Public run archive
Modern Formula Weekly Run: June 7, 2026
This is the first public archive entry for the Modern Formula research process. It preserves the consolidated Magic Formula / Modern Formula candidate list that passed the technical overlay, plus the Greenblatt-style portfolio triage ranking output used for this run.
Read first
What this run is, and what it is not.
This archive is a dated research artifact, not a prediction system and not personalized investment advice. The score is an absolute Greenblatt-style triage score designed to assess how cleanly each technically qualified candidate fits the Modern Formula framework.
Because this is the opening public record, the full ranking and model portfolio table are visible. A mature paid product could publish portfolio-level results publicly while reserving the top-ranked names, target allocation details, and detailed thesis notes for members.
Run Summary
The full qualified list is broader than the model portfolio. Per our target weighting, this run uses only the top 40 names and applies rank-weighted model allocations.
Top of list
Highest-ranked opportunities in this run.
DECK
Deckers is the cleanest example in this run of what the process is trying to find: an asset-light, high-return brand business that appears statistically cheap because investors are worried about growth normalization.
IDT
IDT ranks highly because it has the kind of hidden-parts complexity that can make a good business look less obvious on a screen.
CROX
Crocs remains a high-margin brand compounder with strong cash generation and aggressive buybacks.
CVSA
CVSA ranks as a healthcare education compounder tied to a structural nursing and healthcare-workforce shortage.
SGHC
Super Group is a profitable online-gambling platform with growth, cash generation, and recognizable Betway/Spin assets.
GILD
Gilead is a durable pharmaceutical cash-flow engine with an HIV franchise, oncology exposure, free cash flow, dividends, and scale.
Model portfolio
Top-40 model portfolio for this run.
The model portfolio does not use every technically qualified name. It uses the first 40 ranked names only and applies Modern Formula target allocation rules. Entry prices use the next trading day's close: June 8, 2026 close.
To see the top names and exact target weighting, please upgrade your membership.
| Rank | Ticker | Score | Tier | Allocation | Entry Price Date | Entry Price |
|---|---|---|---|---|---|---|
| 1 | DECK | 90.5 | Core overweight | Member Only | June 8, 2026 close | $109.73 |
| 2 | IDT | 84 | Core overweight | Member Only | June 8, 2026 close | $55.09 |
| 3 | CROX | 83.5 | Core overweight | Member Only | June 8, 2026 close | $120.65 |
| 4 | CVSA | 79 | Core overweight | Member Only | June 8, 2026 close | $126.33 |
| 5 | SGHC | 76 | Core overweight | Member Only | June 8, 2026 close | $12.87 |
| 6 | GILD | 75.5 | Core overweight | Member Only | June 8, 2026 close | $128.10 |
| 7 | EXEL | 74.5 | Core overweight | Member Only | June 8, 2026 close | $51.74 |
| 8 | CL | 74 | Core overweight | Member Only | June 8, 2026 close | $86.07 |
| 9 | KDP | 74 | Core overweight | Member Only | June 8, 2026 close | $30.75 |
| 10 | PLUS | 74 | Core overweight | Member Only | June 8, 2026 close | $83.35 |
| 11 | HALO | 73.5 | Core | Member Only | June 8, 2026 close | $70.73 |
| 12 | CI | 73 | Core | Member Only | June 8, 2026 close | $289.61 |
| 13 | TPR | 72.5 | Core | Member Only | June 8, 2026 close | $140.90 |
| 14 | NTAP | 70.5 | Core | Member Only | June 8, 2026 close | $170.31 |
| 15 | MIDD | 70 | Core | Member Only | June 8, 2026 close | $157.54 |
| 16 | VSNT | 70 | Core | Member Only | June 8, 2026 close | $41.46 |
| 17 | OMC | 69.5 | Core | Member Only | June 8, 2026 close | $75.07 |
| 18 | STRA | 69 | Core | Member Only | June 8, 2026 close | $80.84 |
| 19 | MAS | 68.5 | Core | Member Only | June 8, 2026 close | $68.96 |
| 20 | SAIC | 68.5 | Core | Member Only | June 8, 2026 close | $113.20 |
| 21 | GNTX | 68 | Standard | Member Only | June 8, 2026 close | $24.71 |
| 22 | ITRN | 68 | Standard | Member Only | June 8, 2026 close | $63.66 |
| 23 | PRDO | 68 | Standard | Member Only | June 8, 2026 close | $34.08 |
| 24 | OSPN | 67.5 | Standard | Member Only | June 8, 2026 close | $14.17 |
| 25 | ALV | 67 | Standard | Member Only | June 8, 2026 close | $128.23 |
| 26 | UTMD | 67 | Standard | Member Only | June 8, 2026 close | $67.05 |
| 27 | KVUE | 66.5 | Standard | Member Only | June 8, 2026 close | $17.55 |
| 28 | PFE | 66 | Standard | Member Only | June 8, 2026 close | $25.62 |
| 29 | LRN | 65.5 | Standard | Member Only | June 8, 2026 close | $96.73 |
| 30 | INCY | 65 | Standard | Member Only | June 8, 2026 close | $100.64 |
| 31 | FOX | 64.5 | Starter | Member Only | June 8, 2026 close | $60.34 |
| 32 | BLBD | 64 | Starter | Member Only | June 8, 2026 close | $70.23 |
| 33 | INVA | 64 | Starter | Member Only | June 8, 2026 close | $22.33 |
| 34 | SJM | 64 | Starter | Member Only | June 8, 2026 close | $101.77 |
| 35 | BBY | 63.5 | Starter | Member Only | June 8, 2026 close | $74.17 |
| 36 | BMY | 63.5 | Starter | Member Only | June 8, 2026 close | $55.57 |
| 37 | WLY | 63.5 | Starter | Member Only | June 8, 2026 close | $43.84 |
| 38 | ADEA | 63 | Starter | Member Only | June 8, 2026 close | $31.55 |
| 39 | MLI | 63 | Starter | Member Only | June 8, 2026 close | $133.26 |
| 40 | REYN | 63 | Starter | Member Only | June 8, 2026 close | $22.45 |
Exact target allocation details are reserved for members. Public performance reporting can still show portfolio-level results without disclosing the allocation recipe.
