| Ticker | Intrinsic value upside | ||
|---|---|---|---|
| CVM* | GD* | GF* | |
| ADM | -72% | -26% | -77% |
| BF.B | -73% | -83% | -46% |
| CAG | -77% | -100% | -72% |
| CHD | -71% | -87% | 6% |
| CL | -61% | -77% | -37% |
| CLX | -47% | -75% | -4% |
| COST | -44% | -72% | -28% |
| COTY | premium content | ||
| CPB | premium content | ||
| EL | premium content | ||
| GIS | premium content | ||
| HRL | premium content | ||
| HSY | premium content | ||
| K | premium content | ||
| KHC | premium content | ||
| KMB | premium content | ||
| KO | premium content | ||
| KR | premium content | ||
| LW | premium content | ||
| MDLZ | premium content | ||
| MKC | premium content | ||
| MNST | premium content | ||
| MO | premium content | ||
| PEP | premium content | ||
| PG | premium content | ||
| PM | premium content | ||
| SJM | premium content | ||
| STZ | premium content | ||
| SYY | premium content | ||
| TAP | premium content | ||
| TSN | premium content | ||
| WBA | premium content | ||
| WMT | n/a | n/a | n/a |
*CVM - Chepakovich valuation model
*GD - Graham-Dodd valuation method
*GF - Graham formula
*CVM - Chepakovich valuation model
*GD - Graham-Dodd valuation method
*GF - Graham formula
| Ticker | Company Name | Stock price, $ | Latest FY stmt date | Revenue growth rate, % | Intrinsic value | |||||
|---|---|---|---|---|---|---|---|---|---|---|
| Chepakovich | Graham -Dodd | Graham formula | ||||||||
| ADM | Archer Daniels Midland Co | 66.50 | 2020-12-31 | -6.3 | $18.74 | -72% | $49.49 | -26% | $15.43 | -77% |
| BF.B | Brown-Forman Corporation | 76.17 | 2020-04-30 | +2.4 | $20.38 | -73% | $13.27 | -83% | $41.47 | -46% |
| CAG | Conagra Brands Inc. | 37.50 | 2020-05-31 | -5.7 | $8.68 | -77% | $0.00 | -100% | $10.62 | -72% |
| CHD | Church & Dwight Co., Inc. | 87.40 | 2020-12-31 | +4.7 | $25.25 | -71% | $11.40 | -87% | $93.02 | 6% |
| CL | Colgate-Palmolive Company | 82.05 | 2020-12-31 | -1.1 | $32.20 | -61% | $18.98 | -77% | $51.62 | -37% |
| CLX | The Clorox Company | 181.98 | 2020-06-30 | +2.2 | $96.56 | -47% | $45.94 | -75% | $175.15 | -4% |
| COST | Costco Wholesale Corporat | 372.20 | 2020-08-31 | +5.0 | $206.82 | -44% | $104.50 | -72% | $269.37 | -28% |
| COTY | Coty Inc. | 8.69 | 2020-06-30 | +3.7 | premium content | |||||
| CPB | Campbell Soup Company | 49.20 | 2020-07-31 | +0.5 | premium content | |||||
| EL | The Estee Lauder Companie | 290.07 | 2020-06-30 | +4.4 | premium content | |||||
| GIS | General Mills, Inc. | 62.96 | 2020-05-31 | +0.3 | premium content | |||||
| HRL | Hormel Foods Corporation | 46.88 | 2020-10-31 | +1.7 | premium content | |||||
| HSY | Hershey Company (The) | 167.60 | 2020-12-31 | +2.3 | premium content | |||||
| K | Kellogg Company | 66.42 | 2020-12-31 | -0.5 | premium content | |||||
| KHC | The Kraft Heinz Company | 42.92 | 2020-12-31 | +5.4 | premium content | |||||
| KMB | Kimberly-Clark Corporatio | 132.98 | 2020-12-31 | -1.1 | premium content | |||||
| KO | CocaCola Company (The) | 54.04 | 2020-12-31 | -5.3 | premium content | |||||
| KR | The Kroger Co. | 36.63 | 2021-01-31 | +3.3 | premium content | |||||
| LW | Lamb Weston Holdings Inc. | 76.75 | 2020-05-31 | +4.7 | premium content | |||||
| MDLZ | Mondelez International, I | 61.56 | 2020-12-31 | -5.6 | premium content | |||||
| MKC | McCormick & Company, Inco | 88.94 | 2020-11-30 | +3.7 | premium content | |||||
| MNST | Monster Beverage Corporat | 89.79 | 2020-12-31 | +7.1 | premium content | |||||
| MO | Altria Group, Inc. | 49.35 | 2020-12-31 | +0.8 | premium content | |||||
| PEP | PepsiCo, Inc. | 144.23 | 2020-12-31 | +0.3 | premium content | |||||
| PG | Procter & Gamble Company | 135.54 | 2020-06-30 | -2.7 | premium content | |||||
| PM | Philip Morris Internation | 96.20 | 2020-12-31 | -36.8 | premium content | |||||
| SJM | The J. M. Smucker Company | 134.80 | 2020-04-30 | +4.3 | premium content | |||||
| STZ | Constellation Brands Inc | 229.75 | 2020-02-29 | +8.4 | premium content | |||||
| SYY | Sysco Corporation | 81.72 | 2020-06-30 | +3.5 | premium content | |||||
| TAP | Molson Coors Beverage Com | 57.38 | 2020-12-31 | +8.7 | premium content | |||||
| TSN | Tyson Foods, Inc. | 79.16 | 2020-09-30 | +2.7 | premium content | |||||
| WBA | Walgreens Boots Alliance, | 53.04 | 2020-08-31 | +6.3 | premium content | |||||
| WMT | Walmart Inc. | 135.94 | 2021-01-31 | +1.8 | $n/a | n/a | $n/a | n/a | $n/a | n/a |