Loading institutional data...
Loading institutional data...
Held by 416 of 5,944 reporting institutions (96th percentile) — extremely crowded.
Data as of Q1 2026
Loading snapshot...
Loading financials...
Loading valuation...
Loading quality & risk...
Loading dividends & returns...
Loading capital allocation...
Loading debt & leverage...
Loading performance...
Loading peer comparison...
Loading ownership map...
Loading crowding analysis...
Loading conviction analysis...
Loading buy/sell flow...
Loading ownership trends...
Loading top holders...
Loading top holders...
Total shares institutions bought (green) vs sold (red) each quarter across all holders.
Inferred from quarter-over-quarter change in each fund's 13F position (new stakes count as buys, exits as sells). Not tick-level trades.
Solve the discounted cash flow backwards, then stress-test the assumptions.
To be worth $199.05 today, the market must believe free cash flow compounds 8.6%/yr for a decade (off $277M normalized FCF).
The market's 8.6% is more conservative than its 9-yr track record.
2-stage DCF · 0.03B shares · net debt $565M
mean 32.7% · volatility σ 55% · implied rate exceeded in 6/9 yrs
Central path = implied 8.6%/yr growth; shaded band = ±1σ (55%) of this company's historical FCF volatility, widening with time. The wider the band, the less certain the growth.
Reverse DCF: rather than guessing a fair value, we solve for the growth the current price implies, then you stress-test the assumptions. Enterprise value of the FCF stream, less net debt, ÷ shares. Educational — not a recommendation.
Total return (dividends reinvested) vs the market, from quarter-end prices.
Above 0 = ahead of the S&P 500 since the window start; below 0 = behind. Rising means it's pulling ahead.
How far the stock fell below its prior peak. Deeper, longer drawdowns = a rougher ride to the same return.
Quarter-end, dividend-adjusted (total return). Beta & volatility from quarterly returns (annualized). Benchmark is the S&P 500 (SPY total return). Annual returns compound the quarters ending in each calendar year; the first and last years in a window may be partial. Past performance doesn't predict future results.
Top 40 institutional holders — bubble size is position value, color is the move since last quarter. Hover any holder for detail.
Drag any bubble to rearrange · size = dollar value of the position
Ranked against 490 sector peers with collected financials. Valuation from latest close × latest fiscal-year fundamentals; 13F conviction as of 2026-03-31.
Percentile is “goodness” within the peer set (100 = best). For valuation and leverage that means cheaper / less-levered ranks higher.
| Company | Mkt cap ▼ | P/E | EV/EBITDA | P/S | Rev gr | Gross | Net | ROE | ROIC | Net D/EBITDA | 13F |
|---|---|---|---|---|---|---|---|---|---|---|---|
| AMZN | $2.70T | — | — | — | — | — | — | 20.5% | 16.2% | — | 5,764 |
| TSLA | $1.37T | 339.1× | 145.5× | 14.5× | -2.9% | 18.0% | 4.0% | 4.6% | 4.2% | 0.9× | 4,029 |
| TM | $614.2B | 60.0× | 24.8× | 2.6× | 3.8% | 18.4% | 4.4% | 7.9% | 5.9% | 1.7× | 665 |
| PDD | $442.6B | 32.9× | 31.9× | 7.2× | 14.5% | 56.3% | 22.7% | 23.7% | 23.7% | — | 548 |
| HD | $301.3B | 21.3× | 14.3× | 1.8× | 3.2% | 33.3% | 8.6% | 110% | 22.8% | 2.0× | 3,970 |
| BABA | $201.7B | 135.7× | — | 1.4× | 8.1% | 39.8% | 10.1% | 9.8% | 9.8% | — | 1,298 |
| TJX | $140.1B | 26.0× | — | 2.3× | 7.1% | 31.0% | 9.1% | 53.9% | 42.1% | — | 2,608 |
| HTHT | $132.7B | 187.9× | 114.3× | — | — | — | — | 39.7% | 27.3% | 0.7× | 258 |
| SBUX | $109.9B | 59.3× | 26.8× | 3.0× | 2.8% | — | 5.0% | -22.9% | 23.3% | 3.4× | 2,252 |
| LOW | $108.9B | 16.4× | 12.0× | 1.3× | 3.1% | 33.5% | 7.7% | -67.1% | 22.3% | 3.2× | 2,591 |
| ABNB | $101.7B | — | 37.9× | 8.3× | 10.3% | 83.0% | 20.5% | 30.6% | 24.6% | 0.8× | 1,246 |
| MELI | $92.5B | 46.3× | — | 3.2× | 39.1% | 44.5% | 6.9% | 29.6% | 12.5% | — | 1,380 |
| MAR | $88.8B | 35.1× | 20.6× | 3.4× | 4.3% | — | 9.9% | -69.0% | -69.4% | 0.0× | 1,559 |
| LKNCY | $86.3B | 168.2× | 90.8× | 12.3× | 48.9% | — | 7.3% | 23.0% | 23.0% | — | 9 |
| GM | $78.3B | 26.5× | 3.9× | 0.4× | -1.3% | — | 1.5% | 4.4% | 4.4% | — | 1,447 |
| ROST | $74.0B | 34.7× | 22.0× | 3.3× | 7.7% | 27.7% | 9.4% | 34.7% | 27.8% | 0.5× | 1,276 |
| ORLY | $71.5B | 28.6× | 19.5× | 4.0× | 6.4% | 51.6% | 14.3% | -333% | 48.3% | 1.5× | 1,569 |
| HLT | $69.7B | 49.4× | 24.0× | 5.8× | 7.7% | — | 12.1% | -27.0% | -27.0% | — | 1,126 |
| RCL | $67.7B | 16.0× | — | 3.8× | 8.8% | 49.4% | 23.8% | 42.5% | 32.3% | — | 1,114 |
| SE | $62.0B | 40.2× | 24.6× | 2.7× | 36.4% | 44.7% | 6.9% | 12.6% | 12.6% | — | 718 |
| F | $54.2B | — | 4.5× | 0.3× | 1.2% | 6.8% | -4.4% | -22.7% | -22.7% | — | — |
| NKE | $53.9B | 17.3× | — | 1.2× | 0.2% | 42.9% | 6.7% | 20.9% | 13.6% | — | 1,848 |
| EBAY | $50.7B | 26.0× | 18.4× | 4.6× | 7.9% | 71.5% | 18.3% | 45.3% | 38.8% | 0.3× | 1,182 |
| AZO | $47.8B | 19.6× | 13.3× | 2.5× | 2.4% | 52.6% | 13.2% | -73.2% | 46.4% | 2.1× | 1,245 |
| CMG | $44.8B | 29.4× | 19.4× | 3.8× | 5.4% | — | 12.9% | 54.3% | 54.3% | 0.0× | 1,203 |
| IBP | $5.4B | 20.5× | 13.3× | 1.8× | 1.0% | 34.0% | 8.9% | 37.4% | 16.6% | 2.0× | 416 |
Peers = companies sharing IBP's sector (Consumer Cyclical) with collected SEC financials. Multiples use the most recent end-of-day close and latest fiscal-year fundamentals (trailing, not forward). Missing cells mean the peer never reported that line item, has no collected price, or has a non-positive denominator. Not investment advice.
Is the value real, and is the business safe? Academic scores + earnings quality + solvency, from SEC filings.
Safe > 2.99 · grey 1.81–2.99 · distress < 1.81
Needs granular two-year detail (receivables, PP&E, D&A, SG&A) — not fully reported.
Earnings are backed by cash (FCF ≥ net income) — high quality. Lower/negative accruals = higher quality (Sloan).
Comfortably covers interest; leverage falling year-over-year.
F-Score (0–9 fundamental momentum), Altman Z (distress risk), and Beneish M (earnings-manipulation screen) are academic models computed from the SEC filings. Screens and context — educational, not recommendations.
What the company returns to shareholders — and whether it's covered by cash.
