{ "data": [ { "assumption_ids": "A-DEN-ABNB-001|A-T2-REV-GENERAL-001|A-T3-NONREV-FUNGIBLE-001|A-T3-REV-FUNGIBLE-001", "commercial_license_contact": "ops@camelon.app", "company_name": "Airbnb", "data_vintage": "2026-05-07T19:00:00+00:00", "estimated_debt_funded_revenue_mid_millions": 23.533464547831557, "estimated_dfr_pct_high": 2.1516429343463086, "estimated_dfr_pct_low": 1.1810817236262694, "estimated_dfr_pct_mid": 1.5399164465813926, "estimated_us_consumer_revenue_mid_millions": 1529.8194701845114, "license": "CC BY-NC 4.0 \u2014 free for non-commercial use with attribution; commercial licensing reserved", "license_url": "https://creativecommons.org/licenses/by-nc/4.0/", "methodology_version": "1.2.1", "permalink": "/companies/abnb/", "publication_mode": "live", "published_at": "2026-08-06T05:40:24.524787+00:00", "quarter": "2026-Q1", "revenue_source_url": "https://www.sec.gov/Archives/edgar/data/1559720/000155972026000004/abnb-20251231.htm", "sensitivity_top5": "[{\"absolute_correlation\":0.8940598441601426,\"assumption_id\":\"A-DEN-ABNB-001\",\"direction\":\"decreases\"},{\"absolute_correlation\":0.2878122852114388,\"assumption_id\":\"A-T2-REV-GENERAL-001\",\"direction\":\"increases\"},{\"absolute_correlation\":0.1979143059914511,\"assumption_id\":\"A-T3-NONREV-FUNGIBLE-001\",\"direction\":\"increases\"},{\"absolute_correlation\":0.11674890637508237,\"assumption_id\":\"A-T3-REV-FUNGIBLE-001\",\"direction\":\"increases\"}]", "ticker": "ABNB", "tier1_excerpt": "", "tier1_share": 0.0, "tier1_source_url": "", "tier2_share": 0.5295317561357097, "tier3_share": 0.4704682438642903 }, { "assumption_ids": "A-DEN-AMZN-001|A-T1-AMZN-PAYMENTS-001|A-T2-REV-GENERAL-001|A-T3-NONREV-FUNGIBLE-001|A-T3-REV-FUNGIBLE-001", "commercial_license_contact": "ops@camelon.app", "company_name": "Amazon", "data_vintage": "2026-05-07T19:00:00+00:00", "estimated_debt_funded_revenue_mid_millions": 1794.9847781901608, "estimated_dfr_pct_high": 2.1897459718812216, "estimated_dfr_pct_low": 1.6623080646935706, "estimated_dfr_pct_mid": 1.9135777822374456, "estimated_us_consumer_revenue_mid_millions": 93654.52632208262, "license": "CC BY-NC 4.0 \u2014 free for non-commercial use with attribution; commercial licensing reserved", "license_url": "https://creativecommons.org/licenses/by-nc/4.0/", "methodology_version": "1.2.1", "permalink": "/companies/amzn/", "publication_mode": "live", "published_at": "2026-08-06T05:40:24.524787+00:00", "quarter": "2026-Q1", "revenue_source_url": "https://www.sec.gov/Archives/edgar/data/1018724/000101872426000004/amzn-20251231.htm", "sensitivity_top5": "[{\"absolute_correlation\":0.5416719382849893,\"assumption_id\":\"A-DEN-AMZN-001\",\"direction\":\"decreases\"},{\"absolute_correlation\":0.5238183054348631,\"assumption_id\":\"A-T2-REV-GENERAL-001\",\"direction\":\"increases\"},{\"absolute_correlation\":0.5055363877156512,\"assumption_id\":\"A-T1-AMZN-PAYMENTS-001\",\"direction\":\"increases\"},{\"absolute_correlation\":0.367253895450955,\"assumption_id\":\"A-T3-NONREV-FUNGIBLE-001\",\"direction\":\"increases\"},{\"absolute_correlation\":0.2056528481774537,\"assumption_id\":\"A-T3-REV-FUNGIBLE-001\",\"direction\":\"increases\"}]", "ticker": "AMZN", "tier1_excerpt": "We also offer co-branded credit card programs.", "tier1_share": 0.19722050228857876, "tier1_source_url": "https://www.sec.gov/Archives/edgar/data/1018724/000101872426000004/amzn-20251231.htm", "tier2_share": 0.4250972372128718, "tier3_share": 0.3776822604985494 }, { "assumption_ids": "A-DEN-AZO-001|A-T2-REV-GENERAL-001|A-T3-NONREV-FUNGIBLE-001|A-T3-REV-FUNGIBLE-001", "commercial_license_contact": "ops@camelon.app", "company_name": "AutoZone", "data_vintage": "2026-05-07T19:00:00+00:00", "estimated_debt_funded_revenue_mid_millions": 58.25584513437104, "estimated_dfr_pct_high": 1.7958476280243225, "estimated_dfr_pct_low": 1.3288608481588404, "estimated_dfr_pct_mid": 1.545814810919918, "estimated_us_consumer_revenue_mid_millions": 3776.9618048044604, "license": "CC BY-NC 4.0 \u2014 free for non-commercial use with attribution; commercial licensing reserved", "license_url": "https://creativecommons.org/licenses/by-nc/4.0/", "methodology_version": "1.2.1", "permalink": "/companies/azo/", "publication_mode": "live", "published_at": "2026-08-06T05:40:24.524787+00:00", "quarter": "2026-Q1", "revenue_source_url": "https://www.sec.gov/Archives/edgar/data/866787/000110465925102611/azo-20250830x10k.htm", "sensitivity_top5": "[{\"absolute_correlation\":0.6399844233029734,\"assumption_id\":\"A-DEN-AZO-001\",\"direction\":\"decreases\"},{\"absolute_correlation\":0.595411330459247,\"assumption_id\":\"A-T2-REV-GENERAL-001\",\"direction\":\"increases\"},{\"absolute_correlation\":0.41145624662859076,\"assumption_id\":\"A-T3-NONREV-FUNGIBLE-001\",\"direction\":\"increases\"},{\"absolute_correlation\":0.2331322573037895,\"assumption_id\":\"A-T3-REV-FUNGIBLE-001\",\"direction\":\"increases\"}]", "ticker": "AZO", "tier1_excerpt": "", "tier1_share": 0.0, "tier1_source_url": "", "tier2_share": 0.5295317561357097, "tier3_share": 0.4704682438642903 }, { "assumption_ids": "A-DEN-BBY-001|A-T1-BBY-CARD-001|A-T2-REV-GENERAL-001|A-T3-NONREV-FUNGIBLE-001|A-T3-REV-FUNGIBLE-001", "commercial_license_contact": "ops@camelon.app", "company_name": "Best Buy", "data_vintage": "2026-05-07T19:00:00+00:00", "estimated_debt_funded_revenue_mid_millions": 227.49859300737316, "estimated_dfr_pct_high": 2.950509668996214, "estimated_dfr_pct_low": 2.1041349841120938, "estimated_dfr_pct_mid": 2.499178318461114, "estimated_us_consumer_revenue_mid_millions": 9117.955526615122, "license": "CC BY-NC 4.0 \u2014 free for non-commercial use with attribution; commercial licensing reserved", "license_url": "https://creativecommons.org/licenses/by-nc/4.0/", "methodology_version": "1.2.1", "permalink": "/companies/bby/", "publication_mode": "live", "published_at": "2026-08-06T05:40:24.524787+00:00", "quarter": "2026-Q1", "revenue_source_url": "https://www.sec.gov/Archives/edgar/data/764478/000076447826000009/bby-20260131.htm", "sensitivity_top5": "[{\"absolute_correlation\":0.8642927050914273,\"assumption_id\":\"A-T1-BBY-CARD-001\",\"direction\":\"increases\"},{\"absolute_correlation\":0.33591412470636184,\"assumption_id\":\"A-T2-REV-GENERAL-001\",\"direction\":\"increases\"},{\"absolute_correlation\":0.259946070421213,\"assumption_id\":\"A-DEN-BBY-001\",\"direction\":\"decreases\"},{\"absolute_correlation\":0.23406440735637069,\"assumption_id\":\"A-T3-NONREV-FUNGIBLE-001\",\"direction\":\"increases\"},{\"absolute_correlation\":0.11724907595803563,\"assumption_id\":\"A-T3-REV-FUNGIBLE-001\",\"direction\":\"increases\"}]", "ticker": "BBY", "tier1_excerpt": "We facilitate credit applications in our stores and online.", "tier1_share": 0.3774643890572586, "tier1_source_url": "https://www.sec.gov/Archives/edgar/data/764478/000076447826000009/bby-20260131.htm", "tier2_share": 0.32965237531952674, "tier3_share": 0.2928832356232146 }, { "assumption_ids": "A-DEN-BKNG-001|A-T2-REV-GENERAL-001|A-T3-NONREV-FUNGIBLE-001|A-T3-REV-FUNGIBLE-001", "commercial_license_contact": "ops@camelon.app", "company_name": "Booking Holdings", "data_vintage": "2026-05-07T19:00:00+00:00", "estimated_debt_funded_revenue_mid_millions": 31.048946912429507, "estimated_dfr_pct_high": 2.2533928475748217, "estimated_dfr_pct_low": 1.017513444797221, "estimated_dfr_pct_mid": 1.4492882100001605, "estimated_us_consumer_revenue_mid_millions": 2143.949488509944, "license": "CC BY-NC 4.0 \u2014 free for non-commercial use with attribution; commercial licensing reserved", "license_url": "https://creativecommons.org/licenses/by-nc/4.0/", "methodology_version": "1.2.1", "permalink": "/companies/bkng/", "publication_mode": "live", "published_at": "2026-08-06T05:40:24.524787+00:00", "quarter": "2026-Q1", "revenue_source_url": "https://www.sec.gov/Archives/edgar/data/1075531/000107553126000009/bkng-20251231.htm", "sensitivity_top5": "[{\"absolute_correlation\":0.8971381406768605,\"assumption_id\":\"A-DEN-BKNG-001\",\"direction\":\"decreases\"},{\"absolute_correlation\":0.20847495934284982,\"assumption_id\":\"A-T2-REV-GENERAL-001\",\"direction\":\"increases\"},{\"absolute_correlation\":0.1519633947038149,\"assumption_id\":\"A-T3-NONREV-FUNGIBLE-001\",\"direction\":\"increases\"},{\"absolute_correlation\":0.08242975782157974,\"assumption_id\":\"A-T3-REV-FUNGIBLE-001\",\"direction\":\"increases\"}]", "ticker": "BKNG", "tier1_excerpt": "", "tier1_share": 0.0, "tier1_source_url": "", "tier2_share": 0.5295317561357097, "tier3_share": 0.4704682438642903 }, { "assumption_ids": "A-DEN-CASY-001|A-T2-REV-GENERAL-001|A-T3-NONREV-FUNGIBLE-001|A-T3-REV-FUNGIBLE-001", "commercial_license_contact": "ops@camelon.app", "company_name": "Casey's", "data_vintage": "2026-05-07T19:00:00+00:00", "estimated_debt_funded_revenue_mid_millions": 61.44578524162177, "estimated_dfr_pct_high": 1.7488354013267247, "estimated_dfr_pct_low": 1.3616564209613877, "estimated_dfr_pct_mid": 1.5495252184416375, "estimated_us_consumer_revenue_mid_millions": 3971.239670031231, "license": "CC BY-NC 4.0 \u2014 free for non-commercial use with attribution; commercial licensing reserved", "license_url": "https://creativecommons.org/licenses/by-nc/4.0/", "methodology_version": "1.2.1", "permalink": "/companies/casy/", "publication_mode": "live", "published_at": "2026-08-06T05:40:24.524787+00:00", "quarter": "2026-Q1", "revenue_source_url": "https://www.sec.gov/Archives/edgar/data/726958/000072695826000046/casy-20260430.htm", "sensitivity_top5": "[{\"absolute_correlation\":0.7203142180565626,\"assumption_id\":\"A-T2-REV-GENERAL-001\",\"direction\":\"increases\"},{\"absolute_correlation\":0.5002896341786073,\"assumption_id\":\"A-T3-NONREV-FUNGIBLE-001\",\"direction\":\"increases\"},{\"absolute_correlation\":0.37274962911563236,\"assumption_id\":\"A-DEN-CASY-001\",\"direction\":\"decreases\"},{\"absolute_correlation\":0.28409266190170124,\"assumption_id\":\"A-T3-REV-FUNGIBLE-001\",\"direction\":\"increases\"}]", "ticker": "CASY", "tier1_excerpt": "", "tier1_share": 0.0, "tier1_source_url": "", "tier2_share": 0.5295317561357097, "tier3_share": 0.4704682438642903 }, { "assumption_ids": "A-DEN-CCL-001|A-T2-REV-GENERAL-001|A-T3-NONREV-FUNGIBLE-001|A-T3-REV-FUNGIBLE-001", "commercial_license_contact": "ops@camelon.app", "company_name": "Carnival Corporation", "data_vintage": "2026-05-07T19:00:00+00:00", "estimated_debt_funded_revenue_mid_millions": 56.29921432558704, "estimated_dfr_pct_high": 2.097804239787417, "estimated_dfr_pct_low": 