Market Price

Intrinsic Value #DIV/0! Current Book Value 18.31

P/E Old Book Value 5.41
P/B # ofYears b/n Book Value 9
MOS Dividend 0.64
F Score Today's Book Value
Div. Yield Years 10
Payout Ratio 10 Year Fed Note
Graham # Avg Percent Change 14.51 14.5070806
Lynch # Intrinsic Value #DIV/0!

NVIDIA Corp
NVDA Year - 1 Year - 2 Year - 3 Year - 4 Year - 5 Year - 6 Year - 7 Year - 8 Year - 9 Year - 10
EPS 0.43 0.94 0.9 0.74 1.12 1.08 2.57 4.82 6.63 4.52
Dividend — — 0.07 0.31 0.34 0.39 0.48 0.57 0.61 0.64
Book Value 5.41 6.77 7.66 7.61 7.72 8.3 9.1 10.48 15.64 18.31
Return on Equity 8.66 15.86 12.54 9.48 14.21 13.82 32.57 46.05 49.26 25.95
Current Ratio 3.42 4.2 4.89 5.94 6.38 2.48 4.69 8.03 7.94 7.67
Debt/Equity 0.01 0.01 — 0.31 0.32 — 0.35 0.27 0.21 0.21

EPS Dividend Book Value

10 1 20

5 0.5 10
EPS Dividend Book Value

0 0 0
1 2 3 4 5 6 7 8 9 10 1 2 3 4 5 6 7 8 9 10 1 2 3 4 5 6 7 8 9 10

The EPS shows the company's profit per share. This chart should have a positive
slope over time. Stable results here are extremely important for forecasting
future cash flows. If the company's book value has increased over time, the EPS
should demonstrate similar growth.
This chart shows the dividend history of the company. This should have a flat to
positive slope over time. If you see a drastic drop, it may represent a stock split
for the company (this will require further research). The dividend is taken from a
portion of the EPS, the remainder goes to the book value.
The book value represents the liquidation value of the entire company (per share). It's
important to see this number increasing over time. If the company pays a high dividend,
the book value may grow at a slower rate. If the company pays no dividend, the book
value should grow with the EPS each year.

Return on Equity Current Ratio Debt/Equity

60 10 0.4
40
5 0.2
20 Return on Equity Current Ratio Debt/Equity

0 0 0
1 2 3 4 5 6 7 8 9 10 1 2 3 4 5 6 7 8 9 10 1 2 3 4 5 6 7 8 9 10

Return on equity is very important because it show the return that management The current ratio helps measure the health of the company in the short term. The debt to equity ratio helps measure the health of the company in
has received for reinvesting the profits of the company. If using the As a rule of thumb, the current ratio should be above 1.0. A safe current ratio is the long term. As a rule of thumb, the debt to equity ratio should be
BuffettsBooks intrinsic value calculator, it's very important that this number is typically above 1.5. Look for stability trends within the current ratio to see how lower than 0.5. Look for stability trends within the debt/equity ratio to
flat or increasing for accurate results. Find companies with a consistent ROE the company manages their short term risk. see how the company manages their long term risk.
Market Price
Intrinsic Value #DIV/0! Current Book Value 6.67
P/E Old Book Value 0.44
P/B # ofYears b/n Book Value 9
MOS Dividend 0
F Score Today's Book Value
Div. Yield Years 10
Payout Ratio 10 Year Fed Note
Graham # Avg Percent Change 35.27 35.2651462
Lynch # Intrinsic Value #DIV/0!

Tesla Inc
TSLA Year - 1 Year - 2 Year - 3 Year - 4 Year - 5 Year - 6 Year - 7 Year - 8 Year - 9 Year - 10
EPS -0.6 -0.51 -0.73 -0.12 -0.47 -1.38 -0.94 -2.37 -1.14 -0.98
Dividend — — — — — — — — — —
Book Value 0.44 0.56 0.22 0.92 1.52 2 3.32 5.58 5.22 6.67
Return on Equity — -118.03 -227.22 -18.69 -37.25 -88.84 -23.11 -43.63 -21.31 -14.94
Current Ratio 2.76 1.95 0.97 1.88 1.52 0.99 1.07 0.86 0.83 1.13
Debt/Equity 0.35 1.21 3.3 0.9 2.06 1.91 1.55 2.63 2.26 1.9

EPS Dividend Book Value

0 1 10
1 2 3 4 5 6 7 8 9 10
-1
0.5 5
EPS Dividend Book Value
-2
0 0
-3 1 2 3 4 5 6 7 8 9 10 1 2 3 4 5 6 7 8 9 10

The EPS shows the company's profit per share. This chart should have a positive
slope over time. Stable results here are extremely important for forecasting
future cash flows. If the company's book value has increased over time, the EPS
should demonstrate similar growth.
This chart shows the dividend history of the company. This should have a flat to
positive slope over time. If you see a drastic drop, it may represent a stock split
for the company (this will require further research). The dividend is taken from a
portion of the EPS, the remainder goes to the book value.
The book value represents the liquidation value of the entire company (per share). It's
important to see this number increasing over time. If the company pays a high dividend,
the book value may grow at a slower rate. If the company pays no dividend, the book
value should grow with the EPS each year.

Return on Equity Current Ratio Debt/Equity

0 3 4
1 2 3 4 5 6 7 8 9 10
-100 2
2
Return on Equity 1 Current Ratio Debt/Equity
-200
0 0
-300 1 2 3 4 5 6 7 8 9 10 1 2 3 4 5 6 7 8 9 10

Return on equity is very important because it show the return that management The current ratio helps measure the health of the company in the short term. The debt to equity ratio helps measure the health of the company in
has received for reinvesting the profits of the company. If using the As a rule of thumb, the current ratio should be above 1.0. A safe current ratio is the long term. As a rule of thumb, the debt to equity ratio should be
BuffettsBooks intrinsic value calculator, it's very important that this number is typically above 1.5. Look for stability trends within the current ratio to see how lower than 0.5. Look for stability trends within the debt/equity ratio to
flat or increasing for accurate results. Find companies with a consistent ROE the company manages their short term risk. see how the company manages their long term risk.
Market Price
Intrinsic Value #DIV/0! Current Book Value 1.86
P/E Old Book Value 1.48
P/B # ofYears b/n Book Value 9
MOS Dividend 0
F Score Today's Book Value
Div. Yield Years 10
Payout Ratio 10 Year Fed Note
Graham # Avg Percent Change 2.57 2.57178522
Lynch # Intrinsic Value #DIV/0!

Advanced Micro Devices Inc

AMD Year - 1 Year - 2 Year - 3 Year - 4 Year - 5 Year - 6 Year - 7 Year - 8 Year - 9 Year - 10
EPS 0.64 0.66 -1.6 -0.11 -0.53 -0.84 -0.6 -0.03 0.32 0.3
Dividend — — — — — — — — — —
Book Value 1.48 2.5 0.75 0.6 0.69 -0.42 0.41 0.54 1.12 1.86
Return on Equity 56.71 37.73 -111.18 -15.34 -110.26 — — 8.37 35.91 16.66
Current Ratio 2.14 1.82 1.62 1.78 1.9 1.65 1.88 1.76 1.78 1.95
Debt/Equity 2.16 0.96 3.79 3.67 10.88 — 3.45 2.17 0.88 0.24

EPS Dividend Book Value

1 1 4

0 2
0.5
1 2 3 4 5 6 7 8 9 10 EPS Dividend Book Value
-1 0
0 1 2 3 4 5 6 7 8 9 10
-2 1 2 3 4 5 6 7 8 9 10 -2

The EPS shows the company's profit per share. This chart should have a positive
slope over time. Stable results here are extremely important for forecasting
future cash flows. If the company's book value has increased over time, the EPS
should demonstrate similar growth.
This chart shows the dividend history of the company. This should have a flat to
positive slope over time. If you see a drastic drop, it may represent a stock split
for the company (this will require further research). The dividend is taken from a
portion of the EPS, the remainder goes to the book value.
The book value represents the liquidation value of the entire company (per share). It's
important to see this number increasing over time. If the company pays a high dividend,
the book value may grow at a slower rate. If the company pays no dividend, the book
value should grow with the EPS each year.

Return on Equity Current Ratio Debt/Equity

100 3 15

0 2 10
1 2 3 4 5 6 7 8 9 10 Return on Equity 1 Current Ratio 5 Debt/Equity
-100
0 0
-200 1 2 3 4 5 6 7 8 9 10 1 2 3 4 5 6 7 8 9 10

Return on equity is very important because it show the return that management The current ratio helps measure the health of the company in the short term. The debt to equity ratio helps measure the health of the company in
has received for reinvesting the profits of the company. If using the As a rule of thumb, the current ratio should be above 1.0. A safe current ratio is the long term. As a rule of thumb, the debt to equity ratio should be
BuffettsBooks intrinsic value calculator, it's very important that this number is typically above 1.5. Look for stability trends within the current ratio to see how lower than 0.5. Look for stability trends within the debt/equity ratio to
flat or increasing for accurate results. Find companies with a consistent ROE the company manages their short term risk. see how the company manages their long term risk.
Market Price
Intrinsic Value #DIV/0! Current Book Value 2.89
P/E Old Book Value -0.83
P/B # ofYears b/n Book Value 4
MOS Dividend 0
F Score Today's Book Value
Div. Yield Years 10
Payout Ratio 10 Year Fed Note
Graham # Avg Percent Change #NUM! #NUM!
Lynch # Intrinsic Value #DIV/0!