Opportunity notes
Why the top 15 ranked where they did.
DECK
Deckers is the cleanest example in this run of what the process is trying to find: an asset-light, high-return brand business that appears statistically cheap because investors are worried about growth normalization. HOKA and UGG give the company real franchise value, while net cash, free cash flow, and buybacks add downside support. The key debate is whether slower growth is a temporary valuation reset or the start of a more durable brand maturity problem.
IDT
IDT ranks highly because it has the kind of hidden-parts complexity that can make a good business look less obvious on a screen. NRS, net2phone, and BOSS Money create a sum-of-the-parts angle, and the balance sheet gives the company room to keep compounding or returning capital. The opportunity is less about a simple multiple and more about whether the market is undervaluing a collection of underfollowed assets.
CROX
Crocs remains a high-margin brand compounder with strong cash generation and aggressive buybacks. The reason it is not scored closer to the very top is the HEYDUDE normalization issue and acquisition leverage, which make normalized earnings less clean than the core Crocs brand alone. The stock fits the framework well if the market is over-penalizing a real but manageable brand-transition problem.
CVSA
CVSA ranks as a healthcare education compounder tied to a structural nursing and healthcare-workforce shortage. The appeal is a real operating business with demand support, while the discount appears tied to for-profit education risk, regulatory scrutiny, and leverage. The opportunity depends on whether those concerns are already more than reflected in the valuation.
SGHC
Super Group is a profitable online-gambling platform with growth, cash generation, and recognizable Betway/Spin assets. It scores well because the business is real and the valuation appears to reflect a heavy discount for regulatory, jurisdictional, and sector risk. That risk is not cosmetic, so the position belongs below cleaner compounders despite the attractive operating profile.
GILD
Gilead is a durable pharmaceutical cash-flow engine with an HIV franchise, oncology exposure, free cash flow, dividends, and scale. The score is capped by product-cycle and patent-cliff risk, which are permanent features of large pharma underwriting. It is a good fit for the framework when viewed as cash-flow value, not as a clean long-duration compounder.
EXEL
Exelixis is one of the cleaner profitable oncology names in the run because it has real cabozantinib earnings rather than purely speculative pipeline value. The main issue is product concentration and the eventual patent/pipeline transition, which makes the score meaningfully lower than more diversified compounders. The opportunity is underwriteable, but it requires respect for concentration risk.
CL
Colgate-Palmolive is an elite consumer-staples franchise with durability, pricing power, and high returns on capital. The reason it does not rank higher is valuation-gap modesty: a great business can still be only a moderate opportunity if the market already recognizes most of the quality. It functions as a quality anchor rather than a dramatic mispricing.
KDP
Keurig Dr Pepper combines recurring beverage demand, coffee exposure, and brand strength with a potential corporate-action catalyst from the planned beverage/coffee split. The quality is real, but the setup includes leverage and execution questions around how the separation is handled. It ranks well because the business is understandable and cash-generative, with a plausible path for the market to reassess it.
PLUS
ePlus is an unglamorous but legitimate cash-generative IT solutions and reseller business with a net-cash balance sheet. It fits the framework as a practical cheap-quality candidate rather than a high-moat compounder. The main offsets are lower franchise durability and sensitivity to enterprise IT spending cycles.
HALO
Halozyme has an attractive royalty/platform structure built around ENHANZE, with high margins and buybacks supporting the case. The business model is appealing, but partner concentration and patent-duration questions keep it from scoring like a cleaner compounder. The opportunity is strongest if the market is undervaluing the durability of the royalty stream.
CI
Cigna has a real healthcare earnings base, buybacks, and a discounted valuation. The main debate is not whether the business is real, but how much to penalize PBM regulation, political scrutiny, and medical-cost trend risk. It belongs in the good-candidate tier because the cash flow is substantial, but the risk hair is also substantial.
TPR
Tapestry brings a genuine high-return Coach franchise and cash generation, helped by aggressive buybacks after the Capri transaction failed. The quality is mature rather than hyper-growth, and fashion-cycle risk is always present. It ranks as a reasonable brand-value candidate where capital return can matter if the market is too pessimistic.
NTAP
NetApp is an established storage and data-infrastructure company with free cash flow, buybacks, and decent returns on capital. The opportunity is tempered by cyclical IT spending and the ongoing shift toward cloud infrastructure. It is a real business at a plausible value price, but not a frictionless compounder.
MIDD
Middleby is a quality foodservice-equipment franchise and serial acquirer with a long operating record. The planned food-processing spin can help clarify value, but leverage and cyclicality keep the score in check. It fits the framework as a good business with an identifiable catalyst and manageable, but real, balance-sheet and cycle risk.
Score distribution
How the list breaks down.
| Score Band | Count |
|---|---|
| Elite Greenblatt/MF fit | 1 |
| Strong MF fit | 2 |
| Good candidate with hair | 13 |
| Interesting but messy | 36 |
| Lower-confidence value | 48 |
| Cheap for serious reason | 34 |
| Poor MF fit / distorted | 15 |
| Likely false positive | 1 |
Full public ranking
Consolidated Modern Formula list.
The full table is included for this opening public archive run. For cleaner auditability, the same data is also available as a CSV file.
