Sean/marketdata
1
0
Fork 0
Code Issues Pull Requests Actions Packages Projects Releases Wiki Activity
Files
860de51b77b2c2ceac1376e47d35dca52b549983
marketdata/Valuations/Valuations_3-01-2014.xlm
Sean Kessler 29b417e3f7 init
2024-02-22 14:52:53 -05:00

27 lines
9.3 KiB
Plaintext
Raw Blame History

<table style="border-collapse:collapse" border="1">
<tr>
<td style="width:79.78">Symbol</td><td style="width:341.853333333333">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:65.8533333333333">BVPS</td><td style="width:62.31">EPS</td><td style="width:65.8533333333333">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:201.646666666667">PriceEstimate10Y</td><td style="width:231.623333333333">TodaysPriceForRequiredReturn</td><td style="width:193.383333333333">MOS</td><td style="width:193.383333333333">MOS80</td><td style="width:120.506666666667">IntrinsicValue</td><td style="width:75.3033333333333">RGV</td><td style="width:102.276666666667">LatestPrice</td><td style="width:102.763333333333">UpsidePcnt</td><td style="width:121.92">DownsidePcnt</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>ARLP</td><td>ALLIANCE RESOURCE PARTNERS L.P.</td><td>04/21/2014</td><td>$791,613,000.00</td><td>$2,188,000,000.00</td><td>Pass</td><td>27.00 %</td><td>71.00 %</td><td>12.00 %</td><td>20.00 %</td><td>25.00 %</td><td>21.00 %</td><td>6.00 %</td><td>15.00 %</td><td>3.00 %</td><td>8.00 %</td><td>11.00 %</td><td>-60.00 %</td><td>$346,727,296.00</td><td>$119,499,992.00</td><td>$21.41</td><td>$7.37</td><td>$11.69</td><td>$14.74</td><td>$11.70</td><td>$13.22</td><td>$97.43</td><td>$20,603.77</td><td>$5,092.94</td><td>$2,546.47</td><td>$4,074.35</td><td>$424.82</td><td>$4.93</td><td>$86.16</td><td>4.00 %</td><td>-13.00 %</td><td>$83.14</td><td>$75.00</td><td>$90.00</td><td>Yes</td><td>Yes</td><td>03/01/2014</td></tr>
<tr>
<td>ATNI</td><td>ATLANTIC TELE-NETWORK</td><td>04/28/2014</td><td>$250,900,000.00</td><td>$749,000,000.00</td><td>Pass</td><td>13.00 %</td><td>19.00 %</td><td>85.00 %</td><td>34.00 %</td><td>72.00 %</td><td>522.00 %</td><td>200.00 %</td><td>31.00 %</td><td>8.00 %</td><td>1.00 %</td><td>7.00 %</td><td>9.00 %</td><td>$85,363,640.00</td><td>$51,600,000.00</td><td>$39.77</td><td>$19.48</td><td>$3.36</td><td>$38.96</td><td>$3.36</td><td>$21.16</td><td>$412.20</td><td>$2,334.28</td><td>$577.00</td><td>$288.50</td><td>$461.60</td><td>$2,956.23</td><td>$45.11</td><td>$65.54</td><td>-5.00 %</td><td>-22.00 %</td><td>$58.00</td><td>$51.00</td><td>$62.00</td><td>Yes</td><td>Yes</td><td>03/01/2014</td></tr>
<tr>
<td>CBPO</td><td>CHINA BIOLOGIC PRODUCTS INC.