| 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. | 202.38 | 88.78 | -56 | 57.43 | -72 | 19.36 | -90 | 61.36 | -70 |
| AXP | American Expr American Express Company | 294.27 | 58.70 | -80 | 453.74 | 54 | 65.64 | -78 | 254.46 | -14 |
| BA | The Boeing Co The Boeing Company | 221.90 | 35.67 | -84 | 0.00 | -100 | n/a | n/a | 103.09 | -54 |
| CAT | Caterpillar I Caterpillar Inc. | 428.69 | 266.21 | -38 | 30.24 | -93 | 58.60 | -86 | 108.17 | -75 |
| CSCO | Cisco Systems Cisco Systems, Inc. | 67.11 | 52.78 | -21 | 15.93 | -76 | n/a | n/a | 7.08 | -89 |
| CVX | Chevron Corpo Chevron Corporation | 151.40 | 158.96 | 5 | 0.00 | -100 | 32.62 | -78 | 62.53 | -59 |
| DIS | The Walt Disn The Walt Disney Company | 116.59 | 87.34 | -25 | 2.10 | -98 | 17.39 | -85 | 29.45 | -75 |
| DOW | Dow Inc. Dow Inc. | 21.79 | 3.74 | -83 | 0.00 | -100 | n/a | n/a | 7.13 | -67 |
| GS | The Goldman S The Goldman Sachs Group, | 709.57 | 1056.64 | 49 | 973.28 | 37 | 365.95 | -48 | 1003.03 | 41 |
| HD | The Home Depo The Home Depot, Inc. | 373.66 | 325.53 | -13 | 7.30 | -98 | n/a | n/a | 184.54 | -51 |
| IBM | International International Business Ma | 250.05 | 279.01 | 12 | 19.03 | -92 | n/a | n/a | 60.80 | -76 |
| INTC | Intel Corpora Intel Corporation | 19.31 | 1.04 | -95 | 4.03 | -79 | n/a | n/a | n/a | n/a |
| JNJ | Johnson & Joh Johnson & Johnson | 167.33 | 93.02 | -44 | 28.71 | -83 | n/a | n/a | 72.10 | -57 |
| JPM | JPMorgan Chas JPMorgan Chase & Co. | 289.37 | 184.95 | -36 | 0.00 | -100 | 126.24 | -56 | 449.55 | 55 |
| KO | CocaCola Comp CocaCola Company (The) | 68.86 | 52.97 | -23 | 5.86 | -91 | n/a | n/a | 26.67 | -61 |
| MCD | McDonald's Co McDonald's Corporation | 302.89 | 240.46 | -21 | 19.36 | -94 | n/a | n/a | 110.60 | -63 |
| MMM | 3M Company 3M Company | 144.41 | 102.46 | -29 | 0.00 | -100 | n/a | n/a | n/a | n/a |
| MRK | Merck & Co., Merck & Co., Inc. | 79.29 | 79.51 | 0 | 58.34 | -26 | n/a | n/a | 98.94 | 25 |
| MSFT | Microsoft Cor Microsoft Corporation | 524.11 | 179.31 | -66 | 168.98 | -68 | 35.44 | -93 | 273.41 | -48 |
| NKE | NIKE, Inc. NIKE, Inc. | 74.62 | 70.83 | -5 | 4.03 | -95 | 6.69 | -91 | 31.26 | -58 |