| 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 |
| ANET | ARISTA NETWORKS | -0.10 | 0.12 | 08/02/2017 | $39,593,000.00 | $1,128,999,936.00 | Pass | 18.00 % | 0.64 | 12/01/2012-12/01/2016 | 38.00 % | 35.00 % | 0.00 % | 52.00 % | 50.00 % | 52.00 % | 53.00 % | 39.00 % | 35.00 % | 47.00 % | 150.00 % | $86,666,664.00 | $509,600,000.00 | $14.28 | 12/01/2014-12/01/2016 | 10.03 | $3.10 | 46.19 | 1.85 | 25.00 % | $6.20 | $46.25 | $26.23 | $81.30 | $2,012.97 | $497.57 | $143.20 | $248.79 | $398.06 | $348.48 | $2.43 | 5.00 % | -34.00 % | $129.95 | $94.00 | $150.00 | Yes | Yes | 05/24/2017 |
| APAM | ARTISAN PARTNERS ASSET MGMT | 0.64 | 0.09 | 07/24/2017 | $0.00 | $721,000,000.00 | Pass | 15.00 % | 10.57 | 12/01/2014-12/01/2016 | 104.00 % | 2.00 % | 104.00 % | 223.00 % | -16.00 % | 223.00 % | 15.00 % | 6.00 % | -10.00 % | 3.00 % | 37.00 % | $194,749,984.00 | ($197,375,008.00) | $1.70 | 12/01/2013-12/01/2016 | 16.24 | $1.59 | 17.36 | 2.20 | 8.00 % | $3.18 | $17.36 | $10.27 | $16.33 | $20,699.62 | $5,116.63 | $27.60 | $2,558.31 | $4,093.30 | $722.63 | $26.18 | 12.00 % | -20.00 % | $28.14 | $22.00 | $31.00 | Yes | Yes | 05/24/2017 |
| ATHM | AUTOHOME INC. | -0.32 | 0.01 | 08/14/2017 | $0.00 | $5,962.00 | Pass | 19.00 % | 2.19 | 12/01/2011-12/01/2016 | 41.00 % | 20.00 % | 41.00 % | 54.00 % | 23.00 % | 35.00 % | 69.00 % | 23.00 % | 72.00 % | 70.00 % | 59.00 % | $755.43 | $2,538.40 | $7.34 | 12/01/2013-12/01/2016 | 5.72 | $1.63 | 25.75 | 94.90 | 0.00 % | $3.26 | $25.67 | $14.47 | $23.58 | $749.61 | $185.29 | $41.97 | $92.65 | $148.23 | $191.48 | $4.56 | -2.00 % | -38.00 % | $35.40 | $25.99 | $40.98 | Yes | Yes | 05/24/2017 |
| BGSF | BG STAFFING | 0.39 | 0.30 | 07/31/2017 | $23,618,000.00 | $254,000,000.00 | Pass | 12.00 % | 2.37 | 12/01/2012-12/01/2016 | 106.00 % | 36.00 % | 0.00 % | 306.00 % | 12.00 % | 306.00 % | 42.00 % | -5.00 % | 17.00 % | 19.00 % | 54.00 % | $5,833,333.50 | $9,400,000.00 | $4.65 | 12/01/2014-12/01/2016 | 3.53 | $0.85 | 19.33 | 0.78 | 25.00 % | $1.70 | $19.40 | $10.55 | $8.97 | $12,272.50 | $3,033.57 | $16.43 | $1,516.79 | $2,426.86 | $528.21 | $32.15 | 16.00 % | 2.00 % | $17.85 | $16.70 | $19.00 | Yes | Yes | 05/24/2017 |
