Professional Documents
Culture Documents
$200,000
$150,000
$100,000
$50,000
Row 25
$0 Row 27
1 2 3 4 5
Year
(Discounted Cash Flow Method 10 years)
th the denominations used. Usually Millions $)
Currency USD$
Current Year 2019 NB: Take the last Fiscal Year as the Current Year
Discount Rate 7%
ue Calculator
Flow Method 10 years)
6 7 8 9 10
Year
10 years)
Notes
1. Key in the numbers in the WHITE BOXES according to your account size, risk-pe
2. The numbers highlighted in RED BOXES will then tell you how many shares you
izing Calculator
Profit Per Share $3.23 Entry Price $128.10
Stop Loss Price $124.87
Stop Loss Per Shar $3.23 Target Price $131.33
4 Vicom Predictable
5 Genting Growth
7 Starhub Dividend
8 Bionsensors Growth
US Stocks Portfolio
Number of Stocks 8 Date
1 McDonalds Predictable
2 Colgate PalmolivPredictable
3 Apple Growth
4 Google Growth
5 Citigroup Turnaround
6 Bank of AmericaTurnaround
7 Haliburton Cyclical
8 Cisco Cyclical
10 Visa Growth
###
$24,000.00 100.00%
###
xchange Rate
= SGD 1.36
ums In Blue
$0.00 0.00%
$0.00 0
Market Value Exit Sig Profit/ Loss % Gain/Loss
$0.00 0.00%
2 $0.00
3 $0.00
4 $0.00
5 $0.00
6 $0.00
7 $0.00
8 $0.00
9 $0.00
10 $0.00
11 $0.00
12 $0.00
13 $0.00
14 $0.00
15 $0.00
16 $0.00
17 $0.00
18 $0.00
19 $0.00
20 $0.00
21 $0.00
22 $0.00
23 $0.00
24 $0.00
25 $0.00
26 $0.00
27 $0.00
28 $0.00
Transactions
Buy Comm Total Cost Entry Sig Sell Date Sell Price Sell Comm
$0.00 $0.00
$0.00 $0.00
$0.00 $0.00
$0.00 $0.00
$0.00 $0.00
$0.00 $0.00
$0.00 $0.00
$0.00 $0.00
$0.00 $0.00
$0.00 $0.00
$0.00 $0.00
$0.00 $0.00
$0.00 $0.00
$0.00 $0.00
$0.00 $0.00
$0.00 $0.00
$0.00 $0.00
$0.00 $0.00
$0.00 $0.00
$0.00 $0.00
$0.00 $0.00
$0.00 $0.00
$0.00 $0.00
$0.00 $0.00
$0.00 $0.00
$0.00 $0.00
$0.00 $0.00
$0.00 $0.00
Proceeds Exit Sig Profit/Loss % Profits Comments
$0.00 $0.00 0%
$0.00 $0.00 0%
$0.00 $0.00 0%
$0.00 $0.00 0%
$0.00 $0.00 0%
$0.00 $0.00 0%
$0.00 $0.00 0%
$0.00 $0.00 0%
$0.00 $0.00 0%
$0.00 $0.00 0%
$0.00 $0.00 0%
$0.00 $0.00 0%
$0.00 $0.00 0%
$0.00 $0.00 0%
$0.00 $0.00 0%
$0.00 $0.00 0%
$0.00 $0.00 0%
$0.00 $0.00 0%
$0.00 $0.00 0%
$0.00 $0.00 0%
$0.00 $0.00 0%
$0.00 $0.00 0%
$0.00 $0.00 0%
$0.00 $0.00 0%
$0.00 $0.00 0%
$0.00 $0.00 0%
$0.00 $0.00 0%
$0.00 $0.00 0%
US Stock Transactions
YEAR 2018 Key In Colums In Blue
2 $0.00
3 $0.00
4 $0.00
5 $0.00
6 $0.00
7 $0.00
8 $0.00
9 $0.00
10 $0.00
11 $0.00
12 $0.00
13 $0.00
14 $0.00
15 $0.00
16 $0.00
17 $0.00
18 $0.00
19 $0.00
20 $0.00
21 $0.00
22 $0.00
23 $0.00
24 $0.00
25 $0.00
26 $0.00
27 $0.00
28 $0.00
ctions
Buy Comm Total Cost Entry Sig Sell Date Sell Price Sell Comm
$0.00 $0.00
$0.00 $0.00
$0.00 $0.00
$0.00 $0.00
$0.00 $0.00
$0.00 $0.00
$0.00 $0.00
$0.00 $0.00
$0.00 $0.00
$0.00 $0.00
$0.00 $0.00
$0.00 $0.00
$0.00 $0.00
$0.00 $0.00
$0.00 $0.00
$0.00 $0.00
$0.00 $0.00
$0.00 $0.00
$0.00 $0.00
$0.00 $0.00
$0.00 $0.00
$0.00 $0.00
$0.00 $0.00
$0.00 $0.00
$0.00 $0.00
$0.00 $0.00
$0.00 $0.00
$0.00 $0.00
Proceeds Exit Sig Profit/Loss % Profits Comments
$0.00 $0.00 0%
$0.00 $0.00 0%
$0.00 $0.00 0%
$0.00 $0.00 0%
$0.00 $0.00 0%
$0.00 $0.00 0%
$0.00 $0.00 0%
$0.00 $0.00 0%
$0.00 $0.00 0%
$0.00 $0.00 0%
$0.00 $0.00 0%
$0.00 $0.00 0%
$0.00 $0.00 0%
$0.00 $0.00 0%
$0.00 $0.00 0%
$0.00 $0.00 0%
$0.00 $0.00 0%
$0.00 $0.00 0%
$0.00 $0.00 0%
$0.00 $0.00 0%
$0.00 $0.00 0%
$0.00 $0.00 0%
$0.00 $0.00 0%
$0.00 $0.00 0%
$0.00 $0.00 0%
$0.00 $0.00 0%
$0.00 $0.00 0%
$0.00 $0.00 0%
Month September
Total R 18.27
No. of Trades 10
Expectancy per Trade1.83
Month October
Total R (2.29)
No. of Trades 15
Expectancy per Trade-0.15
Month
Total R #DIV/0!
