Week 15 Intrinsic Value Summary (2025)

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
TBI TRUEBLUE, INC.
——————–
Professional Services
5.68 4.17 0.73
———-
-2.0%
3.95
———-
66.07%
F
———-
-0.18
S&P600
———-
0.00%
$124.33M
———-
0.00%
SHOO STEVEN MADDEN, LTD.
——————–
Textiles, Apparel & Luxury Goods
28.10 20.80 0.74 8.84
———-
9.0%
19.05
———-
58.41%
D+!
———-
0.00
S&P600
———-
0.00%
$1.51B
———-
0.00%
RCKY ROCKY BRANDS, INC.
——————–
Textiles, Apparel & Luxury Goods
16.48 13.03 0.79 8.57
———-
3.0%
12.71
———-
67.54%
F
———-
2.50
N/A
———-
0.00%
$97.24M
———-
0.00%
PFE PFIZER INC.
——————–
Pharmaceuticals
25.93 21.91 0.84 15.57
———-
16.0%
20.92
———-
30.53%
F
———-
5.77
S&P500
———-
0.00%
$124.26B
———-
0.00%
SAMG SILVERCREST ASSET MANAGEMENT GROUP INC.
——————–
Capital Markets
17.48 15.01 0.86 14.94
———-
10.0%
13.93
———-
21.82%
F
———-
0.00
N/A
———-
0.00%
$204.65M
———-
0.00%
AAP ADVANCE AUTO PARTS, INC.
——————–
Specialty Retail
35.81 32.26 0.90
———-
1.0%
28.89
———-
59.38%
F
———-
-21.62
S&P600
———-
0.00%
$1.93B
———-
0.00%
APAM ARTISAN PARTNERS ASSET MANAGEMENT INC.
——————–
Capital Markets
39.24 35.47 0.90 9.71
———-
22.3%
32.75
———-
27.58%
C+!
———-
0.54
S&P600
———-
0.00%
$2.85B
———-
0.00%
PYPL PAYPAL HOLDINGS, INC.
——————–
IT Services
68.75 62.59 0.91 15.65
———-
12.0%
55.85
———-
33.17%
D+!
———-
1.46
S&P500
———-
0.00%
$61.92B
———-
0.00%
MED MEDIFAST, INC.
——————–
Personal Products
13.72 12.71 0.93 67.14
———-
6.2%
12.30
———-
64.98%
F
———-
0.00
S&P600
———-
0.00%
$139.02M
———-
0.00%
MTB M&T BANK CORPORATION
——————–
Banks
164.62 157.95 0.96 10.79
———-
27.4%
133.03
———-
30.02%
F
———-
3.71
S&P500
———-
0.00%
$25.95B
———-
0.00%
UTHR UNITED THERAPEUTICS CORPORATION
——————–
Biotechnology
285.53 281.16 0.98 11.42
———-
40.0%
230.39
———-
32.71%
C+!
———-
0.00
S&P400
———-
0.00%
$12.63B
———-
0.00%
NTB THE BANK OF N.T. BUTTERFIELD & SON LIMITED
——————–
Banks
35.13 35.67 1.02 7.56
———-
38.0%
30.07
———-
14.83%
D+!
———-
0.40
N/A
———-
0.00%
$1.55B
———-
0.00%
FHN FIRST HORIZON CORPORATION
——————–
Banks
16.60 16.94 1.02 12.49
———-
27.4%
13.72
———-
24.51%
F
———-
0.97
S&P400
———-
0.00%
$8.71B
———-
0.00%
AMP AMERIPRISE FINANCIAL, INC.
——————–
Capital Markets
452.23 468.77 1.04 14.19
———-
19.0%
385.74
———-
19.46%
C+!
———-
0.74
S&P500
———-
0.00%
$44.91B
———-
0.00%
SBCF SEACOAST BANKING CORPORATION OF FLORIDA
——————–
Banks
21.20 22.04 1.04 15.51
———-
22.0%
21.36
———-
30.43%
F
———-
2.00
S&P600
———-
0.00%
$1.89B
———-
0.00%
CMA COMERICA INCORPORATED
——————–
Banks
48.40 51.04 1.05 10.18
———-
26.0%
45.32
———-
30.51%
F
———-
14.90
S&P500
———-
0.00%
$6.7B
———-
0.00%
IT GARTNER, INC.
——————–
IT Services
378.01 399.88 1.06 24.95
———-
17.0%
366.05
———-
31.53%
B+!
———-
1.78
S&P500
———-
0.00%
$30.72B
———-
0.00%
CBNK CAPITAL BANCORP, INC.
——————–
Banks
24.40 26.16 1.07 12.28
———-
21.0%
19.02
———-
20.44%
C-
———-
1.04
N/A
———-
0.00%
$435.74M
———-
0.00%
RF REGIONS FINANCIAL CORPORATION
