marketdata/Valuations/Valuations_02-25-2014.xlm

<table style="border-collapse:collapse" border="1">
<tr>
<td style="width:87.78">Symbol</td><td style="width:266.033333333333">Company</td><td style="width:157.58">Next Earnings Date</td><td style="width:142.606666666667">Long Term Debt</td><td style="width:150.87">Revenue</td><td style="width:97.5866666666667">Debt Load</td><td style="width:101.31">ROIC(Avg)</td><td style="width:155.923333333333">EquityGrowth(Avg)</td><td style="width:172.183333333333">EquityGrowth2Y(Avg)</td><td style="width:172.183333333333">EquityGrowth4Y(Avg)</td><td style="width:139.94">EPSGrowth(Avg)</td><td style="width:156.2">EPSGrowth2Y(Avg)</td><td style="width:156.2">EPSGrowth4Y(Avg)</td><td style="width:171.41">RevenueGrowth(Avg)</td><td style="width:192.313333333333">RevenueGrowthQtr(Avg)</td><td style="width:187.67">RevenueGrowth2Y(Avg)</td><td style="width:187.67">RevenueGrowth4Y(Avg)</td><td style="width:202.046666666667">FreeCashflowGrowth(Avg)</td><td style="width:190.483333333333">OperatingCashflow(Avg)</td><td style="width:166.41">WorkingCapital(Avg)</td><td style="width:65.5266666666667">BVPS</td><td style="width:55.9466666666667">EPS</td><td style="width:62.31">PE</td><td style="width:72.8266666666667">LowPE</td><td style="width:95.45">TrailingPE</td><td style="width:158.676666666667">AverageLowTrailing</td><td style="width:205.326666666667">CurrentStockEstimatePrice</td><td style="width:143.993333333333">PriceEstimate10Y</td><td style="width:231.623333333333">TodaysPriceForRequiredReturn</td><td style="width:83.5666666666667">MOS</td><td style="width:83.5666666666667">MOS80</td><td style="width:120.506666666667">IntrinsicValue</td><td style="width:59.0066666666667">RGV</td><td style="width:102.276666666667">LatestPrice</td><td style="width:139.533333333333">MeanTargetPrice</td><td style="width:130.566666666667">LowTargetPrice</td><td style="width:134.463333333333">HighTargetPrice</td><td style="width:122.85">Bargain(MOS)</td><td style="width:139.376666666667">Bargain(MOS80)</td><td style="width:129.803333333333">DateGenerated</td></tr>
<tr>
<td>CLR</td><td>CONTINENTAL RESOURCES I</td><td>02/26/2014</td><td>$3,537,771,000.00</td><td>$3,324,000,000.00</td><td>Pass</td><td>15.00 %</td><td>35.00 %</td><td>21.00 %</td><td>45.00 %</td><td>771.00 %</td><td>14.00 %</td><td>75.00 %</td><td>29.00 %</td><td>60.00 %</td><td>29.00 %</td><td>61.00 %</td><td>-20.00 %</td><td>$682,583,360.00</td><td>($76,800,000.00)</td><td>$20.57</td><td>$4.44</td><td>$27.77</td><td>$8.88</td><td>$25.54</td><td>$17.21</td><td>$76.41</td><td>$1,545.30</td><td>$381.98</td><td>$190.99</td><td>$305.58</td><td>$6,885.84</td><td>$55.85</td><td>$123.29</td><td>$131.97</td><td>$115.00</td><td>$173.00</td><td>Yes</td><td>Yes</td><td>02/24/2014</td></tr>
<tr>
