ABBV – ABBVIE INC. (HQ: USA/Industry: Biotechnology)
52 Week Lo/Hi Price: 105.56 / 175.91
Previous Closing Price: 156.18
Margin of Safety Intrinsic Value Price: 62.00

10-Year Financial Summary (Recent/Average)
Revenue: $56.2B/$30.2B, with 0 declining years and 22.7% YoY growth
EPS (USD): 6.45/3.52, with 4 declining years and 137.1% YoY growth
BV (USD): 7.66/2.74, with 3 declining years and -11.4% YoY decrease
FCF: $22B/$10.2B, with 4 declining years and 31% YoY growth
Dividend: Increased 225%, with 0 declining years
Share Count: Increased 13%

To value the business at the current market price the company would need more than a 11% per year growth for the next 10-years

ILMN – ILLUMINA, INC. (HQ: USA/Industry: Life Sciences Tools & Services)
52 Week Lo/Hi Price: 300.55 / 526.00
Previous Closing Price: 301.44
Margin of Safety Intrinsic Value Price: 84.20

10-Year Financial Summary (Recent/Average)
Revenue: $4.5B/$2.6B, with 1 declining year and 39.7% YoY growth
EPS (USD): 5.04/3.73, with 3 declining years and 13.3% YoY growth
BV (USD): 67.77/23.22, with 1 declining year and 110.5% YoY growth
FCF: $337M/$528M, with 4 declining years and -62.2% YoY decrease
Company does not pay a dividend
Share Count: Increased 13%

To value the business at the current market price the company would need more than a 25% per year growth for the next 10-years

ALV – AUTOLIV, INC. (HQ: Sweden/Industry: Auto Components)
52 Week Lo/Hi Price: 69.96 / 110.59
Previous Closing Price: 70.40
Margin of Safety Intrinsic Value Price: 23.42

10-Year Financial Summary (Recent/Average)
Revenue: $8.2B/$8.9B, with 4 declining years and 10.5% YoY growth
EPS (USD): 4.96/4.62, with 6 declining years and 131.8% YoY growth
BV (USD): 29.23/34.83, with 4 declining years and 21.6% YoY growth
FCF: $296M/$300M, with 5 declining years and -41.4% YoY decrease
Dividend: Decreased -1%, with 1 declining year
Share Count: Decreased -7%

To value the business at the current market price the company would need more than a 9% per year growth for the next 10-years

BC – BRUNSWICK CORPORATION (HQ: USA/Industry: Leisure Products)
52 Week Lo/Hi Price: 72.71 / 117.62
Previous Closing Price: 74.48
Margin of Safety Intrinsic Value Price: 27.66

10-Year Financial Summary (Recent/Average)
Revenue: $5.8B/$4.4B, with 3 declining years and 34.5% YoY growth
EPS (USD): 7.57/3.22, with 5 declining years and 61.8% YoY growth
BV (USD): 24.04/14.45, with 2 declining years and 28.4% YoY growth
FCF: $306M/$207M, with 4 declining years and -50.2% YoY decrease
Dividend: Increased 2,440%, with 0 declining years
Share Count: Decreased -15%

To value the business at the current market price the company would need more than a 11% per year growth for the next 10-years

ENVA – ENOVA INTERNATIONAL, INC. (HQ: USA/Industry: Consumer Finance)
52 Week Lo/Hi Price: 30.04 / 47.88
Previous Closing Price: 36.54
Margin of Safety Intrinsic Value Price: 46.10

10-Year Financial Summary (Recent/Average)
Revenue: $1.2B/$906M, with 2 declining years and 11.4% YoY growth
EPS (USD): 6.79/3.23, with 5 declining years and -42% YoY decrease
BV (USD): 33.18/12.28, with 1 declining year and 106.9% YoY growth
FCF: $442M/$491M, with 4 declining years and -37.8% YoY decrease
Company does not pay a dividend
Share Count: Increased 15%

The stock is trading below its margin of safety intrinsic value by 21%