← All companies ← AMPX Manual AMRC → Coal & Consumable Fuels ARLP →
AMR, Alpha Metallurgical Resources Inc.
We operate highly productive, cost-competitive coal mines across the CAPP coal basin.
With customers across the globe, high-quality reserves and significant port capacity, we reliably supply metallurgical coal products to the steel industry.
DTA provides us with the ability to fulfill a broad range of customer coal quality requirements through coal blending, while also providing storage capacity and transportation flexibility.
The business
What it sells, where the money comes from, the kind of company it is.
Next report By 11/8 · the 10-Q for the quarter ended late September · due within 40 days of period end · has filed ~38 days after · the wire records it on arrival
The business in brief
read the 10-K →What this business is and what moves its needle, from its own SEC filings.
- Situation
- Cyclical. Margins collapse and recover repeatedly across the record; a single year, good or bad, misstates the through-cycle earning power.
- What moves the needle
- Operating margin has run about 10% through the cycle, a thin margin, where volume, cost discipline and the price it gets all bear on the result. The margin is cyclical, swinging between −12% and 39% over the years, so the through-cycle figure carries more than any single year — and the balance sheet at the trough more than the peak. On its own account, the filing leans hardest on pricing power & competition, set against the numbers in what the filing emphasizes, below.
- Is it a good business?
- Return on capital has run in the teens (median 15%, above 15% in 4 of 8 years). Owner earnings agree: roughly 4% of revenue reaches owners as cash, consistently. Returns like these are solid but short of clear franchise economics; whether they hold is what the 10-K settles, not the multiple.
Every line is arithmetic on the company's filings, shown in full in the sections below.
The record
Ten years of arithmetic, read across the cycle.
The record, 2017–2025
realized figures from each filing · older years to the left| 2017’17 | 2018’18 | 2019’19 | 2020’20 | 2021’21 | 2022’22 | 2023’23 | 2024’24 | 2025’25 | TTMTTMJun 2026 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Income statement | ||||||||||
| $1.6B | $2.0B | $2.0B | $1.4B | $2.3B | $4.1B | $3.5B | $3.0B | $2.1B | $2.1B | RevenueRevenue |
| 4% | 3% | 4% | 4% | 3% | 2% | 2% | 3% | 3% | 3% | SG&A / revenueSG&A/rev |
| $182M | $194M | ($169M) | ($171M) | $359M | $1.6B | $863M | $228M | ($61M) | ($45M) | Operating incomeOp. inc. |
| 11.1% | 9.5% | −8.4% | −12.1% | 15.9% | 38.5% | 24.9% | 7.7% | −2.9% | −2.2% | Operating marginOp. mgn |
| $106M | $137M | ($273M) | ($244M) | $292M | $1.6B | $845M | $211M | ($87M) | — | Pretax incomePretax |
| $155M | $299M | ($316M) | ($447M) | $289M | $1.4B | $722M | $188M | ($62M) | ($46M) | Net incomeNet inc. |
| — | — | — | — | 1% | 7% | 15% | 11% | — | — | Effective tax rateTax rate |
| Cash flow & returns | ||||||||||
| $314M | $158M | $132M | $129M | $175M | $1.5B | $851M | $580M | $145M | $138M | Operating cash flowOp. cash |
| — | — | — | — | $110M | $108M | $137M | $167M | $175M | $162M | Depreciation & amortizationD&A |
| $139M | ($154M) | $436M | $571M | ($229M) | ($80M) | ($27M) | $213M | $18M | $9M | Working capital & otherWC & other |
| $73M | $82M | $160M | $120M | $83M | $164M | $245M | $199M | $127M | $140M | CapexCapex |
| 4.4% | 4.0% | 8.0% | 8.4% | 3.7% | 4.0% | 7.1% | 6.7% | 6.0% | 6.8% | Capex / revenueCapex/rev |
| $242M | $77M | $34M | $60M | $92M | $1.4B | $714M | $381M | $18M | ($1M) | Owner earningsOwner earn. |
| 14.6% | 3.8% | 1.7% | 4.3% | 4.1% | 33.6% | 20.6% | 12.9% | 0.8% | −0.1% | Owner earnings marginOE mgn |
| $242M | $77M | ($29M) | $10M | $92M | $1.3B | $606M | $381M | $18M | ($1M) | Free cash flowFCF |
| 14.6% | 3.8% | −1.4% | 0.7% | 4.1% | 32.2% | 17.5% | 12.9% | 0.8% | −0.1% | Free cash flow marginFCF mgn |
| — | — | — | $0 | $0 | $25M | $12M | $0 | $0 | $0 | AcquisitionsAcquis. |
| $101M | $0 | $0 | $0 | $0 | $13M | $27M | $3M | $415K | $415K | Dividends paidDiv. paid |
| $50M | $20M | $38M | $209K | $786K | $522M | — | — | — | — | BuybacksBuybacks |
| ($121M) | $102M | ($192M) | ($210M) | ($90M) | ($329M) | ($166M) | ($231M) | ($204M) | — | Investing cash flowInv. cash |
| ($170M) | $23M | ($70M) | ($22M) | ($147M) | ($982M) | ($656M) | ($129M) | ($52M) | — | Financing cash flowFin. cash |
| $23M | $283M | ($130M) | ($103M) | ($62M) | $173M | $29M | $220M | ($111M) | — | Change in cashΔ cash |
| — | 13% | -12% | -20% | 39% | 129% | 56% | 17% | -4% | -3% | ROICROIC |
| 167% | 28% | -45% | -223% | 53% | 101% | 46% | 11% | -4% | -3% | Return on equityROE |
| 58% | 28% | −45% | −223% | 53% | 100% | 44% | 11% | −4% | −3% | Retained to equityRetained/eq |
| Balance sheet | ||||||||||
| $142M | $234M | $213M | $139M | $81M | $348M | $268M | $482M | $416M | $338M | Cash & investmentsCash+inv |
| $127M | $293M | $224M | $146M | $489M | $407M | $510M | $362M | $279M | $231M | ReceivablesReceiv. |
| $70M | $122M | $151M | $108M | $129M | $201M | $231M | $169M | $193M | $262M | InventoryInvent. |
| $76M | $115M | $83M | $58M | $90M | $106M | $129M | $97M | $66M | $87M | Accounts payablePayables |
| $121M | $300M | $292M | $195M | $529M | $502M | $612M | $435M | $405M | $406M | Operating working capitalOper. WC |
| $463M | $830M | $711M | $510M | $748M | $1.1B | $1.0B | $1.0B | $918M | $862M | Current assetsCur. assets |
| $242M | $355M | $315M | $259M | $296M | $403M | $310M | $251M | $206M | $253M | Current liabilitiesCur. liab. |
| 1.9× | 2.3× | 2.3× | 2.0× | 2.5× | 2.8× | 3.4× | 4.1× | 4.5× | 3.4× | Current ratioCurr. ratio |
| $180M | $700M | $436M | $364M | $362M | $443M | $589M | $635M | $622M | — | Net PP&ENet PP&E |
| $0 | $96M | $0 | — | $0 | $11M | $11M | $11M | $11M | $11M | GoodwillGoodwill |
| $837M | $2.7B | $2.3B | $1.7B | $1.9B | $2.3B | $2.4B | $2.4B | $2.3B | $2.3B | Total assetsAssets |
| $373M | $633M | $623M | $600M | $455M | $11M | $10M | $6M | $13M | $11M | Total debtDebt |
| $231M | $399M | $410M | $460M | $374M | ($337M) | ($258M) | ($476M) | ($402M) | ($327M) | Net debt / (cash)Net debt |
| 5.1× | 5.0× | -2.5× | -2.3× | 5.2× | 72.5× | 124.7× | 59.8× | -20.3× | -13.6× | Interest coverageInt. cov. |
| $744M | $1.7B | $1.6B | $1.5B | $1.3B | $883M | $832M | $789M | $735M | — | Total liabilitiesTotal liab. |
| $93M | $1.1B | $696M | $200M | $547M | $1.4B | $1.6B | $1.6B | $1.5B | $1.5B | Shareholders’ equityEquity |
| 1.2% | 0.7% | 0.6% | 0.3% | 0.2% | 0.2% | 0.5% | 0.4% | 0.6% | 0.7% | Stock comp / revenueSBC/rev |
| Per share | ||||||||||
| 10.8M | 11.7M | 18.8M | 18.3M | 18.9M | 18.2M | 14.6M | 13.1M | 13.0M | 12.8M | Shares out (diluted)Shares |
| $153.20 | $173.42 | $106.40 | $77.39 | $119.69 | $225.09 | $237.07 | $225.15 | $163.85 | $161.43 | Revenue / shareRev/sh |
| $14.35 | $25.54 | $-16.82 | $-24.42 | $15.30 | $79.49 | $49.30 | $14.28 | $-4.75 | $-3.61 | EPS (diluted)EPS |
| $22.43 | $6.53 | $1.83 | $3.29 | $4.86 | $75.53 | $48.78 | $29.01 | $1.37 | $-0.11 | Owner earnings / shareOE/sh |
| $22.43 | $6.53 | $-1.52 | $0.53 | $4.86 | $72.42 | $41.37 | $29.01 | $1.37 | $-0.11 | Free cash flow / shareFCF/sh |
| $9.35 | $0.00 | $0.00 | $0.00 | $0.00 | $0.73 | $1.83 | $0.23 | $0.03 | $0.03 | Dividends / shareDiv/sh |
| $6.75 | $6.99 | $8.53 | $6.53 | $4.41 | $9.02 | $16.76 | $15.14 | $9.78 | $10.97 | Cap. spending / shareCapex/sh |
| $8.60 | $91.45 | $37.01 | $10.94 | $28.98 | $78.46 | $107.49 | $125.58 | $118.92 | $117.49 | Book value / shareBVPS |
The diluted share count moved ×1.61 into 2019 — shares issued, not a split the totals corroborate — and the per-share figures carry the counts as filed.
| 8-yr | 5-yr | |
|---|---|---|
| Revenue / share | +0.8%/yr | +16.2%/yr |
| Owner earnings / share | −29.5%/yr | −16.1%/yr |
| Dividends / share | −50.8%/yr | — |
| Capital spending / share | +4.7%/yr | +8.4%/yr |
| Book value / share | +38.9%/yr | +61.2%/yr |
Where the cash went
ReinvestBuybacksDividendsAcquisitionsRetainedEach year's operating cash, by what management did with it: the mix, and how it drifts.
Net income is the accountant's number; owner earnings is the cash an owner could take out. The walk between them, off the cash-flow statement, and whether the gap is widening or holding.
In fiscal 2025 the business turned a $62M loss into $18M of owner earnings: more cash than the profit line showed, after the non-cash charges and the capital it put back in.
| FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | |
|---|---|---|---|---|---|
| Reported net income | ($62M) | $188M | $722M | $1.4B | $289M |
| Depreciation & amortizationnon-cash charge added back | +$175M | +$167M | +$137M | +$108M | +$110M |
| Stock-based compensationreal costnon-cash, but a real cost | +$14M | +$12M | +$19M | +$7M | +$5M |
| Working capital & othertiming of cash in and out, other non-cash items | +$18M | +$213M | −$27M | −$80M | −$229M |
| Cash from operations | $145M | $580M | $851M | $1.5B | $175M |
| Maintenance capital expenditurethe spending needed just to hold position and volume | −$127M | −$199M | −$137M | −$108M | −$83M |
| Owner earnings | $18M | $381M | $714M | $1.4B | $92M |
| Growth capital expenditurediscretionary; spent to get bigger, not to stand still | — | — | −$109M | −$57M | — |
| Free cash flow | $18M | $381M | $606M | $1.3B | $92M |
| Owner-earnings marginowner earnings ÷ revenue | 1% | 13% | 21% | 34% | 4% |
Owner earnings is the cash an owner could pull out without starving the business: operating cash less the capital it must spend to hold its position . The cash-flow statement also adds stock comp back as non-cash, but it is a real cost paid in shares; counted as the expense it is (less $14M), owner earnings is nearer $4M.