<td>CPA</td><td>COPA HOLDINGS SA</td><td>05/12/2014</td><td>$1,069,836,000.00</td><td>$2,510,000,128.00</td><td>Pass</td><td>15.00 %</td><td>29.00 %</td><td>18.00 %</td><td>17.00 %</td><td>37.00 %</td><td>24.00 %</td><td>19.00 %</td><td>22.00 %</td><td>16.00 %</td><td>12.00 %</td><td>21.00 %</td><td>-142.00 %</td><td>$259,083,376.00</td><td>$33,666,668.00</td><td>$41.02</td><td>$9.64</td><td>$14.33</td><td>$19.28</td><td>$14.33</td><td>$16.81</td><td>$162.00</td><td>$2,006.60</td><td>$496.00</td><td>$248.00</td><td>$396.80</td><td>$798.12</td><td>$5.78</td><td>$138.15</td><td>$171.79</td><td>$123.50</td><td>$195.00</td><td>Yes</td><td>Yes</td><td>02/24/2014</td></tr>
<tr>
<td>CTSH</td><td>COGNIZANT TECHNOLOGY SOLUTIONS</td><td>05/05/2014</td><td>$0.00</td><td>$8,435,999,744.00</td><td>Pass</td><td>25.00 %</td><td>34.00 %</td><td>16.00 %</td><td>17.00 %</td><td>35.00 %</td><td>13.00 %</td><td>18.00 %</td><td>38.00 %</td><td>21.00 %</td><td>15.00 %</td><td>23.00 %</td><td>40.00 %</td><td>$559,909,120.00</td><td>$1,439,800,064.00</td><td>$18.67</td><td>$4.03</td><td>$25.97</td><td>$8.06</td><td>$25.49</td><td>$16.78</td><td>$67.60</td><td>$1,251.06</td><td>$309.24</td><td>$154.62</td><td>$247.39</td><td>$316.20</td><td>$3.02</td><td>$104.66</td><td>$110.10</td><td>$100.00</td><td>$120.00</td><td>Yes</td><td>Yes</td><td>02/24/2014</td></tr>
<tr>
<td>EDAC</td><td>EDAC TECHNOLOGIES CORPORATION</td><td>01/01/0001</td><td>$0.00</td><td>$0.00</td><td>N/A</td><td>10.00 %</td><td>34.00 %</td><td>21.00 %</td><td>12.00 %</td><td>87.00 %</td><td>53.00 %</td><td>88.00 %</td><td>18.00 %</td><td>25.00 %</td><td>22.00 %</td><td>25.00 %</td><td>-175.00 %</td><td>$2,900,000.00</td><td>$12,300,000.00</td><td>$6.87</td><td>$1.04</td><td>$17.07</td><td>$2.08</td><td>$17.04</td><td>$9.56</td><td>$9.94</td><td>$179.41</td><td>$44.35</td><td>$22.17</td><td>$35.48</td><td>$190.33</td><td>$10.72</td><td>$17.75</td><td>$0.00</td><td>$0.00</td><td>$0.00</td><td>Yes</td><td>Yes</td><td>02/24/2014</td></tr>
<tr>
<td>ININ</td><td>INTERACTIVE INTELLIGENC</td><td>05/05/2014</td><td>$0.00</td><td>$298,000,000.00</td><td>Pass</td><td>14.00 %</td><td>50.00 %</td><td>13.00 %</td><td>16.00 %</td><td>124.00 %</td><td>850.00 %</td><td>250.00 %</td><td>19.00 %</td><td>29.00 %</td><td>26.00 %</td><td>22.00 %</td><td>-40.00 %</td><td>$14,636,364.00</td><td>$32,600,000.00</td><td>$8.41</td><td>$0.45</td><td>$169.22</td><td>$0.90</td><td>$169.22</td><td>$85.06</td><td>$38.28</td><td>$2,256.50</td><td>$557.77</td><td>$278.89</td><td>$446.22</td><td>$115.51</td><td>$1.52</td><td>$76.15</td><td>$83.83</td><td>$69.00</td><td>$93.00</td><td>Yes</td><td>Yes</td><td>02/24/2014</td></tr>
<tr>
<td>MIDD</td><td>MIDDLEBY CORP</td><td>02/25/2014</td><td>$258,220,000.00</td><td>$1,343,000,064.00</td><td>Pass</td><td>15.00 %</td><td>93.00 %</td><td>18.00 %</td><td>21.00 %</td><td>24.00 %</td><td>17.00 %</td><td>24.00 %</td><td>19.00 %</td><td>40.00 %</td><td>29.00 %</td><td>23.00 %</td><td>21.00 %</td><td>$78,181,816.00</td><td>$30,800,000.00</td><td>$40.88</td><td>$7.60</td><td>$35.01</td><td>$15.20</td><td>$34.56</td><td>$24.88</td><td>$189.09</td><td>$133,947.19</td><td>$33,109.70</td><td>$16,554.85</td><td>$26,487.76</td><td>$426.45</td><td>$1.60</td><td>$266.11</td><td>$230.80</td><td>$160.00</td><td>$275.00</td><td>Yes</td><td>Yes</td><td>02/24/2014</td></tr>
<tr>
<td>PRIM</td><td>PRIMORIS SVCS CORP</td><td>02/28/2014</td><td>$132,198,000.00</td><td>$1,887,000,064.00</td><td>Pass</td><td>12.00 %</td><td>39.00 %</td><td>13.00 %</td><td>20.00 %</td><td>444.00 %</td><td>14.00 %</td><td>23.00 %</td><td>32.00 %</td><td>28.00 %</td><td>22.00 %</td><td>28.00 %</td><td>93.00 %</td><td>$51,250,000.00</td><td>$68,857,144.00</td><td>$7.30</td><td>$1.24</td><td>$26.17</td><td>$2.48</td><td>$26.17</td><td>$14.33</td><td>$17.76</td><td>$473.41</td><td>$117.02</td><td>$58.51</td><td>$93.62</td><td>$1,110.51</td><td>$34.22</td><td>$32.45</td><td>$35.00</td><td>$30.00</td><td>$39.00</td><td>Yes</td><td>Yes</td><td>02/24/2014</td></tr>
<tr>
<td>THRM</td><td>AMERIGON INC</td><td>03/05/2014</td><td>$52,979,000.00</td><td>$628,000,000.00</td><td>Pass</td><td>23.00 %</td><td>95.00 %</td><td>14.00 %</td><td>41.00 %</td><td>288.00 %</td><td>87.00 %</td><td>114.00 %</td><td>46.00 %</td><td>21.00 %</td><td>13.00 %</td><td>98.00 %</td><td>21.00 %</td><td>$14,000,000.00</td><td>$38,700,000.00</td><td>$6.18</td><td>$0.73</td><td>$37.88</td><td>$1.46</td><td>$37.35</td><td>$19.41</td><td>$14.17</td><td>$11,209.71</td><td>$2,770.87</td><td>$1,385.44</td><td>$2,216.70</td><td>$426.76</td><td>$15.43</td><td>$27.65</td><td>$28.00</td><td>$26.00</td><td>$30.00</td><td>Yes</td><td>Yes</td><td>02/24/2014</td></tr>
<tr>
<td>USNA</td><td>USANA HEALTH SCIENCES</td><td>04/21/2014</td><td>$0.00</td><td>$700,000,000.00</td><td>Pass</td><td>53.00 %</td><td>30.00 %</td><td>28.00 %</td><td>24.00 %</td><td>21.00 %</td><td>22.00 %</td><td>24.00 %</td><td>14.00 %</td><td>11.00 %</td><td>8.00 %</td><td>11.00 %</td><td>17.00 %</td><td>$58,181,820.00</td><td>$21,800,000.00</td><td>$17.20</td><td>$5.56</td><td>$13.61</td><td>$11.12</td><td>$13.59</td><td>$12.36</td><td>$68.69</td><td>$920.13</td><td>$227.44</td><td>$113.72</td><td>$181.95</td><td>$278.35</td><td>$3.68</td><td>$75.69</td><td>$82.33</td><td>$74.00</td><td>$98.00</td><td>Yes</td><td>Yes</td><td>02/24/2014</td></tr>
<tr>
<td></td><td></td><td></td><td></td><td></td><td></td><td></td><td></td><td></td><td></td><td></td><td></td><td></td><td></td><td></td><td></td><td></td><td></td><td></td><td></td><td></td><td></td><td></td><td></td><td></td><td></td><td></td><td></td><td></td><td></td><td></td><td></td><td></td><td></td><td></td><td></td><td></td><td></td><td></td><td></td></tr>
</table>