REX (REX)

$1.5B
Market Cap
18.4
P/E Ratio
0.77
Beta
Dividend Yield
Piotroski 7/9Altman Z 12.2 SafeBeneish M -2.88 CleanROIC−WACC -2.9%

Quantitative Summary

Deterministic

Financial health metrics are strong: Piotroski 7/9, Altman Z 12.2 (above 3.0 safe zone threshold).

Generated deterministically from quant metrics and financial statements. Not a recommendation.

Algorithmic Teardown

AI-Generated

The capital allocation efficiency for REX presents a notable divergence from its earnings generation capabilities, as the return on invested capital of 6.7% falls short of the weighted average cost of capital at 9.6%, resulting in a negative spread of -2.9%. This indicates that current operations are destroying value relative to the required hurdle rate, even though profitability metrics remain robust with net and gross margins of 12.8% and 14.4% respectively. While the DuPont components suggest margin stability rather than turnover or leverage driving returns given the low growth trajectory, fundamental integrity appears strong based on a Piotroski F-Score of 7/9, an Altman Z-Score of 12.2 indicating minimal bankruptcy risk, and a Beneish M-Score of -2.88 that signals low earnings manipulation probability.

Valuation metrics suggest the market is pricing in moderate growth expectations that may not align with recent operational performance. The current multiple of 18.4x sits above typical compression zones for firms exhibiting single-digit revenue expansion, yet it remains below the DCF-derived fair value estimate of $38 per share if one assumes implied future growth can exceed historical norms. This discrepancy implies a potential mean reversion opportunity or a market discount applied to the persistent negative ROIC-WACC spread, which acts as a drag on long-term equity value despite the attractive entry multiple relative to intrinsic models.

The risk-reward profile is characterized by high fundamental quality scores offsetting weak capital efficiency and stagnant top-line growth of 1.2% year-over-year. The combination of a low manipulation score and strong solvency metrics provides a defensive floor, while the negative value spread suggests that any future improvement in asset turnover or margin expansion could significantly enhance shareholder returns without requiring substantial additional leverage.

Generated by LLM from quantitative data inputs. May contain inaccuracies. Not investment advice.

DCF Sandbox

Interactive

Sensitivity Matrix

TG ↓ / WACC →7.6%9.6%11.6%
2%$46$35$28
3%$53$38$30
4%$65$43$33

Center = base case. Green = >10% upside, Red = >10% downside vs .

Pre-computed DCF: WACC=9.6%, terminal growth 3%. Fair value $38 (+0.0%). Not investment advice.

Price Chart with Moving Averages

Loading chart...
SMA 50 SMA 200

Quant Health Deep Dive

7/9
Piotroski F-Score
Strong — high operational efficiency and profitability signals
12.2
Altman Z-Score
Safe Zone — above 3.0 threshold per academic model. Thresholds: >3 safe, 1.8–3 grey, <1.8 distress.
-2.88
Beneish M-Score
Below threshold — no statistical earnings quality concern per Beneish model. Threshold: <-2.22 = below threshold.

Profitability & Value Creation

14.4%
Gross Margin
12.8%
Net Margin
6.7%
ROIC
9.6%
WACC
ROIC − WACC Spread: -2.9%— Negative spread.
+1.2%
Revenue Growth (YoY)
+42.6%
Earnings Growth (YoY)
49.4M
Free Cash Flow

Balance Sheet Health

0.14x
Debt / Equity
5.94x
Current Ratio
-2.1x
Net Debt / EBITDA
3.67%
FCF Yield
84.3M
EBITDA

Earnings Surprise History

Q3
✗ Miss
Est: $0.35
Act: $0.35
0.0%
Q2
✓ Beat
Est: $0.36
Act: $0.69
+91.7%
Q1
✓ Beat
Est: $0.18
Act: $0.32
+70.3%

EPS estimates vs actuals for the most recent reported quarters. Source: yfinance.

Underwater (Drawdown from Peak)

How far below the all-time high the price has been over time. Deeper = more pain for holders.

Loading drawdown chart...

Rolling 60-Day Beta vs S&P 500 (VOO)

How the stock's sensitivity to market moves changes over time. β > 1 = more volatile than the market.

