| Symbol | Company | Beta90 | Beta2Y | Next Earnings Date | Long Term Debt | Revenue | Debt Load | ROIC(Avg) | ROIC Slope | ROIC Dates | 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 | BVPS Dates | PBVPS | EPS | PE | PEG | ImpliedEarningsGrowth | LowPE (2xEPS) | TrailingPE | AverageLowTrailing | CurrentStockEstimatePrice | PriceEstimate10Y | TodaysPriceForRequiredReturn | LatestPrice | MOS | MOS80 | IntrinsicValue | RGV | UpsidePcnt | DownsidePcnt | MeanTargetPrice | LowTargetPrice | HighTargetPrice | Bargain(MOS) | Bargain(MOS80) | DateGenerated |
| AAPL | APPLE INC. | 1.07 | 0.27 | 07/20/2015 | $28,987,000,000.00 | $199,799,996,416.00 | Pass | 26.00 % | 1.70 | 09/01/2003-12/01/2014 | 65.00 % | 11.00 % | 188.00 % | 97.00 % | 15.00 % | 180.00 % | 32.00 % | 30.00 % | 9.00 % | 5.00 % | 92.00 % | $26,802,640,896.00 | $13,988,250,624.00 | $21.17 | 09/01/2003-12/01/2014 | 6.17 | $7.39 | 17.67 | 1.16 | 15.00 % | $14.78 | $17.98 | $16.38 | $121.05 | $18,585.66 | $4,594.09 | $130.56 | $2,297.05 | $3,675.27 | $1,489.23 | $11.41 | 42.00 % | -35.00 % | $142.68 | $85.00 | $185.00 | Yes | Yes | 04/28/2015 |
| CF | CF INDUSTRIES HOLDINGS INC | 0.71 | 0.31 | 05/06/2015 | $4,592,500,000.00 | $4,743,000,064.00 | Pass | 19.00 % | 1.84 | 12/01/2003-12/01/2014 | 25.00 % | -4.00 % | 9.00 % | 44.00 % | 9.00 % | 9.00 % | 15.00 % | -8.00 % | -13.00 % | -8.00 % | 29.00 % | $1,020,090,944.00 | $854,818,176.00 | $87.09 | 12/01/2005-12/01/2014 | 3.31 | $27.08 | 10.63 | 1.13 | 9.00 % | $54.16 | $10.58 | $32.37 | $876.58 | $8,190.66 | $2,024.61 | $287.84 | $1,012.30 | $1,619.68 | $2,606.58 | $9.06 | 27.00 % | -24.00 % | $307.86 | $220.00 | $365.00 | Yes | Yes | 04/28/2015 |
| CLR | CONTINENTAL RESOURCES I | 1.34 | 1.69 | 05/06/2015 | $5,995,837,000.00 | $4,801,999,872.00 | Pass | 17.00 % | 0.02 | 12/01/2002-12/01/2014 | 34.00 % | 25.00 % | 28.00 % | 699.00 % | 28.00 % | 33.00 % | 31.00 % | 0.00 % | 39.00 % | 43.00 % | -8.00 % | $895,923,072.00 | ($137,999,984.00) | $13.35 | 12/01/2007-12/01/2014 | 3.79 | $2.64 | 19.14 | 72.84 | 0.00 % | $5.28 | $19.14 | $12.21 | $32.23 | $618.03 | $152.77 | $50.53 | $76.38 | $122.21 | $3,712.56 | $73.47 | 44.00 % | -41.00 % | $51.90 | $30.00 | $73.00 | Yes | Yes | 04/28/2015 |
| FOXF | FOX FACTORY HOLDING | 0.14 | 0.00 | 05/06/2015 | $47,163,000.00 | $307,000,000.00 | Pass | 22.00 % | 1.67 | 12/01/2011-12/01/2014 | 37.00 % | 37.00 % | 0.00 % | 23.00 % | 7.00 % | 22.00 % | 16.00 % | 14.00 % | 12.00 % | 16.00 % | 49.00 % | $20,800,000.00 | $35,000,000.00 | $3.47 | 12/01/2013-12/01/2014 | 4.47 | $0.73 | 21.25 | 1.00 | 21.00 % | $1.46 | $21.25 | $11.36 | $8.29 | $187.70 | $46.40 | $15.51 | $23.20 | $37.12 | $39.12 | $2.52 | 35.00 % | 10.00 % | $18.83 | $17.00 | $21.00 | Yes | Yes | 04/28/2015 |
| GMCR | GREEN MTN COFFEE ROASTE | 1.14 | 1.31 | 05/06/2015 | $257,177,000.00 | $4,706,999,808.00 | Pass | 14.00 % | 0.52 | 09/01/2003-12/01/2014 | 47.00 % | 0.00 % | 7.00 % | 43.00 % | -3.00 % | 5.00 % | 36.00 % | 0.00 % | 0.00 % | 3.00 % | -34.00 % | $250,714,256.00 | $403,166,720.00 | $21.41 | 09/01/2003-12/01/2014 | 5.39 | $3.65 | 31.64 | 1.87 | 17.00 % | $7.30 | $31.74 | $19.52 | $71.25 | $3,247.61 | $802.76 | $115.49 | $401.38 | $642.21 | $348.13 | $3.01 | 52.00 % | -18.00 % | $139.92 | $95.00 | $175.00 | Yes | Yes | 04/28/2015 |
| HCI | HCI GROUP | -0.09 | 0.00 | 04/30/2015 | $129,757,000.00 | $266,000,000.00 | Pass | 24.00 % | 0.07 | 12/01/2007-12/01/2014 | 23.00 % | 22.00 % | 21.00 % | 117.00 % | -5.00 % | 69.00 % | 104.00 % | -1.00 % | 10.00 % | 43.00 % | 0.00 % | $49,500,000.00 | $0.00 | $17.92 | 12/01/2008-12/01/2014 | 2.51 | $5.36 | 8.40 | 0.32 | 26.00 % | $10.72 | $8.30 | $9.51 | $50.97 | $389.96 | $96.39 | $45.02 | $48.20 | $77.11 | $1,295.27 | $28.77 | 11.00 % | 2.00 % | $48.00 | $46.00 | $50.00 | Yes | Yes | 04/28/2015 |
| KORS | MICHAEL KORS HLDGS LTD | 0.59 | 1.02 | 05/26/2015 | $0.00 | $4,208,000,000.00 | Pass | 40.00 % | 3.95 | 03/01/2010-03/01/2015 | 41.00 % | 0.00 % | 11.00 % | 61.00 % | 0.00 % | 13.00 % | 38.00 % | 30.00 % | 0.00 % | 13.00 % | -89.00 % | $438,375,008.00 | $552,400,000.00 | $10.72 | 03/01/2012-03/01/2015 | 5.85 | $4.16 | 15.07 | 0.78 | 19.00 % | $8.32 | $15.07 | $11.70 | $48.65 | $1,506.97 | $372.50 | $62.68 | $186.25 | $298.00 | $542.74 | $8.66 | 107.00 % | -4.00 % | $84.72 | $60.00 | $130.00 | Yes | Yes | 04/28/2015 |
| LOPE | GRAND CANYON EDUCATION | 0.82 | 1.00 | 04/29/2015 | $80,283,000.00 | $691,000,000.00 | Pass | 25.00 % | 0.43 | 12/01/2008-12/01/2014 | 41.00 % | 36.00 % | 40.00 % | 96.00 % | 23.00 % | 29.00 % | 35.00 % | 17.00 % | 16.00 % | 17.00 % | 227.00 % | $77,222,224.00 | $35,111,112.00 | $10.19 | 12/01/2009-12/01/2014 | 4.39 | $2.37 | 18.88 | 1.29 | 15.00 % | $4.74 | $18.94 | $11.84 | $28.06 | $852.56 | $210.74 | $44.75 | $105.37 | $168.59 | $475.64 | $10.63 | 25.00 % | 12.00 % | $53.25 | $50.00 | $56.00 | Yes | Yes | 04/28/2015 |
| MMP | MAGELLAN MIDSTREAM | 0.18 | -0.06 | 05/05/2015 | $2,982,895,000.00 | $2,304,000,000.00 | Pass | 14.00 % | 0.88 | 12/01/2004-12/01/2014 | 96.00 % | 13.00 % | 8.00 % | 18.00 % | 44.00 % | 27.00 % | 20.00 % | 16.00 % | 21.00 % | 10.00 % | 45.00 % | $478,181,792.00 | $11,272,727.00 | $8.23 | 12/01/2004-12/01/2014 | 10.05 | $3.69 | 22.41 | 1.65 | 14.00 % | $7.38 | $22.46 | $14.92 | $55.05 | $45,663.62 | $11,287.35 | $82.70 | $5,643.67 | $9,029.88 | $164.61 | $1.99 | 14.00 % | -2.00 % | $89.12 | $81.00 | $94.00 | Yes | Yes | 04/28/2015 |
| NFLX | NETFLIX INC. | 1.12 | 0.22 | 07/20/2015 | $900,000,000.00 | $5,504,999,936.00 | Pass | 18.00 % | 0.08 | 12/01/2003-12/01/2014 | 32.00 % | 37.00 % | 40.00 % | 102.00 % | 134.00 % | 193.00 % | 33.00 % | 24.00 % | 26.00 % | 20.00 % | 112.00 % | $190,083,328.00 | $387,333,280.00 | $30.75 | 12/01/2003-12/01/2014 | 18.31 | $3.84 | 146.63 | 15.80 | 9.00 % | $7.68 | $147.33 | $77.51 | $297.62 | $4,908.13 | $1,213.22 | $563.06 | $606.61 | $970.57 | $818.81 | $1.45 | 60.00 % | -52.00 % | $562.31 | $270.00 | $900.00 | Yes | Yes | 04/28/2015 |
| NOV | NATIONAL OILWELL VARCO INC. | 1.13 | 1.14 | 04/28/2015 | $3,014,000,000.00 | $21,440,000,000.00 | Pass | 12.00 % | 0.24 | 12/01/2003-12/01/2014 | 22.00 % | -5.00 % | 6.00 % | 32.00 % | 7.00 % | 8.00 % | 27.00 % | 8.00 % | -6.00 % | 15.00 % | -856.00 % | $1,448,750,080.00 | $4,993,500,160.00 | $49.39 | 12/01/2003-12/01/2014 | 1.05 | $5.82 | 8.92 | -2.20 | -4.00 % | $11.64 | $8.84 | $10.24 | $59.60 | $434.53 | $107.41 | $51.93 | $53.71 | $85.93 | $418.84 | $8.07 | 50.00 % | -23.00 % | $53.83 | $40.00 | $78.00 | Yes | Yes | 04/28/2015 |
| PCLN | PRICELINE.COM INC | 1.17 | 1.28 | 05/07/2015 | $3,850,085,000.00 | $8,441,999,872.00 | Pass | 24.00 % | 1.96 | 12/01/2003-12/01/2014 | 43.00 % | 24.00 % | 48.00 % | 94.00 % | 26.00 % | 30.00 % | 23.00 % | 19.00 % | 24.00 % | 25.00 % | 67.00 % | $861,583,360.00 | $1,604,166,784.00 | $164.96 | 12/01/2003-12/01/2014 | 7.53 | $45.67 | 27.20 | 1.13 | 24.00 % | $91.34 | $27.31 | $59.33 | $2,709.37 | $94,851.07 | $23,445.73 | $1,242.12 | $11,722.87 | $18,756.59 | $9,013.20 | $7.26 | 21.00 % | -14.00 % | $1,360.09 | $1,070.00 | $1,500.00 | Yes | Yes | 04/28/2015 |
