| 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. | 278.28 | 165.46 | -41 | 151.27 | -46 | 26.92 | -90 | 106.79 | -62 |
| AXP | American Expr American Express Company | 382.56 | 143.21 | -63 | 493.37 | 29 | 65.55 | -83 | 254.10 | -34 |
| BA | The Boeing Co The Boeing Company | 204.38 | 83.67 | -59 | 65.15 | -68 | n/a | n/a | 103.09 | -50 |
| CAT | Caterpillar I Caterpillar Inc. | 597.89 | 298.85 | -50 | 294.01 | -51 | 58.60 | -90 | 108.17 | -82 |
| CSCO | Cisco Systems Cisco Systems, Inc. | 77.80 | 63.53 | -18 | 34.75 | -55 | n/a | n/a | 34.45 | -56 |
| CVX | Chevron Corpo Chevron Corporation | 149.99 | 156.96 | 5 | 61.86 | -59 | 32.62 | -78 | 62.53 | -58 |
| DIS | The Walt Disn The Walt Disney Company | 111.60 | 84.79 | -24 | 48.99 | -56 | 17.39 | -84 | 29.45 | -74 |
| DOW | Dow Inc. Dow Inc. | 23.97 | 19.56 | -18 | 14.41 | -40 | n/a | n/a | 7.13 | -70 |
| GS | The Goldman S The Goldman Sachs Group, | 887.96 | 789.19 | -11 | 4395.89 | 395 | 365.95 | -59 | 1061.29 | 20 |
| HD | The Home Depo The Home Depot, Inc. | 359.65 | 334.01 | -7 | 144.14 | -60 | n/a | n/a | 184.54 | -49 |
| IBM | International International Business Ma | 309.24 | 269.63 | -13 | 115.04 | -63 | n/a | n/a | 60.86 | -80 |
| INTC | Intel Corpora Intel Corporation | 37.81 | 9.06 | -76 | 10.64 | -72 | n/a | n/a | n/a | n/a |
| JNJ | Johnson & Joh Johnson & Johnson | 211.58 | 137.78 | -35 | 85.62 | -60 | n/a | n/a | 72.10 | -66 |
| JPM | JPMorgan Chas JPMorgan Chase & Co. | 318.52 | 137.95 | -57 | 174.18 | -45 | 126.24 | -60 | 515.72 | 62 |
| KO | CocaCola Comp CocaCola Company (The) | 70.52 | 60.33 | -14 | 33.83 | -52 | n/a | n/a | 26.67 | -62 |
| MCD | McDonald's Co McDonald's Corporation | 316.72 | 271.02 | -14 | 144.50 | -54 | n/a | n/a | 110.60 | -65 |
| MMM | 3M Company 3M Company | 168.90 | 106.56 | -37 | 60.29 | -64 | n/a | n/a | 60.15 | -64 |
| MRK | Merck & Co., Merck & Co., Inc. | 100.30 | 88.62 | -12 | 64.06 | -36 | n/a | n/a | 98.94 | -1 |
| MSFT | Microsoft Cor Microsoft Corporation | 478.53 | 294.52 | -38 | 318.82 | -33 | 50.03 | -90 | 307.95 | -36 |
| NKE | NIKE, Inc. NIKE, Inc. | 67.47 | 56.75 | -16 | 30.83 | -54 | n/a | n/a | n/a | n/a |