| Ticker | Intrinsic value upside | ||
|---|---|---|---|
| CVM* | GD* | GF* | |
| ALB | -90% | -78% | -76% |
| AMCR | -90% | -77% | 72% |
| APD | -74% | -59% | -99% |
| AVY | -64% | -79% | -27% |
| BLL | -93% | -97% | -39% |
| CE | -73% | -23% | 35% |
| CF | -71% | -66% | -63% |
| CTVA | premium content | ||
| DD | premium content | ||
| DOW | premium content | ||
| ECL | premium content | ||
| EMN | premium content | ||
| FCX | premium content | ||
| FMC | premium content | ||
| IFF | premium content | ||
| IP | premium content | ||
| LIN | premium content | ||
| LYB | premium content | ||
| MLM | premium content | ||
| MOS | premium content | ||
| NEM | premium content | ||
| NUE | premium content | ||
| PKG | premium content | ||
| PPG | premium content | ||
| SEE | premium content | ||
| SHW | premium content | ||
| VMC | premium content | ||
| WRK | 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 | ||||||||
| ALB | Albemarle Corporation | 206.84 | 2020-12-31 | -2.2 | $20.28 | -90% | $46.26 | -78% | $48.78 | -76% |
| AMCR | Amcor PLC | 11.60 | 2020-06-30 | +14.6 | $1.22 | -90% | $2.70 | -77% | $19.92 | 72% |
| APD | Air Products and Chemical | 287.67 | 2020-09-30 | -8.3 | $75.35 | -74% | $116.63 | -59% | $3.79 | -99% |
| AVY | Avery Dennison Corporatio | 212.76 | 2020-12-31 | +2.0 | $77.32 | -64% | $45.11 | -79% | $154.46 | -27% |
| BLL | Ball Corporation | 79.03 | 2020-12-31 | +3.7 | $5.70 | -93% | $2.51 | -97% | $47.93 | -39% |
| CE | Celanese Corporation | 152.53 | 2020-12-31 | -3.1 | $41.60 | -73% | $117.64 | -23% | $206.55 | 35% |
| CF | CF Industries Holdings, I | 45.05 | 2020-12-31 | -3.4 | $13.02 | -71% | $15.51 | -66% | $16.62 | -63% |
| CTVA | Corteva, Inc. | 42.27 | 2019-12-31 | -3.4 | premium content | |||||
| DD | DuPont de Nemours, Inc. | 74.26 | 2020-12-31 | -15.4 | premium content | |||||
| DOW | Dow Inc. | 60.99 | 2020-12-31 | -6.8 | premium content | |||||
| ECL | Ecolab Inc. | 217.80 | 2020-12-31 | +3.5 | premium content | |||||
| EMN | Eastman Chemical Company | 109.02 | 2020-12-31 | -0.1 | premium content | |||||
| FCX | Freeport-McMoRan Inc. | 35.65 | 2020-12-31 | -2.7 | premium content | |||||
| FMC | FMC Corporation | 98.63 | 2020-12-31 | -0.1 | premium content | |||||
| IFF | International Flavors & F | 147.79 | 2020-12-31 | +1.3 | premium content | |||||
| IP | International Paper Compa | 57.72 | 2020-12-31 | -6.8 | premium content | |||||
| LIN | Linde plc | 305.62 | 2020-12-31 | +5.4 | premium content | |||||
| LYB | LyondellBasell Industries | 97.00 | 2020-12-31 | -9.1 | premium content | |||||
| MLM | Martin Marietta Materials | 366.20 | 2020-12-31 | +4.6 | premium content | |||||
| MOS | The Mosaic Company | 30.61 | 2020-12-31 | +3.7 | premium content | |||||
| NEM | Newmont Corporation | 61.86 | 2020-12-31 | +2.5 | premium content | |||||
| NUE | Nucor Corporation | 104.90 | 2020-12-31 | -1.5 | premium content | |||||
| PKG | Packaging Corporation of | 138.73 | 2020-12-31 | +4.7 | premium content | |||||
| PPG | PPG Industries, Inc. | 163.81 | 2020-12-31 | -2.4 | premium content | |||||
| SEE | Sealed Air Corporation | 57.98 | 2020-12-31 | -8.1 | premium content | |||||
| SHW | The Sherwin-Williams Comp | 296.23 | 2020-12-31 | +1.3 | premium content | |||||
| VMC | Vulcan Materials Company | 179.66 | 2020-12-31 | -0.8 | premium content | |||||
| WRK | WestRock Company | 48.74 | 2020-09-30 | +4.3 | premium content | |||||