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.	137.59	57.13	-58
AXP	American Expr American Express Company	153.24	n/a	n/a
BA	The Boeing Co The Boeing Company	120.70	0.00	-100
CAT	Caterpillar I Caterpillar Inc.	197.82	74.85	-62
CSCO	Cisco Systems Cisco Systems, Inc.	42.94	20.77	-52
CVX	Chevron Corpo Chevron Corporation	167.82	93.74	-44
DIS	The Walt Disn The Walt Disney Company	102.42	28.06	-73
DOW	Dow Inc. Dow Inc.	68.11	53.84	-21
GS	The Goldman S The Goldman Sachs Group,	306.80	n/a	n/a
HD	The Home Depo The Home Depot, Inc.	287.19	92.66	-68
IBM	International International Business Ma	128.48	76.50	-40
INTC	Intel Corpora Intel Corporation	41.65	42.70	3
JNJ	Johnson & Joh Johnson & Johnson	176.98	118.10	-33
JPM	JPMorgan Chas JPMorgan Chase & Co.	117.34	n/a	n/a
KO	CocaCola Comp CocaCola Company (The)	60.98	25.63	-58
MCD	McDonald's Co McDonald's Corporation	233.91	59.83	-74
MMM	3M Company 3M Company	143.83	97.31	-32
MRK	Merck & Co., Merck & Co., Inc.	93.55	51.71	-45
MSFT	Microsoft Cor Microsoft Corporation	252.56	173.94	-31
NKE	NIKE, Inc. NIKE, Inc.	108.00	68.31	-37
PFE	Pfizer Inc. Pfizer Inc.	52.47	32.42	-38
PG	Procter & Gam Procter & Gamble Company	141.79	55.24	-61
TRV	The Travelers The Travelers Companies,	168.24	n/a	n/a
UNH	UnitedHealth UnitedHealth Group Incorp	485.73	333.19	-31
V	Visa Inc. Visa Inc.	199.03	n/a	n/a
VZ	Verizon Commu Verizon Communications In	49.53	51.96	5
WBA	Walgreens Boo Walgreens Boots Alliance,	40.96	38.86	-5
WMT	Walmart Inc. Walmart Inc.	119.20	101.01	-15
XOM	Exxon Mobil C Exxon Mobil Corporation	91.86	66.71	-27

Ticker	Company Name	Stock price, $	Intrinsic value	Up/down pot'l, %
AAPL	Apple Inc. Apple Inc.	137.59	57.13	-58
AXP	American Expr American Express Company	153.24	n/a	n/a
BA	The Boeing Co The Boeing Company	120.70	0.00	-100
CAT	Caterpillar I Caterpillar Inc.	197.82	74.85	-62
CSCO	Cisco Systems Cisco Systems, Inc.	42.94	20.77	-52
CVX	Chevron Corpo Chevron Corporation	167.82	93.74	-44
DIS	The Walt Disn The Walt Disney Company	102.42	28.06	-73
DOW	Dow Inc. Dow Inc.	68.11	53.84	-21
GS	The Goldman S The Goldman Sachs Group,	306.80	n/a	n/a
HD	The Home Depo The Home Depot, Inc.	287.19	92.66	-68
IBM	International International Business Ma	128.48	76.50	-40
INTC	Intel Corpora Intel Corporation	41.65	42.70	3
JNJ	Johnson & Joh Johnson & Johnson	176.98	118.10	-33
JPM	JPMorgan Chas JPMorgan Chase & Co.	117.34	n/a	n/a
KO	CocaCola Comp CocaCola Company (The)	60.98	25.63	-58

Ticker	Company Name	Stock price, $	Intrinsic value	Up/down pot'l, %
MCD	McDonald's Co McDonald's Corporation	233.91	59.83	-74
MMM	3M Company 3M Company	143.83	97.31	-32
MRK	Merck & Co., Merck & Co., Inc.	93.55	51.71	-45
MSFT	Microsoft Cor Microsoft Corporation	252.56	173.94	-31
NKE	NIKE, Inc. NIKE, Inc.	108.00	68.31	-37
PFE	Pfizer Inc. Pfizer Inc.	52.47	32.42	-38
PG	Procter & Gam Procter & Gamble Company	141.79	55.24	-61
TRV	The Travelers The Travelers Companies,	168.24	n/a	n/a
UNH	UnitedHealth UnitedHealth Group Incorp	485.73	333.19	-31
V	Visa Inc. Visa Inc.	199.03	n/a	n/a
VZ	Verizon Commu Verizon Communications In	49.53	51.96	5
WBA	Walgreens Boo Walgreens Boots Alliance,	40.96	38.86	-5
WMT	Walmart Inc. Walmart Inc.	119.20	101.01	-15
XOM	Exxon Mobil C Exxon Mobil Corporation	91.86	66.71	-27