You are on page 1of 1

Stock Valuation Database http://www.oldschoolvalue.

com/intrinsic-value-spreadsheets/
No. of Stocks in list 29
Row Appended 36

Tickers Date Added Current Added Price Tangible NNWC EPV EPV MOS EPV EPV Graham Graham Graham Graham DCF Price DCF MOS DCF DCF FCF Growth CROIC FCF/Sales Cash from Earnings FCF Yield Price EV/FCF ROA (5yr) ROE (5yr) Rev Growth Gross Op. Margin Net Margin Inventory Receivable Debt to FCF to Piotroski F-
Price Price Change BV Discount Normalized Price MOS EPS Growth Discount Growth (5yr) Growth (5yr) Ops Yield 1yr to FCF TTM (5yr) Margin (5yr) (5yr) (5yr) Turnover Turnover Equity Debt 1yr score
% Rate Income Rate (5yr) Growth 1yr 1yr 1yr (MRQ)
(5yr)
BOLT 12/15/2009 $ 10.58 $11.00 -3.8% $6.52 $5.89 $17.48 37.1% 9.0% $11.22 $19.76 44.3% $0.93 15.0% $14.49 24.1% 15.0% 0.0% 92.1% 23.6% 16.3% 62.3% 16.5% 4.3 15.9% 18.9% 42.8% 43.7% 26.4% 18.0% 1.8 5.5 6.2% 265.9%
JCOM 12/15/2009 $ 19.46 $20.03 -2.8% $3.85 $2.91 $22.52 11.1% 9.0% $77.66 $25.08 20.1% $1.01 18.7% $27.16 26.2% 15.0% 14.2% 18.9% 27.9% 30.9% 20.9% 18.2% 12.1% 5.6 22.6% 26.0% 27.6% 80.1% 40.4% 30.5% 17.0 28.8% 115.5% 5
RTI 12/15/2009 $ 24.39 $22.73 7.3% $23.26 $10.03 $11.82 0.0% 9.0% $67.04 $39.07 41.8% $2.22 11.8% $36.12 37.1% 15.0% 15.0% 67.7% 7.6% 8.2% 10.8% 4.7% -15.3% 19.7 8.6% 11.1% 32.2% 30.7% 16.2% 11.2% 1.6 5.6 71.0% -11.6% 3
DIOD 12/15/2009 $ 20.62 $20.12 2.5% $7.47 $2.95 $12.64 0.0% 9.0% $63.36 $26.67 24.6% $1.01 20.0% $17.42 0.0% 15.0% 20.0% 33.4% 7.0% 6.8% 45.8% 8.2% 4.5% 12.9 10.6% 18.5% 29.3% 32.8% 16.7% 14.0% 3.0 3.7 140.2% 5.3% 4
OMPI 12/15/2009 $ 11.21 $10.84 3.4% $2.46 $1.89 $9.75 0.0% 9.0% $18.94 $8.19 0.0% $0.52 10.0% $7.05 0.0% 15.0% 7.6% 7.6% 35.2% 13.7% 0.0% 7.6% 4.4% 11.6 18.6% 0.0% 17.2% 82.4% 27.0% 13.6% 2.9 4.9 19.3% 94.9% 5
LDSH 12/15/2009 $ 15.49 $15.04 3.0% $10.94 ($4.38) $4.19 0.0% 9.0% $29.83 $28.73 47.6% $1.37 15.0% $14.10 0.0% 15.0% 0.0% -10.6% 5.2% 4.6% 57.1% 8.5% 1.3% 12.1 7.2% 14.8% 23.9% 13.5% 9.0% 6.4% 3.2 5.4 128.1% -1.5% 5
QSFT 12/15/2009 $ 17.50 $17.28 1.3% $1.47 ($0.77) $19.73 12.4% 9.0% $146.21 $11.35 0.0% $0.52 16.0% $20.71 16.6% 15.0% 19.3% 25.7% 18.0% 13.6% 15.3% 12.5% 7.9% 7.9 5.1% 7.5% 17.4% 88.3% 11.2% 10.0% 5.8 54.0% 22.1% 7
RAVN 12/15/2009 $ 32.28 $32.05 0.7% $6.84 $4.44 $17.88 0.0% 9.0% $31.04 $29.38 0.0% $1.31 16.4% $40.34 20.5% 9.0% 13.5% 18.0% 24.0% 9.3% 13.3% 9.2% 5.6% 10.9 21.8% 27.2% 13.4% 25.3% 17.6% 11.7% 5.9 6.0 27.2% 99.0% 6
AIRT 12/15/2009 $ 9.76 $9.99 -2.3% $9.66 $7.50 $22.04 54.7% 9.0% $4.75 $12.10 17.4% $0.97 7.0% $23.87 58.2% 15.0% 4.0% 23.8% 16.5% 3.8% -13.0% 303.3% 19.0% 3.4 9.9% 16.6% 6.3% 20.0% 5.6% 3.4% 1.7 8.3 34.9% 60.5% 5
JKHY 12/15/2009 $ 23.13 $23.04 0.4% $2.64 ($1.05) $14.31 0.0% 9.0% $134.18 $24.59 6.3% $1.02 18.0% $36.95 37.7% 9.0% 18.2% 24.3% 34.4% 14.9% 15.6% 7.8% 5.8% 8.1 10.4% 16.8% 11.7% 42.1% 22.8% 14.6% 5.9 67.7% 26.2% #DIV/0!
ANEN 12/15/2009 $ 13.98 $14.60 -4.2% $7.65 $3.54 $9.80 0.0% 9.0% $18.58 $15.05 3.0% $0.64 17.3% $14.88 1.9% 15.0% 6.7% 6.7% 5.4% 6.0% 12.8% 13.2% 7.6% 7.0 5.3% 6.3% 13.7% 35.3% 10.2% 9.4% 3.2 6.3 47.3% 17.0% 7
PRFT 12/15/2009 $ 8.35 $8.17 2.2% $1.93 $1.75 $6.35 0.0% 9.0% $15.48 $8.89 8.1% $0.34 20.0% $7.08 0.0% 15.0% 20.0% 62.9% 45.3% 8.6% 71.6% 5.3% 3.2% 21.7 9.5% 11.9% 54.7% 33.4% 11.0% 6.6% 7.7 11.1% 80.9% 5
MNRO 12/16/2009 $ 34.32 $31.31 9.6% $6.31 ($4.76) $17.11 0.0% 9.0% $47.65 $14.86 0.0% $0.97 9.7% $22.87 0.0% 9.0% 9.8% 8.1% 9.6% 5.0% 4.9% 10.1% 3.4% 9.8 7.1% 12.6% 9.2% 40.1% 9.9% 5.6% 4.0 Error 93.9% 11.5% 7
UEIC 12/16/2009 $ 23.20 $23.12 0.3% $9.41 $7.76 $23.90 3.2% 9.0% $27.24 $27.42 15.7% $0.90 23.8% $25.56 9.6% 15.0% 14.7% 19.6% 11.5% 5.8% 28.9% 9.8% 6.8% 8.0 7.3% 9.8% 22.0% 36.7% 7.8% 5.7% 4.4 5.2 41.9% 24.8% 5
MTSC 12/16/2009 $ 27.82 $27.80 0.1% $10.68 $5.05 $38.57 27.9% 9.0% $58.57 $31.90 12.9% $2.04 10.0% $22.46 0.0% 15.0% 10.0% 5.0% 18.4% 10.0% -8.8% 9.6% 5.1% 9.3 11.6% 22.0% 4.6% 42.4% 13.4% 9.9% 5.4 4.7 89.7% 10.8% #N/A
JJSF 12/16/2009 $ 39.09 $37.82 3.4% $12.89 $0.11 $28.03 0.0% 9.0% $55.21 $25.74 0.0% $1.55 10.9% $36.70 0.0% 15.0% 10.0% 8.6% 15.9% 5.9% 7.1% 15.8% 7.0% 6.3 8.9% 11.6% 10.9% 33.1% 8.7% 5.7% 9.7 10.7 28.3% 43.2% #N/A
NATH 12/16/2009 $ 14.50 $14.50 0.0% $0.12 $0.00 $11.56 0.0% 9.0% $6.43 $18.48 21.5% $0.80 17.0% $28.63 49.4% 15.0% 17.6% 23.5% 17.4% 13.1% 5.6% 14.8% 11.9% 6.0 13.3% 17.3% 11.5% 46.8% 15.2% 12.9% 41.1 7.8 19.1% 98.8% 6
CBZ 12/16/2009 $ 7.15 $6.91 3.5% ($1.56) ($4.15) $1.97 0.0% 9.0% $35.82 $5.78 0.0% $0.33 12.0% $5.67 0.0% 15.0% 12.1% 16.1% 24.8% 5.3% 13.8% #VALUE! 7.5% 7.7 4.7% 8.9% 7.4% 13.2% 6.4% 3.7% 5.3 198.3% 8.5% #N/A
ROIAK 12/16/2009 $ 3.29 $3.05 7.9% ($14.44) ($14.44) ($27.01) 0.0% 9.0% ($121.87) ($3.91) 0.0% ($0.79) 0.0% ($7.69) 0.0% 15.0% 10.0% 0.0% 20.1% 6.3% -29.1% 10.9% -4.0% 10.2 0.9% 1.3% 1.1% 79.6% 27.4% 5.5% 0.0 259.0% -36.5% 5
SALM 12/16/2009 $ 4.85 $4.59 5.7% ($9.83) ($15.70) ($12.24) 0.0% 9.0% $7.27 $1.86 0.0% $0.37 0.0% ($31.21) 0.0% 15.0% 22.4% 29.9% 2.3% 1.7% -2.8% 16.7% -6.4% 7.5 1.6% 4.3% 5.6% 34.5% 19.6% 4.8% 7.2 199.2% -6.5% 4
