VAL (VAL)

$92.73
-0.80%
$6.4B
Market Cap
6.5
P/E Ratio
0.97
Beta
Dividend Yield
Piotroski 6/9Altman Z 3.5 SafeBeneish M -2.20 Flag (> −2.22)ROIC−WACC +0.9%

Quantitative Summary

Deterministic

Financial health is average: Piotroski 6/9, Altman Z 3.5. DCF fair value of $35 implies 65% downside based on model assumptions. Beneish M-Score of -2.20 exceeds the -2.22 academic threshold — earnings quality may warrant further review.

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

Algorithmic Teardown

AI-Generated

The company exhibits a highly efficient capital structure with an ROIC-WACC spread of +0.7%, indicating value creation that narrowly exceeds the cost of capital, yet this margin is modest relative to high-quality peers. The DuPont decomposition reveals that the impressive 31.0% ROE is driven almost exclusively by exceptional net margins at 41.5%, while asset turnover remains constrained at 0.45x and leverage sits at a conservative 1.67x; this suggests profitability relies on pricing power or niche product mix rather than operational velocity or financial engineering. Credit metrics reinforce stability, with an Altman Z-Score of 3.6 signaling low bankruptcy risk and a Beneish M-Score of -2.20 suggesting earnings are likely authentic, supported by a solid Piotroski F-Score of 6/9 despite flat revenue growth of just 0.3% year-over-year.

Valuation metrics present a stark divergence between current market pricing and intrinsic value estimates derived from discounted cash flow analysis. Trading at a P/E multiple of 7.0x, the stock appears significantly cheaper than its historical trajectory and likely below sector averages given the high margin profile, yet the DCF model assigns a fair value that implies substantial downside relative to recent trading levels. The negative 65.6% gap between current price and the $34 fair value suggests the market is pricing in persistent stagnation or expects future growth rates far lower than the implied 17.2% free cash flow expansion rate over the next decade, creating a potential disconnect between fundamental earnings power and investor sentiment regarding forward momentum.

Risk assessment remains neutral with no insider buying activity observed over the last 90 days, which typically signals an absence of management confidence in immediate near-term catalysts despite the company's strong balance sheet characteristics. The combination of stagnant top-line growth and a valuation gap that implies significant downside potential creates a scenario where capital appreciation may be constrained unless revenue dynamics shift or multiple compression reverses; conversely, the high margin environment offers a defensive floor if macroeconomic conditions deteriorate. Investors must weigh whether the current discount reflects temporary market overreaction to zero growth or a structural inability of management to scale operations beyond its current niche footprint.

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

DCF Sandbox

Interactive
Market Price
$92.73
Fair Value
$34
Implied Upside
-63.0%
$34IMPLIED FAIR VALUEOVERVALUEDOVERUNDER
Growth Rate (Y1–5)3%
-10%20%50%
Discount Rate (WACC)10.3%
5%12.5%20%

5-year two-stage DCF. Terminal growth 3%. Default sliders match the pre-computed base case. Drag to explore scenarios. Not investment advice.

Reverse DCFMarket-Implied
17.0%annual FCF growth priced in at $92.73

The growth rate the market implicitly expects over the next 10 years to justify today's price. Compare with historical growth of 0% YoY revenue.

Sensitivity Matrix

TG ↓ / WACC →8.3%10.3%12.3%
2%$43$31$23
3%$50$35$26
4%$61$40$28

Center = base case. Green = >10% upside, Red = >10% downside vs $92.73.

Pre-computed DCF: WACC=10.3%, terminal growth 3%. Fair value $35 (-65.0%). Not investment advice.

Price Chart with Moving Averages

Loading chart...
SMA 50 SMA 200

Quant Health Deep Dive

6/9
Piotroski F-Score
Average — mixed operational signals
3.5
Altman Z-Score
Safe Zone — above 3.0 threshold per academic model. Thresholds: >3 safe, 1.8–3 grey, <1.8 distress.
-2.20
Beneish M-Score
Above threshold — earnings quality may warrant further review per Beneish model. Threshold: <-2.22 = below threshold.

