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
INMD	INMODE LTD ——————– Health Care Equipment & Supplies	25.67	20.45	0.80	9.21 ———- 40.6%	18.57 ———- 57.62%	B+! ———- 0.00	N/A ———- N/A	$1.72B ———- 34.41%
HVT	HAVERTY FURNITURE COMPANIES, INC. ——————– Specialty Retail	37.98	31.97	0.84	10.02 ———- 8.0%	24.29 ———- 13.71%	D+! ———- 0.00	S&P600 ———- 268.75%	$516.79M ———- -26.88%
WLKP	WESTLAKE CHEMICAL PARTNERS UNT ——————– Chemicals	24.61	22.29	0.91	———- 5.1%	20.86 ———- 5.87%	F ———- 0.99	N/A ———- 1009.41%	———- 145.05%
NBTB	NBT BANCORP INC. ——————– Banks	37.13	35.57	0.96	13.49 ———- 28.0%	27.53 ———- 18.73%	F ———- 1.69	S&P600 ———- 48.00%	$1.68B ———- 1.00%
LNC	LINCOLN NATIONAL CORPORATION ——————– Insurance	30.17	29.47	0.98	———- 7.4%	18.50 ———- 2.84%	F ———- -2.75	S&P600 ———- 164.71%	$5B ———- -36.28%
IVZ	INVESCO LTD. ——————– Capital Markets	15.87	15.71	0.99	———- 12.0%	12.48 ———- 16.03%	F ———- 7.58	S&P500 ———- -19.00%	$7.06B ———- 8.00%
BK	THE BANK OF NEW YORK MELLON CORPORATION ——————– Capital Markets	54.27	56.47	1.04	14.87 ———- 19.7%	39.65 ———- 1.71%	F ———- 6.76	S&P500 ———- 139.39%	$42.51B ———- -30.74%
BXP	BOSTON PROPERTIES, INC. ——————– Equity Real Estate Investment Trusts (REITs)	60.80	63.27	1.04	54.69 ———- 16.9%	46.18 ———- 14.47%	F ———- 12.18	S&P500 ———- 50.77%	$9.93B ———- 2.54%
GBCI	GLACIER BANCORP, INC. ——————– Banks	36.67	38.17	1.04	19.37 ———- 32.7%	26.77 ———- 14.07%	F ———- 6.55	S&P400 ———- 94.12%	$4.41B ———- 48.47%
HOPE	HOPE BANCORP, INC. ——————– Banks	10.54	11.03	1.05	10.21 ———- 31.6%	7.42 ———- 11.83%	F ———- 4.25	S&P600 ———- 60.00%	$1.33B ———- 51.23%
CADE	CADENCE BANK ——————– Banks	26.65	28.08	1.05	———- 30.0%	16.95 ———- 10.72%	F ———- 0.92	S&P400 ———- 276.00%	$5.14B ———- 89.62%
AAP	ADVANCE AUTO PARTS, INC. ——————– Specialty Retail	78.74	85.76	1.09	173.30 ———- 3.3%	47.73 ———- 33.98%	F ———- 34.43	S&P600 ———- 733.33%	$5.11B ———- -18.81%
BRX	BRIXMOR PROPERTY GROUP INC. ——————– Equity Real Estate Investment Trusts (REITs)	20.64	22.71	1.10	23.11 ———- 25.7%	19.40 ———- 7.19%	F ———- 7.51	S&P400 ———- 27.64%	$6.84B ———- 23.63%
BKU	BANKUNITED, INC. ——————– Banks	24.47	26.97	1.10	11.61 ———- 30.7%	15.83 ———- 21.19%	F ———- 8.86	S&P600 ———- 26.19%	$2.01B ———- -26.91%
DSKE	DASEKE, INC. ——————– Road & Rail	7.50	8.29	1.11	———- 1.8%	4.06 ———- 0.59%	F ———- 4.62	N/A ———- N/A	$391.29M ———- 118.40%
ASB	ASSOCIATED BANC-CORP ——————– Banks	18.52	20.57	1.11	18.70 ———- 26.6%	14.47 ———- 7.18%	F ———- 4.57	S&P400 ———- 129.73%	$3.09B ———- -4.67%
ISTR	INVESTAR HOLDING CORPORATION ——————– Banks	14.29	16.22	1.14	9.60 ———- 20.5%	9.07 ———- 9.84%	F ———- 11.46	N/A ———- 2721.43%	$158.66M ———- 70.37%
ODP	THE ODP CORPORATION ——————– Specialty Retail	42.11	52.37	1.24	15.14 ———- 0.4%	39.36 ———- 11.21%	F ———- 0.64	S&P600 ———- N/A	$1.92B ———- -25.23%
