MRK – MERCK & CO., INC. (HQ: USA/Industry: Pharmaceuticals)
52 Week Lo/Hi Price: 70.77 / 91.40
Previous Closing Price: 87.65
Margin of Safety Intrinsic Value Price: 24.65

10-Year Financial Summary (Recent/Average)
Revenue: $48.7B/$43.9B, with 4 declining years and 1.5% YoY growth
EPS (USD): 5.14/2.54, with 6 declining years and 84.9% YoY growth
BV (USD): 14.16/14.49, with 7 declining years and 22.8% YoY growth
FCF: $9.7B/$8.2B, with 5 declining years and 73.5% YoY growth
Dividend: Increased 56%, with 0 declining years
Share Count: Decreased -17%

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

CR – CRANE CO. (HQ: USA/Industry: Machinery)
52 Week Lo/Hi Price: 84.68 / 114.87
Previous Closing Price: 97.63
Margin of Safety Intrinsic Value Price: 67.13

10-Year Financial Summary (Recent/Average)
Revenue: $3.2B/$2.9B, with 3 declining years and 8.3% YoY growth
EPS (USD): 7.36/3.76, with 3 declining years and 139% YoY growth
BV (USD): 31.25/23.27, with 3 declining years and 20.6% YoY growth
FCF: $447M/$271M, with 2 declining years and 62.5% YoY growth
Dividend: Increased 59%, with 0 declining years
Share Count: Increased 2%

To value the business at the current market price the company would need more than a 8% per year growth for the next 10-years

LIVN – LIVANOVA PLC (HQ: United Kingdom/Industry: Health Care Equipment & Supplies)
52 Week Lo/Hi Price: 68.68 / 93.89
Previous Closing Price: 77.22
Margin of Safety Intrinsic Value Price: 2.35

10-Year Financial Summary (Recent/Average)
Revenue: $1B/$743M, with 3 declining years and 10.8% YoY growth
EPS (USD): -2.68/-1.17, with 4 declining years and currant year being negative
BV (USD): 24.64/32.96, with 5 declining years and -11.2% YoY decrease
FCF: $77M/$27M, with 3 declining years
Company does not pay a dividend
Share Count: Increased 82%

To value the business at the current market price the company would need more than a 42% per year growth for the next 10-years

NC – NACCO INDUSTRIES, INC. (HQ: USA/Industry: Oil, Gas & Consumable Fuels)
52 Week Lo/Hi Price: 22.54 / 51.20
Previous Closing Price: 43.19
Margin of Safety Intrinsic Value Price: 45.53

10-Year Financial Summary (Recent/Average)
Revenue: $192M/$518M, with 5 declining years and 50% YoY growth
EPS (USD): 6.69/4.47, with 4 declining years and 218.6% YoY growth
BV (USD): 47.46/35.84, with 2 declining years and 9.3% YoY growth
FCF: $36M/$32M, with 7 declining years
Dividend: Decreased -58%, with 4 declining years
Share Count: Decreased -13%

The stock is trading below its margin of safety intrinsic value by 22%

ILPT – INDUSTRIAL LOGISTICS PROPERTIES TRUST (HQ: USA/Industry: Equity Real Estate Investment Trusts (REITs))
52 Week Lo/Hi Price: 15.09 / 28.66
Previous Closing Price: 15.47
Margin of Safety Intrinsic Value Price: 19.19

7-Year Financial Summary (Recent/Average)
Revenue: $220M/$189M, with 1 declining year and -13.7% YoY decrease
EPS (USD): 1.83/1.25, with 3 declining years and 45.2% YoY growth
BV (USD): 15.23/15.39, with 2 declining years and 1.1% YoY growth
FCF: $111M/$105M, with 4 declining years and -3.5% YoY decrease
Dividend: Increased 42%, with 0 declining year
Share Count: Unchanged

The stock is trading below its margin of safety intrinsic value by 19%