| Symbol | Company | Beta90 | Beta2Y | 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 | PBVPS | EPS | PE | PEG | ImpliedEarningsGrowth | LowPE | TrailingPE | AverageLowTrailing | CurrentStockEstimatePrice | PriceEstimate10Y | TodaysPriceForRequiredReturn | MOS | MOS80 | IntrinsicValue | RGV | LatestPrice | UpsidePcnt | DownsidePcnt | MeanTargetPrice | LowTargetPrice | HighTargetPrice | Bargain(MOS) | Bargain(MOS80) | DateGenerated |
| LOPE | GRAND CANYON EDUCATION | 1.35 | 0.99 | 10/27/2014 | $86,990,000.00 | $641,000,000.00 | Pass | 25.00 % | 37.00 % | 16.00 % | 34.00 % | 94.00 % | 9.00 % | 24.00 % | 34.00 % | 12.00 % | 7.00 % | 15.00 % | 248.00 % | $76,888,888.00 | $28,500,000.00 | $8.72 | 4.84 | $2.02 | 20.91 | 1.29 | 16.00 % | $4.04 | $20.83 | $12.44 | $25.12 | $575.08 | $142.15 | $71.08 | $113.72 | $398.30 | $9.43 | $42.24 | 33.00 % | 11.00 % | $51.67 | $47.00 | $56.00 | Yes | Yes | 08/14/2014 |
| MIDD | MIDDLEBY CORP | 1.00 | 1.21 | 11/03/2014 | $570,190,000.00 | $1,535,000,064.00 | Pass | 17.00 % | 85.00 % | 9.00 % | 21.00 % | 16.00 % | 11.00 % | 21.00 % | 19.00 % | 17.00 % | 7.00 % | 22.00 % | 24.00 % | $89,333,336.00 | $49,272,728.00 | $15.91 | 5.38 | $8.59 | 9.97 | 1.05 | 9.00 % | $17.18 | $9.82 | $13.50 | $115.97 | $55,589.68 | $13,740.92 | $6,870.46 | $10,992.73 | $351.76 | $4.11 | $85.66 | 34.00 % | -39.00 % | $93.57 | $52.00 | $115.00 | Yes | Yes | 08/14/2014 |
| MNST | MONSTER BEVERAGE | -0.04 | -0.10 | 11/05/2014 | $0.00 | $2,355,000,064.00 | Pass | 40.00 % | 44.00 % | 26.00 % | 16.00 % | 66.00 % | 19.00 % | 15.00 % | 35.00 % | 9.00 % | 5.00 % | 12.00 % | 77.00 % | $195,000,016.00 | $412,818,144.00 | $7.51 | 9.47 | $2.13 | 33.40 | 1.77 | 19.00 % | $4.26 | $33.32 | $18.79 | $40.02 | $1,505.52 | $372.14 | $186.07 | $297.71 | $297.15 | $4.18 | $71.15 | 26.00 % | -2.00 % | $79.00 | $70.00 | $90.00 | Yes | Yes | 08/14/2014 |
| PCLN | PRICELINE.COM INC | 1.73 | 1.27 | 11/05/2014 | $1,750,580,000.00 | $7,576,000,000.00 | Pass | 24.00 % | 42.00 % | 12.00 % | 44.00 % | 93.00 % | 11.00 % | 25.00 % | 22.00 % | 26.00 % | 12.00 % | 20.00 % | 65.00 % | $818,083,392.00 | $1,396,636,288.00 | $149.18 | 8.64 | $37.47 | 34.39 | 1.25 | 28.00 % | $74.94 | $34.55 | $54.75 | $2,051.30 | $66,706.02 | $16,488.71 | $8,244.35 | $13,190.97 | $7,286.78 | $5.65 | $1,288.57 | 24.00 % | -7.00 % | $1,488.65 | $1,200.00 | $1,600.00 | Yes | Yes | 08/14/2014 |
| PRIM | PRIMORIS SVCS CORP | 0.71 | 0.07 | 11/03/2014 | $193,346,000.00 | $2,075,000,064.00 | Pass | 13.00 % | 35.00 % | 6.00 % | 15.00 % | 390.00 % | 2.00 % | 7.00 % | 29.00 % | 16.00 % | 7.00 % | 13.00 % | 36.00 % | $52,777,776.00 | $88,875,000.00 | $8.20 | 3.46 | $1.37 | 20.72 | 1.35 | 15.00 % | $2.74 | $20.66 | $11.70 | $16.03 | $310.60 | $76.78 | $38.39 | $61.42 | $1,078.89 | $38.02 | $28.38 | 37.00 % | 13.00 % | $34.57 | $32.00 | $39.00 | Yes | Yes | 08/14/2014 |
| THRM | AMERIGON INC | 1.81 | 1.37 | 10/29/2014 | $70,239,000.00 | $754,000,000.00 | Pass | 24.00 % | 88.00 % | 16.00 % | 50.00 % | 272.00 % | 60.00 % | 178.00 % | 44.00 % | 28.00 % | 14.00 % | 28.00 % | 44.00 % | $19,583,334.00 | $45,818,180.00 | $7.69 | 6.06 | $1.17 | 39.83 | 0.93 | 43.00 % | $2.34 | $38.75 | $20.55 | $24.04 | $13,607.55 | $3,363.58 | $1,681.79 | $2,690.86 | $646.83 | $13.88 | $46.60 | 24.00 % | -14.00 % | $50.67 | $40.00 | $58.00 | Yes | Yes | 08/14/2014 |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |