| Symbol |
Company |
Next Earnings
Date |
Long Term Debt |
Revenue |
Debt Load |
ROIC(Avg) |
EquityGrowth(Avg) |
EquityGrowth2Y(Avg) |
EquityGrowth4Y(Avg) |
EPSGrowth(Avg) |
EPSGrowth2Y(Avg) |
EPSGrowth4Y(Avg) |
RevenueGrowth(Avg) |
RevenueGrowthQtr(Avg) |
RevenueGrowth2Y(Avg) |
RevenueGrowth4Y(Avg) |
FreeCashflowGrowth(Avg) |
OperatingCashflow(Avg) |
WorkingCapital(Avg) |
BVPS |
EPS |
PE |
LowPE |
TrailingPE |
AverageLowTrailing |
CurrentStockEstimatePrice |
PriceEstimate10Y |
TodaysPriceForRequiredReturn |
MOS |
MOS80 |
IntrinsicValue |
RGV |
LatestPrice |
UpsidePcnt |
DownsidePcnt |
MeanTargetPrice |
LowTargetPrice |
HighTargetPrice |
Bargain(MOS) |
Bargain(MOS80) |
DateGenerated |
| SSTK |
SHUTTERSTOCK
INC. |
5/5/2014 |
$0.00 |
$236,000,000.00 |
Pass |
105.00% |
63.00% |
0.00% |
0.00% |
83.00% |
0.00% |
83.00% |
31.00% |
38.00% |
0.00% |
27.00% |
11.00% |
$45,400,000.00 |
$60,000,000.00 |
$5.21 |
$0.77 |
$97.21 |
$1.54 |
$97.21 |
$49.38 |
$38.02 |
$5,114.69 |
$1,264.27 |
$632.14 |
$1,011.42 |
$134.79 |
$1.80 |
$74.85 |
34.00% |
0.00% |
$90.50 |
$75.00 |
$100.00 |
Yes |
Yes |
3/28/2014 |
| CYOU |
CHANGYOU.COM
LIMITED |
01/01/0001 |
$6,252,000.00 |
$738,000,000.00 |
Pass |
60.00% |
35.00% |
0.00% |
22.00% |
270.00% |
0.00% |
3.00% |
112.00% |
12.00% |
0.00% |
16.00% |
426.00% |
$211,333,344.00 |
$177,875,008.00 |
$16.96 |
$5.04 |
$5.52 |
$10.08 |
$5.52 |
$7.80 |
$39.31 |
$803.75 |
$198.67 |
$99.34 |
$158.94 |
$2,764.87 |
$99.31 |
$27.84 |
29.00% |
-14.00% |
$28.10 |
$24.00 |
$36.00 |
Yes |
Yes |
3/28/2014 |
| USNA |
USANA
HEALTH SCIENCES |
4/21/2014 |
$0.00 |
$718,000,000.00 |
Pass |
52.00% |
28.00% |
0.00% |
18.00% |
19.00% |
0.00% |
20.00% |
13.00% |
11.00% |
0.00% |
7.00% |
16.00% |
$62,000,000.00 |
$31,909,090.00 |
$18.73 |
$5.56 |
$13.27 |
$11.12 |
$13.27 |
$12.20 |
$67.80 |
$798.89 |
$197.47 |
$98.74 |
$157.98 |
$260.29 |
$3.53 |
$73.77 |
33.00% |
0.00% |
$82.33 |
$74.00 |
$98.00 |
Yes |
Yes |
3/28/2014 |
| LNKD |
LINKEDIN
CORP |
4/28/2014 |
$0.00 |
$1,528,999,936.00 |
Pass |
46.00% |
66.00% |
0.00% |
66.00% |
15.00% |
0.00% |
31.00% |
72.00% |
47.00% |
0.00% |
48.00% |
39.00% |
$224,500,016.00 |
$670,800,000.00 |
$21.82 |
$0.22 |
$857.00 |
$0.44 |
$845.47 |
$422.96 |
$93.05 |
$14,833.91 |
$3,666.71 |
$1,833.36 |
$2,933.37 |
$8.30 |
$0.04 |
$188.54 |
59.00% |
1.00% |
$252.71 |
$190.00 |
$300.00 |
Yes |
Yes |
3/28/2014 |
| MNST |
MONSTER
BEVERAGE |
5/5/2014 |
$0.00 |
$2,246,000,128.00 |
Pass |
40.00% |
41.00% |
0.00% |
7.00% |
64.00% |
0.00% |
9.00% |
35.00% |
15.00% |
0.00% |
10.00% |
72.00% |
$181,750,016.00 |
$412,818,144.00 |
$5.95 |
$1.95 |
$35.16 |
$3.90 |
$35.16 |
$19.53 |
$38.08 |
$1,211.97 |
$299.58 |
$149.79 |
$239.66 |
$265.13 |
$3.87 |
$68.56 |
25.00% |
-17.00% |
$78.73 |
$57.00 |
$86.00 |
Yes |
Yes |
3/28/2014 |
| KORS |
MICHAEL
KORS HLDGS LTD |
5/26/2014 |
$0.00 |
$2,991,000,064.00 |
Pass |
39.00% |
43.00% |
0.00% |
18.00% |
65.00% |
0.00% |
16.00% |
37.00% |
59.00% |
0.00% |
12.00% |
-109.00% |
$325,857,184.00 |
$323,249,984.00 |
$7.96 |
$2.93 |
$31.24 |
$5.86 |
$31.22 |
$18.54 |
$54.32 |
$1,958.97 |
$484.23 |
$242.11 |
$387.38 |
$404.01 |
$4.41 |
$91.54 |
42.00% |
-7.00% |
$103.60 |
$85.00 |
$130.00 |
Yes |
Yes |
3/28/2014 |
| LULU |
LULULEMON
ATHLETICA INC. |
01/01/0001 |
$0.00 |
$1,556,000,000.00 |
Pass |
34.00% |
34.00% |
0.00% |
31.00% |
23.00% |
0.00% |
16.00% |
54.00% |
20.00% |
0.00% |
17.00% |
164.00% |
$140,600,000.00 |
$213,250,016.00 |
$9.05 |
$1.90 |
$26.95 |
$3.80 |
$26.95 |
$15.38 |
$29.21 |
$565.75 |
$139.85 |
$69.92 |
$111.88 |
$104.98 |
$2.05 |
$51.20 |
43.00% |
-16.00% |
$57.54 |
$43.00 |
$73.00 |
Yes |
Yes |
3/28/2014 |
| SWI |
SOLARWINDS
INC |
4/28/2014 |
$0.00 |
$335,000,000.00 |
Pass |
25.00% |
40.00% |
0.00% |
23.00% |
27.00% |
0.00% |
12.00% |
32.00% |
32.00% |
0.00% |
20.00% |
35.00% |
$94,000,000.00 |
$72,714,288.00 |
$6.44 |
$1.17 |
$36.37 |
$2.34 |
$36.37 |
$19.36 |
$22.65 |
$635.31 |
$157.04 |
$78.52 |
$125.63 |
$74.23 |
$1.74 |
$42.55 |
34.00% |
-22.00% |
$46.79 |
$33.00 |
$57.00 |
Yes |
Yes |
3/28/2014 |
| LOPE |
GRAND
CANYON EDUCATION |
5/5/2014 |
$86,990,000.00 |
$598,000,000.00 |
Pass |
24.00% |
33.00% |
0.00% |
28.00% |
93.00% |
0.00% |
21.00% |
33.00% |
15.00% |
0.00% |
12.00% |
245.00% |
$71,777,776.00 |
$28,500,000.00 |
$7.49 |
$1.92 |
$23.89 |
$3.84 |
$23.89 |
$13.87 |
$26.62 |
$477.95 |
$118.14 |
$59.07 |
$94.51 |
$374.08 |
$8.16 |
$45.87 |
22.00% |
-2.00% |
$50.89 |
$45.00 |
$56.00 |
Yes |
Yes |
3/28/2014 |
| CBPO |
CHINA
BIOLOGIC PRODUCTS INC. |
01/01/0001 |
$30,000,000.00 |
$203,000,000.00 |
Pass |
23.00% |
36.00% |
11.00% |
25.00% |
331.00% |
0.00% |
120.00% |
37.00% |
25.00% |
0.00% |
10.00% |
94.00% |
$47,250,000.00 |
$87,285,712.00 |