Square Inc A
SQ Year - 1 Year - 2 Year - 3 Year - 4 Year - 5 Year - 6 Year - 7 Year - 8 Year - 9 Year - 10
EPS — — -0.31 -0.37 -0.54 -1.24 -0.5 -0.17 -0.09 0.81
Dividend — — — — — — — — — —
Book Value — — — — — -0.83 1.4 1.85 2.69 2.89
Return on Equity — — — — — -158.95 -31.65 -9.22 -4.03 26.48
Current Ratio — — — 1.96 2.14 2.11 1.73 1.83 2.07 1.9
Debt/Equity — — — — — — — 0.46 0.94 0.61

EPS Dividend Book Value

1 1 4

0 2
0.5
1 2 3 4 5 6 7 8 9 10 EPS Dividend Book Value
-1 0
0 1 2 3 4 5 6 7 8 9 10
-2 1 2 3 4 5 6 7 8 9 10 -2

The EPS shows the company's profit per share. This chart should have a positive
slope over time. Stable results here are extremely important for forecasting
future cash flows. If the company's book value has increased over time, the EPS
should demonstrate similar growth.
This chart shows the dividend history of the company. This should have a flat to
positive slope over time. If you see a drastic drop, it may represent a stock split
for the company (this will require further research). The dividend is taken from a
portion of the EPS, the remainder goes to the book value.
The book value represents the liquidation value of the entire company (per share). It's
important to see this number increasing over time. If the company pays a high dividend,
the book value may grow at a slower rate. If the company pays no dividend, the book
value should grow with the EPS each year.

Return on Equity Current Ratio Debt/Equity

100 3 1

0 2
0.5
1 2 3 4 5 6 7 8 9 10 Return on Equity 1 Current Ratio Debt/Equity
-100
0 0
-200 1 2 3 4 5 6 7 8 9 10 1 2 3 4 5 6 7 8 9 10

Return on equity is very important because it show the return that management The current ratio helps measure the health of the company in the short term. The debt to equity ratio helps measure the health of the company in
has received for reinvesting the profits of the company. If using the As a rule of thumb, the current ratio should be above 1.0. A safe current ratio is the long term. As a rule of thumb, the debt to equity ratio should be
BuffettsBooks intrinsic value calculator, it's very important that this number is typically above 1.5. Look for stability trends within the current ratio to see how lower than 0.5. Look for stability trends within the debt/equity ratio to
flat or increasing for accurate results. Find companies with a consistent ROE the company manages their short term risk. see how the company manages their long term risk.
Market Price
Intrinsic Value #DIV/0! Current Book Value 10.22
P/E Old Book Value 3.82
P/B # ofYears b/n Book Value 9
MOS Dividend 61.87
F Score Today's Book Value
Div. Yield Years 10
Payout Ratio 10 Year Fed Note
Graham # Avg Percent Change 11.55 11.5546052
Lynch # Intrinsic Value #DIV/0!

Taiwan Semiconductor Manufacturing Co Ltd ADR

TSM Year - 1 Year - 2 Year - 3 Year - 4 Year - 5 Year - 6 Year - 7 Year - 8 Year - 9 Year - 10
EPS 31.15 25.9 30.75 35.5 49.05 58.4 63.95 66.5 70 68.25
Dividend 12.03 14.94 14.75 15.18 14.98 — 30.38 35.23 41.17 61.87
Book Value 3.82 3.84 4.82 5.18 5.82 6.56 7.66 9.24 9.93 10.22
Return on Equity 30.23 22.3 24.57 23.63 27.4 27.33 25.99 24.19 23.02 21.62
Current Ratio 2.12 1.93 1.77 1.76 2.79 3.11 2.35 2.22 2.66 1.37
Debt/Equity 0.01 0.03 0.11 0.25 0.21 0.16 0.11 0.06 0.03 0.02

EPS Dividend Book Value

100 100 15
10
50 50
EPS Dividend 5 Book Value

0 0 0
1 2 3 4 5 6 7 8 9 10 1 2 3 4 5 6 7 8 9 10 1 2 3 4 5 6 7 8 9 10

The EPS shows the company's profit per share. This chart should have a positive
slope over time. Stable results here are extremely important for forecasting
future cash flows. If the company's book value has increased over time, the EPS
should demonstrate similar growth.
This chart shows the dividend history of the company. This should have a flat to
positive slope over time. If you see a drastic drop, it may represent a stock split
for the company (this will require further research). The dividend is taken from a
portion of the EPS, the remainder goes to the book value.
The book value represents the liquidation value of the entire company (per share). It's
important to see this number increasing over time. If the company pays a high dividend,
the book value may grow at a slower rate. If the company pays no dividend, the book
value should grow with the EPS each year.

Return on Equity Current Ratio Debt/Equity

40 4 0.3
0.2
20 2
Return on Equity Current Ratio 0.1 Debt/Equity

0 0 0
1 2 3 4 5 6 7 8 9 10 1 2 3 4 5 6 7 8 9 10 1 2 3 4 5 6 7 8 9 10

Return on equity is very important because it show the return that management The current ratio helps measure the health of the company in the short term. The debt to equity ratio helps measure the health of the company in
has received for reinvesting the profits of the company. If using the As a rule of thumb, the current ratio should be above 1.0. A safe current ratio is the long term. As a rule of thumb, the debt to equity ratio should be
BuffettsBooks intrinsic value calculator, it's very important that this number is typically above 1.5. Look for stability trends within the current ratio to see how lower than 0.5. Look for stability trends within the debt/equity ratio to
flat or increasing for accurate results. Find companies with a consistent ROE the company manages their short term risk. see how the company manages their long term risk.
Market Price
Intrinsic Value #DIV/0! Current Book Value 12.08
P/E Old Book Value 10.81
P/B # ofYears b/n Book Value 6
MOS Dividend 2
F Score Today's Book Value
Div. Yield Years 10
Payout Ratio 10 Year Fed Note
Graham # Avg Percent Change 1.87 1.8685693
Lynch # Intrinsic Value #DIV/0!

Best Buy Co Inc

BBY Year - 1 Year - 2 Year - 3 Year - 4 Year - 5 Year - 6 Year - 7 Year - 8 Year - 9 Year - 10
EPS 3.1 3.08 -3.36 1.53 3.49 2.56 3.81 3.26 5.2 5.75
Dividend 0.56 0.58 0.62 0.68 0.72 0.92 1.12 1.36 1.8 2
Book Value — — — 10.81 13 14.36 13.7 14.2 11.19 12.08
Return on Equity 24.03 19.76 -23.79 15.1 27.46 19.14 27.03 24.04 42.32 45.42
Current Ratio 1.18 1.21 1.16 1.41 1.51 1.43 1.48 1.26 1.18 1.1
Debt/Equity 0.17 0.11 0.45 0.4 0.32 0.31 0.28 0.22 0.4 0.98

EPS Dividend Book Value

10 3 20

5 2
10
EPS 1 Dividend Book Value
0
1 2 3 4 5 6 7 8 9 10 0 0
-5 1 2 3 4 5 6 7 8 9 10 1 2 3 4 5 6 7 8 9 10

The EPS shows the company's profit per share. This chart should have a positive
slope over time. Stable results here are extremely important for forecasting
future cash flows. If the company's book value has increased over time, the EPS
should demonstrate similar growth.
This chart shows the dividend history of the company. This should have a flat to
positive slope over time. If you see a drastic drop, it may represent a stock split
for the company (this will require further research). The dividend is taken from a
portion of the EPS, the remainder goes to the book value.
The book value represents the liquidation value of the entire company (per share). It's
important to see this number increasing over time. If the company pays a high dividend,
the book value may grow at a slower rate. If the company pays no dividend, the book
value should grow with the EPS each year.

Return on Equity Current Ratio Debt/Equity

50 2 1.5
1
1
0 Return on Equity Current Ratio 0.5 Debt/Equity
1 2 3 4 5 6 7 8 9 10
0 0
-50 1 2 3 4 5 6 7 8 9 10 1 2 3 4 5 6 7 8 9 10

Return on equity is very important because it show the return that management The current ratio helps measure the health of the company in the short term. The debt to equity ratio helps measure the health of the company in
has received for reinvesting the profits of the company. If using the As a rule of thumb, the current ratio should be above 1.0. A safe current ratio is the long term. As a rule of thumb, the debt to equity ratio should be
BuffettsBooks intrinsic value calculator, it's very important that this number is typically above 1.5. Look for stability trends within the current ratio to see how lower than 0.5. Look for stability trends within the debt/equity ratio to
flat or increasing for accurate results. Find companies with a consistent ROE the company manages their short term risk. see how the company manages their long term risk.
Market Price
Intrinsic Value #DIV/0! Current Book Value 15.12
P/E Old Book Value 6.82
P/B # ofYears b/n Book Value 9
MOS Dividend 1.99
F Score Today's Book Value
Div. Yield Years 10
Payout Ratio 10 Year Fed Note
Graham # Avg Percent Change 9.25 9.24928462
Lynch # Intrinsic Value #DIV/0!