JOSB 12/16/2009 $ 41.39 $40.45 2.3% $13.71 $5.69 $47.08 14.1% 9.0% $92.00 $52.17 22.5% $2.95 12.0% $45.58 11.2% 15.0% 12.0% 60.3% 9.7% 4.4% 8.7% 20.6% 11.1% 4.7 12.5% 23.9% 17.5% 61.9% 13.3% 7.8% 1.3 50.3 52.7% 25.9% 7
MSFT 12/16/2009 $ 30.52 $30.10 1.4% ($0.82) ($3.45) $20.76 0.0% 9.0% $19,129.99 $34.68 13.2% $1.40 18.6% $29.78 0.0% 9.0% 10.4% 10.4% 33.5% 26.9% 6.8% 9.1% 5.7% 11.0 19.3% 34.0% 11.5% 81.8% 36.6% 28.5% 17.0 6.2 96.9% 36.6% 5
KPPC 12/18/2009 $ 9.62 $9.22 4.3% $3.29 ($7.46) ($4.35) 0.0% 9.0% $19.21 $15.83 41.8% $0.75 15.0% $9.39 1.8% 15.0% 10.0% 0.0% 1.9% 7.8% 0.0% 13.1% 13.0% 4.0 1.3% 1.5% 0.0% 33.8% 13.5% 7.1% 4.0 9.0 302.2% 5.2% 5
ARKR 12/18/2009 $ 14.03 $13.58 3.3% $6.17 ($2.58) $18.24 25.5% 15.0% $13.78 $24.70 45.0% $2.16 6.0% $14.17 4.2% 15.0% 6.0% -14.2% 17.1% 5.2% 5.5% 13.9% 13.1% 4.9 14.3% 18.4% 2.0% 74.7% 7.2% 5.7% 20.5 36.3 42.9% 12.3% 6
EGY 12/18/2009 $ 4.88 $4.77 2.3% $1.13 ($0.78) $4.81 0.8% 9.0% $35.93 $5.66 15.7% $0.48 6.4% $8.91 46.5% 15.0% 13.4% 13.4% 26.0% 33.4% 28.7% 14.9% -25.1% 5.6 30.3% 43.3% 31.6% 87.6% 71.3% 34.4% 10.3 5.3 52.0% 45.7% 5
DVD 12/19/2009 $ 2.22 $2.30 -3.5% $1.79 ($2.08) ($4.94) 0.0% 9.0% ($5.86) ($1.25) 0.0% ($0.25) 0.0% $0.89 0.0% 15.0% 0.0% 0.0% -0.8% -1.4% -16.0% 6.4% -7.0% 36.5 15.5 1.0% 1.8% -2.5% 35.3% 9.8% 2.6% 184.3 7.1 129.9% -6.2% 4
AMED 12/19/2009 $ 45.44 $45.26 0.4% ($6.53) ($10.90) $39.11 0.0% 9.0% $150.00 $48.07 5.9% $2.30 15.0% $41.66 0.0% 15.0% 20.0% 41.9% 36.3% 5.8% 46.3% 19.2% 8.1% 5.3 5.9 11.2% 17.2% 48.8% 56.9% 13.1% 7.9% 9.0 90.7% 15.5% 5
GLF 12/19/2009 $ 28.55 $28.66 -0.4% $24.46 ($22.50) $17.67 0.0% 9.0% $130.00 $83.61 65.7% $4.00 15.0% $55.55 48.4% 15.0% 10.0% 0.0% 4.3% 11.8% 55.3% 21.7% 12.2% 4.5 4.8 9.0% 14.2% 26.4% 61.4% 36.0% 25.6% 4.2 82.1% 17.9% 4
PPD 12/19/2009 $ 40.76 $40.37 1.0% $1.67 ($9.81) $50.77 20.5% 9.0% $60.24 $76.36 47.1% $3.04 19.0% $80.01 49.5% 15.0% 14.5% 19.4% 43.3% 10.6% 8.0% #VALUE! 14.4% 6.9 4.2 29.3% 126.0% 5.8% 31.0% 17.0% 11.0% 231.3 71.0 411.9% 48.6% #VALUE!