——————–
Banks
16.70 18.97 1.14 9.83
———-
28.0%
17.72
———-
32.15%
F
———-
3.75
S&P500
———-
0.00%
$17.18B
———-
0.00%
NNI NELNET, INC.
——————–
Consumer Finance
89.08 104.37 1.17 21.15
———-
18.0%
92.34
———-
18.03%
F
———-
11.47
N/A
———-
0.00%
$3.8B
———-
0.00%
ATR APTARGROUP, INC.
——————–
Containers & Packaging
122.06 144.11 1.18 26.05
———-
8.6%
130.85
———-
19.05%
F
———-
1.87
S&P400
———-
0.00%
$9.51B
———-
0.00%
MGM MGM RESORTS INTERNATIONAL
——————–
Hotels, Restaurants & Leisure
24.80 29.35 1.18 12.27
———-
8.0%
25.30
———-
37.90%
F
———-
5.19
S&P500
———-
0.00%
$8.3B
———-
0.00%
WHG WESTWOOD HOLDINGS GROUP, INC.
——————–
Capital Markets
12.69 15.45 1.22 59.40
———-
2.0%
11.01
———-
14.29%
F
———-
0.00
N/A
———-
0.00%
$144.92M
———-
0.00%
NVMI NOVA LTD
——————–
Semiconductors & Semiconductor Equipment
147.08 179.78 1.22 31.36
———-
26.0%
154.00
———-
37.99%
A!
———-
0.00
N/A
———-
0.00%
$5.26B
———-
0.00%
ARR ARMOUR RESIDENTIAL REIT, INC.
——————–
Mortgage Real Estate Investment Trusts (REITs)
11.09 14.09 1.27
———-
1074.0%
13.18
———-
35.75%
F
———-
0.00
S&P600
———-
0.00%
$1.13B
———-
0.00%
HXL HEXCEL CORPORATION
——————–
Aerospace & Defense
39.53 51.88 1.31 32.69
———-
7.0%
45.28
———-
29.49%
F
———-
3.44
S&P400
———-
0.00%
$4.17B
———-
0.00%
WPC W.P. CAREY INC.
——————–
Equity Real Estate Investment Trusts (REITs)
43.89 57.87 1.32 27.66
———-
37.0%
52.91
———-
12.45%
F
———-
4.39
S&P400
———-
0.00%
$12.67B
———-
0.00%
JLL JONES LANG LASALLE INCORPORATED
——————–
Real Estate Management & Development
158.12 210.94 1.33 18.68
———-
2.2%
171.45
———-
26.88%
F
———-
1.41
S&P400
———-
0.00%
$10B
———-
0.00%
SYBT STOCK YARDS BANCORP, INC.
——————–
Banks
45.79 63.93 1.40 16.42
———-
32.0%
42.35
———-
19.88%
D+!
———-
2.45
N/A
———-
0.00%
$1.88B
———-
0.00%
FNB F.N.B. CORPORATION
——————–
Banks
8.33 11.79 1.42 9.32
———-
30.0%
10.88
———-
33.39%
F
———-
6.26
S&P400
———-
0.00%
$4.24B
———-
0.00%
GBCI GLACIER BANCORP, INC.
——————–
Banks
25.72 38.17 1.48 22.75
———-
29.0%
34.35
———-
37.09%
F
———-
9.00
S&P400
———-
0.00%
$4.33B
———-
0.00%
WING WINGSTOP INC.
——————–
Hotels, Restaurants & Leisure
139.94 237.29 1.70 64.14
———-
15.8%
205.60
———-
45.31%
B!
———-
11.41
S&P400
———-
0.00%
$6.62B
———-
0.00%
CHD CHURCH & DWIGHT CO., INC.
——————–
Household Products
57.91 104.35 1.80 44.06
———-
10.0%
96.35
———-
10.40%
D
———-
2.26
S&P500
———-
0.00%
$25.68B
———-
0.00%
MAR MARRIOTT INTERNATIONAL, INC.
——————–
Hotels, Restaurants & Leisure
122.72 225.22 1.84 27.07
———-
11.0%
204.55
———-
26.76%
D+!
———-
6.52
S&P500
———-
0.00%
$62.02B
———-
0.00%
MMI MARCUS & MILLICHAP, INC.
——————–
Real Estate Management & Development
16.25 30.82 1.90
———-
0.0%
29.36
———-
28.00%
F
———-
0.00
S&P600
———-
0.00%
$1.21B
———-
0.00%

*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)/1.25*100 = 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.

Copyright (C) 2024 Intrinsic Value Index. All rights reserved.