Stock Valuation in 30s using Old School Value Stock Valuation Spreadsheets

The 100 Best Mid-Cap Stocks In America

Tickers Date Average Current Price Added Price NCAV DCF Graham EPV P/E P/Tang B P/S P/FCF Earnings Piotroski Altman Z 5yr FCF 10yr FCF 5yr 5yr 5yr Cash 5yr ROA 5yr ROE 5yr 5yr Gross 5yr Op 5yr Net Debt/Eq FCF to FCF to FCF to LT
Added Valuation (Feb 22) Price Change % Price Yield Growth Growth CROIC FCF/Sales from Ops Revenue Margin Margin Margin Total ST Debt Debt
Target Growth Growth Debt
DECK 2/11/2011 $66.38 $ 88.38 $84.56 4.5% $12.26 $66.09 $79.87 $53.18 24.2 6.1 3.6 23.1 7.5% 6.0 16.9 37.8% 34.6% 21.0% 14.1% 56.4% 15.2% 18.6% 33.9% 46.9% 22.1% 12.0% 0.2 1.0
ALGT 2/11/2011 $42.62 $ 41.25 $41.49 -0.6% $0.00 $40.16 $54.38 $33.33 12.6 0.0 1.2 0.0 32.7% 5.0 0.0% 0.0% -3.8% -2.9% 43.6% 7.8% 15.0% 53.7% 33.2% 10.2% 7.0% 0.7 -0.1
QSII 2/11/2011 $63.07 $ 79.81 $79.34 0.6% $4.06 $64.87 $93.13 $31.21 41.3 17.3 6.9 95.4 4.6% 8.0 11.1 27.7% 31.7% 30.2% 19.2% 19.2% 20.2% 32.4% 25.1% 69.8% 30.7% 20.0% 0.6 0.4
STRA 2/11/2011 $136.76 $ 136.62 $123.75 10.4% $5.55 $144.65 $188.39 $77.23 13.4 8.7 2.8 15.1 14.5% 7.0 5.5 18.0% 19.3% 28.1% 18.0% 19.7% 19.6% 33.1% 21.6% 68.4% 32.0% 20.4% 1.0 0.4
ARO 2/11/2011 $30.33 $ 26.10 $25.82 1.1% $2.23 $27.53 $34.43 $29.02 10.1 4.6 1.0 14.1 21.4% 6.0 6.0 36.8% 0.0% 22.1% 5.7% 11.9% 20.7% 38.1% 16.7% 35.2% 13.0% 7.9% 0.8 0.6
AMED 2/11/2011 $51.53 $ 36.00 $34.21 5.2% ($4.65) $44.92 $65.07 $44.60 7.8 2518.9 0.6 6.8 33.9% 7.0 2.4 65.2% 43.9% 8.7% 6.3% 51.3% 8.9% 14.6% 46.0% 56.2% 13.2% 7.9% 0.6 0.3 2.9 0.7
CPLA 2/11/2011 $37.72 $ 58.17 $58.79 -1.1% $9.59 $42.36 $38.09 $32.71 17.2 4.8 2.4 20.1 13.7% 7.0 13.3 54.2% 0.0% 10.3% 7.4% 29.3% 11.4% 14.5% 23.0% 59.0% 11.6% 10.1% 0.3 1.0
TWGP 2/11/2011 $40.92 $ 27.12 $26.30 3.1% $28.24 $53.59 10.5 1.5 0.8 6.9 3.0 66.0% 0.0% 2.3% 33.2% -0.1% 0.0% 0.0% 72.1% 100.0% 0.0% 0.0% 2.2 0.0 0.3