Maintenance capex is estimated as depreciation where a growing business invests above it; free cash flow is the figure the scorecard's free-cash margin reads.
Quality & stewardship
Returns, the balance sheet, capital allocation, and pay.
Owner’s Scorecard
Will it survive?
- Can it pay its interest? -20.3×Does not cover its interestOperating income ($61M) ÷ interest expense $3M
What this means
A full year of operating profit didn't cover the interest bill. This is the zombie zone: the business depends on refinancing, asset sales, or forbearance to service its debt.
- Net cashCash $366M + ST investments $50M − debt $13M
What this means
Cash and short-term investments exceed every dollar of debt by $402M, on net the company owes nothing, and can act from strength when others can't. Net debt is the leverage figure that matters: the cash is already set against the debt. Strategic or illiquid investments aren't counted here.
- Not enough data
What this means
The filing data didn't include the inputs for this check.
Is it a good business?
- High through the cycle8-yr median, range -20%–129%; -4% latest = NOPAT ($48M) ÷ invested capital $1.2BIndustry peers: median 14%
What this means
The rate the business earns on the money tied up in it, Buffett's north star, because over time a stock tracks the ROIC beneath it. Above ~15% sustained hints at a moat; a return below the cost of capital (~8%) erodes value as a business grows rather than building it — the test Buffett weighs most. The headline is the median of the last 8 years (it ran -4% most recently), so one peak or trough year doesn't set the verdict. Asset-light businesses (R&D expensed, little capital) read artificially high, pair this with Owner Earnings.
- Thin through the cycle9-yr median margin, range 1%–34%; latest $18M = operating cash $145M − maintenance capex $127MIndustry peers: median 21%
What this means
What an owner could take out without starving the business: operating cash less the maintenance capital it must spend to hold its position — Buffett's owner earnings. That's 1% of revenue this year, a 4% median across 9 years. Treating stock comp as the real expense it is (less $14M of SBC) leaves $4M.
- Loss, but cash-generativeNet income ($62M) · cash from operations $145M
What this means
The company reported a net loss, so a conversion ratio isn't meaningful. What matters then is whether operations still threw off cash, here, they did.
How is the cash used?
- Reinvests most of itDividends + buybacks $415K ÷ Owner Earnings $18M — this fiscal year
What this means
Of $18M Owner Earnings, $415K (2%) went back to shareholders, $415K dividends, $0 buybacks. Returning most of it is the mark of a mature business with little left to reinvest at a high return; reinvesting most could mean a long runway, or empire-building. The split doesn't say which; the return earned on it (see ROIC) does. This year's proportion is 2%; across the record (2017–2025) it is 26%, the capital-allocation section below.
- Investing or harvesting? 0.73×HarvestingCapex $127M ÷ depreciation & amortization as filed $175M
What this means
Descriptive, not a grade. Above ~1× means investing faster than assets wear out (growth, or, sustained for years, today's earnings carrying less depreciation than tomorrow's will). Below means spending less than it's wearing out (efficiency, or a melting asset base). The ratio won't tell you which; the filings will.
The promise and the pay packet
- Is the buyback buying ownership, or mopping up? 0.6%The count is genuinely shrinkingStock compensation $14M (fiscal 2025), 0.6% of revenue · no repurchases · diluted shares -28.7% since 2022
What this means
Stock handed to employees is a real cost paid in the owner's own currency: it is charged against profit, but the shares it creates are permanent. Many companies repurchase stock at the same time, which looks like a return of capital and often is not — if the count barely moves, the cash merely cancelled the pay packet and bought the owner nothing. The three states worth telling apart are a count genuinely shrinking, a count standing still despite large repurchases, and a count rising because the issuance was never offset at all.
Graham’s defensive tests · 4 of 6 met
Graham’s numerical criteria for the defensive investor (The Intelligent Investor, ch. 14), run on the filings. A floor of safety, not a buy signal; many fine modern businesses fail his strictest liquidity rules by design.
- Adequate size PassRevenue ≥ $2B · $2.1B
What this means
Big enough to weather a storm. Graham's 1972 floor was ~$100M of sales (≈ $700M today); we use a $2B revenue line as a conservative modern stand-in.
- Strong liquidity PassCurrent ratio ≥ 2× · 4.47×
What this means
Current assets at least twice current liabilities, near-term bills covered without touching the business. Strict by design: many cash-rich modern firms run leaner and miss it, holding their cushion in longer-dated securities.
- Conservative debt PassDebt ≤ working capital · $13M vs $713M WC
What this means
Graham's rule that borrowings not exceed net current assets. Capital-heavy and buyback-heavy firms routinely fail it, read it next to interest coverage, not alone.
- Earnings stability MissA profit every year (9-yr record) · 3 loss years
What this means
Graham wanted earnings in each of the past ten years, the stability a defensive owner leans on.
- Dividend record MissUninterrupted dividends · 5 of 9 yrs
What this means
An unbroken dividend was Graham's mark of durability. He wanted twenty years; the filings show about ten, and a single suspension breaks the streak. Non-payers, many fine modern compounders, fall outside his defensive net by design.
- Earnings growth PassEarnings +33% over the record · +517%
What this means
At least a third more earnings than a decade ago, averaging three years at each end. Net income (not per-share), so stock splits don't distort it, buybacks and dilution show up in the share-count line instead.
- Moderate price —P/E ≤ 15 and P/E × P/B ≤ 22.5 · decided by the price
What this means
Graham's valuation gate, the wall he kept between a sound business and a sound investment. Three-year average earnings are $22.29/share (latest year $-4.87), the averaged base the calculator's gate runs on, and book value is $121.89/share. Enter a price in “What the price implies” just below for the P/E, P/B, and whether it clears. But this is the rule Buffett outgrew: there's no hard P/E law, and a wonderful business can deserve a far richer multiple if the thesis holds, treat it as the bargain-hunter's floor, not a verdict on the price.
Durability & moat, 2017–2025
Whether the record’s returns held, and what the capital reinvested earned.
- Profitable years 6 of 9
What this means
Lost money in 3 year(s), look at what happened there before trusting the average.
- Return on capital ≥ 15% 5 of 9 yrs
What this means
A moat shows up as a high return on invested capital that holds year after year, not one good vintage.
- Operating margin 4% → 10% (3-yr avg ends)
In the filing’s words The margin widened even though the filing names price competition — the gain came from volume or cost, not pricing power. Read where.
What this means
Through the cycle the operating margin widened — about 4% early to 10% lately, median 10% — pricing power intact or improving.
- Reinvestment, incremental ROIC returns capital
What this means
The capital base barely grew: this business returns cash through dividends and buybacks rather than reinvesting. Judge it on the cash returned, not on compounding.
- Owner earnings growth +3%/yr
What this means
Owner earnings grew about 3% a year over the record.
- Worst year 2020 · −12.1% op. margin
What this means
Operations went underwater in 2020, understand why before trusting the good years.
- Share count +2.4%/yr
What this means
The share count is rising, dilution works against you on a per-share basis.