The dividend is comfortably covered — only 29% of free cash flow, leaving room to grow it and fund buybacks. Last year: $88M dividends + $173M buybacks = $260M returned on $301M FCF.
5 consecutive years of dividend increases · 29%/yr.
Yields use the latest fiscal-year dividends/buybacks over current market cap. Dividends and buybacks from the SEC cash-flow statement; payout coverage vs net income and free cash flow. Educational — not a recommendation.
How management deployed cash over 10 years — and what it earned on reinvestment.
A reinvestment story — most cash went back into growth rather than to shareholders.
Reinvestment has been productive — operating income grew well per dollar put in. Current ROIC on all capital: 17%. Rough measure (includes maintenance capex).
Cash uses aggregated from the SEC cash-flow statement over 10 fiscal years. "Return on reinvestment" is a rough proxy — operating-income change ÷ cumulative CapEx + M&A — and includes maintenance capex. Educational — not a recommendation.
How much the company owes, how it's trended, and how comfortably it's serviced.
Cash of $322M covers the $37M due within a year 8.8× over. Scheduled principal only (excludes interest & revolver draws). As of 2025-12-31 (10-K).
Green ≤ 1.5× · amber ≤ 3× · red > 3× (leverage relative to cash earnings).
Interest is easily covered by operating profit. Effective rate ~3.6% on $887M of debt.
Cash of $322M fully covers short-term debt of $37M.
Mostly long-term debt (balance-sheet current vs non-current split). See the maturity ladder above for the year-by-year repayment schedule.
Debt, cash, interest and equity from the SEC balance sheet & income statement. Effective rate = interest ÷ average debt. Maturity ladder from the SEC long-term-debt repayment schedule. Educational — not a recommendation.
EOD close · as of 2026-09-17
Nothing notable to watch.
No material risks flagged.
Where each multiple sits in its own 12-yr range · 56th pct blended
Dot = today · shaded = middle 50% · line = median. Lower percentile = cheaper vs its own 12-yr history.
Is the profit real, and how strong is the balance sheet?
FY2025 · every deduction from revenue to net income
DuPont — the three levers
Watch the leverage lever — a chunk of ROE comes from the balance sheet.
What the company owes vs. what it holds
Year-by-year maturities aren't in SEC companyfacts (footnote-only), so this shows the debt/cash structure and net leverage instead.
Latest year: profit growth vs revenue growth
Low operating leverage — profit tracks sales closely (stable, less cyclical).
Each line as % of revenue — the trend in color
| % of revenue | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 |
|---|---|---|---|---|---|---|---|---|
| Cost of Revenue | 72.2 | 71.2 | 69.2 | 70.1 | 69.0 | 66.5 | 66.2 | 66.0 |
| Gross Profit | 27.8 | 28.8 | 30.8 | 29.9 | 31.0 | 33.5 | 33.8 | 34.0 |
| SG&A | 13.9 | 14.2 | 14.4 | 13.8 | 12.6 | 13.9 | 14.4 | 14.7 |
| Operating Income | 7.0 | 8.0 | 9.8 | 9.5 | 12.9 | 13.3 | 13.0 | 13.0 |
| Income Tax | 1.3 | 1.6 | 2.1 | 1.9 | 3.0 | 3.2 | 3.1 | 3.1 |
| Net Income | 4.1 | 4.5 | 5.9 | 6.0 | 8.4 | 8.8 | 8.7 | 8.9 |
Green = margin-favorable vs the row's own range · red = unfavorable.
The metrics that matter, over time
A 30-second read on IBP: price, valuation, headline fundamentals, and an auto-generated scorecard from SEC filings. Flags are rule-based signals, not recommendations.