Show full ranked table
| Rank | Ticker | Score | Band | Description |
|---|---|---|---|---|
| 1 | DECK | 90.5 | Elite Greenblatt/MF fit | Deckers is the cleanest example in this run of what the process is trying to find: an asset-light, high-return brand business that appears statistically cheap because investors are worried about growth normalization. |
| 2 | IDT | 84 | Strong MF fit | IDT ranks highly because it has the kind of hidden-parts complexity that can make a good business look less obvious on a screen. |
| 3 | CROX | 83.5 | Strong MF fit | Crocs remains a high-margin brand compounder with strong cash generation and aggressive buybacks. |
| 4 | CVSA | 79 | Good candidate with hair | CVSA ranks as a healthcare education compounder tied to a structural nursing and healthcare-workforce shortage. |
| 5 | SGHC | 76 | Good candidate with hair | Super Group is a profitable online-gambling platform with growth, cash generation, and recognizable Betway/Spin assets. |
| 6 | GILD | 75.5 | Good candidate with hair | Gilead is a durable pharmaceutical cash-flow engine with an HIV franchise, oncology exposure, free cash flow, dividends, and scale. |
| 7 | EXEL | 74.5 | Good candidate with hair | Exelixis is one of the cleaner profitable oncology names in the run because it has real cabozantinib earnings rather than purely speculative pipeline value. |
| 8 | CL | 74 | Good candidate with hair | Colgate-Palmolive is an elite consumer-staples franchise with durability, pricing power, and high returns on capital. |
| 9 | KDP | 74 | Good candidate with hair | Keurig Dr Pepper combines recurring beverage demand, coffee exposure, and brand strength with a potential corporate-action catalyst from the planned beverage/coffee split. |
| 10 | PLUS | 74 | Good candidate with hair | ePlus is an unglamorous but legitimate cash-generative IT solutions and reseller business with a net-cash balance sheet. |
| 11 | HALO | 73.5 | Good candidate with hair | Halozyme has an attractive royalty/platform structure built around ENHANZE, with high margins and buybacks supporting the case. |
| 12 | CI | 73 | Good candidate with hair | Cigna has a real healthcare earnings base, buybacks, and a discounted valuation. |
| 13 | TPR | 72.5 | Good candidate with hair | Tapestry brings a genuine high-return Coach franchise and cash generation, helped by aggressive buybacks after the Capri transaction failed. |
| 14 | NTAP | 70.5 | Good candidate with hair | NetApp is an established storage and data-infrastructure company with free cash flow, buybacks, and decent returns on capital. |
| 15 | MIDD | 70 | Good candidate with hair | Middleby is a quality foodservice-equipment franchise and serial acquirer with a long operating record. |
| 16 | VSNT | 70 | Good candidate with hair | A textbook Greenblatt special situation: a clean Jan-2026 Comcast cable-networks spin with day-one forced selling and misunderstanding potential; both cap it for secular linear-TV decline. |
| 17 | OMC | 69.5 | Interesting but messy | A real-FCF advertising-services business with buybacks and IPG merger-integration upside; both flag genuine AI/in-housing industry disruption and post-merger leverage as what muddies normalized earnings. |
| 18 | STRA | 69 | Interesting but messy | A better-quality for-profit education operator (Strayer/Capella/Sophia) with net cash, a dividend and employer-funded growth; the research case suggests regulatory/reputation risk is the standard hair keeping it below the cleanest compounders. |
| 19 | MAS | 68.5 | Interesting but messy | A branded building-products business (Behr/plumbing) with decent ROIC and buybacks; both cap it for housing/remodel-cycle normalization risk. |
| 20 | SAIC | 68.5 | Interesting but messy | A stable government/defense IT-services contractor with backlog, contracted cash flow and buybacks; both flag low margins, budget-cycle and recompete/contract-timing risk. |
| 21 | GNTX | 68 | Interesting but messy | A ~90%-share auto-dimming-mirror near-monopoly with very high ROIC and net cash; B prizes the durable niche quality while A discounts more for auto-cycle and growth-normalization fear. |
| 22 | ITRN | 68 | Interesting but messy | An underfollowed telematics/stolen-vehicle-recovery subscription compounder with high ROIC, net cash and dividends; B rewards the durable niche while A docks it for small scale/liquidity, the gap essentially small-cap-neglect appreciation vs. caution. |
| 23 | PRDO | 68 | Interesting but messy | An anchor name: a cash-generative for-profit education operator with net cash and buybacks where the research case suggests the discount reflects regulatory/reputation risk rather than any lack of earnings, keeping it below CVSA/STRA. |
| 24 | OSPN | 67.5 | Interesting but messy | An auth/e-signature security-software business turned GAAP-profitable with strong FCF, net cash and a new dividend/buybacks; both note legacy hardware-auth decline and the SaaS transition as the offset to recurring ARR quality. |
| 25 | ALV | 67 | Interesting but messy | The #1 passive-auto-safety supplier with durable product relevance, decent ROIC and buybacks; both cap it for auto-production cyclicality, margins and tariff exposure. |
| 26 | UTMD | 67 | Interesting but messy | A high-margin niche medical-device cash cow with net cash and very steady returns; the research case suggests slow growth and small-cap liquidity keep an otherwise durable business out of the top tier. |
| 27 | KVUE | 66.5 | Interesting but messy | Durable consumer-health brands (Tylenol/Listerine/Neutrogena) with real cash flow plus an activist/breakup angle; the framework treats the Tylenol litigation overhang as the principal hair. |
| 28 | PFE | 66 | Interesting but messy | Real global big-pharma cash flows and a dividend at a cheap valuation; A frames it as a turnaround with valuation support while B emphasizes post-COVID normalization, Seagen debt and pipeline/patent doubt. |
