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.	165.35	57.12	-65
AXP	American Expr American Express Company	157.51	n/a	n/a
BA	The Boeing Co The Boeing Company	165.04	0.00	-100
CAT	Caterpillar I Caterpillar Inc.	185.39	74.85	-60
CSCO	Cisco Systems Cisco Systems, Inc.	45.01	20.77	-54
CVX	Chevron Corpo Chevron Corporation	153.64	93.74	-39
DIS	The Walt Disn The Walt Disney Company	106.63	28.06	-74
DOW	Dow Inc. Dow Inc.	51.49	53.84	5
GS	The Goldman S The Goldman Sachs Group,	334.67	n/a	n/a
HD	The Home Depo The Home Depot, Inc.	309.69	92.66	-70
IBM	International International Business Ma	132.48	76.50	-42
INTC	Intel Corpora Intel Corporation	35.39	42.70	21
JNJ	Johnson & Joh Johnson & Johnson	171.11	118.10	-31
JPM	JPMorgan Chas JPMorgan Chase & Co.	115.76	n/a	n/a
KO	CocaCola Comp CocaCola Company (The)	63.38	25.63	-60
MCD	McDonald's Co McDonald's Corporation	259.23	59.83	-77
MMM	3M Company 3M Company	147.41	97.31	-34
MRK	Merck & Co., Merck & Co., Inc.	87.41	51.10	-42
MSFT	Microsoft Cor Microsoft Corporation	282.91	173.95	-39
NKE	NIKE, Inc. NIKE, Inc.	113.87	68.31	-40
PFE	Pfizer Inc. Pfizer Inc.	49.27	32.42	-34
PG	Procter & Gam Procter & Gamble Company	144.72	55.24	-62
TRV	The Travelers The Travelers Companies,	158.96	n/a	n/a
UNH	UnitedHealth UnitedHealth Group Incorp	535.06	333.39	-38
V	Visa Inc. Visa Inc.	215.87	n/a	n/a
VZ	Verizon Commu Verizon Communications In	44.95	51.96	16
WBA	Walgreens Boo Walgreens Boots Alliance,	38.99	38.86	0
WMT	Walmart Inc. Walmart Inc.	126.58	101.01	-20
XOM	Exxon Mobil C Exxon Mobil Corporation	88.45	66.71	-25

Ticker	Company Name	Stock price, $	Intrinsic value	Up/down pot'l, %
AAPL	Apple Inc. Apple Inc.	165.35	57.12	-65
AXP	American Expr American Express Company	157.51	n/a	n/a
BA	The Boeing Co The Boeing Company	165.04	0.00	-100
CAT	Caterpillar I Caterpillar Inc.	185.39	74.85	-60
CSCO	Cisco Systems Cisco Systems, Inc.	45.01	20.77	-54
CVX	Chevron Corpo Chevron Corporation	153.64	93.74	-39
DIS	The Walt Disn The Walt Disney Company	106.63	28.06	-74
DOW	Dow Inc. Dow Inc.	51.49	53.84	5
GS	The Goldman S The Goldman Sachs Group,	334.67	n/a	n/a
HD	The Home Depo The Home Depot, Inc.	309.69	92.66	-70
IBM	International International Business Ma	132.48	76.50	-42
INTC	Intel Corpora Intel Corporation	35.39	42.70	21
JNJ	Johnson & Joh Johnson & Johnson	171.11	118.10	-31
JPM	JPMorgan Chas JPMorgan Chase & Co.	115.76	n/a	n/a
KO	CocaCola Comp CocaCola Company (The)	63.38	25.63	-60

Ticker	Company Name	Stock price, $	Intrinsic value	Up/down pot'l, %
MCD	McDonald's Co McDonald's Corporation	259.23	59.83	-77
MMM	3M Company 3M Company	147.41	97.31	-34
MRK	Merck & Co., Merck & Co., Inc.	87.41	51.10	-42
MSFT	Microsoft Cor Microsoft Corporation	282.91	173.95	-39
NKE	NIKE, Inc. NIKE, Inc.	113.87	68.31	-40
PFE	Pfizer Inc. Pfizer Inc.	49.27	32.42	-34
PG	Procter & Gam Procter & Gamble Company	144.72	55.24	-62
TRV	The Travelers The Travelers Companies,	158.96	n/a	n/a
UNH	UnitedHealth UnitedHealth Group Incorp	535.06	333.39	-38
V	Visa Inc. Visa Inc.	215.87	n/a	n/a
VZ	Verizon Commu Verizon Communications In	44.95	51.96	16
WBA	Walgreens Boo Walgreens Boots Alliance,	38.99	38.86	0
WMT	Walmart Inc. Walmart Inc.	126.58	101.01	-20
XOM	Exxon Mobil C Exxon Mobil Corporation	88.45	66.71	-25