$10.17 |
$1.96 |
$16.76 |
$3.92 |
$16.76 |
$10.34 |
$20.27 |
$433.65 |
$107.19 |
$53.60 |
$85.75 |
$1,313.63 |
$39.99 |
$32.85 |
40.00% |
40.00% |
$46.00 |
$46.00 |
$46.00 |
Yes |
Yes |
3/28/2014 |
| PCLN |
PRICELINE.COM
INC |
5/5/2014 |
$1,750,580,000.00 |
$6,792,999,936.00 |
Pass |
23.00% |
41.00% |
0.00% |
40.00% |
92.00% |
0.00% |
22.00% |
21.00% |
29.00% |
0.00% |
17.00% |
65.00% |
$810,500,032.00 |
$1,396,636,288.00 |
$132.52 |
$36.11 |
$32.74 |
$72.22 |
$32.74 |
$52.48 |
$1,895.05 |
$56,841.55 |
$14,050.36 |
$7,025.18 |
$11,240.29 |
$6,952.67 |
$5.88 |
$1,182.25 |
34.00% |
-24.00% |
$1,441.40 |
$900.00 |
$1,580.00 |
Yes |
Yes |
3/28/2014 |
| GOOG |
GOOGLE
INC. |
4/14/2014 |
$2,236,000,000.00 |
$59,825,000,448.00 |
Pass |
20.00% |
44.00% |
0.00% |
14.00% |
69.00% |
0.00% |
9.00% |
44.00% |
17.00% |
0.00% |
17.00% |
56.00% |
$9,161,583,616.00 |
$23,702,181,888.00 |
$259.81 |
$38.02 |
$29.31 |
$76.04 |
$29.31 |
$52.68 |
$2,002.70 |
$79,422.49 |
$19,632.02 |
$9,816.01 |
$15,705.62 |
$5,533.56 |
$4.97 |
$1,114.28 |
35.00% |
-6.00% |
$1,324.63 |
$1,050.00 |
$1,500.00 |
Yes |
Yes |
3/28/2014 |
| FTI |
FMC
TECHNOLOGIES INC. |
4/22/2014 |
$1,376,900,000.00 |
$7,126,000,128.00 |
Pass |
19.00% |
49.00% |
0.00% |
19.00% |
26.00% |
0.00% |
9.00% |
11.00% |
11.00% |
0.00% |
12.00% |
163.00% |
$325,500,032.00 |
$623,272,704.00 |
$9.82 |
$2.10 |
$24.62 |
$4.20 |
$24.62 |
$14.41 |
$30.26 |
$1,633.35 |
$403.74 |
$201.87 |
$322.99 |
$125.41 |
$2.43 |
$51.71 |
35.00% |
-5.00% |
$59.90 |
$49.00 |
$70.00 |
Yes |
Yes |
3/28/2014 |
| PME |
PINGTAN
MARINE ENTERPRISE LTD. |
01/01/0001 |
$54,500,000.00 |
$123,000,000.00 |
Pass |
17.00% |
2604.00% |
0.00% |
2604.00% |
182.00% |
0.00% |
43.00% |
217.00% |
115.00% |
0.00% |
0.00% |
0.00% |
$19,000,000.00 |
$18,750,000.00 |
$3.19 |
$1.23 |
$2.92 |
$2.46 |
$2.91 |
$2.69 |
$3.30 |
$689,452,384,622,691.00 |
$170,422,085,077,979.00 |
$85,211,042,538,989.70 |
$136,337,668,062,384.00 |
$458.97 |
$127.85 |
$3.59 |
0.00% |
0.00% |
$0.00 |
$0.00 |
$0.00 |
Yes |
Yes |
3/28/2014 |
| APH |
AMPHENOL
CORP A |
4/23/2014 |
$1,431,437,000.00 |
$4,615,000,064.00 |
Pass |
15.00% |
31.00% |
0.00% |
11.00% |
21.00% |
0.00% |
9.00% |
13.00% |
9.00% |
0.00% |
5.00% |
18.00% |
$461,833,312.00 |
$900,818,176.00 |
$18.08 |
$3.92 |
$23.16 |
$7.84 |
$23.16 |
$15.50 |
$60.76 |
$933.70 |
$230.80 |
$115.40 |
$184.64 |
$196.36 |
$2.16 |
$90.78 |
16.00% |
-7.00% |
$95.23 |
$84.00 |
$105.00 |
Yes |
Yes |
3/28/2014 |
| MIDD |
MIDDLEBY
CORP |
5/5/2014 |
$570,190,000.00 |
$1,428,999,936.00 |
Pass |
15.00% |
85.00% |
0.00% |
18.00% |
23.00% |
0.00% |
18.00% |
18.00% |
29.00% |
0.00% |
20.00% |
21.00% |
$86,166,664.00 |
$49,272,728.00 |
$43.84 |
$8.21 |
$31.75 |
$16.42 |
$31.75 |
$24.09 |
$197.74 |
$93,407.57 |
$23,088.92 |
$11,544.46 |
$18,471.14 |
$439.40 |
$1.69 |
$260.70 |
34.00% |
-39.00% |
$275.00 |
$160.00 |
$350.00 |
Yes |
Yes |
3/28/2014 |
| CLR |
CONTINENTAL
RESOURCES I |
5/5/2014 |
$4,713,821,000.00 |
$3,455,000,064.00 |
Pass |
14.00% |
31.00% |
0.00% |
20.00% |
706.00% |
0.00% |
23.00% |
27.00% |
36.00% |
0.00% |
30.00% |
-21.00% |
$834,923,136.00 |
($99,454,544.00) |
$21.30 |
$4.13 |
$29.26 |
$8.26 |
$29.26 |
$18.76 |
$77.48 |
$1,125.05 |
$278.10 |
$139.05 |
$222.48 |
$5,865.95 |
$48.54 |
$120.85 |
32.00% |
-5.00% |
$133.79 |
$115.00 |
$160.00 |
Yes |
Yes |
3/28/2014 |
| PRIM |
PRIMORIS
SVCS CORP |
5/5/2014 |
$193,346,000.00 |
$1,944,000,000.00 |
Pass |
12.00% |
33.00% |
0.00% |
13.00% |
389.00% |
0.00% |
6.00% |
28.00% |
12.00% |
0.00% |
11.00% |
71.00% |
$51,777,776.00 |
$88,875,000.00 |
$7.71 |
$1.35 |
$22.33 |
$2.70 |
$22.33 |
$12.52 |
$16.90 |
$302.50 |
$74.77 |
$37.39 |
$59.82 |
$1,062.39 |
$35.24 |
$30.15 |
29.00% |
13.00% |
$36.20 |
$34.00 |
$39.00 |
Yes |
Yes |
3/28/2014 |
| GMCR |
GREEN
MTN COFFEE ROASTE |
5/5/2014 |
$236,282,000.00 |
$4,406,000,128.00 |
Pass |
12.00% |
49.00% |
0.00% |
6.00% |
46.00% |
0.00% |
15.00% |
38.00% |
4.00% |
0.00% |
5.00% |
-31.00% |
$228,769,200.00 |
$294,090,880.00 |
$17.48 |
$3.37 |
$31.70 |
$6.74 |
$31.71 |
$19.23 |
$64.79 |
$3,384.52 |
$836.60 |
$418.30 |
$669.28 |
$341.16 |
$3.19 |
$106.83 |
40.00% |
1.00% |
$125.11 |
$108.00 |
$150.00 |
Yes |
Yes |
3/28/2014 |
| TMH |
TEAM
HEALTH HOLDINGS IN |
4/28/2014 |
$483,594,000.00 |
$2,384,000,000.00 |
Pass |
12.00% |
101.00% |
0.00% |
230.00% |
45.00% |
0.00% |
9.00% |
10.00% |
14.00% |
0.00% |
11.00% |
23.00% |
$101,750,000.00 |
$47,714,284.00 |
$3.81 |
$1.24 |
$35.46 |
$2.48 |
$35.46 |
$18.97 |
$23.52 |
$25,609.05 |
$6,330.16 |
$3,165.08 |
$5,064.13 |
$121.80 |
$2.77 |
$43.97 |
25.00% |
14.00% |
$52.29 |
$50.00 |
$55.00 |
Yes |
Yes |
3/28/2014 |
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|