- Dividend record paid
What this means
Paid a dividend in 5 of the years on record.
All figures as filed; the source filing is linked above.
Current Position
as of the latest quarter, Jun 30, 2026Can the business pay what it owes this year, off the freshest balance sheet: the quality of the assets, the debt actually coming due, and what a low ratio means here.
- Cash & short-term investments$338M
- Receivables$231M
- Inventory$262M
- Other current assets$31M
- Accounts payable$87M
- Other current liabilities$167M
From the company's latest filing.
How the cash was used, 2017–2025
Over the record, the business generated $4.0B of operating cash; how management split it reads as a balanced allocator, splitting cash between the business, owners, and the balance sheet.
- Reinvested$1.3B · 32%
- Dividends$144M · 4%
- Buybacks$631M · 16%
- Retained (debt / cash)$1.9B · 49%
- Returned to owners$775M
26% of the owner earnings the business produced over the span, $144M as dividends and $631M as buybacks.
- Average price paid for buybacks—
Buybacks ran $631M over the span, but the filings don't tag the share count needed to deduce the average price paid.
- Net change in share count18.4%
The diluted count rose from 11M to 13M: issuance (stock pay, deals) outran any buybacks, so owners were diluted on net.
- Dividend record$0.03/sh
Paid in 5 of the years on record, the per-share dividend shrinking about 51% a year. It was cut at least once along the way.
- Return on what it retained17%
Of the earnings it kept rather than paid out ($1.5B over the span), annual owner earnings (first three years vs last three) grew $254M, so each retained $1 added about 0.17 of yearly owner earnings. Buffett's test, run on owner earnings instead of market value.
Buybacks are gross of stock issued to staff; the share-count line above is the net of that, the figure that decides whether owners gained. The average price paid blends a year of purchases (and any accelerated repurchase), so it is close, not exact. The record of where the cash went and on what terms.
Acquisitions & goodwill
from the balance sheet & the 9-year cash-flow recordGoodwill grows only when a company acquires and falls only when it concedes it overpaid. The size of that bet, the cash put into buying rather than building, and how much has already been written off.
$124M written down across 1 year (2019): goodwill the company has already conceded it overpaid for, charged against earnings. A write-down costs no cash (the cash went out when the deal was signed), but it is management marking its own past judgment to market.
Beside that spending sits $59M of cumulative amortization of acquired intangibles charged against earnings since fiscal 2019 — the purchase price of past deals, expensed over time.
Goodwill, acquired intangibles and equity from the latest balance sheet; acquisition spend and amortization summed across the company's full tagged history, write-downs across the 9-year record, from the company's own filings.
Management, ownership & pay
read the proxy →From the proxy: how much of the business the people running it own, and how they are paid, beside what the business earned for its owners in the same years.
| Fiscal year | Chief executive | Pay, as filed | “Actually paid” | Owner earnings |
|---|---|---|---|---|
| 2021 | Mr. Eidson | $3.5M | $5.0M | $92M |
| 2022 | Mr. Eidson | $11.1M | $19.3M | $1.4B |
| 2023 | Mr. Eidson | $6.1M | $32.6M | $714M |
| 2024 | Mr. Eidson | $4.9M | $2.8M | $381M |
| 2025 | Mr. Eidson | $4.2M | $2.6M | $18M |
Both pay figures are the company’s own, from the pay-versus-performance table its proxy statement files. “As filed” is the Summary Compensation Table total: salary, bonus, and equity awards at their value on the day of grant. “Actually paid” is the SEC’s prescribed recalculation, which re-marks those equity awards to what they became as they vested; it can swing far above or below the filed figure in either direction, and negative years occur. Owner earnings are the whole business's, from the record above, for the same fiscal years.
- Insider ownership18.2%
The stake all directors and executive officers hold together, per the 2026 proxy: skin in the game, the first thing Munger reads.