| BUFF | BLUE BUFFALO | 0.09 | 0.00 | 01/01/0001 | $379,177,000.00 | $1,150,000,000.00 | Pass | 28.00 % | 3.27 | 12/01/2015-12/01/2016 | 2,897.00 % | 5,700.00 % | 0.00 % | 20.00 % | 44.00 % | 20.00 % | 22.00 % | 8.00 % | 12.00 % | 17.00 % | 258.00 % | $97,600,000.00 | $249,250,000.00 | $0.56 | 12/01/2014-12/01/2016 | 41.71 | $0.68 | 34.35 | 1.42 | 24.00 % | $1.36 | $34.35 | $17.86 | $12.14 | $7,099,397,640,855,980.00 | $1,754,862,519,497,250.00 | $23.36 | $877,431,259,748,627.00 | $1,403,890,015,597,800.00 | $33.43 | $1.43 | 41.00 % | 11.00 % | $29.63 | $26.00 | $33.00 | Yes | Yes | 05/24/2017 |
| CACC | CREDIT ACCEP CORP MICH | 1.00 | -0.07 | 07/27/2017 | $0.00 | $969,000,000.00 | Pass | 13.00 % | 0.22 | 12/01/2003-12/01/2016 | 18.00 % | 27.00 % | 25.00 % | 32.00 % | 14.00 % | 16.00 % | 16.00 % | 17.00 % | 17.00 % | 13.00 % | 19.00 % | $223,714,288.00 | ($22,888,888.00) | $58.64 | 12/01/2003-12/01/2016 | 3.87 | $17.39 | 13.04 | 1.43 | 9.00 % | $34.78 | $13.04 | $23.91 | $415.79 | $2,145.21 | $530.26 | $226.73 | $265.13 | $424.21 | $1,267.80 | $5.59 | 0.00 % | -25.00 % | $191.44 | $170.00 | $226.00 | Yes | Yes | 05/24/2017 |
| DAL | DELTA AIR LINES INC DEL | 0.73 | 0.10 | 07/12/2017 | $6,201,000,000.00 | $39,638,999,040.00 | Pass | 12.00 % | 7.11 | 12/01/2008-12/01/2016 | 1,019.00 % | 29.00 % | 3,077.00 % | 26.00 % | 3.00 % | 177.00 % | 9.00 % | -1.00 % | -3.00 % | 2.00 % | -21.00 % | $2,446,714,368.00 | ($3,565,785,600.00) | $17.12 | 12/01/2007-12/01/2016 | 2.84 | $5.42 | 8.96 | 0.00 | 0.00 % | $10.84 | $8.96 | $9.90 | $53.66 | $1,656,013,731,047.55 | $409,341,267,442.76 | $48.59 | $204,670,633,721.38 | $327,473,013,954.21 | $325.05 | $6.69 | -99.00 % | -99.00 % | $0.40 | $0.40 | $0.40 | Yes | Yes | 05/24/2017 |
| DHIL | DIAMOND HILL INVESTMENT | 0.82 | 0.05 | 07/25/2017 | $0.00 | $136,000,000.00 | Pass | 46.00 % | 7.95 | 12/01/2003-12/01/2014 | 50.00 % | 33.00 % | 45.00 % | 173.00 % | 22.00 % | 25.00 % | 52.00 % | 15.00 % | 10.00 % | 19.00 % | 77.00 % | $20,428,572.00 | $0.00 | $42.15 | 12/01/2003-12/01/2016 | 4.63 | $14.47 | 13.50 | 0.00 | 0.00 % | $28.94 | $13.50 | $21.22 | $307.05 | $18,178.75 | $4,493.51 | $195.29 | $2,246.75 | $3,594.81 | $5,124.67 | $26.24 | 0.00 % | 0.00 % | $0.00 | $0.00 | $0.00 | Yes | Yes | 05/24/2017 |
| EPM | EVOLUTION PETROLEUM COR | 1.28 | 0.30 | 05/04/2017 | $0.00 | $33,000,000.00 | Pass | 15.00 % | 0.30 | 06/01/2005-12/01/2016 | 34.00 % | 37.00 % | 14.00 % | 184.00 % | 8.00 % | 117.00 % | 27.00 % | 87.00 % | 27.00 % | 7.00 % | 25.00 % | $7,222,222.00 | $12,214,286.00 | $2.09 | 06/01/2005-12/01/2016 | 3.85 | $0.79 | 10.19 | 0.00 | 0.00 % | $1.58 | $10.23 | $5.91 | $4.66 | $163.33 | $40.37 | $8.05 | $20.19 | $32.30 | $296.98 | $36.89 | 37.00 % | -1.00 % | $9.83 | $8.00 | $11.00 | Yes | Yes | 05/24/2017 |
| GILD | GILEAD SCIENCES | 0.51 | 0.03 | 07/24/2017 | $26,346,000,000.00 | $30,389,999,616.00 | Pass | 26.00 % | 2.82 | 12/01/2003-12/01/2016 | 28.00 % | 5.00 % | 23.00 % | 84.00 % | -17.00 % | 117.00 % | 35.00 % | -17.00 % | -7.00 % | 49.00 % | 56.00 % | $5,165,572,096.00 | $5,058,714,624.00 | $12.88 | 12/01/2003-12/01/2016 | 5.01 | $9.46 | 6.82 | -1.40 | -5.00 % | $18.92 | $6.84 | $12.88 | $121.84 | $1,426.41 | $352.59 | $64.55 | $176.29 | $282.07 | $1,664.65 | $25.79 | 47.00 % | -5.00 % | $79.10 | $61.00 | $95.00 | Yes | Yes | 05/24/2017 |
| HNH | HANDY & HARMAN HLDGS LT | -0.02 | 0.18 | 07/31/2017 | $271,799,000.00 | $828,000,000.00 | Pass | 18.00 % | 1.78 | 12/01/2003-12/01/2016 | 451.00 % | -6.00 % | 40.00 % | 209.00 % | -110.00 % | 71.00 % | 9.00 % | 46.00 % | 28.00 % | 14.00 % | 158.00 % | $30,428,572.00 | $43,428,572.00 | $15.73 | 12/01/2003-12/01/2016 | 1.75 | ($0.37) | -74.32 | 0.00 | 0.00 % | ($0.74) | ($74.32) | ($37.53) | $13.89 | $357,524,962.90 | $88,374,702.88 | $27.50 | $44,187,351.44 | $70,699,762.31 | ($157.62) | ($5.73) | 0.00 % | 0.00 % | $0.00 | $0.00 | $0.00 | Yes | Yes | 05/24/2017 |
| IPGP | IPG PHOTONICS CORP | 0.26 | 0.10 | 07/26/2017 | $37,635,000.00 | $1,006,000,000.00 | Pass | 19.00 % | 0.15 | 12/01/2006-12/01/2016 | 85.00 % | 23.00 % | 19.00 % | 214.00 % | 7.00 % | 18.00 % | 32.00 % | 38.00 % | 12.00 % | 16.00 % | 22.00 % | $100,923,080.00 | $402,769,248.00 | $28.22 | 12/01/2006-12/01/2016 | 4.91 | $5.31 | 26.07 | 2.00 | 13.00 % | $10.62 | $26.08 | $18.35 | $97.44 | $44,716.64 | $11,053.27 | $138.44 | $5,526.63 | $8,842.61 | $2,317.60 | $16.74 | 1.00 % | -19.00 % | $132.61 | $112.50 | $140.00 | Yes | Yes | 05/24/2017 |
| ISRG | INTUITIVE SURGICAL INC. | 0.31 | -0.01 | 07/17/2017 | $0.00 | $2,704,000,000.00 | Pass | 15.00 % | 0.72 | 12/01/2003-12/01/2016 | 25.00 % | 30.00 % | 20.00 % | 63.00 % | 21.00 % | 9.00 % | 32.00 % | 13.00 % | 13.00 % | 6.00 % | 80.00 % | $460,071,456.00 | $946,785,728.00 | $142.83 | 12/01/2003-12/01/2016 | 6.28 | $19.84 | 45.21 | 3.29 | 14.00 % | $39.68 | $45.22 | $42.45 | $842.21 | $8,081.81 | $1,997.70 | $897.04 | $998.85 | $1,598.16 | $2,654.16 | $2.96 | -6.00 % | -33.00 % | $758.00 | $600.00 | $840.00 | Yes | Yes | 05/24/2017 |
