Owner Scorecard


← All companies ← BL Manual BLCO → ← ASTE Farm & Heavy Equipment CAT →

BLBD, Blue Bird Corporation

Farm & Heavy Equipment capital-intensive Cyclical

We are the leading independent designer and manufacturer of school buses, with more than 619,000 buses sold since our formation in 1927.

Financial information is reported on the basis that it is used internally by the chief operating decision maker ("CODM") in evaluating segment performance and deciding how to allocate resources to segments.

Management evaluates the segments based primarily upon revenues and gross profit.

Latest annual: FY2025 10-K
BLBD · Blue Bird Corporation
I

The business

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

Revenue · FY2025
$1.5B
+9.9% YoY · 11% 5-yr CAGR
Vital signs · TTM, with 5-yr average
Revenue $1.5B 5-yr avg $1.1B
Gross margin 21% 5-yr avg 13%
Operating margin 11.9% 5-yr avg 4.4%
ROIC 121% 5-yr avg 43%
Owner-earnings margin 13% 5-yr avg 3%
Free cash flow margin 12% 5-yr avg 3%

The business in brief

read the 10-K →

What this business is and what moves its needle, from its own SEC filings.

What it is
Revenue is led by Alternative fuel buses (54%) and Diesel buses (35%), with 2 more lines behind.
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
Gross margin has run about 12% and operating margin about 3.4% through the cycle, a thin spread that turns the result on volume and the cost of what it sells far more than on the price it sets. The margin is cyclical, swinging between −5.1% and 11% 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. Read this kind of business on volume, mix and the cost of the platform. 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 high across the record (median 53%, above 15% in 6 of 8 years), though buybacks and expensed R&D and brands shrink the capital base, so the figure overstates the underlying economics. The steadier read is owner earnings: roughly 4% of revenue reaches owners as cash, though it swings. Whether these returns reflect real pricing power or an accounting artifact is the judgment the 10-K is for.

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

Where the money comes from

read the 10-K →

Revenue spreads across 4 lines, the largest Alternative fuel buses at 54%.

Revenue by product line, FY2025
  • Alternative fuel buses54%$798M
  • Diesel buses35%$523M
  • Parts7%$100M
  • Other4%$58M
By geographyUnited States89%Canada11%Rest of world0%

From the segment footnote of the company's own 10-K. Shares are of total revenue; the profit bar shows each segment's share of segment operating profit, before unallocated corporate costs.

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
2016’162017’172018’182019’192020’202021’212022’222023’232024’242025’25TTMTTMMar 2026
Income statement
$932M$991M$1.0B$1.0B$879M$684M$801M$1.1B$1.3B$1.5B$1.5BRevenueRevenue
14%13%12%13%11%11%5%12%19%21%21%Gross marginGross mgn
11%7%8%9%8%10%10%8%9%9%9%SG&A / revenueSG&A/rev
1%1%1%1%1%1%1%1%1%1%1%R&D / revenueR&D/rev
$27M$60M$35M$44M$22M$7M($41M)$52M$139M$167M$177MOperating incomeOp. inc.
2.9%6.0%3.4%4.3%2.5%1.0%−5.1%4.6%10.3%11.3%11.9%Operating marginOp. mgn
$7M$29M$31M$24M$12M($289K)($46M)$24M$106M$128M$133MNet incomeNet inc.
46%29%-9%24%11%27%24%26%25%Effective tax rateTax rate
Cash flow & returns
$25M$48M$48M$56M$3M($54M)($24M)$120M$111M$176M$206MOperating cash flowOp. cash
$8M$8M$9M$10M$14M$13M$14M$16M$15M$16M$16MDepreciationDeprec.
($3M)$9M$6M$17M($27M)($73M)$4M$76M($18M)$18M$49MWorking capital & otherWC & other
$10M$9M$32M$36M$19M$12M$6M$9M$15M$23M$23MCapexCapex
1.0%0.9%3.1%3.5%2.2%1.8%0.8%0.8%1.1%1.5%1.5%Capex / revenueCapex/rev
$16M$38M$39M$45M($11M)($66M)($31M)$111M$96M$161M$190MOwner earningsOwner earn.
1.7%3.9%3.8%4.4%−1.2%−9.7%−3.9%9.8%7.1%10.9%12.8%Owner earnings marginOE mgn
$16M$38M$16M$20M($16M)($66M)($31M)$111M$96M$153M$184MFree cash flowFCF
1.7%3.9%1.6%2.0%−1.8%−9.7%−3.9%9.8%7.1%10.4%12.3%Free cash flow marginFCF mgn
$4M$517K$2M$376K$1M$10MBuybacksBuybacks
66%75%26%4%-23%41%84%107%121%ROICROIC
-3311%60%66%50%45%Return on equityROE
n/m60%66%50%45%Retained to equityRetained/eq
Balance sheet
$52M$63M$60M$71M$45M$12M$10M$79M$128M$229M$276MCash & investmentsCash+inv
$20M$10M$24M$11M$8M$10M$13M$13M$59M$21M$13MReceivablesReceiv.
$54M$76M$57M$79M$57M$125M$143M$135M$128M$139M$145MInventoryInvent.
$81M$87M$96M$102M$58M$72M$108M$137M$143M$151M$127MAccounts payablePayables
($7M)($1M)($14M)($13M)$7M$63M$48M$11M$44M$9M$31MOperating working capitalOper. WC
$133M$160M$150M$172M$117M$156M$174M$236M$323M$412M$467MCurrent assetsCur. assets
$131M$139M$149M$170M$112M$125M$165M$230M$236M$237M$254MCurrent liabilitiesCur. liab.
1.0×1.2×1.0×1.0×1.0×1.3×1.1×1.0×1.4×1.7×1.8×Current ratioCurr. ratio
$19M$19M$19M$19M$19M$19M$19M$19M$19M$19M$19MGoodwillGoodwill
$278M$296M$307M$365M$317M$356M$366M$418M$525M$625M$689MTotal assetsAssets
$152M$151M$142M$183M$174M$164M$150M$130M$95M$90M$88MTotal debtDebt
$100M$89M$82M$112M$130M$153M$140M$51M($33M)($139M)($188M)Net debt / (cash)Net debt
1.6×8.2×5.3×3.4×1.8×0.7×-2.8×2.9×13.2×23.2×26.9×Interest coverageInt. cov.
($87M)($59M)($28M)($68M)($53M)($33M)$1M$40M$160M$255M$298MShareholders’ equityEquity
1.4%0.1%0.3%0.4%0.5%0.9%0.5%0.4%0.6%1.0%0.6%Stock comp / revenueSBC/rev
Per share
21.3M24.9M28.6M27.0M27.1M27.1M31.0M32.3M33.3M32.9M32.6MShares out (diluted)Shares
$43.72$39.82$35.82$37.67$32.46$25.20$25.81$35.12$40.40$45.01$45.86Revenue / shareRev/sh
$0.32$1.16$1.08$0.90$0.45$-0.01$-1.48$0.74$3.16$3.88$4.09EPS (diluted)EPS
$0.73$1.54$1.37$1.68$-0.40$-2.45$-1.00$3.45$2.87$4.88$5.85Owner earnings / shareOE/sh
$0.73$1.54$0.57$0.75$-0.57$-2.45$-1.00$3.45$2.87$4.66$5.65Free cash flow / shareFCF/sh
$0.45$0.37$1.12$1.31$0.70$0.45$0.21$0.26$0.46$0.70$0.69Cap. spending / shareCapex/sh
$-4.08$-2.35$-0.99$-2.51$-1.97$-1.20$0.04$1.24$4.78$7.77$9.15Book value / shareBVPS
Per-share growththe realized rate an owner's share compounded
9-yr5-yr
Revenue / share+0.3%/yr+6.8%/yr
Owner earnings / share+23.6%/yr
EPS+31.8%/yr+53.9%/yr
Capital spending / share+5.0%/yr−0.1%/yr

The year, in the company's words

the filing →

Verbatim from the 10-K's management discussion. Each sentence is shown only because its subject, direction, and stated figures check out against the filed numbers on this page. The words are the company's; the arithmetic is the record's.

