Weekly Intrinsic Values


Ticker	Company —————————————- Industry	Margin of Safety Intrinsic Value	Stock Price	Stock Price / Margin of Safety Intrinsic Value	P/E ———- 3Yr Avg Profit Margin	52wk Lo ———- % Off 52wk Hi	Growth Grade* ———- Long Term Debt/FCF	Major Index ———- 10yr Dividend Change	Market Cap ———- 10yr Share Count Change
TUP	TUPPERWARE BRANDS CORPORATION —————————————- Household Durables	4.88	2.28	0.47	9.55 ———- 2.0%	2.21 ———- 89.19%	F ———- -8.34	N/A ———- -100.00%	$101.41M ———- -14.00%
SNV	SYNOVUS FINANCIAL CORP. —————————————- Banks	42.45	29.54	0.70	5.78 ———- 30.4%	27.08 ———- 43.43%	F ———- 0.72	S&P400 ———- 385.71%	$4.31B ———- 9.13%
LNC	LINCOLN NATIONAL CORPORATION —————————————- Insurance	27.67	20.70	0.75	6.73 ———- -0.5%	19.74 ———- 70.39%	D- ———- 1.41	S&P500 ———- 246.15%	$3.5B ———- -37.23%
COLB	COLUMBIA BANKING SYSTEM, INC. —————————————- Banks	27.35	20.52	0.75	6.31 ———- 31.0%	19.59 ———- 42.25%	D+ ———- 2.95	S&P600 ———- 193.00%	$4.27B ———- 59.00%
PBR	BRAZILIAN PETROLEUM CORPORATION – PETROBRAS —————————————- Oil, Gas & Consumable Fuels	12.79	9.70	0.76	1.76 ———- 18.4%	8.88 ———- 40.56%	D- ———- 0.66	N/A ———- 5928.97%	$318.64B ———- 0.00%
PBR	BRAZILIAN PETROLEUM CORPORATION – PETROBRAS —————————————- Oil, Gas & Consumable Fuels	12.79	9.70	0.76	1.76 ———- 18.4%	8.88 ———- 40.56%	D- ———- 0.66	N/A ———- 5928.97%	$318.64B ———- 0.00%
HOG	HARLEY-DAVIDSON, INC. —————————————- Automobiles	43.53	35.77	0.82	7.31 ———- 8.4%	29.80 ———- 30.91%	F ———- 11.23	S&P400 ———- -25.00%	$5.23B ———- -33.35%
LTC	LTC PROPERTIES, INC. —————————————- Equity Real Estate Investment Trusts (REITs)	40.30	33.12	0.82	12.89 ———- 51.0%	31.90 ———- 27.19%	F ———- 7.27	S&P600 ———- 19.69%	$1.37B ———- 20.89%
XRX	XEROX HOLDINGS CORP —————————————- Technology Hardware, Storage & Peripherals	17.44	14.63	0.84	14.11 ———- -2.8%	11.80 ———- 30.30%	F ———- 28.10	S&P400 ———- 8.70%	$2.29B ———- -51.00%
WLKP	WESTLAKE CHEMICAL PARTNERS UNT —————————————- Chemicals	26.09	21.97	0.84	———- 5.9%	18.58 ———- 25.27%	F ———- 0.98	N/A ———- 1009.41%	———- 38.80%
PFS	PROVIDENT FINANCIAL SERVICES, INC. —————————————- Thrifts & Mortgage Finance	22.34	19.53	0.87	8.07 ———- 32.0%	18.57 ———- 23.74%	F ———- 6.55	S&P600 ———- 71.00%	$1.47B ———- 30.00%
ARC	ARC DOCUMENT SOLUTIONS, INC. —————————————- Commercial Services & Supplies	3.63	3.22	0.89	12.31 ———- 3.1%	2.11 ———- 22.97%	F ———- 1.75	N/A ———- 900.00%	$138.95M ———- -5.62%
PNC	THE PNC FINANCIAL SERVICES GROUP, INC. —————————————- Banks	138.96	124.15	0.89	8.82 ———- 34.3%	119.27 ———- 37.61%	F ———- 6.44	S&P500 ———- 234.30%	$49.62B ———- -22.56%
AIZ	ASSURANT, INC. —————————————- Insurance	125.29	112.77	0.90	22.27 ———- 6.9%	104.49 ———- 41.91%	F ———- 5.19	S&P500 ———- 185.42%	$5.97B ———- -29.45%
ARR	ARMOUR RESIDENTIAL REIT, INC. —————————————- Mortgage Real Estate Investment Trusts (REITs)	5.46	5.02	0.92	———- 383.5%	4.38 ———- 41.70%	F ———- 0.00	S&P600 ———- -81.48%	$967.73M ———- 160.10%
AMP	AMERIPRISE FINANCIAL, INC. —————————————- Capital Markets	301.73	291.44	0.97	13.24 ———- 17.1%	219.99 ———- 18.47%	C! ———- 1.23	S&P500 ———- 142.79%	$30.64B ———- -45.10%
WHG	WESTWOOD HOLDINGS GROUP, INC. —————————————- Capital Markets	10.04	10.57	1.05	———- -2.4%	9.45 ———- 37.08%	F ———- 0.00	N/A ———- -63.41%	$97.73M ———- 1.96%
CB	CHUBB LTD —————————————- Insurance	175.10	186.55	1.07	14.86 ———- 14.0%	173.78 ———- 19.37%	F ———- 1.28	S&P500 ———- 118.00%	$77.43B ———- 23.00%
EMN	EASTMAN CHEMICAL COMPANY —————————————- Chemicals	71.32	79.58	1.12	12.51 ———- 7.1%	69.91 ———- 30.78%	F ———- 11.06	S&P500 ———- 145.60%	$9.48B ———- -20.19%
PSA	PUBLIC STORAGE —————————————- Equity Real Estate Investment Trusts (REITs)	252.23	286.60	1.14	12.01 ———- 69.2%	270.13 ———- 29.29%	C+! ———- 2.59	S&P500 ———- 55.34%	$50.38B ———- 2.08%
MTX	MINERALS TECHNOLOGIES INC. —————————————- Chemicals	49.01	56.37	1.15	15.05 ———- 7.0%	49.38 ———- 23.38%	F ———- 39.66	S&P600 ———- 0.00%	$1.83B ———- -6.00%
MMI	MARCUS & MILLICHAP, INC. —————————————- Real Estate Management & Development	24.78	30.16	1.22	11.49 ———- 8.0%	29.26 ———- 48.29%	D+! ———- 0.00	S&P600 ———- N/A	$1.18B ———- 4.00%
PYPL	PAYPAL HOLDINGS, INC. —————————————- IT Services	56.44	73.88	1.31	34.63 ———- 14.9%	66.39 ———- 39.89%	D+! ———- 2.04	S&P500 ———- N/A	$83.59B ———- -2.53%
GABC	GERMAN AMERICAN BANCORP, INC. —————————————- Banks	24.37	33.32	1.37	11.79 ———- 33.1%	32.02 ———- 18.13%	D- ———- 1.00	N/A ———- 130.00%	$982.71M ———- 53.40%
BRK.B	BERKSHIRE HATHAWAY INC., —————————————- Diversified Financial Services	192.69	298.92	1.55	58.41 ———- 10.1%	259.85 ———- 17.45%	F ———- 5.53	S&P500 ———- N/A	$655.47B ———- -10.63%
LXP	LXP INDUSTRIAL TRUST —————————————- Equity Real Estate Investment Trusts (REITs)	6.06	9.70	1.60	24.40 ———- 67.0%	8.81 ———- 39.77%	F ———- 8.41	S&P600 ———- -21.00%	$2.84B ———- 35.00%
CC	THE CHEMOURS COMPANY —————————————- Chemicals	16.82	28.80	1.71	7.97 ———- 7.5%	23.58 ———- 35.92%	D+! ———- 8.03	S&P400 ———- 72.41%	$4.29B ———- -13.38%
OLN	OLIN CORPORATION —————————————- Chemicals	28.16	51.84	1.84	5.78 ———- 4.0%	41.33 ———- 22.91%	D+ ———- 1.51	S&P400 ———- 0.00%	$6.78B ———- 83.56%
ROP	ROPER TECHNOLOGIES, INC. —————————————- Industrial Conglomerates	232.74	429.59	1.85	46.06 ———- 44.0%	356.22 ———- 12.01%	C ———- 8.98	S&P500 ———- 285.30%	$45.64B ———- 6.58%
MRNA	MODERNA, INC. —————————————- Biotechnology	81.23	150.88	1.86	7.49 ———- -53.2%	115.03 ———- 30.55%	F ———- 0.00	S&P500 ———- N/A	$58.19B ———- 10.60%