| KORS | MICHAEL KORS HLDGS LTD | 0.66 | 0.83 | 05/31/2017 | $2,300,000.00 | $4,627,999,744.00 | Pass | 39.00 % | 0.96 | 03/01/2010-03/01/2017 | 34.00 % | 0.00 % | 1.00 % | 38.00 % | 0.00 % | 0.00 % | 25.00 % | -3.00 % | 0.00 % | 0.00 % | 205.00 % | $679,750,080.00 | $811,857,024.00 | $11.40 | 03/01/2012-03/01/2017 | 3.26 | $4.38 | 8.49 | -2.74 | -3.00 % | $8.76 | $8.47 | $8.62 | $37.73 | $4,517.14 | $1,116.57 | $37.20 | $558.28 | $893.25 | $373.94 | $10.05 | 75.00 % | -9.00 % | $41.67 | $34.00 | $65.00 | Yes | Yes | 05/24/2017 |
| LCI | LANNETT CO INC | 0.84 | -0.22 | 08/21/2017 | $883,612,000.00 | $663,000,000.00 | Pass | 12.00 % | 0.53 | 06/01/2003-12/01/2016 | 27.00 % | 0.00 % | 9.00 % | 106.00 % | -106.00 % | -63.00 % | 20.00 % | 1.00 % | 22.00 % | 18.00 % | 187.00 % | $45,388,888.00 | $90,928,584.00 | $14.88 | 06/01/2003-12/01/2016 | 1.35 | ($0.07) | -287.86 | -0.90 | 320.00 % | ($0.14) | ($272.30) | ($136.22) | $9.54 | $201.55 | $49.82 | $20.15 | $24.91 | $39.86 | ($15.45) | ($0.77) | 89.00 % | 24.00 % | $29.20 | $25.00 | $38.00 | Yes | Yes | 05/24/2017 |
| LFVN | LIFEVANTAGE CORPORATION | 0.39 | 1.20 | 05/02/2017 | $7,409,000.00 | $202,000,000.00 | Pass | 19.00 % | 5.03 | 12/01/2002-12/01/2016 | 195.00 % | 56.00 % | 77.00 % | 37.00 % | -37.00 % | -7.00 % | 62.00 % | -20.00 % | -2.00 % | 2.00 % | -5.00 % | $4,944,444.50 | $6,142,857.00 | $0.98 | 06/01/2005-12/01/2016 | 4.27 | $0.26 | 16.08 | 0.00 | 0.00 % | $0.52 | $15.83 | $8.18 | $2.13 | $62.13 | $15.36 | $4.18 | $7.68 | $12.29 | $21.70 | $5.19 | 205.00 % | 205.00 % | $12.74 | $12.74 | $12.74 | Yes | Yes | 05/24/2017 |
| MC | MOELIS | 1.04 | -0.10 | 08/01/2017 | $0.00 | $613,000,000.00 | Pass | 12.00 % | 3.17 | 12/01/2012-12/01/2016 | 60.00 % | 37.00 % | 0.00 % | 266.00 % | 2.00 % | 266.00 % | 19.00 % | 37.00 % | 11.00 % | 15.00 % | 141.00 % | $131,833,336.00 | $76,000,000.00 | $10.15 | 12/01/2014-12/01/2016 | 3.57 | $1.75 | 20.71 | 3.37 | 6.00 % | $3.50 | $20.66 | $12.08 | $21.14 | $2,396.21 | $592.31 | $36.25 | $296.15 | $473.85 | $945.31 | $26.08 | 13.00 % | -3.00 % | $38.33 | $35.00 | $41.00 | Yes | Yes | 05/24/2017 |