No. of Trades 0
Expectancy per Trade0.00
Month
Total R #DIV/0!
No. of Trades 0
Expectancy per Trade0.00
Month
Total R #DIV/0!
No. of Trades 0
Expectancy per Trade0.00
Month
Total R #DIV/0!
No. of Trades 0
Expectancy per Trade0.00
Month
Total R #DIV/0!
No. of Trades 0
Expectancy per Trade0.00
Month
Total R #DIV/0!
No. of Trades 0
Expectancy per Trade0.00
Month
Total R #DIV/0!
No. of Trades 0
Expectancy per Trade0.00
Month
Total R #DIV/0!
No. of Trades 0
Expectancy per Trade0.00
Entry Date Direction Stock Signal
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
Entry Stop Loss 1R 2R Target Price Exit Date
$ 72.05 $ 70.65 $ 1.40 $ 2.80 $ 74.85 ###
$ 268.25 $ 264.26 $ 3.99 $ 7.98 $ 276.23 ###
$ 50.25 $ 48.65 $ 1.60 $ 3.20 $ 53.45 ###
$ 33.35 $ 32.05 $ 1.30 $ 2.60 $ 35.95 16 October, 2017
$ 9.90 $ 9.60 $ 0.30 $ 0.60 $ 10.50 4 October, 2017
$ 26.00 $ 26.65 $ (0.65) -$ 1.30 $ 24.70 ###
$ 33.80 $ 31.76 $ 2.04 $ 4.08 $ 37.88 ###
$ 304.87 $ 295.01 $ 9.86 $ 19.72 $ 324.59 ###
$ 73.44 $ 71.12 $ 2.32 $ 4.64 $ 78.08 ###
$ 79.52 $ 78.62 $ 0.90 $ 1.80 $ 81.32 16 October, 2017
$ - $ - $ - $ - $ -
$ - $ - $ - $ - $ -
$ - $ - $ - $ - $ -
$ - $ - $ - $ - $ -
$ - $ - $ - $ - $ -
$ - $ - $ - $ - $ -
$ - $ - $ - $ - $ -
$ - $ - $ - $ - $ -
$ - $ - $ - $ - $ -
$ - $ - $ - $ - $ -
$ - $ - $ - $ - $ -
$ - $ - $ - $ - $ -
$ - $ - $ - $ - $ -
#DIV/0!
#DIV/0!
#DIV/0!
0.226045157
1.366152018
0.17 Account Equity Compounding of Capita
$18,000
Equity $16,000
$ 8,000 $14,000
$ 7,760 $12,000
$ 7,527
$10,000
$ 7,301
$ 7,661 $8,000
$ 7,431 $6,000
$ 7,779
$4,000
$ 7,545
$2,000
$ 7,903
$ 7,666 $0
$ 8,120
$ 8,493 Trades
$ 8,239
Drawdown
$ 8,717
$ 9,237 0.0%
$ 9,763 -2.0%
$ 9,470 -4.0%
$ 10,018 -6.0%
$ 10,517 -8.0%
$ 10,201 -10.0%
$ 10,677 -12.0%
$ 10,357 -14.0%
$ 10,046 -16.0%
$ 10,506 -18.0%
$ 10,190 -20.0%
$ 9,885
$ 9,588
$ 9,300
$ 9,825
$ 9,530
$ 9,963
$ 10,440
$ 10,925
$ 10,597
$ 11,223
$ 11,798
$ 12,433
$ 12,060
$ 11,698
$ 11,347
$ 11,006
$ 11,524
$ 11,178
$ 11,785
$ 12,426
$ 13,091
$ 13,807
$ 13,393
$ 12,991
$ 12,601
$ 13,198
$ 12,802
$ 13,492
$ 13,087
$ 13,819
$ 13,404
$ 14,121
$ 14,894
$ 15,702
$ 15,231
$ 14,774
$ 14,331
$ 13,901
$ 13,484
$ 14,170
$ 13,745
$ 14,401
$ 13,969
$ 14,618
$ 14,180
$ 14,832
$ 15,691
$ 15,220
$ 14,764
$ 14,321
$ 14,979
$ 14,530
$ 14,094
$ 13,671
$ 13,261
$ 12,863
$ 13,516
$ 13,111
$ 12,717
$ 13,450
$ 14,089
$ 14,760
$ 14,318
$ 14,993
$ 15,768
$ 15,295
$ 14,836
$ 15,677
$ 15,207
$ 14,750
$ 14,308
$ 13,879
$ 13,462
$ 13,058
$ 13,808
$ 14,493
0.68% 0.226045157
-19.0% -6.33627386
mpounding of Capital
Trades