AR	ANTERO RESOURCES CORPORATION ——————– Oil, Gas & Consumable Fuels	21.11	26.99	1.28	34.86 ———- 8.4%	19.91 ———- 12.65%	F ———- 1.86	S&P400 ———- N/A	$8.19B ———- 18.90%
HUBG	HUB GROUP, INC. ——————– Air Freight & Logistics	32.05	41.62	1.30	17.74 ———- 4.9%	31.73 ———- 12.54%	D- ———- 0.79	S&P600 ———- N/A	$2.61B ———- -12.95%
SHOO	STEVEN MADDEN, LTD. ——————– Textiles, Apparel & Luxury Goods	30.89	41.14	1.33	18.14 ———- 9.7%	29.92 ———- 9.84%	D+! ———- 0.00	S&P600 ———- N/A	$3.04B ———- -21.93%
CHKP	CHECK POINT SOFTWARE TECHNOLOGIES LTD. ——————– Software	116.28	165.08	1.42	23.29 ———- 35.6%	117.18 ———- 2.22%	D+! ———- 0.00	N/A ———- N/A	$19.38B ———- -38.48%
PM	PHILIP MORRIS INTERNATIONAL INC. ——————– Tobacco	52.86	90.88	1.72	18.38 ———- 26.6%	87.23 ———- 10.83%	D+! ———- 5.23	S&P500 ———- 32.47%	$141.09B ———- -0.83%
RCKY	ROCKY BRANDS, INC. ——————– Textiles, Apparel & Luxury Goods	13.28	25.84	1.95	18.85 ———- 3.2%	11.78 ———- 20.20%	D- ———- 2.45	N/A ———- 55.00%	$191.54M ———- -2.21%
TFX	TELEFLEX INCORPORATED ——————– Health Care Equipment & Supplies	108.84	220.94	2.03	29.69 ———- 14.1%	177.63 ———- 20.07%	D ———- 4.12	S&P500 ———- 0.00%	$10.4B ———- 1.79%
IT	GARTNER, INC. ——————– IT Services	233.85	479.34	2.05	43.66 ———- 15.5%	292.60 ———- 1.48%	C+! ———- 2.33	S&P500 ———- N/A	$37.37B ———- -12.17%
ALGN	ALIGN TECHNOLOGY, INC. ——————– Health Care Equipment & Supplies	143.99	319.42	2.22	55.25 ———- 13.6%	176.34 ———- 22.70%	C! ———- 0.00	S&P500 ———- N/A	$23.99B ———- -6.95%
SAM	THE BOSTON BEER COMPANY, INC. ——————– Beverages	138.38	307.12	2.22	47.10 ———- 2.6%	287.33 ———- 22.35%	D- ———- 0.00	S&P400 ———- N/A	$3.69B ———- -9.09%
IOSP	INNOSPEC INC. ——————– Chemicals	54.61	127.11	2.33	22.95 ———- 7.0%	91.74 ———- 1.16%	D+! ———- 0.00	S&P600 ———- 156.00%	$3.16B ———- 1.00%
ANET	ARISTA NETWORKS, INC. ——————– Communications Equipment	121.60	306.42	2.52	46.30 ———- 31.7%	131.68 ———- 0.43%	A+! ———- 0.00	S&P500 ———- N/A	$95.8B ———- 45.23%
POWI	POWER INTEGRATIONS, INC. ——————– Semiconductors & Semiconductor Equipment	26.38	70.13	2.66	72.91 ———- 21.0%	66.90 ———- 29.59%	F ———- 0.00	S&P400 ———- 250.00%	$3.99B ———- -7.00%
MLR	MILLER INDUSTRIES, INC. ——————– Machinery	12.23	48.40	3.96	9.58 ———- 3.2%	32.13 ———- 5.78%	B! ———- -81.52	N/A ———- 20.00%	$553.97M ———- 1.35%
ATR	APTARGROUP, INC. ——————– Containers & Packaging	35.20	141.59	4.02	33.20 ———- 8.0%	110.02 ———- 2.44%	F ———- 2.60	S&P400 ———- 45.00%	$9.35B ———- -1.00%
CWST	CASELLA WASTE SYSTEMS, INC. ——————– Commercial Services & Supplies	18.16	97.10	5.35	217.49 ———- 3.8%	72.97 ———- 2.30%	D- ———- 12.71	N/A ———- N/A	$5.63B ———- 38.81%
WING	WINGSTOP INC. ——————– Hotels, Restaurants & Leisure	52.24	356.30	6.82	147.96 ———- 15.0%	150.08 ———- 5.07%	A-! ———- 8.82	S&P400 ———- N/A	$10.45B ———- 4.00%

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.