1.2247116038922747, "estimated_dfr_pct_mid": 1.561943441721862, "estimated_us_consumer_revenue_mid_millions": 3617.7211069044897, "license": "CC BY-NC 4.0 \u2014 free for non-commercial use with attribution; commercial licensing reserved", "license_url": "https://creativecommons.org/licenses/by-nc/4.0/", "methodology_version": "1.2.1", "permalink": "/companies/ccl/", "publication_mode": "live", "published_at": "2026-08-06T05:40:24.524787+00:00", "quarter": "2026-Q1", "revenue_source_url": "https://www.sec.gov/Archives/edgar/data/815097/000081509726000007/ccl-20251130.htm", "sensitivity_top5": "[{\"absolute_correlation\":0.8819112060110715,\"assumption_id\":\"A-DEN-CCL-001\",\"direction\":\"decreases\"},{\"absolute_correlation\":0.3195319370424551,\"assumption_id\":\"A-T2-REV-GENERAL-001\",\"direction\":\"increases\"},{\"absolute_correlation\":0.2215912650417824,\"assumption_id\":\"A-T3-NONREV-FUNGIBLE-001\",\"direction\":\"increases\"},{\"absolute_correlation\":0.130151542833309,\"assumption_id\":\"A-T3-REV-FUNGIBLE-001\",\"direction\":\"increases\"}]", "ticker": "CCL", "tier1_excerpt": "", "tier1_share": 0.0, "tier1_source_url": "", "tier2_share": 0.5295317561357096, "tier3_share": 0.4704682438642904 }, { "assumption_ids": "A-DEN-CMG-001|A-T2-REV-GENERAL-001|A-T3-NONREV-FUNGIBLE-001|A-T3-REV-FUNGIBLE-001", "commercial_license_contact": "ops@camelon.app", "company_name": "Chipotle Mexican Grill", "data_vintage": "2026-05-07T19:00:00+00:00", "estimated_debt_funded_revenue_mid_millions": 43.10295986507564, "estimated_dfr_pct_high": 1.7478164801979814, "estimated_dfr_pct_low": 1.3683083377314933, "estimated_dfr_pct_mid": 1.5510607638321305, "estimated_us_consumer_revenue_mid_millions": 2783.1211975205906, "license": "CC BY-NC 4.0 \u2014 free for non-commercial use with attribution; commercial licensing reserved", "license_url": "https://creativecommons.org/licenses/by-nc/4.0/", "methodology_version": "1.2.1", "permalink": "/companies/cmg/", "publication_mode": "live", "published_at": "2026-08-06T05:40:24.524787+00:00", "quarter": "2026-Q1", "revenue_source_url": "https://www.sec.gov/Archives/edgar/data/1058090/000105809026000009/cmg-20251231.htm", "sensitivity_top5": "[{\"absolute_correlation\":0.7379887424696634,\"assumption_id\":\"A-T2-REV-GENERAL-001\",\"direction\":\"increases\"},{\"absolute_correlation\":0.5143252965170313,\"assumption_id\":\"A-T3-NONREV-FUNGIBLE-001\",\"direction\":\"increases\"},{\"absolute_correlation\":0.3210354470979755,\"assumption_id\":\"A-DEN-CMG-001\",\"direction\":\"decreases\"},{\"absolute_correlation\":0.291298939065746,\"assumption_id\":\"A-T3-REV-FUNGIBLE-001\",\"direction\":\"increases\"}]", "ticker": "CMG", "tier1_excerpt": "", "tier1_share": 0.0, "tier1_source_url": "", "tier2_share": 0.5295317561357097, "tier3_share": 0.4704682438642903 }, { "assumption_ids": "A-DEN-COST-001|A-T2-REV-GENERAL-001|A-T3-NONREV-FUNGIBLE-001|A-T3-REV-FUNGIBLE-001", "commercial_license_contact": "ops@camelon.app", "company_name": "Costco", "data_vintage": "2026-05-07T19:00:00+00:00", "estimated_debt_funded_revenue_mid_millions": 740.7994741096287, "estimated_dfr_pct_high": 1.814135468579036, "estimated_dfr_pct_low": 1.319058410731076, "estimated_dfr_pct_mid": 1.5474729386428419, "estimated_us_consumer_revenue_mid_millions": 47980.15283586542, "license": "CC BY-NC 4.0 \u2014 free for non-commercial use with attribution; commercial licensing reserved", "license_url": "https://creativecommons.org/licenses/by-nc/4.0/", "methodology_version": "1.2.1", "permalink": "/companies/cost/", "publication_mode": "live", "published_at": "2026-08-06T05:40:24.524787+00:00", "quarter": "2026-Q1", "revenue_source_url": "https://www.sec.gov/Archives/edgar/data/909832/000090983225000101/cost-20250831.htm", "sensitivity_top5": "[{\"absolute_correlation\":0.6886781598251944,\"assumption_id\":\"A-DEN-COST-001\",\"direction\":\"decreases\"},{\"absolute_correlation\":0.5514776347270436,\"assumption_id\":\"A-T2-REV-GENERAL-001\",\"direction\":\"increases\"},{\"absolute_correlation\":0.38547572743211,\"assumption_id\":\"A-T3-NONREV-FUNGIBLE-001\",\"direction\":\"increases\"},{\"absolute_correlation\":0.22609691113570896,\"assumption_id\":\"A-T3-REV-FUNGIBLE-001\",\"direction\":\"increases\"}]", "ticker": "COST", "tier1_excerpt": "", "tier1_share": 0.0, "tier1_source_url": "", "tier2_share": 0.5295317561357097, "tier3_share": 0.4704682438642903 }, { "assumption_ids": "A-DEN-CVNA-001|A-T1-CVNA-FINANCE-001|A-T2-NONREV-AUTO-002|A-T2-REV-GENERAL-001|A-T3-NONREV-FUNGIBLE-001|A-T3-REV-FUNGIBLE-001", "commercial_license_contact": "ops@camelon.app", "company_name": "Carvana", "data_vintage": "2026-05-07T19:00:00+00:00", "estimated_debt_funded_revenue_mid_millions": 914.7474647403408, "estimated_dfr_pct_high": 24.08482323630359, "estimated_dfr_pct_low": 16.605996384112185, "estimated_dfr_pct_mid": 20.258699553647148, "estimated_us_consumer_revenue_mid_millions": 4531.7838919457645, "license": "CC BY-NC 4.0 \u2014 free for non-commercial use with attribution; commercial licensing reserved", "license_url": "https://creativecommons.org/licenses/by-nc/4.0/", "methodology_version": "1.2.1", "permalink": "/companies/cvna/", "publication_mode": "live", "published_at": "2026-08-06T05:40:24.524787+00:00", "quarter": "2026-Q1", "revenue_source_url": "https://www.sec.gov/Archives/edgar/data/1690820/000169082026000009/cvna-20251231.htm", "sensitivity_top5": "[{\"absolute_correlation\":0.8553604797428042,\"assumption_id\":\"A-T1-CVNA-FINANCE-001\",\"direction\":\"increases\"},{\"absolute_correlation\":0.3767443032130038,\"assumption_id\":\"A-T2-NONREV-AUTO-002\",\"direction\":\"increases\"},{\"absolute_correlation\":0.34411625192185646,\"assumption_id\":\"A-DEN-CVNA-001\",\"direction\":\"decreases\"},{\"absolute_correlation\":0.04791910088760492,\"assumption_id\":\"A-T2-REV-GENERAL-001\",\"direction\":\"increases\"},{\"absolute_correlation\":0.023258752201986962,\"assumption_id\":\"A-T3-REV-FUNGIBLE-001\",\"direction\":\"increases\"}]", "ticker": "CVNA", "tier1_excerpt": "Finance receivables include installment contracts the Company originates to its customers to facilitate vehicle sales.", "tier1_share": 0.589802960941651, "tier1_source_url": "https://www.sec.gov/Archives/edgar/data/1690820/000169082026000009/cvna-20251231.htm", "tier2_share": 0.37415940128614006, "tier3_share": 0.036037637772208975 }, { "assumption_ids": "A-DEN-DASH-001|A-T2-REV-GENERAL-001|A-T3-NONREV-FUNGIBLE-001|A-T3-REV-FUNGIBLE-001", "commercial_license_contact": "ops@camelon.app", "company_name": "DoorDash", "data_vintage": "2026-05-07T19:00:00+00:00", "estimated_debt_funded_revenue_mid_millions": 39.55663751388434, "estimated_dfr_pct_high": 1.8780501967740906, "estimated_dfr_pct_low": 1.3324002614734125, "estimated_dfr_pct_mid": 1.5715025674099514, "estimated_us_consumer_revenue_mid_millions": 2525.5033604832042, "license": "CC BY-NC 4.0 \u2014 free for non-commercial use with attribution; commercial licensing reserved", "license_url": "https://creativecommons.org/licenses/by-nc/4.0/", "methodology_version": "1.2.1", "permalink": "/companies/dash/", "publication_mode": "live", "published_at": "2026-08-06T05:40:24.524787+00:00", "quarter": "2026-Q1", "revenue_source_url": "https://www.sec.gov/Archives/edgar/data/1792789/000179278926000013/dash-20251231.htm", "sensitivity_top5": "[{\"absolute_correlation\":0.7376139482657257,\"assumption_id\":\"A-DEN-DASH-001\",\"direction\":\"decreases\"},{\"absolute_correlation\":0.5088447229592432,\"assumption_id\":\"A-T2-REV-GENERAL-001\",\"direction\":\"increases\"},{\"absolute_correlation\":0.3518400686576572,\"assumption_id\":\"A-T3-NONREV-FUNGIBLE-001\",\"direction\":\"increases\"},{\"absolute_correlation\":0.2068845672365096,\"assumption_id\":\"A-T3-REV-FUNGIBLE-001\",\"direction\":\"increases\"}]", "ticker": "DASH", "tier1_excerpt": "", "tier1_share": 0.0, "tier1_source_url": "", "tier2_share": 0.5295317561357097, "tier3_share": 0.4704682438642903 }, { "assumption_ids": "A-DEN-DECK-001|A-T2-REV-GENERAL-001|A-T3-NONREV-FUNGIBLE-001|A-T3-REV-FUNGIBLE-001", "commercial_license_contact": "ops@camelon.app", "company_name": "Deckers Brands", "data_vintage": "2026-05-07T19:00:00+00:00", "estimated_debt_funded_revenue_mid_millions": 10.09973045401677, "estimated_dfr_pct_high": 2.1145955308901, "estimated_dfr_pct_low": 1.1751119708657025, "estimated_dfr_pct_mid": 1.533392196146388, "estimated_us_consumer_revenue_mid_millions": 657.91781622008, "license": "CC BY-NC 4.0 \u2014 free for non-commercial use with attribution; commercial licensing reserved", "license_url": "https://creativecommons.org/licenses/by-nc/4.0/", "methodology_version": "1.2.1", "permalink": "/companies/deck/", "publication_mode": "live", "published_at": "2026-08-06T05:40:24.524787+00:00", "quarter": "2026-Q1", "revenue_source_url": "https://www.sec.gov/Archives/edgar/data/910521/000162828026037664/deck-20260331.htm", "sensitivity_top5": "[{\"absolute_correlation\":0.8915434547115554,\"assumption_id\":\"A-DEN-DECK-001\",\"direction\":\"decreases\"},{\"absolute_correlation\":0.29646203319648085,\"assumption_id\":\"A-T2-REV-GENERAL-001\",\"direction\":\"increases\"},{\"absolute_correlation\":0.19520279363698118,\"assumption_id\":\"A-T3-NONREV-FUNGIBLE-001\",\"direction\":\"increases\"},{\"absolute_correlation\":0.11147739693689199,\"assumption_id\":\"A-T3-REV-FUNGIBLE-001\",\"direction\":\"increases\"}]", "ticker": "DECK", "tier1_excerpt": "", "tier1_share": 0.0, "tier1_source_url": "", "tier2_share": 0.5295317561357096, "tier3_share": 0.4704682438642904 }, { "assumption_ids": "A-DEN-DG-001|A-T2-REV-GENERAL-001|A-T3-NONREV-FUNGIBLE-001|A-T3-REV-FUNGIBLE-001", "commercial_license_contact": "ops@camelon.app", "company_name": "Dollar General", "data_vintage": "2026-05-07T19:00:00+00:00", "estimated_debt_funded_revenue_mid_millions": 157.70514278638217, "estimated_dfr_pct_high": 1.7402389882828886, "estimated_dfr_pct_low": 1.371239787469634, "estimated_dfr_pct_mid": 1.5515589402184093, "estimated_us_consumer_revenue_mid_millions": 10183.727541374235, "license": "CC BY-NC 4.0 \u2014 free for non-commercial use with attribution; commercial licensing