</td><td>03/10/2014</td><td>$0.00</td><td>$195,000,000.00</td><td>Pass</td><td>22.00 %</td><td>40.00 %</td><td>20.00 %</td><td>29.00 %</td><td>385.00 %</td><td>15.00 %</td><td>94.00 %</td><td>42.00 %</td><td>0.00 %</td><td>5.00 %</td><td>12.00 %</td><td>104.00 %</td><td>$42,142,856.00</td><td>$68,333,336.00</td><td>$8.78</td><td>$1.86</td><td>$18.88</td><td>$3.72</td><td>$18.90</td><td>$11.31</td><td>$21.04</td><td>$598.19</td><td>$147.86</td><td>$73.93</td><td>$118.29</td><td>$1,448.30</td><td>$41.25</td><td>$35.11</td><td>-20.00 %</td><td>-20.00 %</td><td>$28.00</td><td>$28.00</td><td>$28.00</td><td>Yes</td><td>Yes</td><td>03/01/2014</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>$14.05</td><td>$19.28</td><td>$14.05</td><td>$16.67</td><td>$160.65</td><td>$1,989.89</td><td>$491.87</td><td>$245.93</td><td>$393.50</td><td>$798.12</td><td>$5.89</td><td>$135.46</td><td>44.00 %</td><td>-9.00 %</td><td>$171.79</td><td>$123.50</td><td>$195.00</td><td>Yes</td><td>Yes</td><td>03/01/2014</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>$0.00</td><td>$0.00</td><td>Yes</td><td>Yes</td><td>03/01/2014</td></tr>
<tr>
<td>GSOL</td><td>GLOBAL SOURCES LTD</td><td>03/13/2014</td><td>$0.00</td><td>$204,000,000.00</td><td>Pass</td><td>23.00 %</td><td>29.00 %</td><td>17.00 %</td><td>27.00 %</td><td>35.00 %</td><td>20.00 %</td><td>21.00 %</td><td>9.00 %</td><td>-25.00 %</td><td>-12.00 %</td><td>2.00 %</td><td>-359.00 %</td><td>$36,454,544.00</td><td>$54,272,728.00</td><td>$5.72</td><td>$1.08</td><td>$6.29</td><td>$2.16</td><td>$6.29</td><td>$4.23</td><td>$4.56</td><td>$56.29</td><td>$13.91</td><td>$6.96</td><td>$11.13</td><td>$85.14</td><td>$12.54</td><td>$6.79</td><td>33.00 %</td><td>33.00 %</td><td>$9.00</td><td>$9.00</td><td>$9.00</td><td>Yes</td><td>Yes</td><td>03/01/2014</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>$176.96</td><td>$0.90</td><td>$176.96</td><td>$88.93</td><td>$40.02</td><td>$2,359.17</td><td>$583.15</td><td>$291.57</td><td>$466.52</td><td>$115.51</td><td>$1.45</td><td>$79.63</td><td>17.00 %</td><td>-13.00 %</td><td>$83.83</td><td>$69.00</td><td>$93.00</td><td>Yes</td><td>Yes</td><td>03/01/2014</td></tr>
<tr>
<td>PRIM</td><td>PRIMORIS SVCS CORP</td><td>05/05/2014</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>$25.22</td><td>$2.48</td><td>$25.22</td><td>$13.85</td><td>$17.17</td><td>$457.71</td><td>$113.14</td><td>$56.57</td><td>$90.51</td><td>$1,110.51</td><td>$35.51</td><td>$31.27</td><td>25.00 %</td><td>6.00 %</td><td>$36.00</td><td>$33.00</td><td>$39.00</td><td>Yes</td><td>Yes</td><td>03/01/2014</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>$38.74</td><td>$1.46</td><td>$38.63</td><td>$20.05</td><td>$14.63</td><td>$11,579.42</td><td>$2,862.26</td><td>$1,431.13</td><td>$2,289.81</td><td>$426.76</td><td>$15.09</td><td>$28.28</td><td>6.00 %</td><td>-8.00 %</td><td>$28.00</td><td>$26.00</td><td>$30.00</td><td>Yes</td><td>Yes</td><td>03/01/2014</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>$13.16</td><td>$11.12</td><td>$13.16</td><td>$12.14</td><td>$67.50</td><td>$904.12</td><td>$223.48</td><td>$111.74</td><td>$178.79</td><td>$278.35</td><td>$3.80</td><td>$73.17</td><td>34.00 %</td><td>1.00 %</td><td>$82.33</td><td>$74.00</td><td>$98.00</td><td>Yes</td><td>Yes</td><td>03/01/2014</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><td></td><td></td></tr>
</table>
Reference in New Issue View Git Blame Copy Permalink