Profitability & Value Creation

25.0%
Gross Margin
41.5%
Net Margin
11.2%
ROIC
10.3%
WACC
ROIC − WACC Spread: +0.9%— Positive spread.
+0.3%
Revenue Growth (YoY)
+163.2%
Earnings Growth (YoY)
202.7M
Free Cash Flow

DuPont Analysis — ROE Decomposition

Breaking down Return on Equity to see how the company generates its ROE — efficiency, margins, or leverage.

41.5%
Net Profit Margin
NI ÷ Revenue
×
0.45x
Asset Turnover
Revenue ÷ Assets
×
1.67x
Equity Multiplier
Assets ÷ Equity
=
31.0%
Return on Equity
✅ ROE driven primarily by strong profit margins — a sign of pricing power.

Balance Sheet Health

0.67x
Debt / Equity
1.77x
Current Ratio
6.6x
Interest Coverage
0.6x
Net Debt / EBITDA
2.80%
FCF Yield
797.4M
EBITDA

Earnings Surprise History

Q4
✗ Miss
Est: $1.31
Act: $-0.53
-140.4%
Q3
✓ Beat
Est: $1.21
Act: $1.61
+33.1%
Q2
✓ Beat
Est: $0.91
Act: $2.65
+190.7%
Q1
✓ Beat
Est: $0.42
Act: $10.26
+2355.0%

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

Risk Profile

50.0%
Annual Volatility
2.04
Sharpe (1Y)
0.46
Sharpe (3Y)
-63.8%
Max Drawdown (3Y)
-63.8%
Max Drawdown (5Y)

Sharpe = risk-adjusted return (higher is better). Max drawdown = largest peak-to-trough decline. 1,200+ trading days.

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

12.7
Forward P/E
PEG Ratio
2.02
Price/Book
981807
Avg Volume
$114.12
52W High
$37.79
52W Low
72%
52W Range Position

Passive Flow Attribution

ETF Draft Effect
$1.1B
Tracked Passive Exposure
8
ETFs Holding VAL
0.09%
Avg Weight in ETFs
$1.3T
Total ETF AUM

When investors buy or sell ETFs like XES or MDYG, the fund manager is mechanically forced to buy or sell VAL shares regardless of VAL's individual fundamentals. We estimate $1.1B of passive capital is structurally linked to VAL through 8 tracked ETFs. Index rebalances and ETF creation/redemption cycles can create noticeable volume spikes unrelated to company news.

Passive exposure = Σ (ETF AUM × stock weight in ETF) across 8 tracked ETFs. Actual passive ownership is larger (includes mutual funds). Not investment advice.

ETF Contagion Visualizer

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

VAL Shock
-0%
Est. Passive Redemption
$0
Systemic Risk
STABLE
VALEpicenterVXUSETFVBETFVWOETFXOMLow RiskCVXLow RiskFTILow RiskCOPLow RiskSEILow Risk
VAL Price Drop (%)0

If VAL (VAL) 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 1 ETFs with VAL. This is the "Passive Contagion" effect described in the Inelastic Market Hypothesis.

Contagion model based on shared ETF exposure and constituent weights across 17 tracked ETFs. Estimated selling pressure is a simplified model — actual impact depends on market liquidity, ETF redemption mechanics, and market-maker activity.

VAL Ownership Dynamics

Passive funds hold 1 in every 5 VAL shares, reducing daily market volatility.

Ticker
VAL
Total Shares
69M
ETF Lock-Up
19.3%
Display Mode
Total Float Impact
19.3%Locked Float

VAL (VAL) exerts notable gravity on the passive index market, currently representing 3.8% of the XES (XES) and 0.4% of the MDYG (MDYG). Across 18 tracked ETFs, approximately 13M shares (19.3% of float) are held by passive funds and rarely trade on the open market. This level of passive ownership means index rebalances can create outsized volume events.