- Stock-based compensation$14M
The slice of the business handed to employees in shares in fiscal 2025, 0.6% of revenue. Buffett's oldest accounting fight: this is compensation, compensation is an expense, real whether or not the headline earnings admit it. One trap: the cash-flow statement adds SBC back, so the operating cash, and the owner earnings drawn from it, are flattered by exactly this amount; counted as the cost it is, what an owner keeps is lower.
What an owner would ask, FY2025
read the 10-K →- Which reported numbers are a judgment call?Management names Pension & retirement, Income taxes as critical estimates
each rests partly on management's judgment; the filing's note sets out the assumptionsverify →
The questions the record and the charts do not answer on their own; each carries the figure and the place to look.
Peers, Coal & Consumable Fuels
The same industry, side by side on owner economics. Each column names the period it is read over; the group median at the foot is the line to read each figure against.
| Company | Revenuelatest FY, USD | Gross marginmedian over the record | Op. marginmedian over the record | ROICmedian over the record | Owner earn. marginmedian over the record |
|---|---|---|---|---|---|
| CNRCore Natural Resources Inc. | $4.2B | — | 6.4% | 7% | 14% |
| BTUPeabody Energy Corporation Common Stock | $3.9B | — | 5.9% | 17% | 6% |
| CCJCameco Corporation | $2.5B | 17% | 2.1% | 1% | 22% |
| ARLPAlliance Resource Partners L.P. Common | $2.2B | — | 18.0% | 19% | 21% |
| AMRAlpha Metallurgical Resources Inc. | $2.1B | — | 9.5% | 15% | 4% |
| HCCWarrior Met Coal Inc. | $1.3B | 46% | 30.2% | 35% | 29% |
| METCRamaco Resources Inc. | $537M | 21% | 6.5% | 14% | 9% |
| NCNACCO Industries Inc. | $277M | 13% | 21.3% | 12% | 21% |
| Group median | — | — | 8.0% | 15% | 17% |
The price
What a price has to assume.
What the price implies
reverse-DCFType today's close and see the owner-earnings growth you'd have to believe to justify it, beside what Alpha Metallurgical Resources Inc. has delivered.
Alpha Metallurgical Resources Inc.’s latest year shows negative owner earnings, a cyclical trough. So the tool opens on the through-cycle base, the cash it would earn at rest; clear the toggle below to read the latest year exactly as reported.
Through the cycle, Alpha Metallurgical Resources Inc. earns about $91M on its 4.3% median owner-earnings margin. This year’s 0.8% margin runs below that; the reported figure may understate a lean year. Normalize, below, values the price on that through-cycle figure rather than the latest year.
—
9.0% = the 4.71% 10-year Treasury (Aug 18, 2026) + 4.29 points of equity premium. The rate you require is yours to set.
Enter a price above to run it.
A dated snapshot of the price you typed, the assumptions you set, and what the page showed for them. A snapshot is never edited after it is saved. Your notebook is yours alone — the commitment states what is stored and what we will never do.
Graham capped the multiple at 15×; Buffett and Munger let that rule go: a wonderful business can deserve 50× if the thesis holds. The gate marks the bargain-hunter's floor.
Prefilled with the 10-year Treasury (4.71%, as of Aug 18, 2026). Edit it for today’s exact figure, or a AAA corporate yield.
Graham measured a stock against the bond you could own instead, the heart of his margin of safety. Enter a price above to weigh the owner-earnings yield against this bond.
Owner earnings ($1M) on 13M shares outstanding, per the 10-Q cover, as of 2026-07-31; net cash $327M. The base opens on the through-cycle figure (the latest year sits off the record’s own median, and Graham’s averaging cuts both ways); clear Normalize to use the year as filed. Net of stock comp treats option pay as the expense it is. The dials set the multiple a growth belief justifies; the price, and every dollar on this page, is yours.
Manual order: ← AMPX its page in the Manual AMRC →
Industry order: the Coal & Consumable Fuels chapter ARLP →