Loading beta chart...
Rolling Beta Market (β = 1.0)

Fundamentals

20.3
Forward P/E
PEG Ratio
2.49
Price/Book
179610
Avg Volume
$48.48
52W High
$16.73
52W Low
52W Range Position

Passive Flow Attribution

ETF Draft Effect
$47M
Tracked Passive Exposure
7
ETFs Holding REX
0.09%
Avg Weight in ETFs
$51B
Total ETF AUM

When investors buy or sell ETFs like XOP or VFMO, the fund manager is mechanically forced to buy or sell REX shares regardless of REX's individual fundamentals. We estimate $47M of passive capital is structurally linked to REX through 7 tracked ETFs. Passive flows have a limited but growing influence on REX's daily trading dynamics.

Passive exposure = Σ (ETF AUM × stock weight in ETF) across 7 tracked ETFs. Actual passive ownership is larger (includes mutual funds). Not investment advice.

ETF Contagion Visualizer

Simulate a price drop in REX to visualize passive redemption contagion across ETFs and collateral stocks.

REX Shock
-0%
Est. Passive Redemption
$0
Systemic Risk
STABLE
REXEpicenterSPSMETFVDEETFSPTMETFXOMLow RiskCVXLow RiskCOPLow RiskWMBHigh RiskSMMed Risk
REX Price Drop (%)0

If REX (REX) experiences a significant drawdown, ETF redemptions can create collateral selling pressure on co-held stocks. Our model identifies Exxon Mobil Corp. (XOM) as the most exposed collateral stock, sharing 2 ETFs with REX. This is the "Passive Contagion" effect described in the Inelastic Market Hypothesis.

Contagion model based on shared ETF exposure and constituent weights across 7 tracked ETFs. Estimated selling pressure is a simplified model — actual impact depends on market liquidity, ETF redemption mechanics, and market-maker activity.

REX Ownership Dynamics

Ticker
REX

Float lock-up computed from 7 ETFs tracked by SecuritiesDB. Actual passive ownership is higher (includes mutual funds, pension funds, etc.).

REX Capital Efficiency

How efficiently does REX convert operating profits into free cash? The FCF Conversion ratio measures the gap between accounting earnings and real cash generation.

Free Cash Flow
$49M
EBITDA
$84M
FCF Conversion
59%
Reinvestment Rate
41%
59% of EBITDA → Free Cash
0% (cash burn)25% (low)50% (efficient)100% (pure cash)
ROIC
6.7%
ROIC − WACC Spread
-2.9%

REX converts 59% of its EBITDA into free cash flow, a healthy conversion rate indicating efficient capital management — the business generates substantial cash after reinvestment. However, the ROIC-WACC spread is negative (-2.9%), suggesting reinvested capital is destroying shareholder value.

Capital efficiency = Free Cash Flow ÷ EBITDA. Reinvestment = (EBITDA − FCF) ÷ EBITDA. Metrics from latest annual filings. Not investment advice.

Fails-to-Deliver (FTD) History

SEC-reported settlement failures. Elevated FTDs can indicate high short-selling pressure, operational settlement issues, or naked shorting activity.

DateFailed SharesClose PriceNotional Value
2026-04-3046$48.41$2,226.86
2026-04-2345$45.40$2,043
2026-04-1454$43.08$2,326.32
2026-03-2040$40.68$1,627.2
2026-02-03155$34.31$5,318.05
2026-01-231,133$34.56$39,156.48
2026-01-161$33.74$33.74
2026-01-1429$33.59$974.11
2025-12-0514$35.07$490.98
2025-12-036$33.69$202.14
2025-11-256$31.81$190.86
2025-11-242,049$32.34$66,264.66
2025-11-04431$32.27$13,908.37

Source: SEC Regulation SHO FTD data. Data is reported with a ~30 day delay. High FTD quantities relative to average daily volume may indicate settlement stress.

Compare REX to Peers

Quant metrics computed deterministically from financial statements and price data. Updated: N/A.

SecuritiesDB provides programmatic data aggregation for informational purposes only. None of the metrics, summaries, or algorithmic flags constitute a recommendation to buy or sell any security.