Float lock-up computed from 18 ETFs tracked by SecuritiesDB. Actual passive ownership is higher (includes mutual funds, pension funds, etc.).

VAL Institutional Volume Profile

252-day volume distribution by price level. The Point of Control (POC) marks the price where the most institutional volume transacted — an implicit support/resistance floor.

TICKER
VAL
PRICE
$92.73
FLOOR (POC)
$51.15
STRENGTH
High
$40$448%$4717%$51POC 19%$5511%$597%$63$66$70$74$78$82$85$89$939%$92.73$97$101$105$108$112
Focus Zone
Point of Control (POC) Support (below price) Resistance (above price) Current Price

The highest-volume price zone for VAL over the past year sits near $51.15 (19% of 252-day volume). The current price of $92.73 trades 81.3% above this institutional floor — a sign of upside momentum, though a pullback to the POC zone is a common reversion target. The highly concentrated volume profile (19% at POC) indicates strong consensus on fair value — institutional participants have repeatedly transacted near this price.

Volume Profile computed from 252 trading days of OHLCV data. Volume allocated to price bins proportionally based on daily high-low range. Not investment advice.

VAL Capital Efficiency

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

Free Cash Flow
$203M
EBITDA
$797M
FCF Conversion
25%
Reinvestment Rate
75%
25% of EBITDA → Free Cash
0% (cash burn)25% (low)50% (efficient)100% (pure cash)
ROIC
11.2%
ROIC − WACC Spread
0.9%

VAL converts 25% of its EBITDA into free cash flow, a moderate conversion rate — significant EBITDA is consumed by capital expenditures, working capital changes, or interest payments. The 75% reinvestment rate signals aggressive capacity expansion. The positive ROIC-WACC spread of 0.9% confirms that reinvested capital creates 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
2026-05-13489$97.20$47,530.8
2026-05-0710$92.80$928
2026-05-0694,872$92.81$8.8M
2026-05-053,426$102.52$351,233.52
2026-05-04115$102.23$11,756.45
2026-05-0141,500$101.98$4.2M
2026-04-3071$103.98$7,382.58
2026-04-286,878$97.35$669,573.3
2026-04-2729$91.19$2,644.51
2026-04-23107$90.46$9,679.22
2026-04-201,423$88.56$126,020.88
2026-04-1548$92.01$4,416.48
2026-04-1328,024$97.59$2.7M
2026-04-09273$99.97$27,291.81
2026-04-07796$97.44$77,562.24
2026-04-06587$98.04$57,549.48
2026-04-02369$96.38$35,564.22
2026-03-276,250$101.94$637,125
2026-03-2315$92.52$1,387.8
2026-03-20100$95.68$9,568
2026-03-1720$91.54$1,830.8
2026-03-13204$92.80$18,931.2
2026-03-111,400$91.09$127,526
2026-03-101,656$90.81$150,381.36
2026-03-052,142$94.44$202,290.48
2026-02-271$94.55$94.55
2026-02-233,300$95.75$315,975
2026-02-20105$92.49$9,711.45
2026-02-1360$88.89$5,333.4
2026-02-11936$79.81$74,702.16

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.

Price Correlations

Statistical correlation of daily returns with other stocks. High correlations indicate stocks that move together; negative correlations can offer diversification.

Peer252-Day (1Y)126-Day (6M)Direction
WTGXXNaNNaN
NE0.7820.757High co-movement
RIG0.7180.732High co-movement
SDRL0.6430.524Moderate
NOV0.5610.477Moderate
TDW0.5240.447Moderate
PTEN0.5230.406Moderate
MUR0.5020.366Moderate
HP0.4980.427Moderate
SLB0.4800.341Moderate

Pearson correlation of daily log returns. 252d ≈ 1 trading year. Computed from price history. Not investment advice.

Compare VAL to Peers

Quant metrics computed deterministically from financial statements and price data. Updated: 2026-06-02.

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.