EOD close · as of 2026-09-17
How a revenue dollar becomes profit — FY2025
Each value shows its share of revenue below it (common-size).
| Line Item | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | $2.97B 100.0% | $2.94B 100.0% | $2.78B 100.0% | $2.67B 100.0% | $1.97B 100.0% | $1.65B 100.0% | $1.51B 100.0% | $1.34B 100.0% | $1.13B 100.0% | $863.0M 100.0% |
| Cost of Revenue | $1.96B 66.0% | $1.95B 66.2% | $1.85B 66.5% | $1.84B 69.0% | $1.38B 70.1% | $1.14B 69.2% | $1.08B 71.2% | $964.8M 72.2% | $808.9M 71.4% | $610.5M 70.7% |
| Gross Profit | $1.01B 34.0% | $994.5M 33.8% | $930.7M 33.5% | $827.8M 31.0% | $589.5M 29.9% | $510.0M 30.8% | $434.8M 28.8% | $371.6M 27.8% | $324.0M 28.6% | $252.4M 29.3% |
| Selling, General & Admin | $437.2M 14.7% | $424.8M 14.4% | $385.3M 13.9% | $335.7M 12.6% | $272.4M 13.8% | $238.1M 14.4% | $214.1M 14.2% | $185.8M 13.9% | $164.5M 14.5% | $125.5M 14.5% |
| Total Operating Expenses | $622.9M 21.0% | $612.0M 20.8% | $561.6M 20.2% | $482.4M 18.1% | $401.6M 20.4% | $348.1M 21.1% | — | — | — | — |
| Operating Income | $386.4M 13.0% | $382.5M 13.0% | $369.1M 13.3% | $345.4M 12.9% | $187.9M 9.5% | $161.9M 9.8% | $121.2M 8.0% | $93.2M 7.0% | $74.3M 6.6% | $66.0M 7.7% |
| Interest Expense | $31.7M 1.1% | $36.9M 1.3% | $37.0M 1.3% | $41.6M 1.6% | $32.8M 1.7% | $30.3M 1.8% | $28.1M 1.9% | $20.5M 1.5% | $17.4M 1.5% | $6.2M 0.7% |
| Other Income (Expense), net | $2.3M 0.1% | $800K 0.0% | $1.0M 0.0% | -$500K -0.0% | $400K 0.0% | -$399K -0.0% | -$451K -0.0% | -$535K -0.0% | -$1.1M -0.1% | -$263K -0.0% |
| Pretax Income | $357.0M 12.0% | $346.4M 11.8% | $333.1M 12.0% | $303.3M 11.4% | $155.5M 7.9% | $131.2M 7.9% | $92.6M 6.1% | $72.2M 5.4% | $55.8M 4.9% | $59.6M 6.9% |
| Income Tax Expense | $91.6M 3.1% | $89.8M 3.1% | $89.4M 3.2% | $79.9M 3.0% | $36.7M 1.9% | $33.9M 2.1% | $24.4M 1.6% | $17.4M 1.3% | $14.7M 1.3% | $21.2M 2.5% |
| Net Income | $265.4M 8.9% | $256.6M 8.7% | $243.7M 8.8% | $223.4M 8.4% | $118.8M 6.0% | $97.2M 5.9% | $68.2M 4.5% | $54.7M 4.1% | $41.1M 3.6% | $38.4M 4.5% |
| Per Share | ||||||||||
| EPS (Basic) | $9.76 | $9.16 | $8.65 | $7.78 | $4.04 | $3.30 | $2.29 | $1.76 | $1.30 | $1.23 |
| EPS (Diluted) | $9.71 | $9.10 | $8.61 | $7.74 | $4.01 | $3.27 | $2.28 | $1.75 | $1.30 | $1.23 |
| Weighted Avg Shares (Basic) | 27.2M | 28.0M | 28.2M | 28.7M | 29.4M | 29.5M | 29.8M | 31.1M | 31.6M | 31.3M |
| Weighted Avg Shares (Diluted) | 27.3M | 28.2M | 28.3M | 28.9M | 29.6M | 29.7M | 29.9M | 31.2M | 31.8M | 31.4M |
Source: SEC EDGAR XBRL filings (annual, fiscal year). Quarterly flow items are derived from cumulative filings; balance-sheet figures are as-of each period end. Ratios and margins are computed, not reported.