Investor's Craft

investorscraft@gmail.com

Dow Jones Industrials

Ticker	Company Name	Stock price, $	Intrinsic value	Up/down pot'l, %
AAPL	Apple Inc. Apple Inc.		n/a	n/a
AXP	American Expr American Express Company		n/a	n/a
BA	The Boeing Co The Boeing Company	150.76	0.00	-100
CAT	Caterpillar I Caterpillar Inc.	407.83	46.93	-88
CSCO	Cisco Systems Cisco Systems, Inc.	59.59	23.43	-61
CVX	Chevron Corpo Chevron Corporation	162.53	30.30	-81
DIS	The Walt Disn The Walt Disney Company	115.45	4.75	-96
DOW	Dow Inc. Dow Inc.	44.54	0.00	-100
GS	The Goldman S The Goldman Sachs Group,		n/a	n/a
HD	The Home Depo The Home Depot, Inc.	429.52	98.07	-77
IBM	International International Business Ma	228.83	13.81	-94
INTC	Intel Corpora Intel Corporation	24.05	5.38	-78
JNJ	Johnson & Joh Johnson & Johnson	154.52	65.34	-58
JPM	JPMorgan Chas JPMorgan Chase & Co.		n/a	n/a
KO	CocaCola Comp CocaCola Company (The)	64.55	19.37	-70
MCD	McDonald's Co McDonald's Corporation	296.33	36.23	-88
MMM	3M Company 3M Company	132.95	0.00	-100
MRK	Merck & Co., Merck & Co., Inc.	101.62	2.22	-98
MSFT	Microsoft Cor Microsoft Corporation	427.99	157.41	-63
NKE	NIKE, Inc. NIKE, Inc.	77.61	34.08	-56
PFE	Pfizer Inc. Pfizer Inc.	25.77	0.04	-100
PG	Procter & Gam Procter & Gamble Company	179.31	56.40	-69
TRV	The Travelers The Travelers Companies,		n/a	n/a
UNH	UnitedHealth UnitedHealth Group Incorp	606.79	236.16	-61
V	Visa Inc. Visa Inc.		n/a	n/a
VZ	Verizon Commu Verizon Communications In	44.37	34.11	-23
WBA	Walgreens Boo Walgreens Boots Alliance,	8.73	0.00	-100
WMT	Walmart Inc. Walmart Inc.	91.31	7.63	-92
XOM	Exxon Mobil C Exxon Mobil Corporation		n/a	n/a

Ticker	Company Name	Stock price, $	Intrinsic value	Up/down pot'l, %
AAPL	Apple Inc. Apple Inc.		n/a	n/a
AXP	American Expr American Express Company		n/a	n/a
BA	The Boeing Co The Boeing Company	150.76	0.00	-100
CAT	Caterpillar I Caterpillar Inc.	407.83	46.93	-88
CSCO	Cisco Systems Cisco Systems, Inc.	59.59	23.43	-61
CVX	Chevron Corpo Chevron Corporation	162.53	30.30	-81
DIS	The Walt Disn The Walt Disney Company	115.45	4.75	-96
DOW	Dow Inc. Dow Inc.	44.54	0.00	-100
GS	The Goldman S The Goldman Sachs Group,		n/a	n/a
HD	The Home Depo The Home Depot, Inc.	429.52	98.07	-77
IBM	International International Business Ma	228.83	13.81	-94
INTC	Intel Corpora Intel Corporation	24.05	5.38	-78
JNJ	Johnson & Joh Johnson & Johnson	154.52	65.34	-58
JPM	JPMorgan Chas JPMorgan Chase & Co.		n/a	n/a
KO	CocaCola Comp CocaCola Company (The)	64.55	19.37	-70

Ticker	Company Name	Stock price, $	Intrinsic value	Up/down pot'l, %
MCD	McDonald's Co McDonald's Corporation	296.33	36.23	-88
MMM	3M Company 3M Company	132.95	0.00	-100
MRK	Merck & Co., Merck & Co., Inc.	101.62	2.22	-98
MSFT	Microsoft Cor Microsoft Corporation	427.99	157.41	-63
NKE	NIKE, Inc. NIKE, Inc.	77.61	34.08	-56
PFE	Pfizer Inc. Pfizer Inc.	25.77	0.04	-100
PG	Procter & Gam Procter & Gamble Company	179.31	56.40	-69
TRV	The Travelers The Travelers Companies,		n/a	n/a
UNH	UnitedHealth UnitedHealth Group Incorp	606.79	236.16	-61
V	Visa Inc. Visa Inc.		n/a	n/a
VZ	Verizon Commu Verizon Communications In	44.37	34.11	-23
WBA	Walgreens Boo Walgreens Boots Alliance,	8.73	0.00	-100
WMT	Walmart Inc. Walmart Inc.	91.31	7.63	-92
XOM	Exxon Mobil C Exxon Mobil Corporation		n/a	n/a