Microsoft Corp
MSFT Year - 1 Year - 2 Year - 3 Year - 4 Year - 5 Year - 6 Year - 7 Year - 8 Year - 9 Year - 10
EPS 2.69 2 2.58 2.63 1.48 2.56 3.25 2.13 5.06 5.76
Dividend 0.61 0.76 0.89 1.07 1.21 1.39 1.53 1.65 1.8 1.99
Book Value 6.82 8.19 9.21 10.61 11.23 9.58 9.05 10.32 12.41 15.12
Return on Equity 44.84 27.51 30.09 26.17 14.36 22.09 29.37 21.37 42.41 40.14
Current Ratio 2.6 2.6 2.71 2.5 2.5 2.35 2.48 2.9 2.53 2.52
Debt/Equity 0.21 0.16 0.16 0.23 0.35 0.57 1.05 0.94 0.71 0.57

EPS Dividend Book Value

10 3 20
2
5 10
EPS 1 Dividend Book Value

0 0 0
1 2 3 4 5 6 7 8 9 10 1 2 3 4 5 6 7 8 9 10 1 2 3 4 5 6 7 8 9 10

The EPS shows the company's profit per share. This chart should have a positive
slope over time. Stable results here are extremely important for forecasting
future cash flows. If the company's book value has increased over time, the EPS
should demonstrate similar growth.
This chart shows the dividend history of the company. This should have a flat to
positive slope over time. If you see a drastic drop, it may represent a stock split
for the company (this will require further research). The dividend is taken from a
portion of the EPS, the remainder goes to the book value.
The book value represents the liquidation value of the entire company (per share). It's
important to see this number increasing over time. If the company pays a high dividend,
the book value may grow at a slower rate. If the company pays no dividend, the book
value should grow with the EPS each year.

Return on Equity Current Ratio Debt/Equity

60 4 1.5
40 1
2
20 Return on Equity Current Ratio 0.5 Debt/Equity

0 0 0
1 2 3 4 5 6 7 8 9 10 1 2 3 4 5 6 7 8 9 10 1 2 3 4 5 6 7 8 9 10

Return on equity is very important because it show the return that management The current ratio helps measure the health of the company in the short term. The debt to equity ratio helps measure the health of the company in
has received for reinvesting the profits of the company. If using the As a rule of thumb, the current ratio should be above 1.0. A safe current ratio is the long term. As a rule of thumb, the debt to equity ratio should be
BuffettsBooks intrinsic value calculator, it's very important that this number is typically above 1.5. Look for stability trends within the current ratio to see how lower than 0.5. Look for stability trends within the debt/equity ratio to
flat or increasing for accurate results. Find companies with a consistent ROE the company manages their short term risk. see how the company manages their long term risk.
Market Price
Intrinsic Value #DIV/0! Current Book Value 31.3
P/E Old Book Value 19.99
P/B # ofYears b/n Book Value 9
MOS Dividend 4.6
F Score Today's Book Value
Div. Yield Years 10
Payout Ratio 10 Year Fed Note
Graham # Avg Percent Change 5.11 5.10825794
Lynch # Intrinsic Value #DIV/0!

Lam Research Corp

LRCX Year - 1 Year - 2 Year - 3 Year - 4 Year - 5 Year - 6 Year - 7 Year - 8 Year - 9 Year - 10
EPS 5.79 1.35 0.66 3.62 3.7 5.22 9.24 13.17 13.7 15.1
Dividend — — — 0.18 0.84 1.2 1.65 2.55 4.4 4.6
Book Value 19.99 13.98 27.89 30.75 33.29 36.65 42.8 43.88 36.98 31.3
Return on Equity 34.16 4.33 2.28 12.79 12.42 15.97 25.94 35.09 38.77 45.46
Current Ratio 4.79 3.09 2.7 3.02 2.38 3.81 3.1 2.9 3.61 3.43
Debt/Equity 0.29 0.14 0.17 0.16 0.19 0.55 0.26 0.27 0.81 0.95

EPS Dividend Book Value

20 6 60
4 40
10
EPS 2 Dividend 20 Book Value

0 0 0
1 2 3 4 5 6 7 8 9 10 1 2 3 4 5 6 7 8 9 10 1 2 3 4 5 6 7 8 9 10

The EPS shows the company's profit per share. This chart should have a positive
slope over time. Stable results here are extremely important for forecasting
future cash flows. If the company's book value has increased over time, the EPS
should demonstrate similar growth.
This chart shows the dividend history of the company. This should have a flat to
positive slope over time. If you see a drastic drop, it may represent a stock split
for the company (this will require further research). The dividend is taken from a
portion of the EPS, the remainder goes to the book value.
The book value represents the liquidation value of the entire company (per share). It's
important to see this number increasing over time. If the company pays a high dividend,
the book value may grow at a slower rate. If the company pays no dividend, the book
value should grow with the EPS each year.

Return on Equity Current Ratio Debt/Equity

60 6 1
40 4
0.5
20 Return on Equity 2 Current Ratio Debt/Equity

0 0 0
1 2 3 4 5 6 7 8 9 10 1 2 3 4 5 6 7 8 9 10 1 2 3 4 5 6 7 8 9 10

Return on equity is very important because it show the return that management The current ratio helps measure the health of the company in the short term. The debt to equity ratio helps measure the health of the company in
has received for reinvesting the profits of the company. If using the As a rule of thumb, the current ratio should be above 1.0. A safe current ratio is the long term. As a rule of thumb, the debt to equity ratio should be
BuffettsBooks intrinsic value calculator, it's very important that this number is typically above 1.5. Look for stability trends within the current ratio to see how lower than 0.5. Look for stability trends within the debt/equity ratio to
flat or increasing for accurate results. Find companies with a consistent ROE the company manages their short term risk. see how the company manages their long term risk.
Market Price
Intrinsic Value #DIV/0! Current Book Value 283.25
P/E Old Book Value 72.03
P/B # ofYears b/n Book Value 9
MOS Dividend 0
F Score Today's Book Value
Div. Yield Years 10
Payout Ratio 10 Year Fed Note
Graham # Avg Percent Change 16.43 16.4321574
Lynch # Intrinsic Value #DIV/0!

Alphabet Inc A
GOOGL Year - 1 Year - 2 Year - 3 Year - 4 Year - 5 Year - 6 Year - 7 Year - 8 Year - 9 Year - 10
EPS 13.17 14.89 16.16 18.79 20.57 22.84 27.85 18 43.7 49.16
Dividend — — — — — — — — — —
Book Value 72.03 84.46 108.77 123.68 145.08 169.12 193.99 226.11 244.18 283.25
Return on Equity 20.68 18.66 16.54 16.25 15.06 14.08 15.02 8.69 18.62 18.12
Current Ratio 4.16 5.92 4.22 4.58 4.8 4.67 6.29 5.14 3.92 3.37
Debt/Equity — 0.05 0.04 0.03 0.03 0.02 0.03 0.02 0.02 0.07

EPS Dividend Book Value

60 1 300
40 200
0.5
20 EPS Dividend 100 Book Value

0 0 0
1 2 3 4 5 6 7 8 9 10 1 2 3 4 5 6 7 8 9 10 1 2 3 4 5 6 7 8 9 10

The EPS shows the company's profit per share. This chart should have a positive
slope over time. Stable results here are extremely important for forecasting
future cash flows. If the company's book value has increased over time, the EPS
should demonstrate similar growth.
This chart shows the dividend history of the company. This should have a flat to
positive slope over time. If you see a drastic drop, it may represent a stock split
for the company (this will require further research). The dividend is taken from a
portion of the EPS, the remainder goes to the book value.
The book value represents the liquidation value of the entire company (per share). It's
important to see this number increasing over time. If the company pays a high dividend,
the book value may grow at a slower rate. If the company pays no dividend, the book
value should grow with the EPS each year.