| 29 | LRN | 65.5 | Interesting but messy | A genuine recent-quality online-education operator with growing enrollment and FCF; the research case suggests the discount reflects virtual-charter funding/political risk rather than business weakness. |
| 30 | INCY | 65 | Interesting but messy | A real operating biopharma on Jakafi earnings with net cash and pipeline; the framework treats the 2028 patent cliff and Jakafi/Opzelura product concentration as underwriteable risks that cap the quality score. |
| 31 | FOX | 64.5 | Interesting but messy | A live-sports/news cash-flow value play (with Tubi optionality) more resilient than scripted cable; both flag secular linear-TV/cord-cutting pressure and Murdoch control as the cap. (the second review also scored the FOXA share class separately; see foot of table.) |
| 32 | BLBD | 64 | Interesting but messy | A school-bus maker with strong current backlog/pricing and an EV-electrification tailwind; A leans into the operating momentum while B warns EV-subsidy dependence makes current earnings peak-ish. |
| 33 | INVA | 64 | Interesting but messy | A complex but real GSK respiratory-royalty/healthcare-asset structure; the research case suggests it is not an Modern Formula false positive, just less clean than a normal operating compounder. |
| 34 | SJM | 64 | Interesting but messy | Durable packaged-food brands (coffee/pet/Uncrustables) with real cash flow; A emphasizes brand durability while B docks it for Hostess leverage/writedown and mature categories. |
| 35 | BBY | 63.5 | Interesting but messy | A mature but real cash-flow electronics retailer with FCF, dividend and buybacks; both cap it for electronics cyclicality and online/secular competitive pressure. |
| 36 | BMY | 63.5 | Interesting but messy | Massive real big-pharma cash flows at a cheap valuation; the research case suggests the discount reflects valid Eliquis/Revlimid/Opdivo patent-cliff and portfolio-replacement concerns rather than business collapse. |
| 37 | WLY | 63.5 | Interesting but messy | A durable publishing/research-journals cash-flow business with recurring revenue, an AI content-licensing tailwind and a long dividend record; A frames it as a transition/turnaround while B is more confident in the recurring base, with print-secular drag the shared offset. |
| 38 | ADEA | 63 | Interesting but messy | A high-margin media/semiconductor patent-royalty licensor spun from Xperi with strong FCF; B rewards the hidden-IP recurring licensing while A discounts more for renewal/litigation lumpiness. |
| 39 | MLI | 63 | Interesting but messy | A high-ROIC industrial/materials manufacturer with net cash; both flag copper-price and housing/construction cyclicality that makes current EBIT look peak-ish. |
| 40 | REYN | 63 | Interesting but messy | Stable household-products cash flow (Reynolds Wrap/Hefty); A values the steady franchise while B emphasizes resin/aluminum input exposure, leverage and mature growth. |
| 41 | RCMT | 62.5 | Interesting but messy | A profitable niche staffing/engineering-services small-cap with decent ROIC and buybacks; both cap it for staffing cyclicality and small scale. |
| 42 | LAUR | 62 | Interesting but messy | A focused, post-restructuring Mexico/Peru education operator that is cash-generative and returns capital; B rewards the cleaned-up franchise while A docks it for geographic/regulatory/FX complexity. |
| 43 | KFY | 61.5 | Interesting but messy | A strong executive-search/talent-services franchise with net cash, buybacks and real FCF; the research case suggests earnings are highly tied to white-collar hiring and corporate-confidence cycles. |
| 44 | PBI | 61.5 | Interesting but messy | A textbook Greenblatt activist-turnaround special situation: Global Ecommerce exit, ~$358M FCF, ~20%-of-cap buybacks, a near-monopoly Presort and a Q2-2026 strategic-review catalyst; B rewards the catalyst while A weights legacy mail decline, leverage and a poor capital-allocation history. |
| 45 | HAS | 61 | Interesting but messy | A toymaker whose hidden gem is the high-margin Magic/Wizards franchise; the research case suggests that quality offsets toy cyclicality and post-eOne debt, keeping it a mid-tier brand turnaround. |
| 46 | NWS | 61 | Interesting but messy | A sum-of-parts/hidden-asset story: Dow Jones quality plus a REA Group stake at a real SOTP discount; B leans into the hidden asset while A discounts more for print/media secular issues and dual-class complexity, with Murdoch control the shared overhang. |
| 47 | ASO | 60.5 | Interesting but messy | A cheap, profitable sporting-goods retailer with buybacks and decent ROIC; both cap it for discretionary consumer cyclicality and big-box competition. |
| 48 | CON | 60.5 | Interesting but messy | The largest US occupational-health provider, a clean Select Medical spin with recurring B2B revenue; B rewards the defensive recurring services and spin setup while A is cautious on the recent public-company transition, reimbursement/labor and spin leverage. |
| 49 | DVA | 60.5 | Interesting but messy | A dialysis-duopoly cash cow with stable cash flow and big buybacks; both flag reimbursement pressure, GLP-1 demand overhang and leverage as the cap. |
| 50 | CCSI | 60 | Interesting but messy | A real-FCF cloud/fax communications business; the research case suggests on the score, with fax/legacy-comms secular decline and leverage the clear offset. |
| 51 | VVX | 60 | Interesting but messy | A real government/defense logistics-IT services business with contracted cash flow; both flag merger leverage and contract concentration. |
| 52 | ALGN | 59 | Lower-confidence value | Invisalign's clear-aligner moat and high margins; B values the brand quality while A emphasizes the growth reset and competition, with discretionary-dental cyclicality the shared concern. |
| 53 | DHX | 59 | Lower-confidence value | A hidden-asset small-cap: the defensible ClearanceJobs cleared-recruiting gem inside a cheap, beaten-down shell now split for possible sale; the research case suggests Dice's cyclical/secular weakness and small scale offset the optionality. |
| 54 | WLKP | 59 | Lower-confidence value | A Westlake-contracted ethylene MLP with stable distributions; A values the contracted cash flow while B docks it for parent dependence, limited growth and chemical-cycle exposure. |
| 55 | CF | 58 | Lower-confidence value | A low-cost nitrogen/fertilizer producer with strong cash generation and buybacks when the cycle cooperates; both warn that gas-spread/fertilizer cyclicality means normalized earnings can swing materially. |
| 56 | LEVI | 58 | Lower-confidence value | An iconic denim brand mid-DTC-margin-transition with real FCF; the reviews diverge sharply, with B treating it as solid brand cash-flow value while A is far more cautious on margins, wholesale/retail cycle and fashion risk. |
| 57 | FIZZ | 57.5 | Lower-confidence value | The LaCroix franchise with high ROIC, net cash and zero debt; B rewards the founder-controlled quality cash cow while A discounts more for governance/control quirks and uneven growth durability. |
| 58 | GIC | 57.5 | Lower-confidence value | An industrial-distribution small-cap with decent ROIC and cash flow; B is more constructive while A sees a non-distinctive, demand-cyclical business, the gap mostly a quality read. |
| 59 | BWMX | 57 | Lower-confidence value | A profitable direct-selling (Jafra) cash-flow business with a high dividend and growth; A rewards the cash flow while B docks it for direct-selling/FX risk, country concentration and leverage. |
| 60 | WFRD | 57 | Lower-confidence value | A deleveraged, post-restructuring oilfield-services name with strong FCF returning capital; the research case suggests oil-services cyclicality (peak-ish) is the dominant risk. |
| 61 | KTB | 56.5 | Lower-confidence value | Wrangler/Lee denim cash generation; B rewards the brand cash flow while A is more cautious on consumer/fashion cyclicality, with the Helly Hansen deal adding both growth and integration risk. |
| 62 | MAN | 56.5 | Lower-confidence value | A real but low-margin global staffing business at a cheap, cyclically-troughed valuation; A sees staffing-cycle value while B emphasizes heavy European exposure and deep cyclicality. |
| 63 | DDS | 56 | Lower-confidence value | Dillard's, with net cash, huge buybacks and owned real estate as hidden value; B rewards the balance sheet and hidden RE while A warns peak department-store margins and secular retail decline are the catch. |
| 64 | VC | 56 | Lower-confidence value | A post-bankruptcy auto-supplier turnaround (Visteon) with net cash and digital-cockpit growth; B rewards the clean balance sheet and growth while A emphasizes deep auto-production cyclicality and supplier margins. |
| 65 | DBD | 55.5 | Lower-confidence value | A Greenblatt-interesting post-reorg turnaround (emerged 2023) with real ATM/retail-services revenue; the research case suggests leverage and unproven normalized-earnings quality/execution keep it mid-low. |
| 66 | GFF | 55 | Lower-confidence value | Griffon, with Hunter/AMES brands, buybacks and an activist history; B values the building-products franchise and hidden value while A docks it for mix complexity, leverage and housing cyclicality. |
| 67 | GTX | 55 | Lower-confidence value | Garrett, a turbocharger FCF machine post-bankruptcy with buybacks; B rewards the cash returns while A weights the ICE-turbo secular concern, leverage and reorg history. |
| 68 | NEM | 55 | Lower-confidence value | The largest gold major with real current FCF and capital returns; both flag that earnings are cyclically inflated by record gold prices plus mining capital intensity/reserve-execution risk, a classic commodity-peak caution. |
| 69 | PVH | 55 | Lower-confidence value | Calvin Klein/Tommy Hilfiger brand cash flow at a low multiple; B rewards the brands while A emphasizes execution wobble and apparel cyclicality. |
| 70 | AMNF | 54.5 | Lower-confidence value | A tiny frozen-pasta/pesto niche with high ROIC, net cash and a dividend; B rewards the steady quality cash cow while A docks it heavily for illiquidity/small scale, essentially a small-cap-quality vs. investability disagreement. |
| 71 | DLX | 54 | Lower-confidence value | Deluxe, a payments/data transition plus debt paydown atop real check/payments FCF and a dividend; the research case suggests the legacy-check secular decline and leverage are the major drag. |
| 72 | WKC | 54 | Lower-confidence value | World Kinect, a real but thin-margin/low-ROIC fuel-logistics business; The main offset is commodity and volume cyclicality and weak returns. |
| 73 | BSM | 53.5 | Lower-confidence value | An oil/gas mineral-royalty business with capex-light, high distributions; both flag commodity-price dependence and distribution sustainability. |
| 74 | BYD | 53.5 | Lower-confidence value | Boyd, with strong regional-gaming FCF, buybacks, plus a FanDuel stake and real estate as hidden value; the reviews diverge sharply, with B rewarding the cash flow and hidden assets while A discounts heavily for gaming-cycle and leverage sensitivity. |
| 75 | NRP | 53.5 | Lower-confidence value | Natural Resource Partners, with coal/soda-ash royalties, strong FCF and rapid deleveraging; both flag coal secular decline and terminal-value risk. |
| 76 | NSIT | 53.5 | Lower-confidence value | Insight Enterprises, a scaled IT VAR with real FCF and buybacks; the reviews diverge sharply, with B rewarding the cash generation while A docks the low-margin reseller model, tech-spend cycle and acquisition goodwill/leverage. |
| 77 | PARR | 53.5 | Lower-confidence value | Par Pacific, with real refining/retail cash flow; The main offset is crack-spread cyclicality (normalizing) and leverage. |
| 78 | AU | 53 | Lower-confidence value | AngloGold, with improving costs and FCF and large gold exposure; both flag record-gold-inflated earnings and jurisdiction risk as the commodity-peak caution. |
| 79 | LOCO | 53 | Lower-confidence value | El Pollo Loco, a cheap regional QSR with franchising and modest growth; B is mildly more constructive while A is cautious on restaurant traffic/margins, with regional concentration the shared limit. |
| 80 | TRS | 53 | Lower-confidence value | TriMas, a mixed packaging/aerospace small-cap of moderate quality; both flag cyclicality, with neither seeing a strong compounder. |
| 81 | CART | 52.5 | Lower-confidence value | Instacart, now GAAP-profitable with net cash and a high-margin advertising engine; the reviews diverge sharply, with B rewarding the profitability inflection while A flags unresolved take-rate, growth and delivery-competition questions. |
| 82 | ESEA | 52.5 | Lower-confidence value | Euroseas, cheap on high current charter rates and NAV; both warn container-shipping cyclicality (peak earnings) can reverse quickly. |
| 83 | TNK | 52.5 | Lower-confidence value | Teekay Tankers, with net cash and peak tanker-rate FCF and capital returns; both flag deep shipping cyclicality as the cap. |
| 84 | MD | 52 | Lower-confidence value | Pediatrix, with real neonatology cash flow that could be cheap if operations normalize; the research case suggests labor, reimbursement/payor risk, leverage, contract exits and execution keep it lower-middle. |
| 85 | SBR | 52 | Lower-confidence value | Sabine Royalty Trust, a simple pass-through royalty distributing all cash; The main offset is depleting reserves and commodity-price dependence. |
| 86 | WEYS | 52 | Lower-confidence value | Weyco, a Florsheim/Nunn Bush shoe distributor with net cash and a steady dividend; B rewards the steady cash flow while A docks low growth and small-cap illiquidity. |
| 87 | APA | 51.5 | Lower-confidence value | APA Corp, cheap on trailing cash flow with Suriname optionality; both flag leverage and oil-price cyclicality dominating normalized value. |
| 88 | APEI | 51.5 | Lower-confidence value | American Public Education, with military/online education cash flow; both flag the Rasmussen nursing drag and regulatory/enrollment risk. |
| 89 | KNTNF | 51.5 | Lower-confidence value | K92 Mining, with real high-grade, low-cost production growth at Kainantu; both flag record-gold-inflated earnings plus Papua New Guinea jurisdiction/mine-execution risk. |
| 90 | MTCH | 51.5 | Lower-confidence value | Match Group, with high-margin dating apps, buybacks and activist involvement; B rewards the cash flow while A flags secular dating-app fatigue and a possible value trap, with Tinder user decline the shared core risk. |
| 91 | SD | 51.5 | Lower-confidence value | SandRidge, with net cash and a high dividend; both flag commodity cyclicality and declining production as the cap. |
| 92 | CNRD | 51 | Lower-confidence value | Conrad Industries, a net-cash, cheap, family-controlled micro-cap shipbuilder; both flag lumpy/cyclical earnings and very low liquidity (lower confidence). |
| 93 | DIN | 51 | Lower-confidence value | Dine Brands, a high-ROIC asset-light Applebee's/IHOP franchisor; the research case suggests heavy securitized debt and same-store declines offset the franchise model. |
| 94 | HPQ | 51 | Lower-confidence value | HP Inc., with real FCF, buybacks and a dividend; the research case suggests PC cyclicality and secular printing decline make it cheap for an obvious reason. |
| 95 | ADNT | 50.5 | Lower-confidence value | Adient, a cheap auto-seating supplier with China JV value; both flag thin margins, leverage and deep cyclicality. |
| 96 | FLXS | 50.5 | Lower-confidence value | Flexsteel, cheap with improving margins; both flag housing/furniture cyclicality and small scale. |
| 97 | NRT | 50 | Lower-confidence value | North European Oil Royalty Trust, a pure pass-through gas royalty; The main offset is no reinvestment, depletion and commodity linkage. |
| 98 | PXED | 50 | Lower-confidence value | University of Phoenix's parent, profitable and cheap (~mid-single-digit EBITDA) with low debt; the reviews diverge sharply, with B seeing real for-profit-education value while A flags recent IPO seasoning/financial noise and UoP reputational/regulatory baggage. |
| 99 | SGU | 50 | Lower-confidence value | Star Group, with heavy unit repurchases at a cheap valuation; both flag secular heating-oil decline and weather dependence. |
| 100 | NATR | 49.5 | Cheap for serious reason | Nature's Sunshine, with net cash and steady results; both flag direct-selling/secular pressure and small scale. |
| 101 | DSP | 49 | Cheap for serious reason | Viant, with real DSP growth and FCF, founder-controlled; B rewards the cash flow while A discounts for ad-tech cyclicality and platform dependence (Trade Desk competition). |
| 102 | EBF | 49 | Cheap for serious reason | Ennis, with net cash and a steady dividend; both flag secular business-forms/print decline as the durability cap. |
| 103 | TBRG | 49 | Cheap for serious reason | TruBridge, with rural-hospital RCM/EHR and improving margins; B rewards the turnaround while A flags execution and small-hospital exposure. |
| 104 | UIS | 49 | Cheap for serious reason | Unisys, with real services revenue at a low multiple; both flag a large pension/liability overhang, leverage and legacy decline making it cheap-for-a-reason, with A mildly more constructive on restructuring. |
| 105 | APOG | 48.5 | Cheap for serious reason | Apogee, with real architectural-products cash flow; B is more constructive while A emphasizes commercial-construction cyclicality and acquisition integration. |
| 106 | CPRX | 48.5 | Cheap for serious reason | Catalyst Pharmaceuticals, where the reviews clash hardest: B sees real Firdapse/Agamree earnings and net cash (explicitly 'not a clinical false positive'), while A treats the announced Angelini cash acquisition as turning it into deal-spread/merger-arb math rather than a normal Modern Formula opportunity. |
| 107 | GCT | 48.5 | Cheap for serious reason | GigaCloud, a real, growing, cheap B2B furniture marketplace with buybacks; B rewards the growth while A discounts for short-seller/governance/accounting and geopolitical (China-linked) overhang. |
| 108 | INDV | 48.5 | Cheap for serious reason | Indivior, with real Sublocade growth; both flag opioid-litigation legacy and product concentration. |
| 109 | XYZ | 48.5 | Cheap for serious reason | Block, with Cash App/Square real FCF and an efficiency turnaround; B rewards the improving earnings while A flags profitability quality, crypto exposure and competitive/regulatory risk. |
| 110 | BORR | 48 | Cheap for serious reason | Borr Drilling, with day-rate-driven offshore-drilling leverage; A sees energy-cycle upside while B emphasizes very high leverage and deep cyclicality. |
| 111 | BCRX | 47.5 | Cheap for serious reason | BioCryst, a real Orladeyo ramp at a profitability inflection; the research case suggests the Astria acquisition, R&D burden and concentration distort Modern Formula cleanliness, though it is less binary than pure clinical-stage. |
| 112 | BKTI | 47.5 | Cheap for serious reason | BK Technologies, a recently-profitable niche land-mobile-radio maker; B rewards the inflection while A flags small scale, liquidity and contract lumpiness. |
| 113 | MNR | 47.5 | Cheap for serious reason | Mach Natural Resources, a high-distribution E&P LP; both flag commodity cyclicality, leverage and acquisition-driven growth. |
| 114 | SIRI | 47.5 | Cheap for serious reason | Sirius XM, with real subscription FCF; B views it as a cash cow with secular worry while A flags slow/no growth, leverage and audio competition as a weaker Greenblatt fit. |
| 115 | SLDE | 47.5 | Cheap for serious reason | Slide Insurance, a recent IPO into a peak Florida-homeowners underwriting cycle; both flag catastrophe/hurricane tail plus IPO-accounting risk as a special-situation caution. |
| 116 | OGN | 47 | Cheap for serious reason | Organon, with real women's-health/established-brands cash flow; B is mildly more constructive while A flags high leverage, a dividend cut and declining brands. |
| 117 | RMNI | 47 | Cheap for serious reason | Rimini Street, with real recurring third-party-support cash flow; B rewards it while A flags the Oracle litigation overhang and customer-retention/growth issues. |
| 118 | BUKS | 46.5 | Cheap for serious reason | Butler National, a cheap aerospace + casino-management micro-cap; both flag tiny size, illiquidity and low visibility (lower confidence). |
| 119 | CRNC | 46.5 | Cheap for serious reason | Cerence, with real automotive-voice revenue and an AI-turnaround angle; both flag convertible debt, customer concentration, revenue lumpiness and AI competition. |
| 120 | AUGO | 45.5 | Cheap for serious reason | Aura Minerals, with growth plus record gold inflating earnings; both flag a recent US listing and jurisdiction risk, with neither seeing a clean normalized-earnings name. |
| 121 | WDOFF | 45 | Cheap for serious reason | Wesdome Gold, with real FCF and rising output in Canada; both flag earnings cyclically inflated by record gold (a commodity-peak caution). |
| 122 | VISN | 44.5 | Cheap for serious reason | VisionChina-type situation where the reviews clash: B sees a real post-restructuring/break-up story (debt-free after asset sales plus a special dividend) while A has low confidence in durable normalized earnings, viewing it as an odd/special situation with earnings distorted by divestiture gains. |
| 123 | MO | 44 | Cheap for serious reason | Altria, with real earnings, huge cash generation and pricing power; the research case suggests cigarette volume decline and terminal-value risk cap the score (identical reads). |
| 124 | PBYI | 44 | Cheap for serious reason | Puma Biotech, with a real Nerlynx revenue base; the research case suggests heavy single-product concentration and limited growth visibility make it a weaker Modern Formula fit. |
| 125 | QUAD | 44 | Cheap for serious reason | Quad/Graphics, a very cheap commercial-print turnaround with real cash flow; both flag deep secular print decline and leverage as the cap. |
| 126 | ANPMF | 43.5 | Cheap for serious reason | Andean Precious Metals, with real silver/gold FCF at record prices; both flag Bolivia/Argentina jurisdiction risk and commodity-peak earnings making it cheap-for-a-reason. |
| 127 | TSQ | 43.5 | Cheap for serious reason | Townsquare Media, with digital growth and cheap cash flow; B is mildly more constructive while A emphasizes secular radio/local-media decline and leverage. |
| 128 | CHCI | 43 | Cheap for serious reason | Comstock Holding, the single widest disagreement in the set: B sees an asset-light, controlled, recurring DC-area real-estate fee business while A sees a microcap dominated by liquidity and execution risk. |
| 129 | RWWI | 43 | Cheap for serious reason | RWW (an Autodesk-channel CAD reseller), tied for the widest gap: B sees real, controlled, cheap channel cash flow while A has very low confidence in durable normalized earnings and investability. |
| 130 | CIX | 41.5 | Cheap for serious reason | CompX International, where B sees a net-cash, cheap, Contran-controlled small-cap while A is dominated by limited visibility, small scale and liquidity risk. |
| 131 | IRWD | 41 | Cheap for serious reason | Ironwood, with real Linzess cash flow; both flag the patent cliff, single-product concentration and apraglutide-deal leverage as the cap, keeping it below real operating-pharma names. |
| 132 | AFMJF | 40.5 | Cheap for serious reason | Alphamin, with low-cost, high-grade tin and a pending control bid, but both flag a single mine in an active DRC war zone (suspended twice in 2025): the epitome of cheap-for-a-serious-reason with unreliable normalized earnings. |