| MSTR | MICROSTRATEGY INC | 0.35 | 0.13 | 07/26/2017 | $0.00 | $512,000,000.00 | Pass | 21.00 % | 1.17 | 12/01/2003-12/01/2016 | 46.00 % | 27.00 % | 22.00 % | 460.00 % | -14.00 % | 626.00 % | 9.00 % | 1.00 % | -3.00 % | -4.00 % | 176.00 % | $78,928,568.00 | $165,428,576.00 | $45.47 | 12/01/2003-12/01/2016 | 4.00 | $7.92 | 22.99 | 2.53 | 9.00 % | $15.84 | $22.98 | $19.41 | $153.73 | $6,653.36 | $1,644.61 | $182.10 | $822.30 | $1,315.69 | $7,360.88 | $40.42 | 27.00 % | 11.00 % | $218.25 | $202.00 | $231.00 | Yes | Yes | 05/24/2017 |
| PAYC | PAYCOM SOFTWARE | 0.22 | 0.20 | 07/31/2017 | $28,711,000.00 | $329,000,000.00 | Pass | 14.00 % | 6.71 | 12/01/2012-12/01/2016 | 33.00 % | 43.00 % | 0.00 % | 383.00 % | 106.00 % | 444.00 % | 42.00 % | 33.00 % | 46.00 % | 45.00 % | 115.00 % | $34,666,668.00 | $14,200,000.00 | $2.29 | 12/01/2014-12/01/2016 | 28.21 | $0.86 | 75.12 | 2.15 | 35.00 % | $1.72 | $75.38 | $38.55 | $33.15 | $558.44 | $138.04 | $64.60 | $69.02 | $110.43 | $666.43 | $10.32 | 7.00 % | -16.00 % | $59.33 | $54.00 | $69.00 | Yes | Yes | 05/24/2017 |
| PCLN | PRICELINE.COM INC | 0.71 | 1.17 | 08/02/2017 | $6,170,522,000.00 | $10,743,000,064.00 | Pass | 23.00 % | 0.89 | 12/01/2003-12/01/2016 | 38.00 % | 15.00 % | 18.00 % | 80.00 % | -14.00 % | 7.00 % | 22.00 % | 13.00 % | 16.00 % | 17.00 % | 59.00 % | $1,240,428,800.00 | $1,707,642,880.00 | $199.29 | 12/01/2003-12/01/2016 | 9.15 | $44.30 | 41.17 | 1.43 | 29.00 % | $88.60 | $41.27 | $64.94 | $2,876.62 | $72,822.06 | $18,000.50 | $1,823.74 | $9,000.25 | $14,400.40 | $7,479.14 | $4.10 | 15.00 % | -5.00 % | $1,894.14 | $1,725.00 | $2,100.00 | Yes | Yes | 05/24/2017 |
| PFSI | PENNYMAC FINANCIAL SERVICES INC. | 1.00 | -0.04 | 08/01/2017 | $174,366,000.00 | $932,000,000.00 | Pass | 14.00 % | 6.06 | 12/01/2011-12/01/2014 | 27.00 % | 23.00 % | 27.00 % | 57.00 % | 35.00 % | 57.00 % | 69.00 % | 8.00 % | 31.00 % | 34.00 % | -130.00 % | ($279,857,120.00) | $0.00 | $14.31 | 12/01/2013-12/01/2016 | 1.16 | $3.18 | 5.22 | 2.57 | 2.00 % | $6.36 | $5.23 | $5.80 | $18.43 | $207.94 | $51.40 | $16.60 | $25.70 | $41.12 | $391.44 | $23.58 | 57.00 % | 5.00 % | $20.72 | $17.50 | $26.00 | Yes | Yes | 05/24/2017 |
| QIWI | QIWI | 0.31 | 0.24 | 08/07/2017 | $0.00 | $17,880.00 | Pass | 41.00 % | 1.00 | 12/01/2010-12/01/2016 | 56.00 % | 21.00 % | 56.00 % | 56.00 % | -54.00 % | 34.00 % | 20.00 % | 11.00 % | 1.00 % | 16.00 % | 62.00 % | $3,726.29 | $2,542.00 | $5.70 | 12/01/2013-12/01/2016 | 3.96 | $1.37 | 16.46 | 2974.09 | 0.00 % | $2.74 | $16.52 | $9.63 | $13.19 | $1,121.11 | $277.12 | $22.55 | $138.56 | $221.70 | $165.54 | $7.34 | 1.00 % | -45.00 % | $16.60 | $12.49 | $22.79 | Yes | Yes | 05/24/2017 |
