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
KFRC	KFORCE INC. ——————– Professional Services	45.41	32.60	0.72	13.64 ———- 4.0%	30.44 ———- 50.83%	D+! ———- 0.41	N/A ———- 237.78%	$606.33M ———- -33.27%
CROX	CROCS, INC. ——————– Textiles, Apparel & Luxury Goods	94.59	87.20	0.92	23.16 ———- 19.5%	73.76 ———- 42.30%	B! ———- 1.46	S&P400 ———- N/A	$4.73B ———- -20.86%
FPI	FARMLAND PARTNERS INC. ——————– Equity Real Estate Investment Trusts (REITs)	11.60	11.02	0.95	15.60 ———- 58.6%	9.08 ———- 14.37%	F ———- 0.62	N/A ———- -51.90%	$486.69M ———- 481.44%
IPG	THE INTERPUBLIC GROUP OF COMPANIES, INC. ——————– Media	27.53	26.84	0.97	20.38 ———- 8.4%	22.51 ———- 18.79%	F ———- 3.20	S&P500 ———- 175.00%	$9.82B ———- -9.10%
IBKR	INTERACTIVE BROKERS GROUP, INC. ——————– Capital Markets	61.18	62.24	1.02	32.64 ———- 8.3%	30.01 ———- 8.56%	C- ———- 0.00	S&P400 ———- 113.00%	$105.03B ———- 73.43%
INVX	INNOVEX INTERNATIONAL, INC. ——————– Energy Equipment & Services	16.29	17.26	1.06	6.26 ———- 16.0%	11.93 ———- 11.12%	U ———- 0.24	N/A ———- N/A	$1.19B ———- 247.00%
TMHC	TAYLOR MORRISON HOME CORPORATION ——————– Household Durables	62.07	67.37	1.09	7.83 ———- 11.3%	51.90 ———- 10.76%	B- ———- 12.20	S&P400 ———- N/A	$6.66B ———- -12.70%
ANIK	ANIKA THERAPEUTICS, INC. ——————– Biotechnology	8.57	9.38	1.09	———- -42.8%	7.87 ———- 64.58%	F ———- 0.00	N/A ———- N/A	$132.36M ———- -3.92%
CSGS	CSG SYSTEMS INTERNATIONAL, INC. ——————– IT Services	57.66	64.16	1.11	22.15 ———- 5.7%	44.57 ———- 5.09%	F ———- 3.91	S&P600 ———- 71.40%	$1.84B ———- -14.30%
UHS	UNIVERSAL HEALTH SERVICES, INC. ——————– Health Care Providers & Services	155.51	181.58	1.17	9.54 ———- 5.8%	152.33 ———- 25.35%	D ———- 3.97	S&P500 ———- 100.00%	$11.56B ———- -32.57%
PKI	PARKLAND CORPORATION. ——————– Life Sciences Tools & Services	33.21	38.86	1.17	23.03 ———- 0.9%	30.09 ———- 3.55%	F ———- 5.82	N/A ———- 29.99%	$6.78B ———- 102.17%
HII	HUNTINGTON INGALLS INDUSTRIES, INC. ——————– Aerospace & Defense	218.90	270.79	1.24	20.52 ———- 5.4%	158.88 ———- 7.62%	D ———- 103.85	S&P500 ———- 208.82%	$10.8B ———- -18.43%
OTIS	OTIS WORLDWIDE CORPORATION ——————– Machinery	68.94	86.38	1.25	22.62 ———- 10.2%	84.25 ———- 19.14%	C+! ———- 4.85	S&P500 ———- N/A	$33.9B ———- -7.33%
KAR	OPENLANE, INC. ——————– Commercial Services & Supplies	22.03	28.92	1.31	32.66 ———- 4.0%	15.44 ———- 1.53%	F ———- 0.00	S&P600 ———- -100.00%	$3.07B ———- -23.00%
PPG	PPG INDUSTRIES, INC. ——————– Chemicals	81.57	111.23	1.36	20.64 ———- 7.1%	90.24 ———- 18.95%	F ———- 6.98	S&P500 ———- 87.99%	$25.1B ———- -14.14%
IP	INTERNATIONAL PAPER COMPANY ——————– Containers & Packaging	34.88	49.68	1.42	———- 3.9%	43.27 ———- 17.69%	F ———- 6.33	S&P500 ———- 12.80%	$26.23B ———- -15.79%
BUD	ANHEUSER-BUSCH INBEV SA ——————– Beverages	43.81	62.67	1.43	17.95 ———- 9.7%	45.94 ———- 13.12%	F ———- 6.09	N/A ———- -77.93%	$112.43B ———- 22.54%
PK	PARK HOTELS & RESORTS INC. ——————– Equity Real Estate Investment Trusts (REITs)	8.11	11.76	1.45	44.37 ———- 6.1%	8.27 ———- 27.54%	F ———- 22.60	S&P400 ———- N/A	$2.35B ———- 5.56%
IHG	INTERCONTINENTAL HOTELS GROUP PLC ——————– Hotels, Restaurants & Leisure	82.48	122.64	1.49	26.05 ———- 12.9%	94.78 ———- 10.64%	D+! ———- 4.09	N/A ———- 49.86%	$18.64B ———- -24.70%
CME	CME GROUP INC. ——————– Capital Markets	175.83	266.51	1.52	26.82 ———- 56.3%	207.75 ———- 8.35%	F ———- 0.74	S&P500 ———- 112.24%	$97.35B ———- 6.53%
NKE	NIKE, INC. ——————– Textiles, Apparel & Luxury Goods	50.90	77.37	1.52	36.08 ———- 9.3%	52.28 ———- 14.62%	D+! ———- 2.44	S&P500 ———- 153.23%	$114.27B ———- -14.63%
AGCO	AGCO CORPORATION ——————– Machinery	68.45	108.19	1.58	84.79 ———- 3.8%	73.79 ———- 10.70%	F ———- 7.48	S&P400 ———- 141.67%	$8.07B ———- -14.24%
MSA	MSA SAFETY INCORPORATED ——————– Commercial Services & Supplies	103.81	170.60	1.64	24.65 ———- 10.3%	127.86 ———- 8.97%	D+ ———- 1.98	S&P400 ———- 57.48%	$6.77B ———- 4.84%
STAG	STAG INDUSTRIAL, INC. ——————– Equity Real Estate Investment Trusts (REITs)	21.65	36.85	1.70	28.99 ———- 26.3%	28.61 ———- 9.27%	F ———- 5.74	S&P400 ———- 8.42%	$6.86B ———- 175.09%
MAA	MID-AMERICA APARTMENT COMMUNITIES, INC. ——————– Equity Real Estate Investment Trusts (REITs)	84.17	145.82	1.73	29.67 ———- 27.1%	137.32 ———- 15.89%	F ———- 6.10	S&P500 ———- 90.91%	$17.07B ———- 55.34%
NEM	NEWMONT CORPORATION ——————– Metals & Mining	42.13	74.40	1.77	13.21 ———- -2.3%	36.86 ———- 0.16%	D- ———- 2.14	S&P500 ———- 900.00%	$81.72B ———- 122.48%
VRSK	VERISK ANALYTICS, INC. ——————– Professional Services	136.86	268.12	1.96	41.66 ———- 31.5%	259.01 ———- 16.97%	C+! ———- 2.74	S&P500 ———- N/A	$37.4B ———- -15.20%
EQR	EQUITY RESIDENTIAL ——————– Equity Real Estate Investment Trusts (REITs)	33.72	66.12	1.96	24.63 ———- 30.7%	59.41 ———- 16.13%	F ———- 6.04	S&P500 ———- 22.17%	$25.25B ———- 2.66%
PKG	PACKAGING CORPORATION OF AMERICA ——————– Containers & Packaging	105.73	217.96	2.06	22.66 ———- 10.5%	172.72 ———- 13.10%	D+! ———- 4.74	S&P500 ———- 127.27%	$19.61B ———- -7.45%
BJRI	BJ’S RESTAURANTS, INC. ——————– Hotels, Restaurants & Leisure	15.43	33.56	2.17	28.34 ———- 1.0%	27.89 ———- 28.63%	F ———- 2.71	S&P600 ———- N/A	$757.09M ———- -9.39%
VMC	VULCAN MATERIALS COMPANY ——————– Construction Materials	133.13	291.16	2.19	40.42 ———- 10.7%	215.08 ———- 2.40%	F ———- 5.70	S&P500 ———- 360.00%	$38.47B ———- -1.48%
PAC	PACIFIC AIRPORT GROUP, S.A.B. DE CV ——————– Transportation Infrastructure	108.46	241.00	2.22	25.26 ———- 29.0%	160.80 ———- 5.94%	D+! ———- 3.85	N/A ———- 354.00%	$10.45B ———- -4.00%
MSI	MOTOROLA SOLUTIONS, INC. ——————– Communications Equipment	197.34	472.46	2.39	37.84 ———- 15.6%	388.90 ———- 6.96%	D+! ———- 2.66	S&P500 ———- 181.82%	$78.71B ———- -15.36%
RBA	RB GLOBAL INC ——————– Commercial Services & Supplies	39.84	114.54	2.88	56.63 ———- 11.0%	78.08 ———- 3.12%	D- ———- 3.42	N/A ———- 87.00%	$29.26B ———- 72.00%
DCO	DUCOMMUN INCORPORATED ——————– Aerospace & Defense	21.31	91.22	4.28	34.78 ———- 3.0%	51.76 ———- 4.91%	F ———- 11.46	N/A ———- N/A	$1.37B ———- 36.00%

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.