CHSI 2/11/2011 $24.33 $ 45.17 $43.36 4.2% $0.00 $25.72 $30.97 $16.31 25.0 0.0 0.6 19.2 0.0% 4.0 3.1 30.3% 0.0% 12.9% 2.3% 41.1% 7.2% 13.1% 48.6% 7.1% 3.6% 2.3% 0.9 0.1 10.1 0.5
SYNT 2/11/2011 $46.35 $ 52.71 $57.24 -7.9% $7.44 $46.02 $67.08 $25.95 20.0 5.4 4.8 25.6 6.8% 5.0 18.0 33.5% 8.7% 19.1% 11.1% 27.7% 24.4% 32.1% 21.8% 42.4% 20.4% 18.8% 0.2 1.2
TSRA 2/12/2011 $25.06 $ 17.40 $18.15 -4.1% $9.10 $27.00 $26.01 $22.18 16.0 1.7 3.0 0.0 28.0% 5.0 13.1 0.9% 0.0% 21.4% 31.4% 17.4% 13.3% 14.1% 35.9% 96.1% 47.4% 26.2% 0.1 0.9
BLUD 2/12/2011 $25.29 $ 19.42 $20.14 -3.6% $4.31 $23.74 $34.43 $17.70 16.9 4.0 4.3 15.2 12.3% 6.0 16.1 16.5% 26.6% 18.9% 23.2% 13.3% 19.6% 23.2% 17.9% 73.8% 38.9% 25.3% 0.1 1.5
FDS 2/12/2011 $78.00 $ 104.52 $104.83 -0.3% $3.50 $84.91 $101.42 $47.68 32.1 18.1 7.4 33.2 5.7% 7.0 27.7 20.5% 19.6% 24.0% 21.6% 15.4% 21.1% 26.8% 17.1% 73.6% 32.6% 23.0% 0.3 1.5
TDG 2/12/2011 $34.07 $ 80.21 $81.53 -1.6% ($59.43) $61.33 $53.58 ($12.70) 35.2 0.0 4.6 21.9 5.0% 4.0 1.0 21.3% 0.0% 6.8% 20.7% 32.4% 5.1% 19.0% 19.4% 55.9% 40.7% 16.8% 3.5 0.0 3.2 0.0
WMS 2/13/2011 $32.24 $ 39.71 $43.00 -7.7% $6.26 $10.98 $68.69 $17.06 22.8 3.4 3.1 250.2 10.4% 6.0 11.4 0.0% 0.0% 5.5% 2.8% 3.1% 8.1% 12.2% 16.1% 59.8% 14.9% 9.7% 0.2 0.1
BKE 2/13/2011 $43.55 $ 38.93 $37.65 3.4% $3.49 $51.46 $54.67 $24.51 13.9 4.3 1.9 49.4 14.7% 5.0 10.2 20.8% 16.7% 21.7% 11.9% 20.0% 15.9% 20.8% 15.7% 44.1% 16.5% 11.3% 0.4 0.8
VMI 2/13/2011 $76.74 $ 102.18 $94.16 8.5% ($1.42) $42.74 $133.09 $54.39 27.8 6.9 1.4 19.6 7.8% 5.0 2.6 0.0% 0.0% 5.7% 3.0% 71.0% 7.9% 16.9% 13.3% 28.8% 9.5% 5.6% 0.7 0.1 9.7 0.3
MANT 2/13/2011 $52.40 $ 43.19 $42.34 2.0% $2.52 $57.59 $66.28 $33.32 12.8 10.9 0.6 12.1 14.5% 4.0 3.0 28.8% 41.6% 13.9% 6.0% 27.4% 8.1% 11.9% 21.1% 17.6% 8.0% 4.6% 0.3 0.2 0.6
KCI 2/13/2011 $52.75 $ 48.88 $46.57 5.0% ($8.69) $52.10 $74.92 $31.22 13.1 0.0 1.7 12.6 15.1% 9.0 2.1 26.4% 0.0% 24.4% 11.9% 21.0% 16.0% 45.0% 15.8% 54.2% 22.5% 12.2% 1.6 0.2