reserved", "license_url": "https://creativecommons.org/licenses/by-nc/4.0/", "methodology_version": "1.2.1", "permalink": "/companies/dg/", "publication_mode": "live", "published_at": "2026-08-06T05:40:24.524787+00:00", "quarter": "2026-Q1", "revenue_source_url": "https://www.sec.gov/Archives/edgar/data/29534/000110465926032325/dg-20260130x10k.htm", "sensitivity_top5": "[{\"absolute_correlation\":0.7593164960259052,\"assumption_id\":\"A-T2-REV-GENERAL-001\",\"direction\":\"increases\"},{\"absolute_correlation\":0.5286165130009229,\"assumption_id\":\"A-T3-NONREV-FUNGIBLE-001\",\"direction\":\"increases\"},{\"absolute_correlation\":0.29516275054517793,\"assumption_id\":\"A-T3-REV-FUNGIBLE-001\",\"direction\":\"increases\"},{\"absolute_correlation\":0.2209132695114223,\"assumption_id\":\"A-DEN-DG-001\",\"direction\":\"decreases\"}]", "ticker": "DG", "tier1_excerpt": "", "tier1_share": 0.0, "tier1_source_url": "", "tier2_share": 0.5295317561357097, "tier3_share": 0.4704682438642903 }, { "assumption_ids": "A-DEN-DLTR-001|A-T2-REV-GENERAL-001|A-T3-NONREV-FUNGIBLE-001|A-T3-REV-FUNGIBLE-001", "commercial_license_contact": "ops@camelon.app", "company_name": "Dollar Tree", "data_vintage": "2026-05-07T19:00:00+00:00", "estimated_debt_funded_revenue_mid_millions": 71.59383998875161, "estimated_dfr_pct_high": 1.7411188185509456, "estimated_dfr_pct_low": 1.3713174106666342, "estimated_dfr_pct_mid": 1.5520279452647767, "estimated_us_consumer_revenue_mid_millions": 4623.407474324638, "license": "CC BY-NC 4.0 \u2014 free for non-commercial use with attribution; commercial licensing reserved", "license_url": "https://creativecommons.org/licenses/by-nc/4.0/", "methodology_version": "1.2.1", "permalink": "/companies/dltr/", "publication_mode": "live", "published_at": "2026-08-06T05:40:24.524787+00:00", "quarter": "2026-Q1", "revenue_source_url": "https://www.sec.gov/Archives/edgar/data/935703/000093570326000025/dltr-20260131.htm", "sensitivity_top5": "[{\"absolute_correlation\":0.7591965405003904,\"assumption_id\":\"A-T2-REV-GENERAL-001\",\"direction\":\"increases\"},{\"absolute_correlation\":0.5275108205880548,\"assumption_id\":\"A-T3-NONREV-FUNGIBLE-001\",\"direction\":\"increases\"},{\"absolute_correlation\":0.2975834610190686,\"assumption_id\":\"A-T3-REV-FUNGIBLE-001\",\"direction\":\"increases\"},{\"absolute_correlation\":0.2331632890030141,\"assumption_id\":\"A-DEN-DLTR-001\",\"direction\":\"decreases\"}]", "ticker": "DLTR", "tier1_excerpt": "", "tier1_share": 0.0, "tier1_source_url": "", "tier2_share": 0.5295317561357097, "tier3_share": 0.4704682438642903 }, { "assumption_ids": "A-DEN-DPZ-001|A-T2-REV-GENERAL-001|A-T3-NONREV-FUNGIBLE-001|A-T3-REV-FUNGIBLE-001", "commercial_license_contact": "ops@camelon.app", "company_name": "Domino's", "data_vintage": "2026-05-07T19:00:00+00:00", "estimated_debt_funded_revenue_mid_millions": 13.865905849119422, "estimated_dfr_pct_high": 1.855249495894013, "estimated_dfr_pct_low": 1.3186214692522509, "estimated_dfr_pct_mid": 1.5604913682515824, "estimated_us_consumer_revenue_mid_millions": 891.8329260599367, "license": "CC BY-NC 4.0 \u2014 free for non-commercial use with attribution; commercial licensing reserved", "license_url": "https://creativecommons.org/licenses/by-nc/4.0/", "methodology_version": "1.2.1", "permalink": "/companies/dpz/", "publication_mode": "live", "published_at": "2026-08-06T05:40:24.524787+00:00", "quarter": "2026-Q1", "revenue_source_url": "https://www.sec.gov/Archives/edgar/data/1286681/000119312526062321/dpz-20251228.htm", "sensitivity_top5": "[{\"absolute_correlation\":0.7300937136585031,\"assumption_id\":\"A-DEN-DPZ-001\",\"direction\":\"decreases\"},{\"absolute_correlation\":0.5337555907936301,\"assumption_id\":\"A-T2-REV-GENERAL-001\",\"direction\":\"increases\"},{\"absolute_correlation\":0.3771151923027352,\"assumption_id\":\"A-T3-NONREV-FUNGIBLE-001\",\"direction\":\"increases\"},{\"absolute_correlation\":0.1999938132411723,\"assumption_id\":\"A-T3-REV-FUNGIBLE-001\",\"direction\":\"increases\"}]", "ticker": "DPZ", "tier1_excerpt": "", "tier1_share": 0.0, "tier1_source_url": "", "tier2_share": 0.5295317561357097, "tier3_share": 0.4704682438642903 }, { "assumption_ids": "A-DEN-DRI-001|A-T2-REV-GENERAL-001|A-T3-NONREV-FUNGIBLE-001|A-T3-REV-FUNGIBLE-001", "commercial_license_contact": "ops@camelon.app", "company_name": "Darden Restaurants", "data_vintage": "2026-05-07T19:00:00+00:00", "estimated_debt_funded_revenue_mid_millions": 48.7643684309067, "estimated_dfr_pct_high": 1.7415783239359661, "estimated_dfr_pct_low": 1.3722691240204452, "estimated_dfr_pct_mid": 1.5507342629094867, "estimated_us_consumer_revenue_mid_millions": 3148.823513612175, "license": "CC BY-NC 4.0 \u2014 free for non-commercial use with attribution; commercial licensing reserved", "license_url": "https://creativecommons.org/licenses/by-nc/4.0/", "methodology_version": "1.2.1", "permalink": "/companies/dri/", "publication_mode": "live", "published_at": "2026-08-06T05:40:24.524787+00:00", "quarter": "2026-Q1", "revenue_source_url": "https://www.sec.gov/Archives/edgar/data/940944/000094094426000025/dri-20260531.htm", "sensitivity_top5": "[{\"absolute_correlation\":0.7580933178280809,\"assumption_id\":\"A-T2-REV-GENERAL-001\",\"direction\":\"increases\"},{\"absolute_correlation\":0.5307600688465537,\"assumption_id\":\"A-T3-NONREV-FUNGIBLE-001\",\"direction\":\"increases\"},{\"absolute_correlation\":0.2952351628255188,\"assumption_id\":\"A-T3-REV-FUNGIBLE-001\",\"direction\":\"increases\"},{\"absolute_correlation\":0.21655910160371514,\"assumption_id\":\"A-DEN-DRI-001\",\"direction\":\"decreases\"}]", "ticker": "DRI", "tier1_excerpt": "", "tier1_share": 0.0, "tier1_source_url": "", "tier2_share": 0.5295317561357097, "tier3_share": 0.4704682438642903 }, { "assumption_ids": "A-DEN-EBAY-001|A-T2-REV-GENERAL-001|A-T3-NONREV-FUNGIBLE-001|A-T3-REV-FUNGIBLE-001", "commercial_license_contact": "ops@camelon.app", "company_name": "eBay", "data_vintage": "2026-05-07T19:00:00+00:00", "estimated_debt_funded_revenue_mid_millions": 22.193473961833092, "estimated_dfr_pct_high": 2.0455738896953455, "estimated_dfr_pct_low": 1.2040028968529066, "estimated_dfr_pct_mid": 1.535717310425015, "estimated_us_consumer_revenue_mid_millions": 1444.3405851787884, "license": "CC BY-NC 4.0 \u2014 free for non-commercial use with attribution; commercial licensing reserved", "license_url": "https://creativecommons.org/licenses/by-nc/4.0/", "methodology_version": "1.2.1", "permalink": "/companies/ebay/", "publication_mode": "live", "published_at": "2026-08-06T05:40:24.524787+00:00", "quarter": "2026-Q1", "revenue_source_url": "https://www.sec.gov/Archives/edgar/data/1065088/000106508826000027/ebay-20251231.htm", "sensitivity_top5": "[{\"absolute_correlation\":0.8785166546699242,\"assumption_id\":\"A-DEN-EBAY-001\",\"direction\":\"decreases\"},{\"absolute_correlation\":0.3326050997176258,\"assumption_id\":\"A-T2-REV-GENERAL-001\",\"direction\":\"increases\"},{\"absolute_correlation\":0.2391254528590346,\"assumption_id\":\"A-T3-NONREV-FUNGIBLE-001\",\"direction\":\"increases\"},{\"absolute_correlation\":0.13028975671230064,\"assumption_id\":\"A-T3-REV-FUNGIBLE-001\",\"direction\":\"increases\"}]", "ticker": "EBAY", "tier1_excerpt": "", "tier1_share": 0.0, "tier1_source_url": "", "tier2_share": 0.5295317561357097, "tier3_share": 0.4704682438642903 }, { "assumption_ids": "A-DEN-EL-001|A-T2-REV-GENERAL-001|A-T3-NONREV-FUNGIBLE-001|A-T3-REV-FUNGIBLE-001", "commercial_license_contact": "ops@camelon.app", "company_name": "Est\u00e9e Lauder", "data_vintage": "2026-05-07T19:00:00+00:00", "estimated_debt_funded_revenue_mid_millions": 20.9318449478413, "estimated_dfr_pct_high": 2.16302963450222, "estimated_dfr_pct_low": 1.1059317041052914, "estimated_dfr_pct_mid": 1.4964444326236896, "estimated_us_consumer_revenue_mid_millions": 1394.7359401399062, "license": "CC BY-NC 4.0 \u2014 free for non-commercial use with attribution; commercial licensing reserved", "license_url": "https://creativecommons.org/licenses/by-nc/4.0/", "methodology_version": "1.2.1", "permalink": "/companies/el/", "publication_mode": "live", "published_at": "2026-08-06T05:40:24.524787+00:00", "quarter": "2026-Q1", "revenue_source_url": "https://www.sec.gov/Archives/edgar/data/1001250/000100125025000099/el-20250630.htm", "sensitivity_top5": "[{\"absolute_correlation\":0.9002318785664309,\"assumption_id\":\"A-DEN-EL-001\",\"direction\":\"decreases\"},{\"absolute_correlation\":0.2537543871221795,\"assumption_id\":\"A-T2-REV-GENERAL-001\",\"direction\":\"increases\"},{\"absolute_correlation\":0.1807334636708535,\"assumption_id\":\"A-T3-NONREV-FUNGIBLE-001\",\"direction\":\"increases\"},{\"absolute_correlation\":0.10458872940212731,\"assumption_id\":\"A-T3-REV-FUNGIBLE-001\",\"direction\":\"increases\"}]", "ticker": "EL", "tier1_excerpt": "", "tier1_share": 0.0, "tier1_source_url": "", "tier2_share": 0.5295317561357096, "tier3_share": 0.4704682438642904 }, { "assumption_ids": "A-DEN-EXPE-001|A-T2-REV-GENERAL-001|A-T3-NONREV-FUNGIBLE-001|A-T3-REV-FUNGIBLE-001", "commercial_license_contact": "ops@camelon.app", "company_name": "Expedia Group", "data_vintage": "2026-05-07T19:00:00+00:00", "estimated_debt_funded_revenue_mid_millions": 28.32436347085669, "estimated_dfr_pct_high": 2.0614237095350707, "estimated_dfr_pct_low": 1.205653956378288, "estimated_dfr_pct_mid": 1.5392490313221798, "estimated_us_consumer_revenue_mid_millions": 1840.3433406889458, "license": "CC BY-NC 4.0 \u2014 free for non-commercial use with attribution; commercial licensing reserved", "license_url": "https://creativecommons.org/licenses/by-nc/4.0/", "methodology_version": "1.2.1", "permalink": "/companies/expe/", "publication_mode": "live", "published_at": "2026-08-06T05:40:24.524787+00:00", "quarter": "2026-Q1", "revenue_source_url": "https://www.sec.gov/Archives/edgar/data/1324424/000132442426000008/expe-20251231.htm", "sensitivity_top5": "[{\"absolute_correlation\":0.8815289654768843,\"assumption_id\":\"A-DEN-EXPE-001\",\"direction\":\"decreases\"},{\"absolute_correlation\":0.3289167683029193,\"assumption_id\":\"A-T2-REV-GENERAL-001\",\"direction\":\"increases\"},{\"absolute_correlation\":0.2240920008791808,\"assumption_id\":\"A-T3-NONREV-FUNGIBLE-001\",\"direction\":\"increases\"},{\"absolute_correlation\":0.11892915158622953,\"assumption_id\":\"A-T3-REV-FUNGIBLE-001\",\"direction\":\"increases\"}]", "ticker": "EXPE", "tier1_excerpt": "", "tier1_share": 0.0, "tier1_source_url": "", "tier2_share": 0.5295317561357097, "tier3_share": 0.4704682438642903 }, { "assumption_ids": "A-DEN-F-001|A-T1-F-CAPTIVE-001|A-T2-NONREV-AUTO-002|A-T2-REV-GENERAL-001|A-T3-NONREV-FUNGIBLE-001|A-T3-REV-FUNGIBLE-001", "commercial_license_contact": "ops@camelon.app", "company_name": "Ford Motor Company", "data_vintage": "2026-05-07T19:00:00+00:00", "estimated_debt_funded_revenue_mid_millions": 