Return on Equity Current Ratio Debt/Equity

30 10 0.1
20
5 0.05
10 Return on Equity Current Ratio Debt/Equity

0 0 0
1 2 3 4 5 6 7 8 9 10 1 2 3 4 5 6 7 8 9 10 1 2 3 4 5 6 7 8 9 10

Return on equity is very important because it show the return that management The current ratio helps measure the health of the company in the short term. The debt to equity ratio helps measure the health of the company in
has received for reinvesting the profits of the company. If using the As a rule of thumb, the current ratio should be above 1.0. A safe current ratio is the long term. As a rule of thumb, the debt to equity ratio should be
BuffettsBooks intrinsic value calculator, it's very important that this number is typically above 1.5. Look for stability trends within the current ratio to see how lower than 0.5. Look for stability trends within the debt/equity ratio to
flat or increasing for accurate results. Find companies with a consistent ROE the company manages their short term risk. see how the company manages their long term risk.
Market Price
Intrinsic Value #DIV/0! Current Book Value 32.96
P/E Old Book Value 4.96
P/B # ofYears b/n Book Value 7
MOS Dividend 0
F Score Today's Book Value
Div. Yield Years 10
Payout Ratio 10 Year Fed Note
Graham # Avg Percent Change 31.07 31.0692425
Lynch # Intrinsic Value #DIV/0!

Facebook Inc A
FB Year - 1 Year - 2 Year - 3 Year - 4 Year - 5 Year - 6 Year - 7 Year - 8 Year - 9 Year - 10
EPS 0.17 0.31 0.01 0.6 1.1 1.29 3.49 5.39 7.57 6.43
Dividend — — — — — — — — — —
Book Value — — 4.96 5.12 7.65 14.62 18.71 24.5 28.15 32.96
Return on Equity 24.05 22.91 0.4 10.95 11.34 9.14 19.7 23.84 27.9 19.96
Current Ratio 5.77 5.12 10.71 11.88 9.6 11.25 11.97 12.92 7.19 4.4
Debt/Equity 0.24 0.09 0.17 0.02 — — — — — 0.09

EPS Dividend Book Value

10 1 40

5 0.5 20
EPS Dividend Book Value

0 0 0
1 2 3 4 5 6 7 8 9 10 1 2 3 4 5 6 7 8 9 10 1 2 3 4 5 6 7 8 9 10

The EPS shows the company's profit per share. This chart should have a positive
slope over time. Stable results here are extremely important for forecasting
future cash flows. If the company's book value has increased over time, the EPS
should demonstrate similar growth.
This chart shows the dividend history of the company. This should have a flat to
positive slope over time. If you see a drastic drop, it may represent a stock split
for the company (this will require further research). The dividend is taken from a
portion of the EPS, the remainder goes to the book value.
The book value represents the liquidation value of the entire company (per share). It's
important to see this number increasing over time. If the company pays a high dividend,
the book value may grow at a slower rate. If the company pays no dividend, the book
value should grow with the EPS each year.

Return on Equity Current Ratio Debt/Equity

30 15 0.3
20 10 0.2
10 Return on Equity 5 Current Ratio 0.1 Debt/Equity

0 0 0
1 2 3 4 5 6 7 8 9 10 1 2 3 4 5 6 7 8 9 10 1 2 3 4 5 6 7 8 9 10

Return on equity is very important because it show the return that management The current ratio helps measure the health of the company in the short term. The debt to equity ratio helps measure the health of the company in
has received for reinvesting the profits of the company. If using the As a rule of thumb, the current ratio should be above 1.0. A safe current ratio is the long term. As a rule of thumb, the debt to equity ratio should be
BuffettsBooks intrinsic value calculator, it's very important that this number is typically above 1.5. Look for stability trends within the current ratio to see how lower than 0.5. Look for stability trends within the debt/equity ratio to
flat or increasing for accurate results. Find companies with a consistent ROE the company manages their short term risk. see how the company manages their long term risk.
Market Price
Intrinsic Value #DIV/0! Current Book Value 2.92
P/E Old Book Value 16.03
P/B # ofYears b/n Book Value 9
MOS Dividend 2.54
F Score Today's Book Value
Div. Yield Years 10
Payout Ratio 10 Year Fed Note
Graham # Avg Percent Change -17.24 -17.238624
Lynch # Intrinsic Value #DIV/0!

Qualcomm Inc
QCOM Year - 1 Year - 2 Year - 3 Year - 4 Year - 5 Year - 6 Year - 7 Year - 8 Year - 9 Year - 10
EPS 2.52 3.51 3.91 4.65 3.22 3.81 1.64 -3.39 3.59 4.52
Dividend 0.81 0.93 1.2 1.54 1.8 2.02 2.2 2.38 2.48 2.54
Book Value 16.03 19.1 22.3 23.24 21.79 20.76 21.23 18.92 4.77 2.92
Return on Equity 17.82 20.2 19.69 21.17 14.93 18.05 7.89 -30.71 150.28 94.63
Current Ratio 2.7 2.95 3.75 3.73 3.62 3.14 4 1.55 1.88 2.14
Debt/Equity — — — — 0.32 0.31 0.63 16.56 2.74 2.51

EPS Dividend Book Value

10 3 30

5 2 20
EPS 1 Dividend 10 Book Value
0
1 2 3 4 5 6 7 8 9 10 0 0
-5 1 2 3 4 5 6 7 8 9 10 1 2 3 4 5 6 7 8 9 10

The EPS shows the company's profit per share. This chart should have a positive
slope over time. Stable results here are extremely important for forecasting
future cash flows. If the company's book value has increased over time, the EPS
should demonstrate similar growth.
This chart shows the dividend history of the company. This should have a flat to
positive slope over time. If you see a drastic drop, it may represent a stock split
for the company (this will require further research). The dividend is taken from a
portion of the EPS, the remainder goes to the book value.
The book value represents the liquidation value of the entire company (per share). It's
important to see this number increasing over time. If the company pays a high dividend,
the book value may grow at a slower rate. If the company pays no dividend, the book
value should grow with the EPS each year.

Return on Equity Current Ratio Debt/Equity

200 6 20

100 4
10
Return on Equity 2 Current Ratio Debt/Equity
0
1 2 3 4 5 6 7 8 9 10 0 0
-100 1 2 3 4 5 6 7 8 9 10 1 2 3 4 5 6 7 8 9 10

Return on equity is very important because it show the return that management The current ratio helps measure the health of the company in the short term. The debt to equity ratio helps measure the health of the company in
has received for reinvesting the profits of the company. If using the As a rule of thumb, the current ratio should be above 1.0. A safe current ratio is the long term. As a rule of thumb, the debt to equity ratio should be
BuffettsBooks intrinsic value calculator, it's very important that this number is typically above 1.5. Look for stability trends within the current ratio to see how lower than 0.5. Look for stability trends within the debt/equity ratio to
flat or increasing for accurate results. Find companies with a consistent ROE the company manages their short term risk. see how the company manages their long term risk.
Market Price
Intrinsic Value #DIV/0! Current Book Value 21.24
P/E Old Book Value 10.21
P/B # ofYears b/n Book Value 9
MOS Dividend 0
F Score Today's Book Value
Div. Yield Years 10
Payout Ratio 10 Year Fed Note
Graham # Avg Percent Change 8.48 8.4794916
Lynch # Intrinsic Value #DIV/0!

Adobe Inc
ADBE Year - 1 Year - 2 Year - 3 Year - 4 Year - 5 Year - 6 Year - 7 Year - 8 Year - 9 Year - 10
EPS 1.47 1.65 1.66 0.56 0.53 1.24 2.32 3.38 5.2 6
Dividend — — — — — — — — — —
Book Value 10.21 11.78 13.49 13.77 13.53 13.74 14.64 16.57 18.17 21.24
Return on Equity 15.37 15.18 13.38 4.33 3.98 9.14 16.2 21.33 29.07 29.67
Current Ratio 3.01 3.02 3.41 2.65 1.84 2.18 2.07 2.05 1.13 0.79
Debt/Equity 0.29 0.26 0.22 0.22 0.13 0.27 0.26 0.22 0.44 0.09

EPS Dividend Book Value

10 1 30
20
5 0.5
EPS Dividend 10 Book Value

0 0 0
1 2 3 4 5 6 7 8 9 10 1 2 3 4 5 6 7 8 9 10 1 2 3 4 5 6 7 8 9 10

The EPS shows the company's profit per share. This chart should have a positive
slope over time. Stable results here are extremely important for forecasting
future cash flows. If the company's book value has increased over time, the EPS
should demonstrate similar growth.
This chart shows the dividend history of the company. This should have a flat to
positive slope over time. If you see a drastic drop, it may represent a stock split
for the company (this will require further research). The dividend is taken from a
portion of the EPS, the remainder goes to the book value.
The book value represents the liquidation value of the entire company (per share). It's
important to see this number increasing over time. If the company pays a high dividend,
the book value may grow at a slower rate. If the company pays no dividend, the book
value should grow with the EPS each year.