IHS 2/13/2011 $49.20 $ 83.66 $82.31 1.6% ($6.64) $58.40 $62.41 $26.80 37.7 0.0 4.9 22.6 4.8% 4.0 4.0 25.6% 0.0% 16.8% 19.6% 27.9% 6.6% 11.2% 19.4% 55.9% 16.1% 11.9% 0.8 0.2 12.3 0.9
CHE 2/13/2011 $57.20 $ 65.22 $62.68 4.1% ($3.90) $56.21 $62.64 $52.74 18.6 52.2 1.2 14.2 12.1% 6.0 3.8 17.2% 20.6% 10.4% 6.3% 11.6% 7.3% 14.8% 7.4% 29.8% 11.0% 5.4% 0.7 0.2 0.6
WOOF 2/13/2011 $20.82 $ 24.97 $23.79 5.0% ($5.98) $16.71 $33.48 $12.28 18.1 0.0 1.5 18.5 10.5% 5.0 2.5 16.4% 16.0% 8.4% 8.7% 21.2% 9.2% 21.6% 15.0% 29.7% 19.7% 10.4% 0.9 0.1 3.4 0.2
SAPE 2/13/2011 $11.39 $ 11.82 $13.09 -9.7% $1.79 $8.60 $19.35 $6.22 18.3 5.5 2.2 0.0 5.2% N/A 6.5 51.0% 0.0% 8.4% 5.6% 42.2% 8.5% 12.3% 27.3% 35.7% 5.8% 5.9% 0.4
TSCO 2/13/2011 $31.52 $ 52.00 $53.69 -3.1% $7.05 $22.93 $41.34 $30.28 23.8 4.2 1.1 37.0 9.2% 8.0 6.8 7.1% 12.6% 7.8% 2.0% 26.2% 9.1% 16.1% 13.3% 31.5% 5.9% 3.7% 0.7 0.2 93.3
GPRO 2/13/2011 $33.17 $ 62.74 $63.71 -1.5% $5.14 $41.90 $38.10 $19.52 30.4 6.7 5.6 25.4 6.6% 6.0 6.9 28.6% 0.0% 11.8% 18.7% 20.7% 10.9% 12.0% 16.4% 79.7% 24.6% 20.8% 0.5 0.3 0.5
TECH 2/13/2011 $54.13 $ 71.66 $68.38 4.8% $6.47 $56.37 $69.22 $36.81 22.9 4.9 9.3 35.3 7.0% 5.0 113.2 12.0% 17.2% 21.0% 37.5% 10.3% 20.4% 21.6% 9.2% 81.6% 55.8% 39.0% 0.0 8.4
BLL 2/13/2011 $37.09 $ 36.14 $37.03 -2.4% ($17.03) $42.53 $53.64 $15.10 12.5 0.0 0.9 28.5 13.1% 8.0 1.4 1.2% 0.8% 6.9% 4.5% 4.0% 5.6% 28.3% 8.6% 16.1% 8.3% 4.5% 3.1 0.1
CATO 2/14/2011 $27.29 $ 24.20 $24.48 -1.1% $7.28 $30.18 $22.52 $29.17 12.8 2.3 0.8 15.1 21.4% 7.0 4.1 6.5% 8.8% 13.3% 4.4% 2.2% 9.4% 15.8% 1.8% 33.5% 5.8% 4.7% 0.7 0.4
BMS 2/15/2011 $17.25 $ 32.72 $32.72 0.0% ($8.72) $22.91 $15.99 $12.86 18.0 5.4 0.7 23.4 12.8% 7.0 2.1 10.6% 2.2% 6.5% 4.7% 10.9% 5.7% 12.0% 2.5% 23.3% 8.8% 4.8% 1.2 0.1
ACM 2/20/2011 $20.60 $ 28.53 $29.87 -4.5% ($3.36) $16.36 $37.23 $8.21 14.0 38.9 0.5 0.0 10.0% 4.0 1.5 20.4% 0.0% 6.2% 2.2% 21.7% 4.1% 9.1% 21.4% 17.4% 4.0% 2.6% 1.5 0.0 -3.0 0.0