| 133 | HLF | 40 | Cheap for serious reason | Herbalife, with real cash flow but both flag heavy debt overhang, distributor decline and MLM/regulatory controversy. |
| 134 | AMCX | 39.5 | Poor MF fit / distorted | AMC Networks, with real FCF but the research case suggests secular cable/linear-TV decline, leverage and a weak special-situation profile keep it in the high-30s/low-40s. |
| 135 | LGCY | 39.5 | Poor MF fit / distorted | Legacy Education, fast-growing in nursing/healthcare education but both flag tiny size, a recent IPO and thin disclosure (lower confidence). |
| 136 | ESPR | 39 | Poor MF fit / distorted | Esperion, with a bempedoic-acid ramp plus Daiichi royalties; both flag low normalization confidence and prior cash burn. |
| 137 | TRX | 39 | Poor MF fit / distorted | Tanzanian Gold, where record gold helps but both flag a tiny, speculative Tanzania producer/developer. |
| 138 | ETST | 38.5 | Poor MF fit / distorted | Earth Science Tech, where the reviews invert: A sees some operating-value potential while B views it as a tiny, speculative CBD/pharma-distribution pivot with minimal disclosure; the gap is mostly a confidence/quality read on a micro-cap. |
| 139 | RGS | 38 | Poor MF fit / distorted | Regis, with a refranchised, post-debt-restructuring return to profitability; B rewards the turnaround while A emphasizes tiny scale, fragile history and survivability/execution risk. |
| 140 | WSTL | 37.5 | Poor MF fit / distorted | Westell, a shrinking legacy telecom-equipment micro-cap; both flag liquidity and secular pressure (lower confidence). |
| 141 | BODI | 36.5 | Poor MF fit / distorted | Beachbody, a post-SPAC fitness-media turnaround with declining digital subs and an MLM transition; both flag prior cash burn, weak business quality and balance-sheet/liquidity concerns (speculative). |
| 142 | NUTX | 36 | Poor MF fit / distorted | Nutex Health, where both are wary: B explicitly flags ~70% of hospital revenue from No Surprises Act arbitration recoveries plus heavy SBC/NCI as a distorted-earnings false positive, while A cites quality, liquidity and execution risk. |
| 143 | SSSS | 34.5 | Poor MF fit / distorted | SuRo Capital, a NAV-discount BDC; the research case suggests it is a poor fit for the Modern Formula operating-company framework (a discount-to-NAV thesis on speculative, mark-dependent pre-IPO holdings, not operating earnings). |
| 144 | TOYO | 34.5 | Poor MF fit / distorted | TOYO Co., a recent IPO into a volatile solar/tariff cycle; both flag low normalization confidence and possible screen distortion. |
| 145 | ABUS | 34 | Poor MF fit / distorted | Arbutus, with a hep-B clinical program plus LNP-patent royalty optionality; the framework treats it as event-driven/binary with cash-runway risk rather than durable operating earnings. |
| 146 | SPRO | 33 | Poor MF fit / distorted | Spero, a near-term FDA/PDUFA-driven, cash-runway/partnership-milestone biotech; the research case suggests it is an event setup, not a normal Modern Formula operating business. |
| 147 | QTTB | 32.5 | Poor MF fit / distorted | A clinical-stage biotech where financing helps but the research case suggests the thesis remains a cash-runway/trial-data catalyst situation, not a normal Modern Formula operating business. |
| 148 | CGEN | 31 | Poor MF fit / distorted | Compugen, a computational-oncology pipeline with milestone revenue; the framework treats it as pipeline/event-driven and binary (cash-runway), not normalized earnings. |
| 149 | VXRT | 25.5 | Likely false positive | Vaxart, the lowest-ranked name and a flagged Modern Formula false positive in both reviews: a vaccine clinical-stage, cash-runway-driven biotech that is a very weak fit for Magic Formula operating-earnings. |
| 150 | FOXA | 64 | Interesting but messy | Listed last as a set discrepancy: the second review scored Fox's Class-A shares (FOXA) as a separate row in addition to the Class-B FOX it shares with the first review, while the first review carried only FOX. Same live-sports/news cash-flow thesis (buybacks; Murdoch control and cord-cutting risk); the 'missing in A' is a share-class double-count in B, not a genuine coverage gap. |
Audit trail
Timestamp and source discipline.
This page should be preserved as-published. If a correction is needed later, add a dated correction note rather than silently rewriting the old record.
Publication Ledger
| Run ID | MFI-2026-06-07-v0.1 |
|---|---|
| Published timestamp | June 7, 2026 at 4:53 PM CT |
| Source file | Consolidated_Master_A_plus_B.xlsx |
| Public CSV SHA-256 | 931f10c44fd836365ea4310a122daced35de6677c83f773340031abefafa2134 |
| Model CSV SHA-256 | f8f6608339532701f582d9c7a1af0609afdf3671122582826cf46c4cb6bcf5b6 |
| Entry-price rule | Use June 8, 2026 close for this run. Entry prices remain pending until after that market close. |
| Revision status | Original publication. No corrections recorded. |
Method notes
How to read this archive.
| Item | Note |
|---|---|
| Universe | Stocks came from Magic Formula / Modern Formula screens and passed the current Category 1 technical overlay. |
| Score | The score is an absolute Greenblatt-style triage score, not a prediction of future returns. |
| Model portfolio | Only the top 40 names are used for model tracking, with rank-weighted target allocations reserved for members. |
| Entry price | This run uses the next trading day's close as the model entry price. |
| Revisions | Old archive posts should not be silently rewritten. Corrections should be dated and visible. |
Disclosure
General research only.
Modern Formula Investing is an educational research publication. Rankings, scores, categories, model outputs, and commentary are impersonal research outputs and are not individualized investment, legal, or tax advice.
Investing involves risk, including possible loss of principal. Readers should do their own research and consult qualified professionals before making financial decisions.