4897.232040858376, "estimated_dfr_pct_high": 22.260809483527336, "estimated_dfr_pct_low": 16.182676291117883, "estimated_dfr_pct_mid": 19.052355984988097, "estimated_us_consumer_revenue_mid_millions": 25707.399842092345, "license": "CC BY-NC 4.0 \u2014 free for non-commercial use with attribution; commercial licensing reserved", "license_url": "https://creativecommons.org/licenses/by-nc/4.0/", "methodology_version": "1.2.1", "permalink": "/companies/f/", "publication_mode": "live", "published_at": "2026-08-06T05:40:24.524787+00:00", "quarter": "2026-Q1", "revenue_source_url": "https://www.sec.gov/Archives/edgar/data/37996/000003799626000015/f-20251231.htm", "sensitivity_top5": "[{\"absolute_correlation\":0.6337983347623951,\"assumption_id\":\"A-T1-F-CAPTIVE-001\",\"direction\":\"increases\"},{\"absolute_correlation\":0.6098448796598939,\"assumption_id\":\"A-DEN-F-001\",\"direction\":\"decreases\"},{\"absolute_correlation\":0.4581092756392269,\"assumption_id\":\"A-T2-NONREV-AUTO-002\",\"direction\":\"increases\"},{\"absolute_correlation\":0.05114008854104366,\"assumption_id\":\"A-T2-REV-GENERAL-001\",\"direction\":\"increases\"},{\"absolute_correlation\":0.02186430363253686,\"assumption_id\":\"A-T3-REV-FUNGIBLE-001\",\"direction\":\"increases\"}]", "ticker": "F", "tier1_excerpt": "The predominant share of Ford Credit's business consists of financing our vehicles.", "tier1_share": 0.5669828503025386, "tier1_source_url": "https://www.sec.gov/Archives/edgar/data/37996/000003799626000015/f-20251231.htm", "tier2_share": 0.39497466351331284, "tier3_share": 0.03804248618414857 }, { "assumption_ids": "A-DEN-GM-001|A-T1-GM-CAPTIVE-001|A-T2-NONREV-AUTO-002|A-T2-REV-GENERAL-001|A-T3-NONREV-FUNGIBLE-001|A-T3-REV-FUNGIBLE-001", "commercial_license_contact": "ops@camelon.app", "company_name": "General Motors", "data_vintage": "2026-05-07T19:00:00+00:00", "estimated_debt_funded_revenue_mid_millions": 5057.154501065265, "estimated_dfr_pct_high": 22.99467830611196, "estimated_dfr_pct_low": 17.10158572261707, "estimated_dfr_pct_mid": 19.857972458306122, "estimated_us_consumer_revenue_mid_millions": 25469.79741278189, "license": "CC BY-NC 4.0 \u2014 free for non-commercial use with attribution; commercial licensing reserved", "license_url": "https://creativecommons.org/licenses/by-nc/4.0/", "methodology_version": "1.2.1", "permalink": "/companies/gm/", "publication_mode": "live", "published_at": "2026-08-06T05:40:24.524787+00:00", "quarter": "2026-Q1", "revenue_source_url": "https://www.sec.gov/Archives/edgar/data/1467858/000146785826000013/gm-20251231.htm", "sensitivity_top5": "[{\"absolute_correlation\":0.6637410624589006,\"assumption_id\":\"A-DEN-GM-001\",\"direction\":\"decreases\"},{\"absolute_correlation\":0.5847742556690103,\"assumption_id\":\"A-T1-GM-CAPTIVE-001\",\"direction\":\"increases\"},{\"absolute_correlation\":0.4666826907888912,\"assumption_id\":\"A-T2-NONREV-AUTO-002\",\"direction\":\"increases\"},{\"absolute_correlation\":0.039882640337428464,\"assumption_id\":\"A-T2-REV-GENERAL-001\",\"direction\":\"increases\"},{\"absolute_correlation\":0.02765024779752827,\"assumption_id\":\"A-T3-REV-FUNGIBLE-001\",\"direction\":\"increases\"}]", "ticker": "GM", "tier1_excerpt": "GM Financial's penetration of our retail sales in the U.S. was 33%.", "tier1_share": 0.5868261283605435, "tier1_source_url": "https://www.sec.gov/Archives/edgar/data/1467858/000146785826000013/gm-20251231.htm", "tier2_share": 0.37687470585688093, "tier3_share": 0.03629916578257558 }, { "assumption_ids": "A-DEN-GRMN-001|A-T2-REV-GENERAL-001|A-T3-NONREV-FUNGIBLE-001|A-T3-REV-FUNGIBLE-001", "commercial_license_contact": "ops@camelon.app", "company_name": "Garmin", "data_vintage": "2026-05-07T19:00:00+00:00", "estimated_debt_funded_revenue_mid_millions": 13.372410582855935, "estimated_dfr_pct_high": 2.1107849395608635, "estimated_dfr_pct_low": 1.1699574059079902, "estimated_dfr_pct_mid": 1.527826137979122, "estimated_us_consumer_revenue_mid_millions": 875.4976551750287, "license": "CC BY-NC 4.0 \u2014 free for non-commercial use with attribution; commercial licensing reserved", "license_url": "https://creativecommons.org/licenses/by-nc/4.0/", "methodology_version": "1.2.1", "permalink": "/companies/grmn/", "publication_mode": "live", "published_at": "2026-08-06T05:40:24.524787+00:00", "quarter": "2026-Q1", "revenue_source_url": "https://www.sec.gov/Archives/edgar/data/1121788/000119312526056028/grmn-20251227.htm", "sensitivity_top5": "[{\"absolute_correlation\":0.8926012911133827,\"assumption_id\":\"A-DEN-GRMN-001\",\"direction\":\"decreases\"},{\"absolute_correlation\":0.3019013316204233,\"assumption_id\":\"A-T2-REV-GENERAL-001\",\"direction\":\"increases\"},{\"absolute_correlation\":0.20794669279025968,\"assumption_id\":\"A-T3-NONREV-FUNGIBLE-001\",\"direction\":\"increases\"},{\"absolute_correlation\":0.11452915452607304,\"assumption_id\":\"A-T3-REV-FUNGIBLE-001\",\"direction\":\"increases\"}]", "ticker": "GRMN", "tier1_excerpt": "", "tier1_share": 0.0, "tier1_source_url": "", "tier2_share": 0.5295317561357097, "tier3_share": 0.4704682438642903 }, { "assumption_ids": "A-DEN-HAS-001|A-T2-REV-GENERAL-001|A-T3-NONREV-FUNGIBLE-001|A-T3-REV-FUNGIBLE-001", "commercial_license_contact": "ops@camelon.app", "company_name": "Hasbro", "data_vintage": "2026-05-07T19:00:00+00:00", "estimated_debt_funded_revenue_mid_millions": 9.399835953475865, "estimated_dfr_pct_high": 2.097684174253198, "estimated_dfr_pct_low": 1.1919903822558358, "estimated_dfr_pct_mid": 1.540892995764892, "estimated_us_consumer_revenue_mid_millions": 612.182802052306, "license": "CC BY-NC 4.0 \u2014 free for non-commercial use with attribution; commercial licensing reserved", "license_url": "https://creativecommons.org/licenses/by-nc/4.0/", "methodology_version": "1.2.1", "permalink": "/companies/has/", "publication_mode": "live", "published_at": "2026-08-06T05:40:24.524787+00:00", "quarter": "2026-Q1", "revenue_source_url": "https://www.sec.gov/Archives/edgar/data/46080/000004608026000011/has-20251228.htm", "sensitivity_top5": "[{\"absolute_correlation\":0.8885338405617936,\"assumption_id\":\"A-DEN-HAS-001\",\"direction\":\"decreases\"},{\"absolute_correlation\":0.3087451483639368,\"assumption_id\":\"A-T2-REV-GENERAL-001\",\"direction\":\"increases\"},{\"absolute_correlation\":0.22504316342812464,\"assumption_id\":\"A-T3-NONREV-FUNGIBLE-001\",\"direction\":\"increases\"},{\"absolute_correlation\":0.11252386693945923,\"assumption_id\":\"A-T3-REV-FUNGIBLE-001\",\"direction\":\"increases\"}]", "ticker": "HAS", "tier1_excerpt": "", "tier1_share": 0.0, "tier1_source_url": "", "tier2_share": 0.5295317561357097, "tier3_share": 0.4704682438642903 }, { "assumption_ids": "A-DEN-HD-001|A-T1-HD-CARD-001|A-T2-REV-GENERAL-001|A-T3-NONREV-FUNGIBLE-001|A-T3-REV-FUNGIBLE-001", "commercial_license_contact": "ops@camelon.app", "company_name": "Home Depot", "data_vintage": "2026-05-07T19:00:00+00:00", "estimated_debt_funded_revenue_mid_millions": 657.5176872417203, "estimated_dfr_pct_high": 2.189236649989154, "estimated_dfr_pct_low": 1.7125326624541122, "estimated_dfr_pct_mid": 1.9419009666168168, "estimated_us_consumer_revenue_mid_millions": 33851.92811106087, "license": "CC BY-NC 4.0 \u2014 free for non-commercial use with attribution; commercial licensing reserved", "license_url": "https://creativecommons.org/licenses/by-nc/4.0/", "methodology_version": "1.2.1", "permalink": "/companies/hd/", "publication_mode": "live", "published_at": "2026-08-06T05:40:24.524787+00:00", "quarter": "2026-Q1", "revenue_source_url": "https://www.sec.gov/Archives/edgar/data/354950/000162828026019436/hd-20260201.htm", "sensitivity_top5": "[{\"absolute_correlation\":0.5613467025165787,\"assumption_id\":\"A-T2-REV-GENERAL-001\",\"direction\":\"increases\"},{\"absolute_correlation\":0.553219421776019,\"assumption_id\":\"A-T1-HD-CARD-001\",\"direction\":\"increases\"},{\"absolute_correlation\":0.40422285024198573,\"assumption_id\":\"A-T3-NONREV-FUNGIBLE-001\",\"direction\":\"increases\"},{\"absolute_correlation\":0.3825478988564167,\"assumption_id\":\"A-DEN-HD-001\",\"direction\":\"decreases\"},{\"absolute_correlation\":0.22469480716625112,\"assumption_id\":\"A-T3-REV-FUNGIBLE-001\",\"direction\":\"increases\"}]", "ticker": "HD", "tier1_excerpt": "third-party service providers who directly extend credit to customers", "tier1_share": 0.2077369476849662, "tier1_source_url": "https://www.sec.gov/Archives/edgar/data/354950/000162828026019436/hd-20260201.htm", "tier2_share": 0.41952844541381745, "tier3_share": 0.37273460690121635 }, { "assumption_ids": "A-DEN-HLT-001|A-T2-REV-GENERAL-001|A-T3-NONREV-FUNGIBLE-001|A-T3-REV-FUNGIBLE-001", "commercial_license_contact": "ops@camelon.app", "company_name": "Hilton Worldwide", "data_vintage": "2026-05-07T19:00:00+00:00", "estimated_debt_funded_revenue_mid_millions": 23.145117203632598, "estimated_dfr_pct_high": 2.1641761431616215, "estimated_dfr_pct_low": 1.1749641470404002, "estimated_dfr_pct_mid": 1.541840173995415, "estimated_us_consumer_revenue_mid_millions": 1503.8677160899033, "license": "CC BY-NC 4.0 \u2014 free for non-commercial use with attribution; commercial licensing reserved", "license_url": "https://creativecommons.org/licenses/by-nc/4.0/", "methodology_version": "1.2.1", "permalink": "/companies/hlt/", "publication_mode": "live", "published_at": "2026-08-06T05:40:24.524787+00:00", "quarter": "2026-Q1", "revenue_source_url": "https://www.sec.gov/Archives/edgar/data/1585689/000158568926000007/hlt-20251231.htm", "sensitivity_top5": "[{\"absolute_correlation\":0.8955752347761775,\"assumption_id\":\"A-DEN-HLT-001\",\"direction\":\"decreases\"},{\"absolute_correlation\":0.27871080418928174,\"assumption_id\":\"A-T2-REV-GENERAL-001\",\"direction\":\"increases\"},{\"absolute_correlation\":0.19925738792917044,\"assumption_id\":\"A-T3-NONREV-FUNGIBLE-001\",\"direction\":\"increases\"},{\"absolute_correlation\":0.11135591850783026,\"assumption_id\":\"A-T3-REV-FUNGIBLE-001\",\"direction\":\"increases\"}]", "ticker": "HLT", "tier1_excerpt": "", "tier1_share": 0.0, "tier1_source_url": "", "tier2_share": 0.5295317561357097, "tier3_share": 0.4704682438642903 }, { "assumption_ids": "A-DEN-KR-001|A-T2-REV-GENERAL-001|A-T3-NONREV-FUNGIBLE-001|A-T3-REV-FUNGIBLE-001", "commercial_license_contact": "ops@camelon.app", "company_name": "Kroger", "data_vintage": "2026-05-07T19:00:00+00:00", "estimated_debt_funded_revenue_mid_millions": 539.3025708325297, "estimated_dfr_pct_high": 1.7438116599227054, "estimated_dfr_pct_low": 1.3688082028317916, "estimated_dfr_pct_mid": 1.552976048411451, "estimated_us_consumer_revenue_mid_millions": 34814.96584912159, "license": "CC BY-NC 4.0 \u2014 free for non-commercial use with attribution; commercial licensing reserved", "license_url": "https://creativecommons.org/licenses/by-nc/4.0/", "methodology_version": "1.2.1", "permalink": "/companies/kr/", "publication_mode": "live", "published_at": "2026-08-06T05:40:24.524787+00:00", "quarter": "2026-Q1", "revenue_source_url": "https://www.sec.gov/Archives/edgar/data/56873/000110465926037723/kr-20260131x10k.htm", "sensitivity_top5": "[{\"absolute_correlation\":0.7501898142652527,\"assumption_id\":\"A-T2-REV-GENERAL-001\",\"direction\":\"increases\"},{\"absolute_correlation\":0.5236504722110841,\"assumption_id\":\"A-T3-NONREV-FUNGIBLE-001\",\"direction\":\"increases\"},{\"absolute_correlation\":0.29059335065322395,\"assumption_id\":\"A-T3-REV-FUNGIBLE-001\",\"direction\":\"increases\"},{\"absolute_correlation\":0.27560921022723445,\"assumption_id\":\"A-DEN-KR-001\",\"direction\":\"decreases\"}]", "ticker": "KR", "tier1_excerpt": "", "tier1_share": 0.0, "tier1_source_url": "", "tier2_share": 0.5295317561357097, "tier3_share": 0.4704682438642903 }, { "assumption_ids": "A-DEN-LOW-001|A-T1-LOW-CARD-001|A-T2-REV-GENERAL-001|A-T3-NONREV-FUNGIBLE-001|A-T3-REV-FUNGIBLE-001", "commercial_license_contact": "ops@camelon.app", "company_name": "Lowe's", "data_vintage": "2026-05-07T19:00:00+00:00", "estimated_debt_funded_revenue_mid_millions": 405.61934205890975, "estimated_dfr_pct_high": 2.396795929990087, "estimated_dfr_pct_low": 1.8433493598670132, "estimated_dfr_pct_mid": 2.1067654796746216, "estimated_us_consumer_revenue_mid_millions": 19303.13966268787, "license": "CC BY-NC 4.0 \u2014 free for non-commercial use with attribution; commercial licensing reserved", "license_url": "https://creativecommons.org/licenses/by-nc/4.0/", "methodology_version": "1.2.1", "permalink": "/companies/low/", "publication_mode": "live", "published_at": "2026-08-06T05:40:24.524787+00:00", "quarter": "2026-Q1", "revenue_source_url": "https://www.sec.gov/Archives/edgar/data/60667/000006066726000029/low-20260130.htm", "sensitivity_top5": "[{\"absolute_correlation\":0.6905274765035375,\"assumption_id\":\"A-T1-LOW-CARD-001\",\"direction\":\"increases\"},{\"absolute_correlation\":0.5038373430193575,\"assumption_id\":\"A-T2-REV-GENERAL-001\",\"direction\":\"increases\"},{\"absolute_correlation\":0.35110265498606114,\"assumption_id\":\"A-T3-NONREV-FUNGIBLE-001\",\"direction\":\"increases\"},{\"absolute_correlation\":0.3220973679247943,\"assumption_id\":\"A-DEN-LOW-001\",\"direction\":\"decreases\"},{\"absolute_correlation\":0.19626613043609326,\"assumption_id\":\"A-T3-REV-FUNGIBLE-001\",\"direction\":\"increases\"}]", "ticker": "LOW", "tier1_excerpt": "branded and private label proprietary credit cards which generate sales", "tier1_share": 0.2605292515623389, "tier1_source_url": "https://www.sec.gov/Archives/edgar/data/60667/000006066726000029/low-20260130.htm", "tier2_share": 0.39157324403118227, "tier3_share": 0.34789750440647876 }, { "assumption_ids": "A-DEN-LULU-001|A-T2-REV-GENERAL-001|A-T3-NONREV-FUNGIBLE-001|A-T3-REV-FUNGIBLE-001", "commercial_license_contact": "ops@camelon.app", "company_name": "Lululemon Athletica", "data_vintage": "2026-05-07T19:00:00+00:00", "estimated_debt_funded_revenue_mid_millions": 26.467647900239868, "estimated_dfr_pct_high": 1.92325520117338, "estimated_dfr_pct_low": 1.279317337547736, "estimated_dfr_pct_mid": 1.5531437062915496, "estimated_us_consumer_revenue_mid_millions": 1706.7994773138996, "license": "CC BY-NC 4.0 \u2014 free for non-commercial use with attribution; commercial licensing reserved", "license_url": "https://creativecommons.org/licenses/by-nc/4.0/", "methodology_version": "1.2.1", "permalink": "/companies/lulu/", "publication_mode": "live", "published_at": "2026-08-06T05:40:24.524787+00:00", "quarter": "2026-Q1", "revenue_source_url": "https://www.sec.gov/Archives/edgar/data/1397187/000139718726000020/lulu-20260201.htm", "sensitivity_top5": "[{\"absolute_correlation\":0.8133589682803232,\"assumption_id\":\"A-DEN-LULU-001\",\"direction\":\"decreases\"},{\"absolute_correlation\":0.44136547971115575,\"assumption_id\":\"A-T2-REV-GENERAL-001\",\"direction\":\"increases\"},{\"absolute_correlation\":0.30593852379248143,\"assumption_id\":\"A-T3-NONREV-FUNGIBLE-001\",\"direction\":\"increases\"},{\"absolute_correlation\":0.16417228062912437,\"assumption_id\":\"A-T3-REV-FUNGIBLE-001\",\"direction\":\"increases\"}]", "ticker": "LULU", "tier1_excerpt": "", "tier1_share": 0.0, "tier1_source_url": "", "tier2_share": 0.5295317561357097, "tier3_share": 0.4704682438642903 }, { "assumption_ids": "A-DEN-MAR-001|A-T2-REV-GENERAL-001|A-T3-NONREV-FUNGIBLE-001|A-T3-REV-FUNGIBLE-001", "commercial_license_contact": "ops@camelon.app", "company_name": "Marriott International", "data_vintage": "2026-05-07T19:00:00+00:00", "estimated_debt_funded_revenue_mid_millions": 48.329173323753956, "estimated_dfr_pct_high": 2.151651603153512, "estimated_dfr_pct_low": 1.175976054302224, "estimated_dfr_pct_mid": 1.5389380306588722, "estimated_us_consumer_revenue_mid_millions": 3145.3692869089846, "license": "CC BY-NC 4.0 \u2014 free for non-commercial use with attribution; commercial licensing reserved", "license_url": "https://creativecommons.org/licenses/by-nc/4.0/", "methodology_version": "1.2.1", "permalink": "/companies/mar/", "publication_mode": "live", "published_at": "2026-08-06T05:40:24.524787+00:00", "quarter": "2026-Q1", "revenue_source_url": "https://www.sec.gov/Archives/edgar/data/1048286/000104828626000007/mar-20251231.htm", "sensitivity_top5": "[{\"absolute_correlation\":0.8951574800799333,\"assumption_id\":\"A-DEN-MAR-001\",\"direction\":\"decreases\"},{\"absolute_correlation\":0.2794424901274465,\"assumption_id\":\"A-T2-REV-GENERAL-001\",\"direction\":\"increases\"},{\"absolute_correlation\":0.20070269550198494,\"assumption_id\":\"A-T3-NONREV-FUNGIBLE-001\",\"direction\":\"increases\"},{\"absolute_correlation\":0.10979312721852963,\"assumption_id\":\"A-T3-REV-FUNGIBLE-001\",\"direction\":\"increases\"}]", "ticker": "MAR", "tier1_excerpt": "", "tier1_share": 0.0, "tier1_source_url": "", "tier2_share": 0.5295317561357096, "tier3_share": 0.4704682438642904 }, { "assumption_ids": "A-DEN-MCD-001|A-T2-REV-GENERAL-001|A-T3-NONREV-FUNGIBLE-001|A-T3-REV-FUNGIBLE-001", "commercial_license_contact": "ops@camelon.app", "company_name": "McDonald's", "data_vintage": "2026-05-07T19:00:00+00:00", "estimated_debt_funded_revenue_mid_millions": 51.686724489932985, "estimated_dfr_pct_high": 2.000934211014869, "estimated_dfr_pct_low": 1.221429017441718, "estimated_dfr_pct_mid": 1.5398717803672484, "estimated_us_consumer_revenue_mid_millions": 3364.5451386666214, "license": "CC BY-NC 4.0 \u2014 free for non-commercial use with attribution; commercial licensing reserved", "license_url": "https://creativecommons.org/licenses/by-nc/4.0/", "methodology_version": "1.2.1", "permalink": "/companies/mcd/", "publication_mode": "live", "published_at": "2026-08-06T05:40:24.524787+00:00", "quarter": "2026-Q1", "revenue_source_url": "https://www.sec.gov/Archives/edgar/data/63908/000006390826000035/mcd-20251231.htm", "sensitivity_top5": "[{\"absolute_correlation\":0.8672194004916444,\"assumption_id\":\"A-DEN-MCD-001\",\"direction\":\"decreases\"},{\"absolute_correlation\":0.3519627101542725,\"assumption_id\":\"A-T2-REV-GENERAL-001\",\"direction\":\"increases\"},{\"absolute_correlation\":0.25525883318011555,\"assumption_id\":\"A-T3-NONREV-FUNGIBLE-001\",\"direction\":\"increases\"},{\"absolute_correlation\":0.1449957807850583,\"assumption_id\":\"A-T3-REV-FUNGIBLE-001\",\"direction\":\"increases\"}]", "ticker": "MCD", "tier1_excerpt": "", "tier1_share": 0.0, "tier1_source_url": "", "tier2_share": 0.5295317561357097, "tier3_share": 0.4704682438642903 }, { "assumption_ids": "A-DEN-MGM-001|A-T2-REV-GENERAL-001|A-T3-NONREV-FUNGIBLE-001|A-T3-REV-FUNGIBLE-001", "commercial_license_contact": "ops@camelon.app", "company_name": "MGM Resorts", "data_vintage": "2026-05-07T19:00:00+00:00", "estimated_debt_funded_revenue_mid_millions": 48.551614677330235, "estimated_dfr_pct_high": 1.836960592830535, "estimated_dfr_pct_low": 1.3090236877016275, "estimated_dfr_pct_mid": 1.547743233057186, "estimated_us_consumer_revenue_mid_millions": 3142.681319931268, "license": "CC BY-NC 4.0 \u2014 free for non-commercial use with attribution; commercial licensing reserved", "license_url": "https://creativecommons.org/licenses/by-nc/4.0/", "methodology_version": "1.2.1", "permalink": "/companies/mgm/", "publication_mode": "live", "published_at": "2026-08-06T05:40:24.524787+00:00", "quarter": "2026-Q1", "revenue_source_url": "https://www.sec.gov/Archives/edgar/data/789570/000078957026000018/mgm-20251231.htm", "sensitivity_top5": "[{\"absolute_correlation\":0.7251298731129783,\"assumption_id\":\"A-DEN-MGM-001\",\"direction\":\"decreases\"},{\"absolute_correlation\":0.5314429935509831,\"assumption_id\":\"A-T2-REV-GENERAL-001\",\"direction\":\"increases\"},{\"absolute_correlation\":0.3715785957819134,\"assumption_id\":\"A-T3-NONREV-FUNGIBLE-001\",\"direction\":\"increases\"},{\"absolute_correlation\":0.19010365851356825,\"assumption_id\":\"A-T3-REV-FUNGIBLE-001\",\"direction\":\"increases\"}]", "ticker": "MGM", "tier1_excerpt": "", "tier1_share": 0.0, "tier1_source_url": "", "tier2_share": 0.5295317561357097, "tier3_share": 0.4704682438642903 }, { "assumption_ids": "A-DEN-NCLH-001|A-T2-REV-GENERAL-001|A-T3-NONREV-FUNGIBLE-001|A-T3-REV-FUNGIBLE-001", "commercial_license_contact": "ops@camelon.app", "company_name": "Norwegian Cruise Line Holdings", "data_vintage": "2026-05-07T19:00:00+00:00", "estimated_debt_funded_revenue_mid_millions": 21.916645208277128, "estimated_dfr_pct_high": 2.013059569133587, "estimated_dfr_pct_low": 1.2390525216954853, "estimated_dfr_pct_mid": 1.547714845063335, "estimated_us_consumer_revenue_mid_millions": 1416.9139307490639, "license": "CC BY-NC 4.0 \u2014 free for non-commercial use with attribution; commercial licensing