| 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. | 271.49 | 165.46 | -39 | 151.27 | -44 | 26.92 | -90 | 106.79 | -61 |
| AXP | American Expr American Express Company | 352.89 | 143.21 | -59 | 493.37 | 40 | 65.55 | -81 | 254.10 | -28 |
| BA | The Boeing Co The Boeing Company | 179.70 | 83.67 | -53 | 65.15 | -64 | n/a | n/a | 103.09 | -43 |
| CAT | Caterpillar I Caterpillar Inc. | 550.43 | 298.85 | -46 | 294.01 | -47 | 58.60 | -89 | 108.17 | -80 |
| CSCO | Cisco Systems Cisco Systems, Inc. | 76.10 | 63.53 | -17 | 34.75 | -54 | n/a | n/a | 34.45 | -55 |
| CVX | Chevron Corpo Chevron Corporation | 149.98 | 156.96 | 5 | 61.86 | -59 | 32.62 | -78 | 62.53 | -58 |
| DIS | The Walt Disn The Walt Disney Company | 104.28 | 84.79 | -19 | 48.99 | -53 | 17.39 | -83 | 29.45 | -72 |
| DOW | Dow Inc. Dow Inc. | 22.20 | 19.56 | -12 | 14.41 | -35 | n/a | n/a | 7.13 | -68 |
| GS | The Goldman S The Goldman Sachs Group, | 774.03 | 789.19 | 2 | 4395.89 | 468 | 365.95 | -53 | 1061.29 | 37 |
| HD | The Home Depo The Home Depot, Inc. | 343.32 | 334.01 | -3 | 144.14 | -58 | n/a | n/a | 184.54 | -46 |
| IBM | International International Business Ma | 297.44 | 269.63 | -9 | 115.04 | -61 | n/a | n/a | 60.86 | -80 |
| INTC | Intel Corpora Intel Corporation | 34.50 | 9.06 | -74 | 10.64 | -69 | n/a | n/a | n/a | n/a |
| JNJ | Johnson & Joh Johnson & Johnson | 203.90 | 137.78 | -32 | 85.62 | -58 | n/a | n/a | 72.10 | -65 |
| JPM | JPMorgan Chas JPMorgan Chase & Co. | 298.02 | 137.95 | -54 | 174.18 | -42 | 126.24 | -58 | 515.72 | 73 |
| KO | CocaCola Comp CocaCola Company (The) | 72.95 | 60.33 | -17 | 33.83 | -54 | n/a | n/a | 26.67 | -63 |
| MCD | McDonald's Co McDonald's Corporation | 309.35 | 271.02 | -12 | 144.50 | -53 | n/a | n/a | 110.60 | -64 |
| MMM | 3M Company 3M Company | 168.09 | 106.56 | -37 | 60.29 | -64 | n/a | n/a | 60.15 | -64 |
| MRK | Merck & Co., Merck & Co., Inc. | 97.76 | 88.62 | -9 | 64.06 | -34 | n/a | n/a | 98.94 | 1 |
| MSFT | Microsoft Cor Microsoft Corporation | 472.12 | 294.52 | -38 | 318.82 | -32 | 50.03 | -89 | 307.95 | -35 |
| NKE | NIKE, Inc. NIKE, Inc. | 62.80 | 56.75 | -10 | 30.83 | -51 | n/a | n/a | n/a | n/a |