Return on Equity Current Ratio Debt/Equity

40 4 0.6
0.4
20 2
Return on Equity Current Ratio 0.2 Debt/Equity

0 0 0
1 2 3 4 5 6 7 8 9 10 1 2 3 4 5 6 7 8 9 10 1 2 3 4 5 6 7 8 9 10

Return on equity is very important because it show the return that management The current ratio helps measure the health of the company in the short term. The debt to equity ratio helps measure the health of the company in
has received for reinvesting the profits of the company. If using the As a rule of thumb, the current ratio should be above 1.0. A safe current ratio is the long term. As a rule of thumb, the debt to equity ratio should be
BuffettsBooks intrinsic value calculator, it's very important that this number is typically above 1.5. Look for stability trends within the current ratio to see how lower than 0.5. Look for stability trends within the debt/equity ratio to
flat or increasing for accurate results. Find companies with a consistent ROE the company manages their short term risk. see how the company manages their long term risk.
Market Price
Intrinsic Value #DIV/0! Current Book Value 143.68
P/E Old Book Value 36.9
P/B # ofYears b/n Book Value 9
MOS Dividend 0
F Score Today's Book Value
Div. Yield Years 10
Payout Ratio 10 Year Fed Note
Graham # Avg Percent Change 16.30 16.3045383
Lynch # Intrinsic Value #DIV/0!

Booking Holdings Inc

BKNG Year - 1 Year - 2 Year - 3 Year - 4 Year - 5 Year - 6 Year - 7 Year - 8 Year - 9 Year - 10
EPS 10.35 20.63 27.66 36.11 45.67 49.45 42.65 46.86 83.26 111.82
Dividend — — — — — — — — — —
Book Value 36.9 48 79.24 123.7 168.18 171.87 199.98 265.85 218.09 143.68
Return on Equity 33.66 48.15 43.51 34.82 31.28 29.39 22.9 22.17 39.88 66.11
Current Ratio 4.15 2.77 3.89 5.41 3.82 2.47 1.89 2.58 2.36 1.83
Debt/Equity 0.26 0.03 0.22 0.25 0.45 0.7 0.63 0.78 0.98 1.37

EPS Dividend Book Value

150 1 300
100 200
0.5
50 EPS Dividend 100 Book Value

0 0 0
1 2 3 4 5 6 7 8 9 10 1 2 3 4 5 6 7 8 9 10 1 2 3 4 5 6 7 8 9 10

The EPS shows the company's profit per share. This chart should have a positive
slope over time. Stable results here are extremely important for forecasting
future cash flows. If the company's book value has increased over time, the EPS
should demonstrate similar growth.
This chart shows the dividend history of the company. This should have a flat to
positive slope over time. If you see a drastic drop, it may represent a stock split
for the company (this will require further research). The dividend is taken from a
portion of the EPS, the remainder goes to the book value.
The book value represents the liquidation value of the entire company (per share). It's
important to see this number increasing over time. If the company pays a high dividend,
the book value may grow at a slower rate. If the company pays no dividend, the book
value should grow with the EPS each year.

Return on Equity Current Ratio Debt/Equity

100 6 1.5
4 1
50
Return on Equity 2 Current Ratio 0.5 Debt/Equity

0 0 0
1 2 3 4 5 6 7 8 9 10 1 2 3 4 5 6 7 8 9 10 1 2 3 4 5 6 7 8 9 10

Return on equity is very important because it show the return that management The current ratio helps measure the health of the company in the short term. The debt to equity ratio helps measure the health of the company in
has received for reinvesting the profits of the company. If using the As a rule of thumb, the current ratio should be above 1.0. A safe current ratio is the long term. As a rule of thumb, the debt to equity ratio should be
BuffettsBooks intrinsic value calculator, it's very important that this number is typically above 1.5. Look for stability trends within the current ratio to see how lower than 0.5. Look for stability trends within the debt/equity ratio to
flat or increasing for accurate results. Find companies with a consistent ROE the company manages their short term risk. see how the company manages their long term risk.
Market Price
Intrinsic Value #DIV/0! Current Book Value 3.87
P/E Old Book Value -2.58
P/B # ofYears b/n Book Value 2
MOS Dividend 0
F Score Today's Book Value
Div. Yield Years 10
Payout Ratio 10 Year Fed Note
Graham # Avg Percent Change #NUM! #NUM!
Lynch # Intrinsic Value #DIV/0!

Roku Inc Class A

ROKU Year - 1 Year - 2 Year - 3 Year - 4 Year - 5 Year - 6 Year - 7 Year - 8 Year - 9 Year - 10
EPS — — — — — -0.47 -0.5 -2.24 -0.08 -0.52
Dividend — — — — — — — — — —
Book Value — — — — — — — -2.58 2.02 3.87
Return on Equity — — — — — — — — -4.46 -12.71
Current Ratio — — — — — 2.16 1.42 2.11 2.23 2.58
Debt/Equity — — — — — — — — — 0.57

EPS Dividend Book Value

0 1 5
1 2 3 4 5 6 7 8 9 10
-1
0.5
EPS Dividend 0 Book Value
-2 1 2 3 4 5 6 7 8 9 10
0
-3 1 2 3 4 5 6 7 8 9 10 -5

The EPS shows the company's profit per share. This chart should have a positive
slope over time. Stable results here are extremely important for forecasting
future cash flows. If the company's book value has increased over time, the EPS
should demonstrate similar growth.
This chart shows the dividend history of the company. This should have a flat to
positive slope over time. If you see a drastic drop, it may represent a stock split
for the company (this will require further research). The dividend is taken from a
portion of the EPS, the remainder goes to the book value.
The book value represents the liquidation value of the entire company (per share). It's
important to see this number increasing over time. If the company pays a high dividend,
the book value may grow at a slower rate. If the company pays no dividend, the book
value should grow with the EPS each year.

Return on Equity Current Ratio Debt/Equity

0 3 0.6
1 2 3 4 5 6 7 8 9 10
-5 2 0.4
Return on Equity 1 Current Ratio 0.2 Debt/Equity
-10
0 0
-15 1 2 3 4 5 6 7 8 9 10 1 2 3 4 5 6 7 8 9 10

Return on equity is very important because it show the return that management The current ratio helps measure the health of the company in the short term. The debt to equity ratio helps measure the health of the company in
has received for reinvesting the profits of the company. If using the As a rule of thumb, the current ratio should be above 1.0. A safe current ratio is the long term. As a rule of thumb, the debt to equity ratio should be
BuffettsBooks intrinsic value calculator, it's very important that this number is typically above 1.5. Look for stability trends within the current ratio to see how lower than 0.5. Look for stability trends within the debt/equity ratio to
flat or increasing for accurate results. Find companies with a consistent ROE the company manages their short term risk. see how the company manages their long term risk.
Market Price
Intrinsic Value #DIV/0! Current Book Value 3.73
P/E Old Book Value 4.28
P/B # ofYears b/n Book Value 9
MOS Dividend 0.48
F Score Today's Book Value
Div. Yield Years 10
Payout Ratio 10 Year Fed Note
Graham # Avg Percent Change -1.52 -1.5166564
Lynch # Intrinsic Value #DIV/0!

World Wrestling Entertainment Inc Class A

WWE Year - 1 Year - 2 Year - 3 Year - 4 Year - 5 Year - 6 Year - 7 Year - 8 Year - 9 Year - 10
EPS 0.71 0.33 0.42 0.04 -0.4 0.32 0.44 0.42 1.12 0.85
Dividend 1.44 0.72 0.48 0.48 0.48 0.48 0.48 0.48 0.48 0.48
Book Value 4.28 4.2 3.94 3.74 2.86 2.83 2.88 3.26 3.58 3.73
Return on Equity 16.35 8.12 10.66 0.99 -12.75 11.63 15.07 13.25 34.99 26.05
Current Ratio 3.58 3.46 3.02 2.43 1.96 1.37 2.62 2.83 1.33 1.17
Debt/Equity 0.01 — — 0.1 0.1 0.08 0.82 0.83 0.08 1.35

EPS Dividend Book Value

2 2 6

1 4
1
EPS Dividend 2 Book Value
0
1 2 3 4 5 6 7 8 9 10 0 0
-1 1 2 3 4 5 6 7 8 9 10 1 2 3 4 5 6 7 8 9 10

The EPS shows the company's profit per share. This chart should have a positive
slope over time. Stable results here are extremely important for forecasting
future cash flows. If the company's book value has increased over time, the EPS
should demonstrate similar growth.
This chart shows the dividend history of the company. This should have a flat to
positive slope over time. If you see a drastic drop, it may represent a stock split
for the company (this will require further research). The dividend is taken from a
portion of the EPS, the remainder goes to the book value.
The book value represents the liquidation value of the entire company (per share). It's
important to see this number increasing over time. If the company pays a high dividend,
the book value may grow at a slower rate. If the company pays no dividend, the book
value should grow with the EPS each year.