reserved", "license_url": "https://creativecommons.org/licenses/by-nc/4.0/", "methodology_version": "1.2.1", "permalink": "/companies/nclh/", "publication_mode": "live", "published_at": "2026-08-06T05:40:24.524787+00:00", "quarter": "2026-Q1", "revenue_source_url": "https://www.sec.gov/Archives/edgar/data/1513761/000110465926022067/nclh-20251231x10k.htm", "sensitivity_top5": "[{\"absolute_correlation\":0.8631983789663986,\"assumption_id\":\"A-DEN-NCLH-001\",\"direction\":\"decreases\"},{\"absolute_correlation\":0.36302838421856165,\"assumption_id\":\"A-T2-REV-GENERAL-001\",\"direction\":\"increases\"},{\"absolute_correlation\":0.2483906842470915,\"assumption_id\":\"A-T3-NONREV-FUNGIBLE-001\",\"direction\":\"increases\"},{\"absolute_correlation\":0.1330379612809357,\"assumption_id\":\"A-T3-REV-FUNGIBLE-001\",\"direction\":\"increases\"}]", "ticker": "NCLH", "tier1_excerpt": "", "tier1_share": 0.0, "tier1_source_url": "", "tier2_share": 0.5295317561357097, "tier3_share": 0.4704682438642903 }, { "assumption_ids": "A-DEN-NKE-001|A-T2-REV-GENERAL-001|A-T3-NONREV-FUNGIBLE-001|A-T3-REV-FUNGIBLE-001", "commercial_license_contact": "ops@camelon.app", "company_name": "Nike", "data_vintage": "2026-05-07T19:00:00+00:00", "estimated_debt_funded_revenue_mid_millions": 89.20069342892711, "estimated_dfr_pct_high": 2.069957532797283, "estimated_dfr_pct_low": 1.2050860690872718, "estimated_dfr_pct_mid": 1.5402170381998306, "estimated_us_consumer_revenue_mid_millions": 5794.6315580918235, "license": "CC BY-NC 4.0 \u2014 free for non-commercial use with attribution; commercial licensing reserved", "license_url": "https://creativecommons.org/licenses/by-nc/4.0/", "methodology_version": "1.2.1", "permalink": "/companies/nke/", "publication_mode": "live", "published_at": "2026-08-06T05:40:24.524787+00:00", "quarter": "2026-Q1", "revenue_source_url": "https://www.sec.gov/Archives/edgar/data/320187/000032018726000088/nke-20260531.htm", "sensitivity_top5": "[{\"absolute_correlation\":0.8810004919947585,\"assumption_id\":\"A-DEN-NKE-001\",\"direction\":\"decreases\"},{\"absolute_correlation\":0.3297993461359729,\"assumption_id\":\"A-T2-REV-GENERAL-001\",\"direction\":\"increases\"},{\"absolute_correlation\":0.22935031043794832,\"assumption_id\":\"A-T3-NONREV-FUNGIBLE-001\",\"direction\":\"increases\"},{\"absolute_correlation\":0.11924960041869491,\"assumption_id\":\"A-T3-REV-FUNGIBLE-001\",\"direction\":\"increases\"}]", "ticker": "NKE", "tier1_excerpt": "", "tier1_share": 0.0, "tier1_source_url": "", "tier2_share": 0.5295317561357096, "tier3_share": 0.4704682438642904 }, { "assumption_ids": "A-DEN-ORLY-001|A-T2-REV-GENERAL-001|A-T3-NONREV-FUNGIBLE-001|A-T3-REV-FUNGIBLE-001", "commercial_license_contact": "ops@camelon.app", "company_name": "O'Reilly Automotive", "data_vintage": "2026-05-07T19:00:00+00:00", "estimated_debt_funded_revenue_mid_millions": 49.22796380049587, "estimated_dfr_pct_high": 1.835235304873055, "estimated_dfr_pct_low": 1.3056272474977453, "estimated_dfr_pct_mid": 1.5445883095931041, "estimated_us_consumer_revenue_mid_millions": 3191.7606977488076, "license": "CC BY-NC 4.0 \u2014 free for non-commercial use with attribution; commercial licensing reserved", "license_url": "https://creativecommons.org/licenses/by-nc/4.0/", "methodology_version": "1.2.1", "permalink": "/companies/orly/", "publication_mode": "live", "published_at": "2026-08-06T05:40:24.524787+00:00", "quarter": "2026-Q1", "revenue_source_url": "https://www.sec.gov/Archives/edgar/data/898173/000089817326000009/orly-20251231x10k.htm", "sensitivity_top5": "[{\"absolute_correlation\":0.7303337409425716,\"assumption_id\":\"A-DEN-ORLY-001\",\"direction\":\"decreases\"},{\"absolute_correlation\":0.5314809902098802,\"assumption_id\":\"A-T2-REV-GENERAL-001\",\"direction\":\"increases\"},{\"absolute_correlation\":0.3697831355184332,\"assumption_id\":\"A-T3-NONREV-FUNGIBLE-001\",\"direction\":\"increases\"},{\"absolute_correlation\":0.2115059523272104,\"assumption_id\":\"A-T3-REV-FUNGIBLE-001\",\"direction\":\"increases\"}]", "ticker": "ORLY", "tier1_excerpt": "", "tier1_share": 0.0, "tier1_source_url": "", "tier2_share": 0.5295317561357097, "tier3_share": 0.4704682438642903 }, { "assumption_ids": "A-DEN-PEP-001|A-T2-REV-GENERAL-001|A-T3-NONREV-FUNGIBLE-001|A-T3-REV-FUNGIBLE-001", "commercial_license_contact": "ops@camelon.app", "company_name": "PepsiCo", "data_vintage": "2026-05-07T19:00:00+00:00", "estimated_debt_funded_revenue_mid_millions": 198.6290927105211, "estimated_dfr_pct_high": 1.973901786378255, "estimated_dfr_pct_low": 1.248423684023245, "estimated_dfr_pct_mid": 1.5478704695486536, "estimated_us_consumer_revenue_mid_millions": 12867.43860748021, "license": "CC BY-NC 4.0 \u2014 free for non-commercial use with attribution; commercial licensing reserved", "license_url": "https://creativecommons.org/licenses/by-nc/4.0/", "methodology_version": "1.2.1", "permalink": "/companies/pep/", "publication_mode": "live", "published_at": "2026-08-06T05:40:24.524787+00:00", "quarter": "2026-Q1", "revenue_source_url": "https://www.sec.gov/Archives/edgar/data/77476/000007747626000007/pep-20251227.htm", "sensitivity_top5": "[{\"absolute_correlation\":0.8505076154705982,\"assumption_id\":\"A-DEN-PEP-001\",\"direction\":\"decreases\"},{\"absolute_correlation\":0.3930649279347677,\"assumption_id\":\"A-T2-REV-GENERAL-001\",\"direction\":\"increases\"},{\"absolute_correlation\":0.2730007936625245,\"assumption_id\":\"A-T3-NONREV-FUNGIBLE-001\",\"direction\":\"increases\"},{\"absolute_correlation\":0.1543955905025026,\"assumption_id\":\"A-T3-REV-FUNGIBLE-001\",\"direction\":\"increases\"}]", "ticker": "PEP", "tier1_excerpt": "", "tier1_share": 0.0, "tier1_source_url": "", "tier2_share": 0.5295317561357097, "tier3_share": 0.4704682438642903 }, { "assumption_ids": "A-DEN-PG-001|A-T2-REV-GENERAL-001|A-T3-NONREV-FUNGIBLE-001|A-T3-REV-FUNGIBLE-001", "commercial_license_contact": "ops@camelon.app", "company_name": "Procter & Gamble", "data_vintage": "2026-05-07T19:00:00+00:00", "estimated_debt_funded_revenue_mid_millions": 140.54882518070877, "estimated_dfr_pct_high": 2.102985006253029, "estimated_dfr_pct_low": 1.159996654168348, "estimated_dfr_pct_mid": 1.5170673018667529, "estimated_us_consumer_revenue_mid_millions": 9255.98012751473, "license": "CC BY-NC 4.0 \u2014 free for non-commercial use with attribution; commercial licensing reserved", "license_url": "https://creativecommons.org/licenses/by-nc/4.0/", "methodology_version": "1.2.1", "permalink": "/companies/pg/", "publication_mode": "live", "published_at": "2026-08-06T05:40:24.524787+00:00", "quarter": "2026-Q1", "revenue_source_url": "https://www.sec.gov/Archives/edgar/data/80424/000008042426000103/pg-20260630.htm", "sensitivity_top5": "[{\"absolute_correlation\":0.8926861750948861,\"assumption_id\":\"A-DEN-PG-001\",\"direction\":\"decreases\"},{\"absolute_correlation\":0.30310994774349337,\"assumption_id\":\"A-T2-REV-GENERAL-001\",\"direction\":\"increases\"},{\"absolute_correlation\":0.2025158086538939,\"assumption_id\":\"A-T3-NONREV-FUNGIBLE-001\",\"direction\":\"increases\"},{\"absolute_correlation\":0.1131656178092783,\"assumption_id\":\"A-T3-REV-FUNGIBLE-001\",\"direction\":\"increases\"}]", "ticker": "PG", "tier1_excerpt": "", "tier1_share": 0.0, "tier1_source_url": "", "tier2_share": 0.5295317561357097, "tier3_share": 0.4704682438642903 }, { "assumption_ids": "A-DEN-RCL-001|A-T2-REV-GENERAL-001|A-T3-NONREV-FUNGIBLE-001|A-T3-REV-FUNGIBLE-001", "commercial_license_contact": "ops@camelon.app", "company_name": "Royal Caribbean Group", "data_vintage": "2026-05-07T19:00:00+00:00", "estimated_debt_funded_revenue_mid_millions": 39.997084927079655, "estimated_dfr_pct_high": 2.0147528605834566, "estimated_dfr_pct_low": 1.2354993867962298, "estimated_dfr_pct_mid": 1.5487635072704895, "estimated_us_consumer_revenue_mid_millions": 2589.290570775681, "license": "CC BY-NC 4.0 \u2014 free for non-commercial use with attribution; commercial licensing reserved", "license_url": "https://creativecommons.org/licenses/by-nc/4.0/", "methodology_version": "1.2.1", "permalink": "/companies/rcl/", "publication_mode": "live", "published_at": "2026-08-06T05:40:24.524787+00:00", "quarter": "2026-Q1", "revenue_source_url": "https://www.sec.gov/Archives/edgar/data/884887/000088488726000007/rcl-20251231.htm", "sensitivity_top5": "[{\"absolute_correlation\":0.864528243901919,\"assumption_id\":\"A-DEN-RCL-001\",\"direction\":\"decreases\"},{\"absolute_correlation\":0.36197208249278356,\"assumption_id\":\"A-T2-REV-GENERAL-001\",\"direction\":\"increases\"},{\"absolute_correlation\":0.25072363764056166,\"assumption_id\":\"A-T3-NONREV-FUNGIBLE-001\",\"direction\":\"increases\"},{\"absolute_correlation\":0.1419286171856302,\"assumption_id\":\"A-T3-REV-FUNGIBLE-001\",\"direction\":\"increases\"}]", "ticker": "RCL", "tier1_excerpt": "", "tier1_share": 0.0, "tier1_source_url": "", "tier2_share": 0.5295317561357096, "tier3_share": 0.4704682438642904 }, { "assumption_ids": "A-DEN-RL-001|A-T2-REV-GENERAL-001|A-T3-NONREV-FUNGIBLE-001|A-T3-REV-FUNGIBLE-001", "commercial_license_contact": "ops@camelon.app", "company_name": "Ralph Lauren", "data_vintage": "2026-05-07T19:00:00+00:00", "estimated_debt_funded_revenue_mid_millions": 14.664207185283507, "estimated_dfr_pct_high": 2.135729955953471, "estimated_dfr_pct_low": 1.1810230203300893, "estimated_dfr_pct_mid": 1.5417789527306147, "estimated_us_consumer_revenue_mid_millions": 952.6356825885771, "license": "CC BY-NC 4.0 \u2014 free for non-commercial use with attribution; commercial licensing reserved", "license_url": "https://creativecommons.org/licenses/by-nc/4.0/", "methodology_version": "1.2.1", "permalink": "/companies/rl/", "publication_mode": "live", "published_at": "2026-08-06T05:40:24.524787+00:00", "quarter": "2026-Q1", "revenue_source_url": "https://www.sec.gov/Archives/edgar/data/1037038/000162828026037074/rl-20260328.htm", "sensitivity_top5": "[{\"absolute_correlation\":0.892871341301015,\"assumption_id\":\"A-DEN-RL-001\",\"direction\":\"decreases\"},{\"absolute_correlation\":0.28702914080119857,\"assumption_id\":\"A-T2-REV-GENERAL-001\",\"direction\":\"increases\"},{\"absolute_correlation\":0.20278828626051784,\"assumption_id\":\"A-T3-NONREV-FUNGIBLE-001\",\"direction\":\"increases\"},{\"absolute_correlation\":0.12133909163605942,\"assumption_id\":\"A-T3-REV-FUNGIBLE-001\",\"direction\":\"increases\"}]", "ticker": "RL", "tier1_excerpt": "", "tier1_share": 0.0, "tier1_source_url": "", "tier2_share": 0.5295317561357097, "tier3_share": 0.4704682438642903 }, { "assumption_ids": "A-DEN-ROST-001|A-T2-REV-GENERAL-001|A-T3-NONREV-FUNGIBLE-001|A-T3-REV-FUNGIBLE-001", "commercial_license_contact": "ops@camelon.app", "company_name": "Ross Stores", "data_vintage": "2026-05-07T19:00:00+00:00", "estimated_debt_funded_revenue_mid_millions": 