ROL 2/20/2011 $12.26 $ 19.55 $19.84 -1.5% ($1.16) $12.75 $15.29 $8.75 32.7 0.0 2.6 0.0 6.2% 7.0 6.3 12.7% 10.5% 25.0% 7.7% 7.3% 12.8% 28.9% 7.7% 47.5% 11.0% 6.8% 1.1 0.3 4.1
MD 2/20/2011 $78.13 $ 65.02 $65.54 -0.8% ($6.13) $71.96 $102.39 $60.03 15.4 0.0 2.2 0.0 10.4% 7.0 3.4 10.0% 15.8% 17.7% 19.6% 10.4% 11.0% 14.8% 15.0% 38.5% 24.1% 15.4% 0.4 0.5 1,356.1
WAB 2/20/2011 $42.75 $ 56.66 $57.56 -1.6% ($1.93) $43.83 $57.46 $26.95 23.9 19.0 1.9 22.8 7.8% 7.0 3.3 33.8% 6.7% 12.3% 8.5% 23.8% 8.7% 17.8% 15.0% 29.0% 12.6% 7.9% 1.0 0.2 3.4 0.4
THOR 2/20/2011 $19.41 $ 27.92 $28.52 -2.1% $6.10 $25.02 $14.75 $18.46 28.5 0.0 4.4 0.0 9.4% 7.0 5.2 13.1% 19.2% 3.5% 10.0% 11.7% 0.7% 1.2% 16.1% 62.6% 3.3% 2.1% 0.4 0.3 0.5
SYKE 2/20/2011 $20.31 $ 18.53 $20.44 -9.3% $5.55 $19.68 $23.90 $17.34 1050.4 2.3 0.9 24.3 11.6% 7.0 4.0 10.9% 27.9% 13.3% 6.6% 34.4% 7.9% 10.9% 15.0% 40.3% 6.5% 5.6% 0.5 0.1
FLO 2/20/2011 $29.84 $ 26.60 $25.94 2.5% ($2.49) $24.17 $40.85 $24.49 17.4 4.8 0.9 17.3 10.9% 8.0 3.3 17.2% 18.3% 9.7% 4.0% 10.9% 9.0% 14.5% 11.3% 49.4% 6.6% 4.5% 0.9 0.2
PETM 2/20/2011 $35.39 $ 41.07 $41.70 -1.5% ($1.49) $44.53 $33.76 $27.89 22.4 4.3 0.9 18.1 13.8% 9.0 3.9 6.3% 0.0% 9.9% 3.5% 10.5% 9.4% 18.5% 10.4% 34.6% 7.6% 4.6% 1.1 0.3 7.9 0.7
TSS 2/20/2011 $16.57 $ 17.73 $17.63 0.6% $0.06 $17.37 $22.27 $10.06 17.6 8.1 2.0 29.4 14.4% 5.0 4.4 -1.2% 17.0% 23.7% 15.9% 7.8% 15.2% 20.5% 6.1% 56.2% 20.0% 13.0% 0.5 0.1 3.8 0.4
JKHY 2/21/2011 $24.85 $ 31.83 $32.29 -1.4% ($3.94) $34.48 $29.43 $10.63 21.5 0.0 3.0 21.8 9.6% 9.0 4.0 15.4% 23.5% 15.1% 14.9% 8.9% 10.0% 16.5% 8.6% 49.8% 22.2% 14.1% 1.1 0.2 9.5 0.6
STEC 2/21/2011 $17.01 $ 20.46 $21.25 -3.7% $4.82 $17.82 $23.66 $9.55 38.7 3.4 3.9 0.0 4.3% 4.0 16.8 0.0% 0.0% 2.8% 1.4% 0.0% 4.8% 5.4% -4.6% 29.0% 3.6% 5.3% 0.2 0.9