Return on Equity Current Ratio Debt/Equity

40 4 1.5

20 1
2
Return on Equity Current Ratio 0.5 Debt/Equity
0
1 2 3 4 5 6 7 8 9 10 0 0
-20 1 2 3 4 5 6 7 8 9 10 1 2 3 4 5 6 7 8 9 10

Return on equity is very important because it show the return that management The current ratio helps measure the health of the company in the short term. The debt to equity ratio helps measure the health of the company in
has received for reinvesting the profits of the company. If using the As a rule of thumb, the current ratio should be above 1.0. A safe current ratio is the long term. As a rule of thumb, the debt to equity ratio should be
BuffettsBooks intrinsic value calculator, it's very important that this number is typically above 1.5. Look for stability trends within the current ratio to see how lower than 0.5. Look for stability trends within the debt/equity ratio to
flat or increasing for accurate results. Find companies with a consistent ROE the company manages their short term risk. see how the company manages their long term risk.
Market Price
Intrinsic Value #DIV/0! Current Book Value 11.75
P/E Old Book Value 10.84
P/B # ofYears b/n Book Value 1
MOS Dividend 1.9
F Score Today's Book Value
Div. Yield Years 10
Payout Ratio 10 Year Fed Note
Graham # Avg Percent Change 8.39 8.39483395
Lynch # Intrinsic Value #DIV/0!

VF Corp
VFC Year - 1 Year - 2 Year - 3 Year - 4 Year - 5 Year - 6 Year - 7 Year - 8 Year - 9 Year - 10
EPS 1.29 2 2.43 2.71 3.02 2.85 2.54 1.52 3.15 1.7
Dividend 0.61 0.65 0.76 0.92 1.11 1.33 1.53 1.72 1.94 1.9
Book Value — — — — — — — — 10.84 11.75
Return on Equity 14.89 21.18 22.5 21.6 17.89 22.36 20.8 14.2 31.55 17.75
Current Ratio — 1.91 1.99 2.48 2.58 2.14 2.4 1.6 1.76 1.66
Debt/Equity — 0.4 0.28 0.23 0.25 0.26 0.41 0.59 0.49 1.08

EPS Dividend Book Value

4 3 15
2 10
2
EPS 1 Dividend 5 Book Value

0 0 0
1 2 3 4 5 6 7 8 9 10 1 2 3 4 5 6 7 8 9 10 1 2 3 4 5 6 7 8 9 10

The EPS shows the company's profit per share. This chart should have a positive
slope over time. Stable results here are extremely important for forecasting
future cash flows. If the company's book value has increased over time, the EPS
should demonstrate similar growth.
This chart shows the dividend history of the company. This should have a flat to
positive slope over time. If you see a drastic drop, it may represent a stock split
for the company (this will require further research). The dividend is taken from a
portion of the EPS, the remainder goes to the book value.
The book value represents the liquidation value of the entire company (per share). It's
important to see this number increasing over time. If the company pays a high dividend,
the book value may grow at a slower rate. If the company pays no dividend, the book
value should grow with the EPS each year.

Return on Equity Current Ratio Debt/Equity

40 3 1.5
2 1
20
Return on Equity 1 Current Ratio 0.5 Debt/Equity

0 0 0
1 2 3 4 5 6 7 8 9 10 1 2 3 4 5 6 7 8 9 10 1 2 3 4 5 6 7 8 9 10

Return on equity is very important because it show the return that management The current ratio helps measure the health of the company in the short term. The debt to equity ratio helps measure the health of the company in
has received for reinvesting the profits of the company. If using the As a rule of thumb, the current ratio should be above 1.0. A safe current ratio is the long term. As a rule of thumb, the debt to equity ratio should be
BuffettsBooks intrinsic value calculator, it's very important that this number is typically above 1.5. Look for stability trends within the current ratio to see how lower than 0.5. Look for stability trends within the debt/equity ratio to
flat or increasing for accurate results. Find companies with a consistent ROE the company manages their short term risk. see how the company manages their long term risk.
Market Price
Intrinsic Value #DIV/0! Current Book Value 50.8
P/E Old Book Value 20.14
P/B # ofYears b/n Book Value 8
MOS Dividend 1.76
F Score Today's Book Value
Div. Yield Years 10
Payout Ratio 10 Year Fed Note
Graham # Avg Percent Change 12.26 12.2601274
Lynch # Intrinsic Value #DIV/0!

The Walt Disney Co

DIS Year - 1 Year - 2 Year - 3 Year - 4 Year - 5 Year - 6 Year - 7 Year - 8 Year - 9 Year - 10
EPS 2.03 2.52 3.13 3.38 4.26 4.9 5.73 5.69 8.36 6.64
Dividend 0.35 0.4 0.6 0.75 0.86 1.81 1.42 1.56 1.68 1.76
Book Value — 20.14 22.23 24.19 26.78 27.56 27.5 28.35 30.73 50.8
Return on Equity 11.12 12.84 14.73 14.41 16.6 18.73 21.39 21.23 27.97 16.06
Current Ratio 1.11 1.14 1.07 1.21 1.14 1.03 1.01 0.81 0.94 0.9
Debt/Equity 0.28 0.3 0.28 0.29 0.28 0.29 0.38 0.46 0.35 0.42

EPS Dividend Book Value

10 2 60
40
5 1
EPS Dividend 20 Book Value

0 0 0
1 2 3 4 5 6 7 8 9 10 1 2 3 4 5 6 7 8 9 10 1 2 3 4 5 6 7 8 9 10

The EPS shows the company's profit per share. This chart should have a positive
slope over time. Stable results here are extremely important for forecasting
future cash flows. If the company's book value has increased over time, the EPS
should demonstrate similar growth.
This chart shows the dividend history of the company. This should have a flat to
positive slope over time. If you see a drastic drop, it may represent a stock split
for the company (this will require further research). The dividend is taken from a
portion of the EPS, the remainder goes to the book value.
The book value represents the liquidation value of the entire company (per share). It's
important to see this number increasing over time. If the company pays a high dividend,
the book value may grow at a slower rate. If the company pays no dividend, the book
value should grow with the EPS each year.

Return on Equity Current Ratio Debt/Equity

30 1.5 0.6
20 1 0.4
10 Return on Equity 0.5 Current Ratio 0.2 Debt/Equity

0 0 0
1 2 3 4 5 6 7 8 9 10 1 2 3 4 5 6 7 8 9 10 1 2 3 4 5 6 7 8 9 10

Return on equity is very important because it show the return that management The current ratio helps measure the health of the company in the short term. The debt to equity ratio helps measure the health of the company in
has received for reinvesting the profits of the company. If using the As a rule of thumb, the current ratio should be above 1.0. A safe current ratio is the long term. As a rule of thumb, the debt to equity ratio should be
BuffettsBooks intrinsic value calculator, it's very important that this number is typically above 1.5. Look for stability trends within the current ratio to see how lower than 0.5. Look for stability trends within the debt/equity ratio to
flat or increasing for accurate results. Find companies with a consistent ROE the company manages their short term risk. see how the company manages their long term risk.
Market Price
Intrinsic Value #DIV/0! Current Book Value 16.51
P/E Old Book Value 14.98
P/B # ofYears b/n Book Value 4
MOS Dividend 0
F Score Today's Book Value
Div. Yield Years 10
Payout Ratio 10 Year Fed Note
Graham # Avg Percent Change 2.46 2.46105303
Lynch # Intrinsic Value #DIV/0!

Zillow Group Inc C

Z Year - 1 Year - 2 Year - 3 Year - 4 Year - 5 Year - 6 Year - 7 Year - 8 Year - 9 Year - 10
EPS -0.17 — 0.06 -0.12 -0.36 -0.88 -1.22 -0.51 -0.61 -1.48
Dividend — — — — — — — — — —
Book Value — — — — — 14.98 14.2 14.14 16.28 16.51
Return on Equity -35.13 1.86 3.11 -2.94 -7.54 -9.11 -8.46 -3.64 -4.04 -9.11
Current Ratio 2.92 6.13 10.05 9.45 8.16 7.14 5.98 7.11 6.58 3.81
Debt/Equity — — — — — 0.09 0.14 0.14 0.21 0.51

EPS Dividend Book Value

1 1 20

0
0.5 10
1 2 3 4 5 6 7 8 9 10 EPS Dividend Book Value
-1
0 0
-2 1 2 3 4 5 6 7 8 9 10 1 2 3 4 5 6 7 8 9 10

The EPS shows the company's profit per share. This chart should have a positive
slope over time. Stable results here are extremely important for forecasting
future cash flows. If the company's book value has increased over time, the EPS
should demonstrate similar growth.
This chart shows the dividend history of the company. This should have a flat to
positive slope over time. If you see a drastic drop, it may represent a stock split
for the company (this will require further research). The dividend is taken from a
portion of the EPS, the remainder goes to the book value.
The book value represents the liquidation value of the entire company (per share). It's
important to see this number increasing over time. If the company pays a high dividend,
the book value may grow at a slower rate. If the company pays no dividend, the book
value should grow with the EPS each year.

