| Basic Info | AI | DCF | Graham-Dodd | Graham Formula | ||||||
|---|---|---|---|---|---|---|---|---|---|---|
| Ticker | Company Name | Stock Price, $ | Value, $ | Delta, % | Value, $ | Delta, % | Value, $ | Delta, % | Value, $ | Delta, % |
| AAPL | Apple Inc. Apple Inc. | 255.53 | 165.46 | -35 | 151.27 | -41 | 26.92 | -89 | 106.79 | -58 |
| AXP | American Expr American Express Company | 364.79 | 143.21 | -61 | 493.37 | 35 | 65.55 | -82 | 254.10 | -30 |
| BA | The Boeing Co The Boeing Company | 247.68 | 83.67 | -66 | 65.15 | -74 | n/a | n/a | 103.09 | -58 |
| CAT | Caterpillar I Caterpillar Inc. | 646.89 | 298.85 | -54 | 294.01 | -55 | 58.60 | -91 | 108.17 | -83 |
| CSCO | Cisco Systems Cisco Systems, Inc. | 75.19 | 63.53 | -16 | 34.75 | -54 | n/a | n/a | 34.45 | -54 |
| CVX | Chevron Corpo Chevron Corporation | 166.26 | 156.96 | -6 | 61.86 | -63 | 32.62 | -80 | 62.53 | -62 |
| DIS | The Walt Disn The Walt Disney Company | 111.20 | 84.79 | -24 | 48.99 | -56 | 17.39 | -84 | 29.45 | -74 |
| DOW | Dow Inc. Dow Inc. | 27.57 | 19.56 | -29 | 14.41 | -48 | n/a | n/a | 7.13 | -74 |
| GS | The Goldman S The Goldman Sachs Group, | 962.00 | 789.19 | -18 | 4395.89 | 357 | 365.95 | -62 | 1061.29 | 10 |
| HD | The Home Depo The Home Depot, Inc. | 380.17 | 334.01 | -12 | 144.14 | -62 | n/a | n/a | 184.54 | -51 |
| IBM | International International Business Ma | 305.67 | 269.63 | -12 | 115.04 | -62 | n/a | n/a | 60.86 | -80 |
| INTC | Intel Corpora Intel Corporation | 46.96 | 9.06 | -81 | 10.64 | -77 | n/a | n/a | n/a | n/a |
| JNJ | Johnson & Joh Johnson & Johnson | 218.66 | 137.78 | -37 | 85.62 | -61 | n/a | n/a | 72.10 | -67 |
| JPM | JPMorgan Chas JPMorgan Chase & Co. | 312.47 | 137.95 | -56 | 174.18 | -44 | 126.24 | -60 | 515.72 | 65 |
| KO | CocaCola Comp CocaCola Company (The) | 70.44 | 60.33 | -14 | 33.83 | -52 | n/a | n/a | 26.67 | -62 |
| MCD | McDonald's Co McDonald's Corporation | 307.43 | 271.02 | -12 | 144.50 | -53 | n/a | n/a | 110.60 | -64 |
| MMM | 3M Company 3M Company | 167.80 | 106.56 | -36 | 60.29 | -64 | n/a | n/a | 60.15 | -64 |
| MRK | Merck & Co., Merck & Co., Inc. | 108.83 | 88.62 | -19 | 64.06 | -41 | n/a | n/a | 98.94 | -9 |
| MSFT | Microsoft Cor Microsoft Corporation | 459.86 | 294.52 | -36 | 318.82 | -31 | 50.03 | -89 | 307.95 | -33 |
| NKE | NIKE, Inc. NIKE, Inc. | 64.38 | 56.75 | -12 | 30.83 | -52 | n/a | n/a | n/a | n/a |