HAE 2/21/2011 $45.33 $ 61.46 $61.86 -0.6% $10.67 $56.27 $48.12 $31.61 25.0 3.6 2.3 19.3 10.4% 9.0 8.5 -5.6% 3.7% 8.3% 9.1% 11.1% 8.6% 10.5% 11.7% 57.6% 14.8% 10.3% 0.3 0.6 9.5 18.7
QSFT 2/21/2011 $21.77 $ 26.79 $26.83 -0.1% $0.85 $20.08 $20.55 $24.67 25.2 9.0 3.1 14.0 8.4% 7.0 2.9 31.0% 17.6% 8.8% 14.0% 12.1% 4.9% 7.2% 15.1% 92.7% 11.2% 10.0% 0.6 0.2
PSSI 2/21/2011 $29.17 $ 25.86 $25.66 0.8% $1.11 $31.01 $35.41 $21.08 21.0 5.6 0.7 15.5 10.4% 6.0 3.3 12.8% 0.0% 9.7% 3.3% 18.8% 6.6% 15.0% 6.4% 30.4% 4.9% 2.9% 1.1 0.2 80.8 0.5
SLGN 2/21/2011 $28.68 $ 36.62 $38.49 -4.9% ($10.31) $32.26 $46.48 $7.31 20.5 4.8 0.9 53.8 11.7% 7.0 1.2 1.2% 16.9% 8.4% 4.5% 11.5% 5.7% 26.7% 6.5% 18.5% 8.8% 4.0% 2.2 0.1
AMMD 2/21/2011 $18.56 $ 21.84 $21.95 -0.5% ($1.99) $29.90 $14.38 $11.40 19.6 0.0 3.1 15.9 9.9% 9.0 3.1 16.0% 20.2% 3.0% 6.7% 18.1% 1.2% 3.9% 24.1% 82.5% 23.9% 2.8% 0.9 0.3
OMI 2/21/2011 $29.11 $ 31.20 $31.42 -0.7% $7.04 $28.96 $32.41 $25.95 17.9 3.4 0.2 12.7 10.9% 8.0 3.3 11.5% 9.0% 8.3% 1.2% 0.0% 5.0% 12.6% 13.6% 10.6% 2.2% 1.2% 1.3 0.1
CACI 2/21/2011 $58.98 $ 59.14 $58.78 0.6% ($10.25) $53.80 $64.57 $58.57 15.3 0.0 0.5 9.0 12.6% 7.0 2.3 6.2% 0.0% 7.8% 5.3% 10.7% 4.7% 9.6% 15.7% 33.8% 7.1% 3.8% 0.9 0.2 22.1 0.4
ESL 2/21/2011 $100.02 $ 71.53 $73.12 -2.2% ($3.24) $115.84 $125.17 $59.06 17.1 7.8 1.5 16.6 10.8% 4.0 2.2 31.0% 19.4% 4.9% 6.3% 23.0% 5.2% 9.3% 13.6% 36.4% 10.0% 7.7% 0.8 0.1 9.2 0.2
TTEK 2/21/2011 $20.86 $ 23.46 $23.34 0.5% $1.06 $19.94 $28.47 $14.18 18.1 8.4 1.0 14.7 11.0% 5.0 2.4 35.8% 6.0% 10.2% 3.1% 25.0% 5.6% 11.2% 11.7% 13.5% 5.1% 2.9% 0.8 0.1 22.9 0.7
MTZ 2/21/2011 $8.68 $ 18.63 $16.67 11.8% ($3.58) $15.99 $5.25 $4.81 19.9 0.0 0.6 11.4 12.6% 7.0 1.5 0.0% 0.0% -4.2% -2.0% 34.4% -1.8% -5.2% 17.6% 14.1% 4.4% -1.2% 1.6 0.1 1.7 0.2
SNX 2/21/2011 $38.08 $ 35.26 $34.99 0.8% $19.86 $36.08 $56.94 $21.21 10.8 1.5 0.2 0.0 13.6% N/A 2.4 17.6% 14.4% 8.0% 0.9% 0.0% 4.1% 11.3% 7.9% 5.5% 1.8% 1.0% 1.5 0.1 0.5 0.7