Return on Equity Current Ratio Debt/Equity

20 15 0.6

0 10 0.4
1 2 3 4 5 6 7 8 9 10 Return on Equity 5 Current Ratio 0.2 Debt/Equity
-20
0 0
-40 1 2 3 4 5 6 7 8 9 10 1 2 3 4 5 6 7 8 9 10

Return on equity is very important because it show the return that management The current ratio helps measure the health of the company in the short term. The debt to equity ratio helps measure the health of the company in
has received for reinvesting the profits of the company. If using the As a rule of thumb, the current ratio should be above 1.0. A safe current ratio is the long term. As a rule of thumb, the debt to equity ratio should be
BuffettsBooks intrinsic value calculator, it's very important that this number is typically above 1.5. Look for stability trends within the current ratio to see how lower than 0.5. Look for stability trends within the debt/equity ratio to
flat or increasing for accurate results. Find companies with a consistent ROE the company manages their short term risk. see how the company manages their long term risk.
Market Price
Intrinsic Value #DIV/0! Current Book Value 26.17
P/E Old Book Value 8.29
P/B # ofYears b/n Book Value 8
MOS Dividend 0.6
F Score Today's Book Value
Div. Yield Years 10
Payout Ratio 10 Year Fed Note
Graham # Avg Percent Change 15.45 15.4532463
Lynch # Intrinsic Value #DIV/0!

D.R. Horton Inc

DHI Year - 1 Year - 2 Year - 3 Year - 4 Year - 5 Year - 6 Year - 7 Year - 8 Year - 9 Year - 10
EPS 0.77 0.23 2.77 1.33 1.5 2.03 2.36 2.74 3.81 4.29
Dividend 0.15 0.15 0.15 0.04 0.14 0.25 0.32 0.4 0.5 0.6
Book Value — 8.29 10.87 12.09 13.62 15.27 17.46 19.83 22.85 26.17
Return on Equity 10.06 2.74 30.79 12.1 11.63 13.64 13.97 14.28 17.46 17.03
Current Ratio 4.48 4.62 5.42 7.06 7.69 8.4 8.66 8.97 10.2 9.96
Debt/Equity 0.83 0.65 0.69 0.86 0.72 0.65 0.48 0.37 0.36 0.34

EPS Dividend Book Value

6 1 30
4 20
0.5
2 EPS Dividend 10 Book Value

0 0 0
1 2 3 4 5 6 7 8 9 10 1 2 3 4 5 6 7 8 9 10 1 2 3 4 5 6 7 8 9 10

The EPS shows the company's profit per share. This chart should have a positive
slope over time. Stable results here are extremely important for forecasting
future cash flows. If the company's book value has increased over time, the EPS
should demonstrate similar growth.
This chart shows the dividend history of the company. This should have a flat to
positive slope over time. If you see a drastic drop, it may represent a stock split
for the company (this will require further research). The dividend is taken from a
portion of the EPS, the remainder goes to the book value.
The book value represents the liquidation value of the entire company (per share). It's
important to see this number increasing over time. If the company pays a high dividend,
the book value may grow at a slower rate. If the company pays no dividend, the book
value should grow with the EPS each year.

Return on Equity Current Ratio Debt/Equity

40 15 1
10
20 0.5
Return on Equity 5 Current Ratio Debt/Equity

0 0 0
1 2 3 4 5 6 7 8 9 10 1 2 3 4 5 6 7 8 9 10 1 2 3 4 5 6 7 8 9 10

Return on equity is very important because it show the return that management The current ratio helps measure the health of the company in the short term. The debt to equity ratio helps measure the health of the company in
has received for reinvesting the profits of the company. If using the As a rule of thumb, the current ratio should be above 1.0. A safe current ratio is the long term. As a rule of thumb, the debt to equity ratio should be
BuffettsBooks intrinsic value calculator, it's very important that this number is typically above 1.5. Look for stability trends within the current ratio to see how lower than 0.5. Look for stability trends within the debt/equity ratio to
flat or increasing for accurate results. Find companies with a consistent ROE the company manages their short term risk. see how the company manages their long term risk.
Market Price
Intrinsic Value #DIV/0! Current Book Value -0.48
P/E Old Book Value 0.68
P/B # ofYears b/n Book Value 1
MOS Dividend 0
F Score Today's Book Value
Div. Yield Years 10
Payout Ratio 10 Year Fed Note
Graham # Avg Percent Change -170.59 -170.58824
Lynch # Intrinsic Value #DIV/0!

NIO Inc ADR

NIO Year - 1 Year - 2 Year - 3 Year - 4 Year - 5 Year - 6 Year - 7 Year - 8 Year - 9 Year - 10
EPS — — — — — — -4.15 -8.92 -70.23 -11.08
Dividend — — — — — — — — — —
Book Value — — — — — — — — 0.68 -0.48
Return on Equity — — — — — — — — — —
Current Ratio — — — — — — 1.2 5.13 1.42 0.52
Debt/Equity — — — — — — — — 0.17 —

EPS Dividend Book Value

0 1 1
1 2 3 4 5 6 7 8 9 10
0.5
0.5
-50 EPS Dividend 0 Book Value
-0.5 1 2 3 4 5 6 7 8 9 10
0
-100 1 2 3 4 5 6 7 8 9 10 -1

The EPS shows the company's profit per share. This chart should have a positive
slope over time. Stable results here are extremely important for forecasting
future cash flows. If the company's book value has increased over time, the EPS
should demonstrate similar growth.
This chart shows the dividend history of the company. This should have a flat to
positive slope over time. If you see a drastic drop, it may represent a stock split
for the company (this will require further research). The dividend is taken from a
portion of the EPS, the remainder goes to the book value.
The book value represents the liquidation value of the entire company (per share). It's
important to see this number increasing over time. If the company pays a high dividend,
the book value may grow at a slower rate. If the company pays no dividend, the book
value should grow with the EPS each year.

Return on Equity Current Ratio Debt/Equity

1 6 0.2
4
0.5 0.1
Return on Equity 2 Current Ratio Debt/Equity

0 0 0
1 2 3 4 5 6 7 8 9 10 1 2 3 4 5 6 7 8 9 10 1 2 3 4 5 6 7 8 9 10

Return on equity is very important because it show the return that management The current ratio helps measure the health of the company in the short term. The debt to equity ratio helps measure the health of the company in
has received for reinvesting the profits of the company. If using the As a rule of thumb, the current ratio should be above 1.0. A safe current ratio is the long term. As a rule of thumb, the debt to equity ratio should be
BuffettsBooks intrinsic value calculator, it's very important that this number is typically above 1.5. Look for stability trends within the current ratio to see how lower than 0.5. Look for stability trends within the debt/equity ratio to
flat or increasing for accurate results. Find companies with a consistent ROE the company manages their short term risk. see how the company manages their long term risk.
Market Price
Intrinsic Value #DIV/0! Current Book Value 15.64
P/E Old Book Value 0.79
P/B # ofYears b/n Book Value 9
MOS Dividend 0
F Score Today's Book Value
Div. Yield Years 10
Payout Ratio 10 Year Fed Note
Graham # Avg Percent Change 39.34 39.337412
Lynch # Intrinsic Value #DIV/0!

Netflix Inc
NFLX Year - 1 Year - 2 Year - 3 Year - 4 Year - 5 Year - 6 Year - 7 Year - 8 Year - 9 Year - 10
EPS 0.42 0.59 0.04 0.26 0.62 0.28 0.43 1.25 2.68 4.13
Dividend — — — — — — — — — —
Book Value 0.79 1 1.91 2.89 4.08 5.06 5.88 7.68 11.47 15.64
Return on Equity 65.75 48.47 2.47 10.82 16.72 6.01 7.61 17.85 27.46 29.12
Current Ratio 1.65 1.49 1.33 1.42 1.48 1.54 1.25 1.4 1.49 0.9
Debt/Equity 0.81 0.62 0.54 0.37 0.48 1.07 1.26 1.81 1.98 1.95

EPS Dividend Book Value

6 1 20
4
0.5 10
2 EPS Dividend Book Value

0 0 0
1 2 3 4 5 6 7 8 9 10 1 2 3 4 5 6 7 8 9 10 1 2 3 4 5 6 7 8 9 10

The EPS shows the company's profit per share. This chart should have a positive
slope over time. Stable results here are extremely important for forecasting
future cash flows. If the company's book value has increased over time, the EPS
should demonstrate similar growth.
This chart shows the dividend history of the company. This should have a flat to
positive slope over time. If you see a drastic drop, it may represent a stock split
for the company (this will require further research). The dividend is taken from a
portion of the EPS, the remainder goes to the book value.
The book value represents the liquidation value of the entire company (per share). It's
important to see this number increasing over time. If the company pays a high dividend,
the book value may grow at a slower rate. If the company pays no dividend, the book
value should grow with the EPS each year.

Return on Equity Current Ratio Debt/Equity

100 2 3
2
50 1
Return on Equity Current Ratio 1 Debt/Equity

0 0 0
1 2 3 4 5 6 7 8 9 10 1 2 3 4 5 6 7 8 9 10 1 2 3 4 5 6 7 8 9 10

Return on equity is very important because it show the return that management The current ratio helps measure the health of the company in the short term. The debt to equity ratio helps measure the health of the company in
has received for reinvesting the profits of the company. If using the As a rule of thumb, the current ratio should be above 1.0. A safe current ratio is the long term. As a rule of thumb, the debt to equity ratio should be
BuffettsBooks intrinsic value calculator, it's very important that this number is typically above 1.5. Look for stability trends within the current ratio to see how lower than 0.5. Look for stability trends within the debt/equity ratio to
flat or increasing for accurate results. Find companies with a consistent ROE the company manages their short term risk. see how the company manages their long term risk.
Market Price
Intrinsic Value #DIV/0! Current Book Value 2.6
P/E Old Book Value 2.6
P/B # ofYears b/n Book Value 0
MOS Dividend 0
F Score Today's Book Value
Div. Yield Years 10
Payout Ratio 10 Year Fed Note
Graham # Avg Percent Change #DIV/0! #DIV/0!
Lynch # Intrinsic Value #DIV/0!

Datadog Inc Class A

DDOG Year - 1 Year - 2 Year - 3 Year - 4 Year - 5 Year - 6 Year - 7 Year - 8 Year - 9 Year - 10
EPS — — — — — — — -0.03 -0.14 -0.12
Dividend — — — — — — — — — —
Book Value — — — — — — — — — 2.6
Return on Equity — — — — — — — — — -4.73
Current Ratio — — — — — — — 1.75 1.09 4.51
Debt/Equity — — — — — — — — — 0.06

EPS Dividend Book Value

0 1 3
1 2 3 4 5 6 7 8 9 10
-0.05 2
0.5
EPS Dividend 1 Book Value
-0.1
0 0
-0.15 1 2 3 4 5 6 7 8 9 10 1 2 3 4 5 6 7 8 9 10

The EPS shows the company's profit per share. This chart should have a positive
slope over time. Stable results here are extremely important for forecasting
future cash flows. If the company's book value has increased over time, the EPS
should demonstrate similar growth.
This chart shows the dividend history of the company. This should have a flat to
positive slope over time. If you see a drastic drop, it may represent a stock split
for the company (this will require further research). The dividend is taken from a
portion of the EPS, the remainder goes to the book value.
The book value represents the liquidation value of the entire company (per share). It's
important to see this number increasing over time. If the company pays a high dividend,
the book value may grow at a slower rate. If the company pays no dividend, the book
value should grow with the EPS each year.

Return on Equity Current Ratio Debt/Equity

0 6 0.1
1 2 3 4 5 6 7 8 9 10
-2 4
0.05
Return on Equity 2 Current Ratio Debt/Equity
-4
0 0
-6 1 2 3 4 5 6 7 8 9 10 1 2 3 4 5 6 7 8 9 10

Return on equity is very important because it show the return that management The current ratio helps measure the health of the company in the short term. The debt to equity ratio helps measure the health of the company in
has received for reinvesting the profits of the company. If using the As a rule of thumb, the current ratio should be above 1.0. A safe current ratio is the long term. As a rule of thumb, the debt to equity ratio should be
BuffettsBooks intrinsic value calculator, it's very important that this number is typically above 1.5. Look for stability trends within the current ratio to see how lower than 0.5. Look for stability trends within the debt/equity ratio to
flat or increasing for accurate results. Find companies with a consistent ROE the company manages their short term risk. see how the company manages their long term risk.
Market Price
Intrinsic Value #DIV/0! Current Book Value 24.69
P/E Old Book Value 26.8
P/B # ofYears b/n Book Value 9
MOS Dividend 0.2
F Score Today's Book Value
Div. Yield Years 10
Payout Ratio 10 Year Fed Note
Graham # Avg Percent Change -0.91 -0.9070125
Lynch # Intrinsic Value #DIV/0!

United States Steel Corp

X Year - 1 Year - 2 Year - 3 Year - 4 Year - 5 Year - 6 Year - 7 Year - 8 Year - 9 Year - 10
EPS -3.36 -0.37 -0.86 -11.37 0.69 -11.24 -2.81 2.19 6.25 -3.67
Dividend 0.2 0.2 0.2 0.2 0.2 0.2 0.2 0.2 0.2 0.2
Book Value 26.8 28.95 24.1 12.26 27.06 21.68 14.96 16.02 22.58 24.69
Return on Equity -11.31 -1.44 -3.55 -49 2.85 -52.67 -18.68 13.84 29.65 -15.19
Current Ratio 1.69 1.58 1.8 1.87 1.8 1.82 1.87 1.75 1.51 1.45
Debt/Equity 0.91 1.09 1.13 1.08 0.82 1.28 1.31 0.81 0.55 0.93

EPS Dividend Book Value

10 0.3 40

0 0.2
20
1 2 3 4 5 6 7 8 9 10 EPS 0.1 Dividend Book Value
-10
0 0
-20 1 2 3 4 5 6 7 8 9 10 1 2 3 4 5 6 7 8 9 10

The EPS shows the company's profit per share. This chart should have a positive
slope over time. Stable results here are extremely important for forecasting
future cash flows. If the company's book value has increased over time, the EPS
should demonstrate similar growth.
This chart shows the dividend history of the company. This should have a flat to
positive slope over time. If you see a drastic drop, it may represent a stock split
for the company (this will require further research). The dividend is taken from a
portion of the EPS, the remainder goes to the book value.
The book value represents the liquidation value of the entire company (per share). It's
important to see this number increasing over time. If the company pays a high dividend,
the book value may grow at a slower rate. If the company pays no dividend, the book
value should grow with the EPS each year.

Return on Equity Current Ratio Debt/Equity

50 2 1.5

0 1
1
1 2 3 4 5 6 7 8 9 10 Return on Equity Current Ratio 0.5 Debt/Equity
-50
0 0
-100 1 2 3 4 5 6 7 8 9 10 1 2 3 4 5 6 7 8 9 10

Return on equity is very important because it show the return that management The current ratio helps measure the health of the company in the short term. The debt to equity ratio helps measure the health of the company in
has received for reinvesting the profits of the company. If using the As a rule of thumb, the current ratio should be above 1.0. A safe current ratio is the long term. As a rule of thumb, the debt to equity ratio should be
BuffettsBooks intrinsic value calculator, it's very important that this number is typically above 1.5. Look for stability trends within the current ratio to see how lower than 0.5. Look for stability trends within the debt/equity ratio to
flat or increasing for accurate results. Find companies with a consistent ROE the company manages their short term risk. see how the company manages their long term risk.
Market Price
Intrinsic Value #DIV/0! Current Book Value 2.52
P/E Old Book Value 2.03
P/B # ofYears b/n Book Value 2
MOS Dividend 0
F Score Today's Book Value
Div. Yield Years 10
Payout Ratio 10 Year Fed Note
Graham # Avg Percent Change 11.42 11.4172029
Lynch # Intrinsic Value #DIV/0!

Zscaler Inc
ZS Year - 1 Year - 2 Year - 3 Year - 4 Year - 5 Year - 6 Year - 7 Year - 8 Year - 9 Year - 10
EPS — — — — -0.13 -0.35 -0.43 -0.63 -0.23 -0.89
Dividend — — — — — — — — — —
Book Value — — — — — — — 2.03 2.25 2.52
Return on Equity — — — — — — — -89.74 -10.44 -29.02
Current Ratio — — — — — 1.63 1.19 2.12 1.89 3.73
Debt/Equity — — — — — — — — — 1.83

EPS Dividend Book Value

0 1 3
1 2 3 4 5 6 7 8 9 10
2
0.5
-0.5 EPS Dividend 1 Book Value

0 0
-1 1 2 3 4 5 6 7 8 9 10 1 2 3 4 5 6 7 8 9 10

The EPS shows the company's profit per share. This chart should have a positive
slope over time. Stable results here are extremely important for forecasting
future cash flows. If the company's book value has increased over time, the EPS
should demonstrate similar growth.
This chart shows the dividend history of the company. This should have a flat to
positive slope over time. If you see a drastic drop, it may represent a stock split
for the company (this will require further research). The dividend is taken from a
portion of the EPS, the remainder goes to the book value.
The book value represents the liquidation value of the entire company (per share). It's
important to see this number increasing over time. If the company pays a high dividend,
the book value may grow at a slower rate. If the company pays no dividend, the book
value should grow with the EPS each year.

Return on Equity Current Ratio Debt/Equity

0 4 2
1 2 3 4 5 6 7 8 9 10
2 1
-50 Return on Equity Current Ratio Debt/Equity

0 0
-100 1 2 3 4 5 6 7 8 9 10 1 2 3 4 5 6 7 8 9 10

Return on equity is very important because it show the return that management The current ratio helps measure the health of the company in the short term. The debt to equity ratio helps measure the health of the company in
has received for reinvesting the profits of the company. If using the As a rule of thumb, the current ratio should be above 1.0. A safe current ratio is the long term. As a rule of thumb, the debt to equity ratio should be
BuffettsBooks intrinsic value calculator, it's very important that this number is typically above 1.5. Look for stability trends within the current ratio to see how lower than 0.5. Look for stability trends within the debt/equity ratio to
flat or increasing for accurate results. Find companies with a consistent ROE the company manages their short term risk. see how the company manages their long term risk.