Owner Scorecard


← All companies ← SPRY Manual SPT → ← SOUNW Software SPT →

SPSC, SPS Commerce

Software asset-light CyclicalSerial acquirer

SPS Commerce is a global supply chain network that connects retailers, brands, distributors, manufacturers, and logistics providers through shared infrastructure built to handle the complexity of modern commerce operations.

Our network powers our portfolio of solutions that orchestrate the critical processes, protocols, and data exchanges needed to get the right product, in the right place, at the right time, every time.

We have embedded deep expertise, proven processes, and compliance logic built from over 20 years of commerce intelligence into every connection, delivering a full-service experience that empowers partners to move forward faster, together.

Latest annual: FY2025 10-K
SPSC · SPS Commerce
I

The business

What it sells, where the money comes from, the kind of company it is.

Revenue · FY2025
$752M
+17.8% YoY · 19% 5-yr CAGR
Vital signs · TTM, with 5-yr average
Revenue $772M 5-yr avg $552M
Gross margin 70% 5-yr avg 67%
Operating margin 12.8% 5-yr avg 14.8%
ROIC 10% 5-yr avg 13%
Owner-earnings margin 27% 5-yr avg 21%
Free cash flow margin 26% 5-yr avg 21%

Next report Est. 10/27–11/2 · the 10-Q for the quarter ended late September · due within 40 days of period end · has filed ~30 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. Serial acquirer. Goodwill and acquired intangibles are 65% of assets, with meaningful acquisition spending in 6 of the record's 10 years; much of what this business is was bought, at prices the record carries.
What moves the needle
Gross margin has run about 67% and operating margin about 14% through the cycle, a wide spread between price and the cost of what it sells — whether that advantage is durable pricing power or a margin that can erode is the question the record is for. The operating margin has swung widely — from 3.3% to 16% — on a steadier 67% gross margin, so what moves it sits below the gross line, in operating spend and one-off charges more than in the cost of the product itself. Stock-based pay runs about 6.1% of sales, a real and recurring claim on owners that the GAAP margin understates. Read this kind of business on retention and the cost of growth. 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 sat near the cost of capital (median 13%). The steadier read is owner earnings: roughly 21% of revenue reaches owners as cash, consistently. The cycle and the balance sheet decide this one; the worst year tells more than the median, and the rest is in the 10-K.

Every line is arithmetic on the company's filings, shown in full in the sections below.

II

The record

Ten years of arithmetic, read across the cycle.

The record, 2016–2025

realized figures from each filing · older years to the left
2016’162017’172018’182019’192020’202021’212022’222023’232024’242025’25TTMTTMJun 2026
Income statement
$193M$220M$248M$279M$313M$385M$451M$537M$638M$752M$772MRevenueRevenue
$129M$146M$166M$187M$213M$254M$298M$355M$427M$520M$539MGross profitGross prof.
67%67%67%67%68%66%66%66%67%69%70%Gross marginGross mgn
50%49%46%41%40%39%38%39%39%39%40%SG&A / revenueSG&A/rev
11%11%9%10%10%10%10%10%10%9%9%R&D / revenueR&D/rev
$6M$10M$27M$38M$50M$55M$71M$77M$89M$118M$99MOperating incomeOp. inc.
3.3%4.5%10.8%13.8%16.0%14.3%15.8%14.4%13.9%15.7%12.8%Operating marginOp. mgn
$8M$11M$28M$42M$53M$54M$71M$86M$99M$124MPretax incomePretax
$5M$351K$24M$34M$46M$45M$55M$66M$77M$93M$78MNet incomeNet inc.
36%16%20%13%17%23%23%23%25%26%Effective tax rateTax rate
Cash flow & returns
$19M$31M$55M$72M$89M$113M$100M$132M$157M$179M$228MOperating cash flowOp. cash
$7M$7M$9M$11M$13M$15M$16M$19M$19M$21M$23MDepreciation & amortizationD&A
($819K)$11M$10M$12M$11M$26M($5M)$2M$7M$11M$65MWorking capital & otherWC & other
$8M$7M$14M$14M$16M$20M$20M$20M$20M$27M$29MCapexCapex
4.1%3.3%5.5%4.9%5.3%5.1%4.4%3.7%3.1%3.5%3.8%Capex / revenueCapex/rev
$11M$24M$46M$58M$75M$98M$80M$113M$137M$158M$205MOwner earningsOwner earn.
5.6%10.8%18.7%20.9%24.1%25.5%17.8%21.0%21.5%21.0%26.5%Owner earnings marginOE mgn
$11M$24M$41M$58M$72M$93M$80M$113M$137M$152M$199MFree cash flowFCF
5.6%10.8%16.6%20.9%23.1%24.2%17.8%21.0%21.5%20.3%25.7%Free cash flow marginFCF mgn
$18M$17M$91M$70M$148M$143M$0AcquisitionsAcquis.
$6M$20M$21M$19M$20M$43M$0$38M$114MBuybacksBuybacks
($34M)($23M)($40M)($14M)($120M)($47M)($113M)($93M)($110M)($169M)Investing cash flowInv. cash
$10M($2M)($4M)($12M)$2M($8M)($32M)$16M($23M)($101M)Financing cash flowFin. cash
($374K)$1M($43K)$54K$19K$31K($290K)$562K($2M)$2MExchange-rate effectFX
($6M)$7M$11M$45M($30M)$58M($45M)$56M$22M($90M)Change in cashΔ cash
3%3%12%18%16%17%15%13%11%11%10%ROICROIC
2%0%7%9%11%9%10%10%9%10%8%Return on equityROE
2%0%7%9%11%9%10%10%9%10%8%Retained to equityRetained/eq
Balance sheet
$146M$169M$178M$214M$190M$257M$214M$275M$241M$151M$173MCash & investmentsCash+inv
$21M$25M$27M$32M$34M$35M$39M$47M$52M$68M$64MReceivablesReceiv.
$2M$4M$4M$4M$5M$8M$11M$7M$9M$14M$9MAccounts payablePayables
$18M$20M$23M$27M$28M$26M$28M$39M$43M$54M$54MOperating working capitalOper. WC
$186M$224M$250M$292M$271M$352M$323M$401M$382M$335M$330MCurrent assetsCur. assets
$32M$44M$57M$68M$80M$103M$111M$131M$147M$154M$146MCurrent liabilitiesCur. liab.
5.8×5.1×4.4×4.3×3.4×3.4×2.9×3.1×2.6×2.2×2.3×Current ratioCurr. ratio
$15M$17M$21M$24M$26M$32M$35M$36M$38M$43MNet PP&ENet PP&E
$50M$52M$70M$77M$135M$144M$197M$249M$399M$542M$539MGoodwillGoodwill
$298M$340M$386M$447M$526M$616M$673M$824M$1.0B$1.2B$1.1BTotal assetsAssets
($146M)($169M)($178M)($214M)($190M)($257M)($214M)($275M)($241M)($151M)($173M)Net debt / (cash)Net debt
$49M$52M$67M$93M$106M$132M$136M$156M$177M$196MTotal liabilitiesTotal liab.
$258M$288M$319M$355M$421M$484M$537M$667M$855M$974M$938MShareholders’ equityEquity
4.2%5.8%5.0%5.3%6.1%7.2%7.4%8.5%8.6%7.1%8.0%Stock comp / revenueSBC/rev
Per share
34.5M34.7M35.2M36.0M36.3M37.0M37.0M37.5M37.9M38.0M37.0MShares out (diluted)Shares
$5.60$6.34$7.05$7.75$8.62$10.42$12.20$14.33$16.85$19.78$20.86Revenue / shareRev/sh
$0.14$0.01$0.68$0.94$1.26$1.21$1.49$1.76$2.04$2.46$2.11EPS (diluted)EPS
$0.31$0.69$1.32$1.62$2.08$2.65$2.17$3.00$3.63$4.15$5.54Owner earnings / shareOE/sh
$0.31$0.69$1.17$1.62$1.99$2.52$2.17$3.00$3.63$4.01$5.37Free cash flow / shareFCF/sh
$0.23$0.21$0.39$0.38$0.45$0.53$0.54$0.53$0.53$0.70$0.80Cap. spending / shareCapex/sh
$7.48$8.30$9.06$9.86$11.59$13.10$14.53$17.81$22.58$25.63$25.35Book value / shareBVPS

Share counts before 2017 are restated ×2 for a stock split, so per-share figures sit on one basis.

Per-share growththe realized rate an owner's share compounded
9-yr5-yr
Revenue / share+15.0%/yr+18.1%/yr
Owner earnings / share+33.3%/yr+14.8%/yr
EPS+37.1%/yr+14.4%/yr
Capital spending / share+13.0%/yr+9.0%/yr
Book value / share+14.7%/yr+17.2%/yr

Where the cash went

ReinvestBuybacksDividendsAcquisitionsRetainedBeyond op. cash

Each year's outlays against its operating cash: the mix, and how it drifts. The hatched cap is spending beyond that year's operating cash — financed from the balance sheet or borrowing, not operations.

FY2016FY2025

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 earned $158M of owner earnings, the operating cash left after the $21M it takes just to hold its position. It put $5M more into growth; free cash flow, after that spending, was $152M.

Reported net income$93M
Owner earnings$158M · 21% of revenue
FY2025FY2024FY2023FY2022FY2021
Reported net income$93M$77M$66M$55M$45M
Depreciation & amortizationnon-cash charge added back+$21M+$19M+$19M+$16M+$15M
Stock-based compensationreal costnon-cash, but a real cost+$54M+$55M+$46M+$33M+$28M
Working capital & othertiming of cash in and out, other non-cash items+$11M+$7M+$2M−$5M+$26M
Cash from operations$179M$157M$132M$100M$113M
Maintenance capital expenditurethe spending needed just to hold position and volume−$21M−$20M−$20M−$20M−$15M
Owner earnings$158M$137M$113M$80M$98M
Growth capital expenditurediscretionary; spent to get bigger, not to stand still−$5M−$5M
Free cash flow$152M$137M$113M$80M$93M
Owner-earnings marginowner earnings ÷ revenue21%22%21%18%25%

Owner earnings is the cash an owner could pull out without starving the business: operating cash less the maintenance capital it must spend to hold its position (here about $21M, roughly its depreciation, the rate its assets wear out). The other $5M of its capital spending is growth it chose, not upkeep it owed; charged only with the maintenance it must do, the business earns well more than the year's free cash flow shows. 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 $54M), owner earnings is nearer $104M.

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.

III

Quality & stewardship

Returns, the balance sheet, capital allocation, and pay.

Owner’s Scorecard

FY2025 10-K · source on SEC EDGAR →

Will it survive?

  • No meaningful interest burden
    Little or no interest expense reported
    What this means

    Little or no interest expense reported, the business isn't leaning on lenders to operate.

  • Net cash, debt-free
    Cash $151M − debt $0
    What this means

    Cash and short-term investments exceed every dollar of debt by $151M, 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.

  • Tight
    DSO 33 + DIO 0 − DPO 22 days
    What this means

    Days cash is tied up between paying suppliers and collecting from customers. Lower is better; a long cycle means growth itself eats cash. (Little or no inventory, a services / asset-light model, so the inventory leg is ~0.)

Is it a good business?

  • Not enough data
    Industry peers: median -30%
    What this means

    The filing data didn't include the inputs for this check.

  • High through the cycle
    10-yr median margin, range 6%–25%; latest $158M = operating cash $179M − maintenance capex $21M
    Industry peers: median -5%
    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 21% of revenue this year, a 21% median across 10 years. Treating stock comp as the real expense it is (less $54M of SBC) leaves $104M.

  • Cash-backed
    Cash from ops $179M ÷ net income $93M

    In the filing’s words The filing leans on adjusted, non-GAAP earnings, but the GAAP profit is itself cash-backed — the adjustments are not papering over a cash shortfall here.

    What this means

    How much of reported profit showed up as operating cash. Above 1× is reassuring; well below suggests earnings lean on accruals. One year is noisy, growth and working-capital swings distort it, and this is operating cash, not free cash. Watch the multi-year trend.

How is the cash used?

  • Returns about half
    Dividends + buybacks $114M ÷ Owner Earnings $158M — this fiscal year
    What this means

    Of $158M Owner Earnings, $114M (72%) went back to shareholders, $0 dividends, $114M buybacks. Net of $54M stock comp, the real buyback was about $61M. 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 72%; across the record (2016–2025) it is 35%, the capital-allocation section below.

  • Investing or harvesting? 1.26×
    Expanding
    Capex $27M ÷ depreciation & amortization as filed $21M
    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

  • Modest selling cost
    Selling and marketing $169M ÷ revenue $752M
    What this means

    Sales and marketing as a share of revenue, kept apart from administrative overhead because it answers a different question: how much a business must spend to win the next customer. A company whose product pulls customers in spends little here and keeps the difference; one that must buy its growth is running to stand still, and the spending has to keep rising for revenue to keep rising. Read it beside the growth rate, not alone.

  • Is the buyback buying ownership, or mopping up? 7.1%
    The count is rising
    Stock compensation $54M (fiscal 2025), 7.1% of revenue · repurchases $114M · diluted shares +2.8% 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 · 3 of 4 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 Miss
    Revenue ≥ $2B · $752M
    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 Pass
    Current ratio ≥ 2× · 2.17×
    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.

  • Earnings stability Pass
    A profit every year (10-yr record) · no losses
    What this means

    Graham wanted earnings in each of the past ten years, the stability a defensive owner leans on.

  • Dividend record
    Uninterrupted dividends · no dividend line tagged in the data
    What this means

    An unbroken dividend was Graham's mark of durability. This record carries no dividends-paid line in any year — common for partnerships, whose distributions file under tags the chain doesn't read — so the criterion is withheld rather than judged on silence.

  • Earnings growth Pass
    Earnings +33% over the record · +709%
    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 $2.19/share (latest year $2.59), the averaged base the calculator's gate runs on, and book value is $27.05/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, 2016–2025

Whether the record’s returns held, and what the capital reinvested earned.

  • Profitable years 10 of 10
    What this means

    Never lost money over the record, the earnings stability Graham insisted on.

  • Operating margin 6% → 15% (3-yr avg ends)
    What this means

    Through the cycle the operating margin widened — about 6% early to 15% lately, median 14% — pricing power intact or improving.

  • Owner earnings growth +27%/yr
    What this means

    Owner earnings grew about 27% a year over the record.

  • Worst year 2016 · 3.3% op. margin
    What this means

    Stayed profitable even in its hardest year, the resilience that survives recessions.

  • How management talks about it Owner’s terms
    What this means

    The record and the register agree: capital is compounding and the filing reasons in an owner’s terms — per-share value, return on capital, the long term — not a promoter’s.

All figures as filed; the source filing is linked above.

Current Position

as of the latest quarter, Jun 30, 2026

Can 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.

Current assets$330M
  • Cash & short-term investments$173M
  • Receivables$64M
  • Other current assets$94M
Current liabilities$146M
  • Accounts payable$9M
  • Other current liabilities$137M
Current ratio2.26×all current assets ÷ what's due · Graham looked for 2×
Quick ratio2.26×stricter: inventory excluded
Cash ratio1.18×strictest: cash alone against what's due
Working capital$184Mthe cushion left after near-term bills
Revenue, latest quarter vs. a year ago+5.6%the freshest read on whether the business is still growing
Current ratio, recent quarters2.4× → 2.3×
Deeper floors
Tangible book value$227Mequity stripped of goodwill & intangibles
Net current asset value$143MGraham's net-net: current assets less all liabilities
Debt incl. operating leases$6M$6M of it operating leases
Deferred revenue$86Mcustomer cash collected before delivery; operating float

From the company's latest filing.

How the cash was used, 2016–2025

Over the record, the business generated $947M of operating cash; how management split it reads as a balanced allocator, splitting cash between the business, owners, and the balance sheet.

  • Reinvested$165M · 17%
  • Buybacks$281M · 30%
  • Retained (debt / cash)$501M · 53%
  • Returned to owners$281M

    35% of the owner earnings the business produced over the span, $0 as dividends and $281M as buybacks.

  • Average price paid for buybacks$112.44

    Across the years where the filing reports a share count, 2M shares were bought for $234M, about $112.44 each. Year to year the price paid ranged from $50.95 (2020) to $182.96 (2024); its heaviest year, 2025, paid $117.82 ($114M).

  • Net change in share count7.4%

    The diluted count rose from 34M to 37M: issuance (stock pay, deals) outran any buybacks, so owners were diluted on net.

  • Dividend record

    No dividend line was reported in the filing data over the span; the record here neither confirms nor rules out a payout.

  • Return on what it retained67%

    Of the earnings it kept rather than paid out ($164M over the span), annual owner earnings (first three years vs last three) grew $109M, so each retained $1 added about 0.67 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 10-year cash-flow record

Goodwill 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.

Goodwill & intangibles$758M65% of all assets; the premium carried on the balance sheet for businesses acquired
Against book equity56%goodwill is this share of book equity; the rest is the company’s own retained and paid-in capital
Cash spent acquiring$537Mover 11 years since fiscal 2009 buying other businesses, against $165M of capital spent building over the 10-year record

None written down over the record; the goodwill is still carried at full cost. That is the deals holding their value on the books so far; whether they keep doing so is the test an owner watches, since the write-down, when it comes, is the admission the price was too high.

Beside that spending sits $135M of cumulative amortization of acquired intangibles charged against earnings since fiscal 2009 — 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 10-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 yearChief executivePay, as filed“Actually paid”Owner earnings
2021$6.7M$14.1M$98M
2022Archie Black$6.1M$4.5M$80M
2023Archie Black$9.6M$26.7M$113M
2023Chad Collins$6.8M$8.0M$113M
2024Chad Collins$14.4M$11.0M$137M
2025Chad Collins$11.4M−$5.6M$158M

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. A dash under the name means the filing tags the figure without naming the officer.

  • Insider ownership<1%

    The stake all directors and executive officers hold together, per the 2026 proxy: skin in the game, the first thing Munger reads.

  • CEO pay ratio125:1

    What the chief earns for every dollar the median employee makes, per the 2026 proxy. A high ratio alone settles nothing; some businesses are genuinely top-heavy in scarce skill. A runaway figure is where Buffett starts asking whether the board is doing its job.

  • Stock-based compensation$54M

    The slice of the business handed to employees in shares in fiscal 2025, 7.1% of revenue, equal to 45.4% of operating profit. 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 Revenue recognition, Acquisitions, Stock compensation, Contingencies 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, Software

The same industry, side by side on owner economics and what the growth costs. Each column names the period it is read over, and a median resting on fewer than three years carries that count beside it; the group median at the foot is the line to read each figure against.

CompanyRevenuelatest FY, USDGross marginmedian over the recordOp. marginmedian over the recordROICmedian over the recordOwner earn. marginmedian over the recordSales & marketinglatest FYStock paylatest FY
QTWOQ2 Holdings Inc.$795M48%-14.8%-10%0%13.3%10.9%
ASANAsana$791M89%-68.9%-177%3y-27%51.5%27.2%
SPSCSPS Commerce$752M67%14.1%13%21%22.5%7.1%
BRZEBraze$738M67%-30.7%-30%-5%44.3%19.5%
CWANClearwater Analytics$731M72%1.7%0%15%20.4%17.5%
DSGXDescartes Systems$729M74%18.3%6%33%
APPNAppian Corporation$727M71%-18.7%-50%-6%33.2%5.7%
NTSKNetskope Inc.$709M65%-76.9%-107%1y-27%55.5%72.8%
Group median69%-16.7%-20%-2%33.2%17.5%
IV

The price

What a price has to assume.

What the price implies

reverse-DCF

Type today's close and see the owner-earnings growth you'd have to believe to justify it, beside what SPS Commerce has delivered.

$

Through the cycle, SPS Commerce earns about $157M on its 20.9% median owner-earnings margin. This year’s 21.0% margin runs in line with that. Normalize, below, values the price on that through-cycle figure rather than the latest year.

Base

The assumptions

9.0% = the 4.65% 10-year Treasury (Aug 19, 2026) + 4.35 points of equity premium. The rate you require is yours to set.

Enter a price above to run it.

Implied by the price
Owner-earnings growth · ’21→’25+13%/yr
Owner-earnings growth · ’16→’25+27%/yr
Owner-earnings yield
P/E (3-yr earnings ’23–’25)
P/B
Graham’s price gate

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.

Against a high-grade bond: Graham’s yardstick bond yield%

Prefilled with the 10-year Treasury (4.65%, as of Aug 19, 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.

Free cash flow $199M on 36M shares outstanding, per the 10-Q cover, as of 2026-07-23; net cash $173M. The base is the latest year by default; Normalize values it on the through-cycle median owner-earnings margin (to avoid paying on a peak year). Net of stock comp treats option pay as the expense it is. Capex ($29M) runs well above depreciation ($23M), so this is a build-out; Steady-state swaps total capex for maintenance (≈ depreciation), lifting the base to about $207M, the cash it would throw off if it stopped expanding. The dials set the multiple a growth belief justifies; the price, and every dollar on this page, is yours.

Cite: Owner Scorecard, "SPS Commerce (SPSC), the owner's record," https://ownerscorecard.com/c/SPSC, data as of 2026-08-17.

Manual order: ← SPRY its page in the Manual SPT →

Industry order: ← SOUNW the Software chapter SPT →