NUS 2/21/2011 $30.30 $ 31.97 $32.54 -1.8% $0.24 $27.43 $26.13 $37.34 15.4 7.2 1.3 0.0 12.3% 9.0 5.0 0.7% 3.4% 13.1% 5.5% -3.3% 8.7% 18.4% 2.3% 84.9% 9.1% 5.0% 1.0 0.3 3.2 1.1
CUB 2/21/2011 $49.98 $ 50.25 $50.75 -1.0% $7.46 $58.77 $41.56 $49.62 17.7 4.7 1.1 12.7 11.5% 8.0 4.0 42.4% 12.0% 9.5% 4.7% 33.9% 6.4% 10.2% 6.9% 19.9% 6.9% 4.4% 0.8 0.2 18.6 7.2
PRX 2/23/2011 $38.40 $ 30.89 $34.94 -11.6% $7.97 $33.90 $59.89 $21.42 15.0 3.0 1.2 16.2 15.6% 7.0 6.1 0.0% 0.0% 2.5% 3.3% 5.5% 0.8% 1.6% 10.1% 37.2% 4.4% 0.9% 0.5 0.4
LPNT 2/23/2011 $36.79 $ 38.82 $36.35 6.8% ($27.36) $48.08 $57.15 $5.13 12.6 6.7 0.6 8.4 -18.0% 4.0 0.4 32.5% 19.1% 2.7% 3.4% 11.1% 3.1% 7.3% 7.5% 47.2% 11.7% 4.2% 1.2 0.1 134.0 0.1
BJ 2/23/2011 $30.62 $ 48.51 $48.56 -0.1% $1.31 $24.30 $36.31 $31.26 19.1 2.4 0.3 41.3 13.8% 6.0 3.5 0.0% 3.1% 9.4% 1.1% 7.4% 6.0% 12.5% 6.9% 11.3% 2.2% 1.4% 1.1 0.1 34.3 10.7
ESE 2/23/2011 $30.34 $ 38.11 $38.31 -0.5% ($4.19) $33.15 $38.98 $18.88 19.3 0.0 1.6 22.9 9.7% 8.0 2.4 40.5% 0.0% 5.7% 7.4% 4.0% 5.6% 8.9% 9.6% 39.2% 12.1% 7.4% 0.8 0.1 1.1 0.6
SMG 2/23/2011 $50.60 $ 55.87 $51.51 8.5% ($5.76) $46.61 $65.86 $39.34 19.1 78.1 1.2 22.4 10.3% 6.0 1.8 -3.7% 10.4% 9.6% 5.6% 4.9% 5.0% 18.0% 5.1% 37.3% 9.6% 4.2% 1.8 0.1 1.0 0.2
THS 2/23/2011 $31.67 $ 52.07 $51.50 1.1% ($27.44) $47.92 $49.86 ($2.77) 20.5 0.0 1.0 10.0 8.8% 4.0 1.4 20.3% 0.0% 4.3% 4.9% 36.4% 2.9% 6.6% 17.9% 23.2% 7.1% 3.6% 1.4 0.1 101.5 0.1
SNPS 2/23/2011 $28.36 $ 27.90 $27.67 0.8% $0.93 $31.75 $23.21 $30.11 28.7 6.5 3.0 0.0 6.0 3.1 28.4% 0.6% 12.5% 16.6% 5.1% 5.3% 9.1% 7.5% 86.8% 12.7% 11.5% 0.6 0.2
DLM 2/23/2011 $18.31 $ 18.94 $18.95 -0.1% ($6.73) $15.51 $22.74 $16.67 14.7 0.0 1.0 17.2 11.8% 6.0 1.6 5.5% 30.2% 4.2% 4.3% 1.6% 3.3% 9.4% 3.6% 29.3% 9.8% 3.7% 1.3 0.1 1.1 0.2
ABM 2/23/2011 $23.99 $ 26.51 $26.42 0.3% ($3.81) $27.85 $28.51 $15.61 22.4 18.0 0.4 14.6 9.7% 4.0 2.4 -9.3% 12.6% 5.9% 2.0% 22.2% 4.1% 8.7% 7.7% 11.2% 2.8% 1.8% 1.1 0.1 0.5