TFIN	TRIUMPH FINANCIAL, INC. —————————————- Banks	28.64	56.64	1.98	14.03 ———- 22.0%	45.08 ———- 43.43%	D- ———- 2.81	S&P600 ———- N/A	$1.32B ———- 51.00%
CARS	CARS.COM INC. —————————————- Interactive Media & Services	8.51	18.24	2.14	72.72 ———- -48.3%	8.75 ———- 10.65%	F ———- 4.21	S&P600 ———- N/A	$1.21B ———- -2.72%
MODV	MODIVCARE INC. —————————————- Health Care Providers & Services	19.62	82.15	4.19	70.58 ———- 1.6%	73.06 ———- 32.41%	F ———- -22.54	S&P600 ———- N/A	$1.16B ———- 1.82%
PLPC	PREFORMED LINE PRODUCTS COMPANY —————————————- Electrical Equipment	20.64	124.10	6.01	11.14 ———- 7.3%	57.71 ———- 2.36%	F ———- -6.07	N/A ———- 33.33%	$610.48M ———- -8.56%
SHC	SOTERA HEALTH COMPANY —————————————- Life Sciences Tools & Services	1.69	17.32	10.25	38.67 ———- -5.0%	5.78 ———- 30.44%	F ———- 18.28	S&P400 ———- N/A	$4.89B ———- 14.00%

Growth Grade is an indicator of a company’s growth potential, refer to the Terminology page for a full description.
_____________
10Yr Dividend Change is the percent change in the total annual dividend during this time. Example:*
10Yrs Ago Dividend = 1.25; Current Dividend = 4.20; then
Percent Change = (4.20-1.25)/1.25100 = 236%*
A -100% (negative 100%) indicates the company stopped paying a dividend
‘N/A’ indicates the company has not been paying a dividend
For companies that pay a dividend this should be increasing over time, but companies in their growth phase will likely not pay a dividend
_
10Yr Share Count Change is the change in total outstanding shares during the period
Outstanding share count should be decreasing over time for a company that’s financially stable and past its growth phase
_
Long Term Debt/FCF is a measurement to determine if the company’s long-term debt is within a reasonable amount, less than 3 is an ideal number
Value of zero means the company has no long term debt
A negative value means the company has long term debt but had negative FCF
_____________
3yr Avg Profit Margin measures the average percentage of income to the revenue (100 * Net Income/Revenue) over the past 3 years
Ideally companies with at least 10% is a good starting point, but value can be found in companies that have a lower average
Profit Margin vary between industries with Some having much higher averages than others

Intrinsic values and other data provided are intended as reference only. They should never be used as the sole means of valuing a company and/or making investment decisions. As with any investment, an investor should perform their due diligence before investing. This includes understand the investment risks, reviewing financial reporting documents, and consult an investment professional if necessary.