| PME | PINGTAN MARINE ENTERPRISE LTD. | -0.14 | 0.34 | 01/01/0001 | $38,625,000.00 | $233,000,000.00 | Pass | 17.00 % | 13.32 | 12/01/2010-12/01/2014 | 2,626.00 % | 130.00 % | 2,626.00 % | 179.00 % | -12.00 % | 39.00 % | 262.00 % | -7.00 % | 89.00 % | 0.00 % | -54.00 % | $16,200,000.00 | $24,000,000.00 | $1.89 | 12/01/2011-12/01/2014 | 1.02 | $1.09 | 1.76 | 0.00 | 0.00 % | $2.18 | $1.72 | $1.95 | $2.13 | $481,653,170,920,916.00 | $119,057,297,506,751.00 | $1.92 | $59,528,648,753,375.70 | $95,245,838,005,401.10 | $400.08 | $208.37 | 681.00 % | 681.00 % | $15.00 | $15.00 | $15.00 | Yes | Yes | 04/28/2015 |
| PRIM | PRIMORIS SVCS CORP | 0.13 | -0.07 | 05/04/2015 | $204,686,000.00 | $2,086,000,000.00 | Pass | 13.00 % | 0.10 | 03/01/2007-12/01/2014 | 36.00 % | 14.00 % | 18.00 % | 388.00 % | -10.00 % | 3.00 % | 29.00 % | -9.00 % | 7.00 % | 13.00 % | -600.00 % | $47,111,112.00 | $108,000,000.00 | $8.80 | 12/01/2008-12/01/2014 | 2.19 | $1.22 | 15.80 | 1.46 | 11.00 % | $2.44 | $15.89 | $9.17 | $11.18 | $238.49 | $58.95 | $19.28 | $29.48 | $47.16 | $957.15 | $49.64 | 56.00 % | 4.00 % | $24.50 | $20.00 | $30.00 | Yes | Yes | 04/28/2015 |
| SLCA | U S SILICA HLDGS INC | -0.26 | 0.01 | 04/28/2015 | $497,579,000.00 | $877,000,000.00 | Pass | 13.00 % | 2.02 | 12/01/2009-12/01/2014 | 31.00 % | 29.00 % | 0.00 % | 94.00 % | 58.00 % | 66.00 % | 36.00 % | 67.00 % | 61.00 % | 44.00 % | 244.00 % | $68,666,664.00 | $170,333,328.00 | $7.49 | 12/01/2012-12/01/2014 | 4.62 | $2.23 | 15.52 | 0.84 | 18.00 % | $4.46 | $15.77 | $10.12 | $22.56 | $330.04 | $81.58 | $34.61 | $40.79 | $65.26 | $440.31 | $12.72 | 125.00 % | -22.00 % | $40.15 | $27.00 | $78.00 | Yes | Yes | 04/28/2015 |
| YHOO | YAHOO INC. | 0.35 | 0.09 | 07/13/2015 | $1,170,423,000.00 | $4,617,999,872.00 | Pass | 12.00 % | 0.95 | 12/01/2003-12/01/2014 | 34.00 % | 221.00 % | 81.00 % | 100.00 % | 491.00 % | 243.00 % | 15.00 % | 8.00 % | -1.00 % | -2.00 % | -21.00 % | $1,173,666,688.00 | $2,790,249,984.00 | $41.35 | 12/01/2003-12/01/2014 | 1.07 | $7.32 | 6.06 | -4.13 | -1.00 % | $14.64 | $6.05 | $10.35 | $75.73 | $1,417.89 | $350.48 | $44.36 | $175.24 | $280.38 | $1,524.32 | $34.36 | 53.00 % | 4.00 % | $54.76 | $46.00 | $68.00 | Yes | Yes | 04/28/2015 |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |