TROW – T. ROWE PRICE GROUP, INC. (HQ: USA/Industry: Capital Markets)
52 Week Lo/Hi Price: 133.07 / 224.56
Previous Closing Price: 134.25
Margin of Safety Intrinsic Value Price: 150.89

10-Year Financial Summary (Recent/Average)
Revenue: $7.7B/$4.9B, with 0 declining years and 23.6% YoY growth
EPS (USD): 13.12/6.62, with 0 declining years and 31.5% YoY growth
BV (USD): 36.05/23.68, with 1 declining year and 15.3% YoY growth
FCF: $3.2B/$1.2B, with 3 declining years and 88.6% YoY growth
Dividend: Increased 218%, with 0 declining years
Share Count: Decreased -12%

The stock is trading below its margin of safety intrinsic value by 11%

GGG – GRACO INC (HQ: USA/Industry: Machinery)
52 Week Lo/Hi Price: 64.55 / 81.09
Previous Closing Price: 65.96
Margin of Safety Intrinsic Value Price: 32.84

10-Year Financial Summary (Recent/Average)
Revenue: $2B/$1.4B, with 1 declining year and 20.5% YoY growth
EPS (USD): 2.52/1.52, with 2 declining years and 31.3% YoY growth
BV (USD): 9.19/4.86, with 0 declining years and 32.8% YoY growth
FCF: $323M/$253M, with 3 declining years and 0% YoY growth
Dividend: Increased 150%, with 0 declining years
Share Count: Decreased -5%

To value the business at the current market price the company would need more than a 17% per year growth for the next 10-years

DCOM – DIME COMMUNITY BANCSHARES, INC. (HQ: USA/Industry: Banks)
52 Week Lo/Hi Price: 29.22 / 38.35
Previous Closing Price: 35.38
Margin of Safety Intrinsic Value Price: 19.40

10-Year Financial Summary (Recent/Average)
Revenue: $400M/$174M, with 3 declining years and 122.2% YoY growth
EPS (USD): 2.45/1.53, with 2 declining years and 40.8% YoY growth
BV (USD): 27.20/16.88, with 1 declining year and -7% YoY decrease
FCF: $146M/$59M, with 4 declining years and 247.6% YoY growth
Dividend: Increased 71%, with 0 declining years
Share Count: Increased 15%

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

KELYA – KELLY SERVICES, INC. (HQ: USA/Industry: Professional Services)
52 Week Lo/Hi Price: 15.89 / 26.98
Previous Closing Price: 21.23
Margin of Safety Intrinsic Value Price: 14.00

10-Year Financial Summary (Recent/Average)
Revenue: $4.9B/$5.3B, with 6 declining years and 8.7% YoY growth
EPS (USD): 3.91/1.53, with 5 declining years
BV (USD): 32.35/26.63, with 1 declining year and 9% YoY growth
FCF: $73M/$48M, with 3 declining years and -57.3% YoY decrease
Dividend: Decreased -50%, with 1 declining year
Share Count: Increased 8%

The stock is fairly valued but only takes into account a 98% margin of safety when ideally it should be 70%

RCKY – ROCKY BRANDS, INC. (HQ: USA/Industry: Textiles, Apparel & Luxury Goods)
52 Week Lo/Hi Price: 33.59 / 69.00
Previous Closing Price: 39.33
Margin of Safety Intrinsic Value Price: 2.47

10-Year Financial Summary (Recent/Average)
Revenue: $514M/$286M, with 4 declining years and 85.6% YoY growth
EPS (USD): 2.77/1.53, with 4 declining years and -3.1% YoY decrease
BV (USD): 25.48/19.90, with 1 declining year and 7.7% YoY growth
FCF: $-76M/$2M, with 4 declining years and currant year being negative and -480% YoY decrease
Dividend: Increased 97%, with 1 declining year
Share Count: Decreased -13%

To value the business at the current market price the company would need more than a 33% per year growth for the next 10-years