| SEDG | SOLAREDGE TECHNOLOGIES | 1.16 | 0.00 | 05/08/2017 | $2,297,000.00 | $503,000,000.00 | Pass | 26.00 % | 7.48 | 12/01/2014-12/01/2016 | 19.00 % | 28.00 % | 25.00 % | 98.00 % | 2.00 % | 125.00 % | 35.00 % | -8.00 % | 3.00 % | 16.00 % | 86.00 % | $10,625,000.00 | $101,500,000.00 | $7.39 | 12/01/2014-12/01/2016 | 2.51 | $1.01 | 18.37 | -1.44 | -13.00 % | $2.02 | $18.44 | $10.23 | $10.33 | $269.65 | $66.65 | $18.55 | $33.33 | $53.32 | $207.10 | $11.16 | 19.00 % | -57.00 % | $16.62 | $8.00 | $22.00 | Yes | Yes | 05/24/2017 |
| TNET | TRINET GROUP | 0.29 | -0.05 | 07/31/2017 | $422,495,000.00 | $3,060,000,000.00 | Pass | 13.00 % | 2.66 | 12/01/2015-12/01/2016 | 188.00 % | 305.00 % | 0.00 % | 97.00 % | 93.00 % | 0.00 % | 30.00 % | 10.00 % | 15.00 % | 23.00 % | 27.00 % | $109,833,336.00 | $83,400,000.00 | $0.41 | 12/01/2014-12/01/2016 | 75.61 | $1.10 | 28.18 | 1.10 | 26.00 % | $2.20 | $28.23 | $15.22 | $16.74 | $661,941.43 | $163,621.80 | $31.00 | $81,810.90 | $130,897.44 | $221.85 | $7.16 | 10.00 % | -35.00 % | $27.00 | $20.00 | $34.00 | Yes | Yes | 05/24/2017 |
| UTHR | UNITED THERAPEUTICS CORPORATION | -0.56 | 0.12 | 07/26/2017 | $0.00 | $1,598,000,000.00 | Pass | 16.00 % | 2.53 | 12/01/2003-12/01/2016 | 21.00 % | 33.00 % | 21.00 % | 77.00 % | 20.00 % | 71.00 % | 31.00 % | 0.00 % | 9.00 % | 13.00 % | 633.00 % | $199,928,592.00 | $335,428,576.00 | $42.79 | 12/01/2003-12/01/2016 | 2.84 | $14.24 | 8.53 | -0.32 | -27.00 % | $28.48 | $8.53 | $18.51 | $263.51 | $1,796.63 | $444.10 | $121.46 | $222.05 | $355.28 | $2,321.46 | $19.11 | 44.00 % | -23.00 % | $118.92 | $93.00 | $175.00 | Yes | Yes | 05/24/2017 |
| VA | VIRGIN AMERICA | -1.13 | 0.00 | 01/01/0001 | $258,898,000.00 | $1,626,000,000.00 | Pass | 29.00 % | 3.89 | 12/01/2014-12/01/2016 | 100.00 % | 49.00 % | 0.00 % | 82.00 % | -13.00 % | 82.00 % | 10.00 % | 0.00 % | 6.00 % | 5.00 % | 109.00 % | $89,000,000.00 | $52,250,000.00 | $20.99 | 12/01/2014-12/01/2016 | 1.58 | $6.67 | 4.97 | 0.00 | 0.00 % | $13.34 | $0.00 | $6.67 | $44.49 | $44,857.00 | $11,087.96 | $33.15 | $5,543.98 | $8,870.37 | $1,150.58 | $34.71 | 72.00 % | 72.00 % | $57.00 | $57.00 | $57.00 | Yes | Yes | 05/24/2017 |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |