| Ticker | Intrinsic value upside | ||
|---|---|---|---|
| CVM* | GD* | GF* | |
| ADM | -64% | -16% | -82% |
| BF.B | -66% | -78% | -39% |
| CAG | -59% | -87% | -56% |
| CHD | -69% | -86% | -18% |
| CL | -66% | -77% | -32% |
| CLX | -59% | -72% | -41% |
| COST | -67% | -77% | -51% |
| 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 | premium content | ||
*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 | 58.75 | 2020-12-31 | -7.0 | $21.11 | -64% | $49.45 | -16% | $10.52 | -82% |
| BF.B | Brown-Forman Corporation | 69.96 | 2021-04-30 | +1.8 | $23.86 | -66% | $15.47 | -78% | $42.74 | -39% |
| CAG | Conagra Brands Inc. | 32.39 | 2021-05-31 | -6.1 | $13.30 | -59% | $4.10 | -87% | $14.28 | -56% |
| CHD | Church & Dwight Co., Inc. | 83.77 | 2020-12-31 | +1.2 | $25.90 | -69% | $11.40 | -86% | $68.36 | -18% |
| CL | Colgate-Palmolive Company | 78.25 | 2020-12-31 | -0.9 | $26.80 | -66% | $17.66 | -77% | $53.02 | -32% |
| CLX | The Clorox Company | 165.61 | 2020-06-30 | -2.5 | $67.94 | -59% | $45.94 | -72% | $98.22 | -41% |
| COST | Costco Wholesale Corporat | 435.04 | 2020-08-31 | +2.1 | $141.99 | -67% | $101.30 | -77% | $211.50 | -51% |
| COTY | Coty Inc. | 8.07 | 2020-06-30 | -16.3 | premium content | |||||
| CPB | Campbell Soup Company | 42.45 | 2020-07-31 | +1.8 | premium content | |||||
| EL | The Estee Lauder Companie | 325.78 | 2020-06-30 | -9.8 | premium content | |||||
| GIS | General Mills, Inc. | 57.63 | 2021-05-31 | -4.0 | premium content | |||||
| HRL | Hormel Foods Corporation | 45.56 | 2020-10-31 | -6.3 | premium content | |||||
| HSY | Hershey Company (The) | 178.16 | 2020-12-31 | -2.7 | premium content | |||||
| K | Kellogg Company | 62.02 | 2020-12-31 | -1.3 | premium content | |||||
| KHC | The Kraft Heinz Company | 36.94 | 2020-12-31 | +1.1 | premium content | |||||
| KMB | Kimberly-Clark Corporatio | 133.70 | 2020-12-31 | -1.8 | premium content | |||||
| KO | CocaCola Company (The) | 56.10 | 2020-12-31 | -5.4 | premium content | |||||
| KR | The Kroger Co. | 41.92 | 2021-01-31 | -4.4 | premium content | |||||
| LW | Lamb Weston Holdings Inc. | 65.39 | 2021-05-31 | +14.0 | premium content | |||||
| MDLZ | Mondelez International, I | 61.72 | 2020-12-31 | -7.2 | premium content | |||||
| MKC | McCormick & Company, Inco | 83.18 | 2020-11-30 | -2.7 | premium content | |||||
| MNST | Monster Beverage Corporat | 92.01 | 2020-12-31 | +2.4 | premium content | |||||
| MO | Altria Group, Inc. | 47.03 | 2020-12-31 | -11.8 | premium content | |||||
| PEP | PepsiCo, Inc. | 154.05 | 2020-12-31 | +13.2 | premium content | |||||
| PG | Procter & Gamble Company | 142.43 | 2020-06-30 | -4.1 | premium content | |||||
| PM | Philip Morris Internation | 99.49 | 2020-12-31 | -29.7 | premium content | |||||
| SJM | The J. M. Smucker Company | 128.83 | 2021-04-30 | +0.8 | premium content | |||||
| STZ | Constellation Brands Inc | 219.39 | 2021-02-28 | +3.7 | premium content | |||||
| SYY | Sysco Corporation | 71.75 | 2020-06-30 | -12.1 | premium content | |||||
| TAP | Molson Coors Beverage Com | 48.02 | 2020-12-31 | +4.3 | premium content | |||||
| TSN | Tyson Foods, Inc. | 70.36 | 2020-09-30 | +0.9 | premium content | |||||
| WBA | Walgreens Boots Alliance, | 46.54 | 2020-08-31 | -4.8 | premium content | |||||
| WMT | Walmart Inc. | 142.84 | 2021-01-31 | -1.2 | premium content | |||||