85.28951669149362, "estimated_dfr_pct_high": 1.7351459869205759, "estimated_dfr_pct_low": 1.3704700407558672, "estimated_dfr_pct_mid": 1.549181305189999, "estimated_us_consumer_revenue_mid_millions": 5513.240552985724, "license": "CC BY-NC 4.0 \u2014 free for non-commercial use with attribution; commercial licensing reserved", "license_url": "https://creativecommons.org/licenses/by-nc/4.0/", "methodology_version": "1.2.1", "permalink": "/companies/rost/", "publication_mode": "live", "published_at": "2026-08-06T05:40:24.524787+00:00", "quarter": "2026-Q1", "revenue_source_url": "https://www.sec.gov/Archives/edgar/data/745732/000074573226000006/rost-20260131.htm", "sensitivity_top5": "[{\"absolute_correlation\":0.7696979452246022,\"assumption_id\":\"A-T2-REV-GENERAL-001\",\"direction\":\"increases\"},{\"absolute_correlation\":0.5349128178983706,\"assumption_id\":\"A-T3-NONREV-FUNGIBLE-001\",\"direction\":\"increases\"},{\"absolute_correlation\":0.2986177536316734,\"assumption_id\":\"A-T3-REV-FUNGIBLE-001\",\"direction\":\"increases\"},{\"absolute_correlation\":0.16720321885222852,\"assumption_id\":\"A-DEN-ROST-001\",\"direction\":\"decreases\"}]", "ticker": "ROST", "tier1_excerpt": "", "tier1_share": 0.0, "tier1_source_url": "", "tier2_share": 0.5295317561357097, "tier3_share": 0.4704682438642903 }, { "assumption_ids": "A-DEN-SBUX-001|A-T2-REV-GENERAL-001|A-T3-NONREV-FUNGIBLE-001|A-T3-REV-FUNGIBLE-001", "commercial_license_contact": "ops@camelon.app", "company_name": "Starbucks", "data_vintage": "2026-05-07T19:00:00+00:00", "estimated_debt_funded_revenue_mid_millions": 100.08241671377263, "estimated_dfr_pct_high": 1.8622646451455274, "estimated_dfr_pct_low": 1.3088630184276464, "estimated_dfr_pct_mid": 1.5535699478526919, "estimated_us_consumer_revenue_mid_millions": 6455.915505825447, "license": "CC BY-NC 4.0 \u2014 free for non-commercial use with attribution; commercial licensing reserved", "license_url": "https://creativecommons.org/licenses/by-nc/4.0/", "methodology_version": "1.2.1", "permalink": "/companies/sbux/", "publication_mode": "live", "published_at": "2026-08-06T05:40:24.524787+00:00", "quarter": "2026-Q1", "revenue_source_url": "https://www.sec.gov/Archives/edgar/data/829224/000082922425000114/sbux-20250928.htm", "sensitivity_top5": "[{\"absolute_correlation\":0.749328843670985,\"assumption_id\":\"A-DEN-SBUX-001\",\"direction\":\"decreases\"},{\"absolute_correlation\":0.5050398951999552,\"assumption_id\":\"A-T2-REV-GENERAL-001\",\"direction\":\"increases\"},{\"absolute_correlation\":0.350631804196766,\"assumption_id\":\"A-T3-NONREV-FUNGIBLE-001\",\"direction\":\"increases\"},{\"absolute_correlation\":0.20325622942182997,\"assumption_id\":\"A-T3-REV-FUNGIBLE-001\",\"direction\":\"increases\"}]", "ticker": "SBUX", "tier1_excerpt": "", "tier1_share": 0.0, "tier1_source_url": "", "tier2_share": 0.5295317561357097, "tier3_share": 0.4704682438642903 }, { "assumption_ids": "A-DEN-TGT-001|A-T1-TGT-CARD-001|A-T2-REV-GENERAL-001|A-T3-NONREV-FUNGIBLE-001|A-T3-REV-FUNGIBLE-001", "commercial_license_contact": "ops@camelon.app", "company_name": "Target", "data_vintage": "2026-05-07T19:00:00+00:00", "estimated_debt_funded_revenue_mid_millions": 498.3896316964514, "estimated_dfr_pct_high": 2.1315201893117144, "estimated_dfr_pct_low": 1.7110663281245264, "estimated_dfr_pct_mid": 1.9186933683057088, "estimated_us_consumer_revenue_mid_millions": 25991.64451214727, "license": "CC BY-NC 4.0 \u2014 free for non-commercial use with attribution; commercial licensing reserved", "license_url": "https://creativecommons.org/licenses/by-nc/4.0/", "methodology_version": "1.2.1", "permalink": "/companies/tgt/", "publication_mode": "live", "published_at": "2026-08-06T05:40:24.524787+00:00", "quarter": "2026-Q1", "revenue_source_url": "https://www.sec.gov/Archives/edgar/data/27419/000002741926000016/tgt-20260131.htm", "sensitivity_top5": "[{\"absolute_correlation\":0.6629625980793928,\"assumption_id\":\"A-T2-REV-GENERAL-001\",\"direction\":\"increases\"},{\"absolute_correlation\":0.5263002813079427,\"assumption_id\":\"A-T1-TGT-CARD-001\",\"direction\":\"increases\"},{\"absolute_correlation\":0.4621927229451529,\"assumption_id\":\"A-T3-NONREV-FUNGIBLE-001\",\"direction\":\"increases\"},{\"absolute_correlation\":0.25696457914748666,\"assumption_id\":\"A-T3-REV-FUNGIBLE-001\",\"direction\":\"increases\"},{\"absolute_correlation\":0.03197493238530752,\"assumption_id\":\"A-DEN-TGT-001\",\"direction\":\"decreases\"}]", "ticker": "TGT", "tier1_excerpt": "total Target Circle Card Penetration was 16.9 percent", "tier1_share": 0.19411234365280217, "tier1_source_url": "https://www.sec.gov/Archives/edgar/data/27419/000002741925000126/tgt-20251101.htm", "tier2_share": 0.42674310591362297, "tier3_share": 0.37914455043357487 }, { "assumption_ids": "A-DEN-TJX-001|A-T1-TJX-SYF-001|A-T2-REV-GENERAL-001|A-T3-NONREV-FUNGIBLE-001|A-T3-REV-FUNGIBLE-001", "commercial_license_contact": "ops@camelon.app", "company_name": "TJX Companies", "data_vintage": "2026-05-07T19:00:00+00:00", "estimated_debt_funded_revenue_mid_millions": 317.0425455263852, "estimated_dfr_pct_high": 3.317245685390897, "estimated_dfr_pct_low": 2.2882561889400774, "estimated_dfr_pct_mid": 2.75131505140899, "estimated_us_consumer_revenue_mid_millions": 11611.2179360158, "license": "CC BY-NC 4.0 \u2014 free for non-commercial use with attribution; commercial licensing reserved", "license_url": "https://creativecommons.org/licenses/by-nc/4.0/", "methodology_version": "1.2.1", "permalink": "/companies/tjx/", "publication_mode": "live", "published_at": "2026-08-06T05:40:24.524787+00:00", "quarter": "2026-Q1", "revenue_source_url": "https://www.sec.gov/Archives/edgar/data/109198/000010919826000008/tjx-20260131.htm", "sensitivity_top5": "[{\"absolute_correlation\":0.7650251208440643,\"assumption_id\":\"A-T1-TJX-SYF-001\",\"direction\":\"increases\"},{\"absolute_correlation\":0.5336335310979962,\"assumption_id\":\"A-DEN-TJX-001\",\"direction\":\"decreases\"},{\"absolute_correlation\":0.27118068909093646,\"assumption_id\":\"A-T2-REV-GENERAL-001\",\"direction\":\"increases\"},{\"absolute_correlation\":0.17891274533463356,\"assumption_id\":\"A-T3-NONREV-FUNGIBLE-001\",\"direction\":\"increases\"},{\"absolute_correlation\":0.12218990984419076,\"assumption_id\":\"A-T3-REV-FUNGIBLE-001\",\"direction\":\"increases\"}]", "ticker": "TJX", "tier1_excerpt": "TJX Dual Card receivables were $2,356,693,614.", "tier1_share": 0.42741402299019726, "tier1_source_url": "https://www.sec.gov/Archives/edgar/data/1724789/000110465926035218/tm269767d1_ex99-1.htm", "tier2_share": 0.3032024579446818, "tier3_share": 0.2693835190651209 }, { "assumption_ids": "A-DEN-TPR-001|A-T2-REV-GENERAL-001|A-T3-NONREV-FUNGIBLE-001|A-T3-REV-FUNGIBLE-001", "commercial_license_contact": "ops@camelon.app", "company_name": "Tapestry", "data_vintage": "2026-05-07T19:00:00+00:00", "estimated_debt_funded_revenue_mid_millions": 12.939026017573255, "estimated_dfr_pct_high": 2.1102392668218153, "estimated_dfr_pct_low": 1.177606499662433, "estimated_dfr_pct_mid": 1.532320614024815, "estimated_us_consumer_revenue_mid_millions": 844.1465799473252, "license": "CC BY-NC 4.0 \u2014 free for non-commercial use with attribution; commercial licensing reserved", "license_url": "https://creativecommons.org/licenses/by-nc/4.0/", "methodology_version": "1.2.1", "permalink": "/companies/tpr/", "publication_mode": "live", "published_at": "2026-08-06T05:40:24.524787+00:00", "quarter": "2026-Q1", "revenue_source_url": "https://www.sec.gov/Archives/edgar/data/1116132/000111613225000019/tpr-20250628.htm", "sensitivity_top5": "[{\"absolute_correlation\":0.8913367470443989,\"assumption_id\":\"A-DEN-TPR-001\",\"direction\":\"decreases\"},{\"absolute_correlation\":0.2973439822223363,\"assumption_id\":\"A-T2-REV-GENERAL-001\",\"direction\":\"increases\"},{\"absolute_correlation\":0.21616662038242718,\"assumption_id\":\"A-T3-NONREV-FUNGIBLE-001\",\"direction\":\"increases\"},{\"absolute_correlation\":0.11567121856105389,\"assumption_id\":\"A-T3-REV-FUNGIBLE-001\",\"direction\":\"increases\"}]", "ticker": "TPR", "tier1_excerpt": "", "tier1_share": 0.0, "tier1_source_url": "", "tier2_share": 0.5295317561357097, "tier3_share": 0.4704682438642903 }, { "assumption_ids": "A-DEN-TSCO-001|A-T1-TSCO-CARD-001|A-T2-REV-GENERAL-001|A-T3-NONREV-FUNGIBLE-001|A-T3-REV-FUNGIBLE-001", "commercial_license_contact": "ops@camelon.app", "company_name": "Tractor Supply", "data_vintage": "2026-05-07T19:00:00+00:00", "estimated_debt_funded_revenue_mid_millions": 84.68673507467213, "estimated_dfr_pct_high": 2.9064510589915002, "estimated_dfr_pct_low": 1.9754022832530305, "estimated_dfr_pct_mid": 2.3823169028557296, "estimated_us_consumer_revenue_mid_millions": 3561.504633300698, "license": "CC BY-NC 4.0 \u2014 free for non-commercial use with attribution; commercial licensing reserved", "license_url": "https://creativecommons.org/licenses/by-nc/4.0/", "methodology_version": "1.2.1", "permalink": "/companies/tsco/", "publication_mode": "live", "published_at": "2026-08-06T05:40:24.524787+00:00", "quarter": "2026-Q1", "revenue_source_url": "https://www.sec.gov/Archives/edgar/data/916365/000091636526000014/tsco-20251227.htm", "sensitivity_top5": "[{\"absolute_correlation\":0.9049936355975243,\"assumption_id\":\"A-T1-TSCO-CARD-001\",\"direction\":\"increases\"},{\"absolute_correlation\":0.3017132254788574,\"assumption_id\":\"A-T2-REV-GENERAL-001\",\"direction\":\"increases\"},{\"absolute_correlation\":0.20257949081980253,\"assumption_id\":\"A-T3-NONREV-FUNGIBLE-001\",\"direction\":\"increases\"},{\"absolute_correlation\":0.16650437252173686,\"assumption_id\":\"A-DEN-TSCO-001\",\"direction\":\"decreases\"},{\"absolute_correlation\":0.12421654152633946,\"assumption_id\":\"A-T3-REV-FUNGIBLE-001\",\"direction\":\"increases\"}]", "ticker": "TSCO", "tier1_excerpt": "Sales generated through the Company's private label credit cards", "tier1_share": 0.3490294267615359, "tier1_source_url": "https://www.sec.gov/Archives/edgar/data/916365/000091636526000014/tsco-20251227.htm", "tier2_share": 0.3447095908396335, "tier3_share": 0.3062609823988306 }, { "assumption_ids": "A-DEN-TSLA-001|A-T2-NONREV-AUTO-002|A-T2-REV-GENERAL-001|A-T3-NONREV-FUNGIBLE-001|A-T3-REV-FUNGIBLE-001", "commercial_license_contact": "ops@camelon.app", "company_name": "Tesla", "data_vintage": "2026-05-07T19:00:00+00:00", "estimated_debt_funded_revenue_mid_millions": 916.1822487877871, "estimated_dfr_pct_high": 11.401803413215989, "estimated_dfr_pct_low": 6.097941719018038, "estimated_dfr_pct_mid": 8.162501520538182, "estimated_us_consumer_revenue_mid_millions": 11197.76913293372, "license": "CC BY-NC 4.0 \u2014 free for non-commercial use with attribution; commercial licensing reserved", "license_url": "https://creativecommons.org/licenses/by-nc/4.0/", "methodology_version": "1.2.1", "permalink": "/companies/tsla/", "publication_mode": "live", "published_at": "2026-08-06T05:40:24.524787+00:00", "quarter": "2026-Q1", "revenue_source_url": "https://www.sec.gov/Archives/edgar/data/1318605/000162828026003952/tsla-20251231.htm", "sensitivity_top5": "[{\"absolute_correlation\":0.8159492782562804,\"assumption_id\":\"A-DEN-TSLA-001\",\"direction\":\"decreases\"},{\"absolute_correlation\":0.5119436949117978,\"assumption_id\":\"A-T2-NONREV-AUTO-002\",\"direction\":\"increases\"},{\"absolute_correlation\":0.054803446222446116,\"assumption_id\":\"A-T2-REV-GENERAL-001\",\"direction\":\"increases\"},{\"absolute_correlation\":0.042708065225958554,\"assumption_id\":\"A-T3-NONREV-FUNGIBLE-001\",\"direction\":\"increases\"},{\"absolute_correlation\":0.017522203692434964,\"assumption_id\":\"A-T3-REV-FUNGIBLE-001\",\"direction\":\"increases\"}]", "ticker": "TSLA", "tier1_excerpt": "", "tier1_share": 0.0, "tier1_source_url": "", "tier2_share": 0.9121455438658452, "tier3_share": 0.08785445613415477 }, { "assumption_ids": "A-DEN-ULTA-001|A-T1-ULTA-CARD-001|A-T2-REV-GENERAL-001|A-T3-NONREV-FUNGIBLE-001|A-T3-REV-FUNGIBLE-001", "commercial_license_contact": "ops@camelon.app", "company_name": "Ulta Beauty", "data_vintage": "2026-05-07T19:00:00+00:00", "estimated_debt_funded_revenue_mid_millions": 74.84144721999922, "estimated_dfr_pct_high": 3.193189937701147, "estimated_dfr_pct_low": 2.094666142032763, "estimated_dfr_pct_mid": 2.561516654866417, "estimated_us_consumer_revenue_mid_millions": 2926.6594829940177, "license": "CC BY-NC 4.0 \u2014 free for non-commercial use with attribution; commercial licensing reserved", "license_url": "https://creativecommons.org/licenses/by-nc/4.0/", "methodology_version": "1.2.1", "permalink": "/companies/ulta/", "publication_mode": "live", "published_at": "2026-08-06T05:40:24.524787+00:00", "quarter": "2026-Q1", "revenue_source_url": "https://www.sec.gov/Archives/edgar/data/1403568/000110465926035243/ulta-20260131x10k.htm", "sensitivity_top5": "[{\"absolute_correlation\":0.9363501338853529,\"assumption_id\":\"A-T1-ULTA-CARD-001\",\"direction\":\"increases\"},{\"absolute_correlation\":0.2594204766124373,\"assumption_id\":\"A-T2-REV-GENERAL-001\",\"direction\":\"increases\"},{\"absolute_correlation\":0.18187321388768266,\"assumption_id\":\"A-T3-NONREV-FUNGIBLE-001\",\"direction\":\"increases\"},{\"absolute_correlation\":0.10763518664991023,\"assumption_id\":\"A-T3-REV-FUNGIBLE-001\",\"direction\":\"increases\"},{\"absolute_correlation\":0.10424677718731794,\"assumption_id\":\"A-DEN-ULTA-001\",\"direction\":\"decreases\"}]", "ticker": "ULTA", "tier1_excerpt": "Other revenue includes private label and co-branded credit card programs.", "tier1_share": 0.392889996581054, "tier1_source_url": "https://www.sec.gov/Archives/edgar/data/1403568/000110465926035243/ulta-20260131x10k.htm", "tier2_share": 0.32148402627799116, "tier3_share": 0.2856259771409549 }, { "assumption_ids": "A-DEN-WMT-001|A-T1-WMT-FINANCE-001|A-T2-REV-GENERAL-001|A-T3-NONREV-FUNGIBLE-001|A-T3-REV-FUNGIBLE-001", "commercial_license_contact": "ops@camelon.app", "company_name": "Walmart", "data_vintage": "2026-05-07T19:00:00+00:00", "estimated_debt_funded_revenue_mid_millions": 2113.0324845983814, "estimated_dfr_pct_high": 1.8418920163300727, "estimated_dfr_pct_low": 1.4618841725470326, "estimated_dfr_pct_mid": 1.6461954637024554, "estimated_us_consumer_revenue_mid_millions": 128349.69704946465, "license": "CC BY-NC 4.0 \u2014 free for non-commercial use with attribution; commercial licensing reserved", "license_url": "https://creativecommons.org/licenses/by-nc/4.0/", "methodology_version": "1.2.1", "permalink": "/companies/wmt/", "publication_mode": "live", "published_at": "2026-08-06T05:40:24.524787+00:00", "quarter": "2026-Q1", "revenue_source_url": "https://www.sec.gov/Archives/edgar/data/104169/000010416926000055/wmt-20260131.htm", "sensitivity_top5": "[{\"absolute_correlation\":0.7381507748472121,\"assumption_id\":\"A-T2-REV-GENERAL-001\",\"direction\":\"increases\"},{\"absolute_correlation\":0.5186102610297555,\"assumption_id\":\"A-T3-NONREV-FUNGIBLE-001\",\"direction\":\"increases\"},{\"absolute_correlation\":0.2836638746269779,\"assumption_id\":\"A-T3-REV-FUNGIBLE-001\",\"direction\":\"increases\"},{\"absolute_correlation\":0.2687367879340223,\"assumption_id\":\"A-DEN-WMT-001\",\"direction\":\"decreases\"},{\"absolute_correlation\":0.19380307577073455,\"assumption_id\":\"A-T1-WMT-FINANCE-001\",\"direction\":\"increases\"}]", "ticker": "WMT", "tier1_excerpt": "co-branded credit cards, limited access to cryptocurrency and equity investment products, installment lending", "tier1_share": 0.0642908333535579, "tier1_source_url": "https://www.sec.gov/Archives/edgar/data/104169/000010416926000055/wmt-20260131.htm", "tier2_share": 0.4954877182465719, "tier3_share": 0.4402214483998702 }, { "assumption_ids": "A-DEN-WSM-001|A-T2-REV-GENERAL-001|A-T3-NONREV-FUNGIBLE-001|A-T3-REV-FUNGIBLE-001", "commercial_license_contact": "ops@camelon.app", "company_name": "Williams-Sonoma", "data_vintage": "2026-05-07T19:00:00+00:00", "estimated_debt_funded_revenue_mid_millions": 25.81495428872681, "estimated_dfr_pct_high": 1.7919898987596798, "estimated_dfr_pct_low": 1.3586901631574437, "estimated_dfr_pct_mid": 1.5643256750322618, "estimated_us_consumer_revenue_mid_millions": 1657.2963340467654, "license": "CC BY-NC 4.0 \u2014 free for non-commercial use with attribution; commercial licensing reserved", "license_url": "https://creativecommons.org/licenses/by-nc/4.0/", "methodology_version": "1.2.1", "permalink": "/companies/wsm/", "publication_mode": "live", "published_at": "2026-08-06T05:40:24.524787+00:00", "quarter": "2026-Q1", "revenue_source_url": "https://www.sec.gov/Archives/edgar/data/719955/000071995526000059/wsm-20260201.htm", "sensitivity_top5": "[{\"absolute_correlation\":0.6474869300537904,\"assumption_id\":\"A-T2-REV-GENERAL-001\",\"direction\":\"increases\"},{\"absolute_correlation\":0.546269030348974,\"assumption_id\":\"A-DEN-WSM-001\",\"direction\":\"decreases\"},{\"absolute_correlation\":0.45875631795964283,\"assumption_id\":\"A-T3-NONREV-FUNGIBLE-001\",\"direction\":\"increases\"},{\"absolute_correlation\":0.2512406461329425,\"assumption_id\":\"A-T3-REV-FUNGIBLE-001\",\"direction\":\"increases\"}]", "ticker": "WSM", "tier1_excerpt": "", "tier1_share": 0.0, "tier1_source_url": "", "tier2_share": 0.5295317561357097, "tier3_share": 0.4704682438642903 }, { "assumption_ids": "A-DEN-WYNN-001|A-T2-REV-GENERAL-001|A-T3-NONREV-FUNGIBLE-001|A-T3-REV-FUNGIBLE-001", "commercial_license_contact": "ops@camelon.app", "company_name": "Wynn Resorts", "data_vintage": "2026-05-07T19:00:00+00:00", "estimated_debt_funded_revenue_mid_millions": 10.429283703283476, "estimated_dfr_pct_high": 2.0941887466760933, "estimated_dfr_pct_low": 1.1609560820676252, "estimated_dfr_pct_mid": 1.517083319703139, "estimated_us_consumer_revenue_mid_millions": 687.2576878426349, "license": "CC BY-NC 4.0 \u2014 free for non-commercial use with attribution; commercial licensing reserved", "license_url": "https://creativecommons.org/licenses/by-nc/4.0/", "methodology_version": "1.2.1", "permalink": "/companies/wynn/", "publication_mode": "live", "published_at": "2026-08-06T05:40:24.524787+00:00", "quarter": "2026-Q1", "revenue_source_url": "https://www.sec.gov/Archives/edgar/data/1174922/000117492226000013/wynn-20251231.htm", "sensitivity_top5": "[{\"absolute_correlation\":0.8917175071755417,\"assumption_id\":\"A-DEN-WYNN-001\",\"direction\":\"decreases\"},{\"absolute_correlation\":0.29540332607971803,\"assumption_id\":\"A-T2-REV-GENERAL-001\",\"direction\":\"increases\"},{\"absolute_correlation\":0.19907523393207877,\"assumption_id\":\"A-T3-NONREV-FUNGIBLE-001\",\"direction\":\"increases\"},{\"absolute_correlation\":0.10259000388102486,\"assumption_id\":\"A-T3-REV-FUNGIBLE-001\",\"direction\":\"increases\"}]", "ticker": "WYNN", "tier1_excerpt": "", "tier1_share": 0.0, "tier1_source_url": "", "tier2_share": 0.5295317561357097, "tier3_share": 0.4704682438642903 }, { "assumption_ids": "A-DEN-YUM-001|A-T2-REV-GENERAL-001|A-T3-NONREV-FUNGIBLE-001|A-T3-REV-FUNGIBLE-001", "commercial_license_contact": "ops@camelon.app", "company_name": "Yum! Brands", "data_vintage": "2026-05-07T19:00:00+00:00", "estimated_debt_funded_revenue_mid_millions": 13.264868886017425, "estimated_dfr_pct_high": 2.105406197737826, "estimated_dfr_pct_low": 1.1626395103002178, "estimated_dfr_pct_mid": 1.5207336862755478, "estimated_us_consumer_revenue_mid_millions": 873.6453876996077, "license": "CC BY-NC 4.0 \u2014 free for non-commercial use with attribution; commercial licensing reserved", "license_url": "https://creativecommons.org/licenses/by-nc/4.0/", "methodology_version": "1.2.1", "permalink": "/companies/yum/", "publication_mode": "live", "published_at": "2026-08-06T05:40:24.524787+00:00", "quarter": "2026-Q1", "revenue_source_url": "https://www.sec.gov/Archives/edgar/data/1041061/000104106126000084/yum-20251231.htm", "sensitivity_top5": "[{\"absolute_correlation\":0.8924903396113041,\"assumption_id\":\"A-DEN-YUM-001\",\"direction\":\"decreases\"},{\"absolute_correlation\":0.29397588503372873,\"assumption_id\":\"A-T2-REV-GENERAL-001\",\"direction\":\"increases\"},{\"absolute_correlation\":0.19923804555250693,\"assumption_id\":\"A-T3-NONREV-FUNGIBLE-001\",\"direction\":\"increases\"},{\"absolute_correlation\":0.10871133969513647,\"assumption_id\":\"A-T3-REV-FUNGIBLE-001\",\"direction\":\"increases\"}]", "ticker": "YUM", "tier1_excerpt": "", "tier1_share": 0.0, "tier1_source_url": "", "tier2_share": 0.5295317561357097, "tier3_share": 0.4704682438642903 } ], "meta": { "commercial_license_contact": "ops@camelon.app", "data_vintage": "2026-05-07T19:00:00+00:00", "license": "CC BY-NC 4.0 \u2014 free for non-commercial use with attribution; commercial licensing reserved", "license_url": "https://creativecommons.org/licenses/by-nc/4.0/", "methodology_version": "1.2.1", "publication_mode": "live", "published_at": "2026-09-10T01:09:01.243063+00:00", "row_count": 50, "source_hash": "1505421c4559de977bf11911ec23ab4c450189d642e02c3bcb69131ff591a5e9", "weighting": "revenue-weighted" } }