  • Revenue+9.9%
    “Net sales were $1,480.1 million for fiscal 2025, an increase of $132.9 million, or 9.9%, compared to $1,347.2 million for fiscal 2024. The increase in net sales is primarily due to an increase in Bus unit bookings, Bus customer and product mix changes and cumulative Bus price increases, including increases that were intended to mitigate the impact of increased procurement costs for certain of our imported inventory as a result of the imposition of tariffs during the second half of fiscal 2025, which were partially offset by a small dec…”
    ✓ figure matches the filed record

The record, charted

FY2016–2025

Each measure over its full record; the current point and the worst year marked.

Share count
33Mpeak FY2024
ROIC
107%low FY2022
Gross margin
21%low FY2022

Owner earnings vs. net income

Owner earningsNet income

The accountant's number, and the cash an owner can take; the gap is the tell.

$161Mowner earningsvs.$128Mnet incomelow FY2021

Where the cash went

ReinvestBuybacksDividendsAcquisitionsRetained

Each year's operating cash, by what management did with it: the mix, and how it drifts.

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 $161M of owner earnings, the operating cash left after the $16M it takes just to hold its position. It put $7M more into growth; free cash flow, after that spending, was $153M.

Reported net income$128M
Owner earnings$161M · 11% of revenue
FY2025FY2024FY2023FY2022FY2021
Reported net income$128M$106M$24M($46M)($289K)
Depreciation & amortizationnon-cash charge added back+$16M+$15M+$16M+$14M+$13M
Stock-based compensationreal costnon-cash, but a real cost+$15M+$9M+$4M+$4M+$6M
Working capital & othertiming of cash in and out, other non-cash items+$18M−$18M+$76M+$4M−$73M
Cash from operations$176M$111M$120M($24M)($54M)
Maintenance capital expenditurethe spending needed just to hold position and volume−$16M−$15M−$9M−$6M−$12M
Owner earnings$161M$96M$111M($31M)($66M)
Growth capital expenditurediscretionary; spent to get bigger, not to stand still−$7M
Free cash flow$153M$96M$111M($31M)($66M)
Owner-earnings marginowner earnings ÷ revenue11%7%10%-4%-10%

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 $16M, roughly its depreciation, the rate its assets wear out). The other $7M 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 $15M), owner earnings is nearer $146M.

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?

  • Comfortable
    Operating income $167M ÷ interest expense $7M
    What this means

    Operating profit covers interest with the kind of margin Graham wanted for a defensive holding. Necessary, not sufficient, it says solvent, not cheap.

  • Net cash
    Cash $229M − debt $90M
    What this means

    Cash and short-term investments exceed every dollar of debt by $139M, 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 5 + DIO 43 − DPO 47 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.

Is it a good business?

  • Very high (≥25%) through the cycle
    8-yr median, range -23%–107%; 107% latest = NOPAT $124M ÷ invested capital $116M
    Industry peers: median 13%
    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 107% 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.

  • Solid, recently turned positive
    latest $161M = operating cash $176M − maintenance capex $16M; positive each of the last 3 years, after an earlier loss stretch (10-yr median 4%)
    Industry peers: median 6%
    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 11% of revenue this year, a 4% median across 10 years. Treating stock comp as the real expense it is (less $15M of SBC) leaves $146M.

  • Cash-backed
    Cash from ops $176M ÷ net income $128M
    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?

  • Reinvests most of it
    Dividends + buybacks $10M ÷ Owner Earnings $161M
    What this means

    Of $161M Owner Earnings, $10M (6%) went back to shareholders, $0 dividends, $10M buybacks. But the buybacks barely exceed stock issued to employees ($15M SBC), net of dilution, little was truly returned. 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.

  • Investing or harvesting? 1.47×
    Expanding
    Capex $23M ÷ depreciation $16M
    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.

