C – CITIGROUP INC. (HQ: USA/Industry: Banks)
52 Week Lo/Hi Price: 49.04 / 80.29
Previous Closing Price: 51.14
Margin of Safety Intrinsic Value Price: 67.06

10-Year Financial Summary (Recent/Average)
Revenue: $71.9B/$74.5B, with 4 declining years and -4.8% YoY decrease
EPS (USD): 10.14/4.57, with 5 declining years and 114.8% YoY growth
BV (USD): 92.16/75.61, with 1 declining year and 9.1% YoY growth
FCF: $57.1B/$23B, with 6 declining years
Dividend: Increased 5,000%, with 0 declining years
Share Count: Decreased -32%

The stock is trading below its margin of safety intrinsic value by 24%

BYD – BOYD GAMING CORPORATION (HQ: USA/Industry: Hotels, Restaurants & Leisure)
52 Week Lo/Hi Price: 50.38 / 72.72
Previous Closing Price: 64.20
Margin of Safety Intrinsic Value Price: 18.02

10-Year Financial Summary (Recent/Average)
Revenue: $3.4B/$2.6B, with 4 declining years and 54.7% YoY growth
EPS (USD): 4.07/-0.07, with 4 declining years
BV (USD): 13.55/7.86, with 3 declining years and 45.2% YoY growth
FCF: $811M/$241M, with 3 declining years and 611.4% YoY growth
Company did not pay a dividend last year
Share Count: Increased 30%

To value the business at the current market price the company would need more than a 12% per year growth for the next 10-years

BSIG – BRIGHTSPHERE INVESTMENT GROUP INC.. (HQ: USA/Industry: Capital Markets)
52 Week Lo/Hi Price: 19.93 / 31.17
Previous Closing Price: 21.62
Margin of Safety Intrinsic Value Price: 10.57

10-Year Financial Summary (Recent/Average)
Revenue: $523M/$793M, with 6 declining years and -27.3% YoY decrease
EPS (USD): 10.29/2.05, with 3 declining years and 194.8% YoY growth
BV (USD): 23.88/3.82, with 4 declining years and 1605.7% YoY growth
FCF: $-27M/$95M, with 4 declining years and currant year being negative and -142.9% YoY decrease
Dividend: Decreased -88%, with 3 declining years
Share Count: Decreased -33%

To value the business at the current market price the company would need more than a 6% per year growth for the next 10-years

BELFA – BEL FUSE INC. (HQ: USA/Industry: Electronics, Instruments & Components)
52 Week Lo/Hi Price: 12.38 / 23.95
Previous Closing Price: 21.20
Margin of Safety Intrinsic Value Price: 12.46

10-Year Financial Summary (Recent/Average)
Revenue: $543M/$473M, with 4 declining years and 16.5% YoY growth
EPS (USD): 2.02/0.16, with 3 declining years and 92.4% YoY growth
BV (USD): 15.98/16.35, with 3 declining years and 10.4% YoY growth
FCF: $-5M/$18M, with 5 declining years and currant year being negative and -112.2% YoY decrease
Dividend: Increased 0%, with 0 declining years
Share Count: Remained the same

To value the business at the current market price the company would need more than a 3% per year growth for the next 10-years

AMKR – AMKOR TECHNOLOGY, INC. (HQ: USA/Industry: Semiconductors & Semiconductor Equipment)
52 Week Lo/Hi Price: 18.04 / 29.50
Previous Closing Price: 19.61
Margin of Safety Intrinsic Value Price: 4.70

10-Year Financial Summary (Recent/Average)
Revenue: $6.1B/$3.9B, with 3 declining years and 21.5% YoY growth
EPS (USD): 2.62/0.84, with 4 declining years and 87.1% YoY growth
BV (USD): 11.17/6.58, with 2 declining years and 23.6% YoY growth
FCF: $342M/$73M, with 4 declining years and 57.6% YoY growth
Dividend: Increased 325%, with 0 declining years
Share Count: Increased 1%

To value the business at the current market price the company would need more than a 22% per year growth for the next 10-year