| Ticker | Company Name | Stock price, $ | AI | DCF | Graham-Dodd | Graham Formula | ||||
|---|---|---|---|---|---|---|---|---|---|---|
| value | up, % | value | up, % | value | up, % | value | up, % | |||
| AAPL | 205.35 | 117.22 | -43 | 44.43 | -78 | 19.36 | -91 | 61.36 | -70 | |
| AXP | 276.85 | 115.73 | -58 | n/a | n/a | n/a | n/a | n/a | n/a | |
| BA | 185.46 | n/a | n/a | 0.00 | -100 | 0.00 | -100 | 0.00 | -100 | |
| CAT | 323.68 | 230.32 | -29 | 73.15 | -77 | 58.60 | -82 | 108.17 | -67 | |
| CSCO | 59.33 | 58.53 | -1 | 33.20 | -44 | 0.00 | -100 | 7.08 | -88 | |
| CVX | 138.50 | 197.84 | 43 | 16.05 | -88 | 35.23 | -75 | 107.36 | -22 | |
| DIS | 92.49 | 105.93 | 15 | 6.56 | -93 | 17.39 | -81 | 29.45 | -68 | |
| DOW | 30.42 | 31.98 | 5 | 0.00 | -100 | 0.00 | -100 | 7.67 | -75 | |
| GS | 566.10 | n/a | n/a | 48.15 | -91 | 383.79 | -32 | 1003.03 | 77 | |
| HD | 364.52 | 364.81 | 0 | 83.16 | -77 | 0.00 | -100 | 79.75 | -78 | |
| IBM | 245.55 | 328.44 | 34 | 16.68 | -93 | 0.00 | -100 | 60.80 | -75 | |
| INTC | 20.62 | 27.13 | 32 | 3.63 | -82 | 0.00 | -100 | 0.00 | -100 | |
| JNJ | 156.12 | 161.27 | 3 | 89.06 | -43 | 0.00 | -100 | 72.10 | -54 | |
| JPM | 252.51 | 150.93 | -40 | 0.00 | -100 | 126.24 | -50 | 449.55 | 78 | |
| KO | 71.65 | 39.94 | -44 | 22.80 | -68 | 0.00 | -100 | 26.67 | -63 | |
| MCD | 311.96 | 263.12 | -16 | 0.00 | -100 | 0.00 | -100 | 0.00 | -100 | |
| MMM | 142.08 | n/a | n/a | 70.02 | -51 | 0.00 | -100 | 0.00 | -100 | |
| MRK | 83.18 | 117.97 | 42 | 59.49 | -28 | 0.00 | -100 | 98.58 | 19 | |
| MSFT | 435.28 | 194.34 | -55 | 212.98 | -51 | 35.44 | -92 | 273.41 | -37 | |
| NKE | 58.59 | 85.59 | 46 | 11.72 | -80 | 6.69 | -89 | 31.26 | -47 | |
| PFE | 24.20 | 39.32 | 62 | 5.10 | -79 | 0.00 | -100 | 23.46 | -3 | |
| PG | 160.52 | 179.57 | 12 | 67.97 | -58 | 0.00 | -100 | 65.73 | -59 | |
| TRV | 267.41 | 139.51 | -48 | 0.00 | -100 | 150.71 | -44 | 434.12 | 62 | |
| UNH | 399.92 | 471.85 | 18 | 316.73 | -21 | 0.00 | -100 | 259.56 | -35 | |
| V | 347.60 | 177.28 | -49 | 194.98 | -44 | 34.33 | -90 | 215.53 | -38 | |
| VZ | 43.74 | 112.53 | 157 | 46.02 | 5 | 0.00 | -100 | 36.13 | -17 | |
| WBA | 10.98 | n/a | n/a | 0.00 | -100 | 0.00 | -100 | 0.00 | -100 | |
| WMT | 98.75 | 75.12 | -24 | 5.73 | -94 | 7.35 | -93 | 31.21 | -68 | |
| XOM | 106.21 | 185.70 | 75 | 20.77 | -80 | 39.68 | -63 | 0.00 | -100 | |