Graham’s defensive tests · 2 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 Near
    Revenue ≥ $2B · $1.5B
    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 Near
    Current ratio ≥ 2× · 1.74×
    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 Pass
    Debt ≤ working capital · $90M vs $175M 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 Miss
    A profit every year (10-yr record) · 2 loss years
    What this means

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

  • Dividend record Miss
    Uninterrupted dividends · none paid
    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 Pass
    Earnings +33% over the record · +286%
    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 $2.71/share (latest year $4.04), the averaged base the calculator's gate runs on, and book value is $8.07/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 8 of 10
    What this means

    Lost money in 2 year(s), look at what happened there before trusting the average.

  • Return on capital ≥ 15% 8 of 10 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% → 9% (3-yr avg ends)

    In the filing’s words The words confirm the number: the filing says price increases held their volume, and the margin widened with them — Buffett’s strongest mark of pricing power.

    What this means

    Through the cycle the operating margin widened — about 4% early to 9% lately, median 3% — pricing power intact or improving.

  • Reinvestment, incremental ROIC
    What this means

    The reinvested base moved too little against the change in profit to read a reliable return on it here — the figure would be a small-denominator artifact, not a moat. Judge this one on the owner-earnings record and the cash it returns instead.

  • Owner earnings growth +19%/yr
    What this means

    Owner earnings grew about 19% a year over the record.

  • Worst year 2022 · −5.1% op. margin
    What this means

    Operations went underwater in 2022, understand why before trusting the good years.

  • Share count +4.9%/yr
    What this means

    The share count is rising, dilution works against you on a per-share basis.

  • How management talks about it Promotional
    What this means

    The record is compounding, but the filing leans on a promoter’s vocabulary rather than the per-share, return-on-capital terms an owner uses. The results back the talk here; the register is still worth noting.

Does AI threaten the moat?

Low contestability

The moat is physical, regulated or balance-sheet-funded, the kind AI cuts costs within but does not contest.

AI is unlikely to contest a moat that is physical, regulated or balance-sheet-funded; here it reads more as a cost tool than a threat.

Read from the filing's own risk factors, paired with the industry's structure under its SIC code; the durability is read above, the price below.

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

Current Position

as of the latest quarter, Mar 28, 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$467M
  • Cash & short-term investments$276M
  • Receivables$13M
  • Inventory$145M
  • Other current assets$33M
Current liabilities$254M
  • Debt due within a year$5M
  • Accounts payable$127M
  • Other current liabilities$122M
Current ratio1.83×all current assets ÷ what's due · Graham looked for 2×
Quick ratio1.27×stricter: inventory excluded
Cash ratio1.08×strictest: cash alone against what's due
Working capital$212Mthe cushion left after near-term bills
Debt due this year vs. cash$5M due · $276M cash covered by cash on hand, no refinancing forced · both figures from the Mar 28, 2026 balance sheet
Revenue, latest quarter vs. a year ago−1.7%the freshest read on whether the business is still growing
Current ratio, recent quarters1.4× → 1.8×
Deeper floors
Tangible book value$238Mequity stripped of goodwill & intangibles
Net current asset value$458MGraham's net-net: current assets less all liabilities
Debt incl. operating leases$94M$6M of it operating leases
Deferred revenue$65Mcustomer 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 $509M of operating cash; how management split it reads as a cash builder, a large share of cash simply built up on the balance sheet.

  • Reinvested$171M · 34%
  • Buybacks$17M · 3%
  • Retained (debt / cash)$321M · 63%
  • Returned to owners$17M

    4% of the owner earnings the business produced over the span, $0 as dividends and $17M as buybacks.

  • Source of fundingOperating cash

    Operating cash covered reinvestment and returns; over the span debt fell $64M and cash and short-term investments rose $224M.

  • Average price paid for buybacks$8.77

    Across the years where the filing reports a share count, 1M shares were bought for $11M, about $8.77 each.

  • Net change in share count52.7%

    The diluted count rose from 21M to 33M: issuance (stock pay, deals) outran any buybacks, so owners were diluted on net.

  • Dividend record$0.00/sh

    Paid no dividend over the span; it returns cash through buybacks or retains it.

  • Return on what it retained31%

    Of the earnings it kept rather than paid out ($297M over the span), annual owner earnings (first three years vs last three) grew $92M, so each retained $1 added about 0.31 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.

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 yearPay, as filed“Actually paid”Owner earnings
2021$5.4M$4.3M($66M)
2022$656k$292k($31M)
2022$843k$846k($31M)
2023$4.5M$4.1M$111M
2023$456k$330k$111M
2024$4.8M$7.6M$96M
2025$6.6M$5.6M$161M
2025$3.4M$4.2M$161M

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 ownership<1%

    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$15M

    The slice of the business handed to employees in shares this year, 1% of revenue, equal to 9% 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.

Inverting the record

Invert: instead of why Blue Bird Corporation is a good business, the question is what would make owning it a mistake, and whether those marks are in the record. Disconfirming tests across 2016–2025.

2 of the 6 tests turned up something to look into; the other 4 came back clean.

  • Look hereDid the share count rise anyway?52.7%

    Diluted shares grew 52.7% over 2016–2025, even as the company spent $17M on buybacks. The repurchases were a treadmill: stock issued to staff outran them, so owners' slice still shrank. Read the buyback line beside this one, not on its own.

  • Look hereDid receivables and inventory outpace sales?8% → 11% of sales

    Receivables and inventory grew from $74M to $158M while revenue grew 60%: working capital is climbing faster than sales (8% of revenue then, 11% now). That can mean customers paying slower, stock building up, or revenue pulled forward. The filing's cash-flow and receivables notes say which.

And these came back clean
  • Is it less profitable than it was?
  • Did debt outgrow the business?
  • Did reported profit become cash?
  • Are "one-time" charges a yearly habit?

Each test is read from the filings and is noisy alone; a flag can mark a cyclical trough or a year of heavy investment as easily as a problem. The filing says which.

What an owner would ask, FY2025

read the 10-K →
  • Which reported numbers are a judgment call?
    Management names Pension & retirement, Income taxes, Credit & receivables, Acquisitions 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, Farm & Heavy Equipment

The same industry, side by side on owner economics. Each figure is a through-cycle median, so a peak or trough year can’t distort it; the group median at the foot is the line to read each against.

CompanyRevenueGross marginOp. marginROICOwner earn. margin
FSSFederal Signal Corporation$2.2B26%11.4%13%7%
DORMDorman Products Inc.$2.1B37%13.4%14%7%
SMPStandard Motor Products Inc.$1.8B29%8.0%11%5%
ATMUAtmus Filtration Technologies Inc.$1.8B27%15.3%36%8%
WNCWabash National Corporation$1.5B13%6.4%14%4%
THRMGentherm Inc$1.5B29%8.0%9%6%
BLBDBlue Bird Corporation$1.5B13%3.9%53%4%
MLRMiller Industries Inc.$790M12%5.7%13%2%
Group median26%8.0%14%6%
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 Blue Bird Corporation has delivered.

Blue Bird Corporation’s latest year runs above its own through-cycle margin — the reported figure may flatter a peak. So the tool opens on the through-cycle base, Graham’s averaging cutting both ways; clear the toggle below to read the latest year exactly as reported.

$

Through the cycle, Blue Bird Corporation earns about $57M on its 3.9% median owner-earnings margin. This year’s 10.9% margin runs above that; the reported figure may flatter a peak you'd be paying on. Normalize, below, values the price on that through-cycle figure rather than the latest year. It comes pre-checked here for that reason, the same rule that already normalizes a trough; clear it to price the year as filed.

Base

The assumptions

9.0% = the 4.55% 10-year Treasury (Jul 15, 2026) + 4.45 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 · ’16→’25+19%/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 (4.55%, as of Jul 15, 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 $184M on 32M shares outstanding, per the 10-Q cover, as of 2026-05-01; net cash $188M. The base opens on the through-cycle figure (the latest year sits above 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. Capex ($23M) runs well above depreciation ($16M), so this is a build-out; Steady-state swaps total capex for maintenance (≈ depreciation), lifting the base to about $191M, 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, "Blue Bird Corporation (BLBD), the owner's record," https://ownerscorecard.com/c/BLBD, data as of 2026-07-09.

Manual order: ← BL its page in the Manual BLCO →

Industry order: ← ASTE the Farm & Heavy Equipment chapter CAT →