Weekly Intrinsic Values

Edit
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
CACC	CREDIT ACCEPTANCE CORPORATION —————————————- Consumer Finance	542.87	450.06	0.83	11.74 ———-35.4%	358.00 ———-30.65%	C! ———-3.72	N/A ———- N/A	$5.78B ———--43.25%
JPM	JPMORGAN CHASE & CO. —————————————- Banks	144.70	140.93	0.97	11.56 ———-31.1%	101.28 ———-6.13%	F ———-2.76	S&P500 ———- 177.78%	$414.81B ———--22.15%
BIIB	BIOGEN INC. —————————————- Biotechnology	271.17	270.02	1.00	13.00 ———-25.0%	187.16 ———-13.42%	D ———-3.64	S&P500 ———- N/A	$39.01B ———--39.00%
MLI	MUELLER INDUSTRIES, INC. —————————————- Machinery	70.19	72.92	1.04	6.29 ———-12.0%	50.05 ———-4.05%	B+! ———-0.00	S&P600 ———- 300.00%	$4.15B ———-0.00%
NEE	NEXTERA ENERGY, INC. —————————————- Electric Utilities	67.03	72.94	1.09	34.86 ———-19.0%	67.22 ———-20.15%	F ———-6.87	S&P500 ———- 157.58%	$144.93B ———-16.34%
NUE	NUCOR CORPORATION —————————————- Metals & Mining	143.25	162.53	1.13	5.11 ———-13.5%	100.13 ———-13.50%	A! ———-0.81	S&P500 ———- 36.46%	$41.7B ———--17.57%
OC	OWENS CORNING —————————————- Building Products	70.14	97.84	1.39	7.75 ———-6.3%	72.97 ———-7.37%	D- ———-2.28	S&P400 ———- 145.31%	$8.88B ———--17.97%
WTW	WILLIS TOWERS WATSON PUBLIC LIMITED COMPANY —————————————- Insurance	151.11	234.70	1.55	25.03 ———-23.3%	187.89 ———-9.36%	F ———-6.63	S&P500 ———- 10.55%	$25.4B ———-64.71%
G	GENPACT LIMITED —————————————- IT Services	28.10	47.73	1.70	25.74 ———-8.5%	37.68 ———-2.29%	D+! ———-3.18	S&P400 ———- 108.33%	$8.73B ———--20.22%
LEA	LEAR CORPORATION —————————————- Auto Components	81.50	140.10	1.72	25.70 ———-1.0%	114.67 ———-16.55%	F ———-6.76	S&P400 ———- 353.00%	$8.28B ———--31.00%
RPRX	ROYALTY PHARMA PLC —————————————- Pharmaceuticals	20.75	36.38	1.75	334.65 ———-25.0%	36.08 ———-18.70%	F ———-2.85	N/A ———- N/A	$22.09B ———-23.70%
CHKP	CHECK POINT SOFTWARE TECHNOLOGIES LTD. —————————————- Software	67.87	124.20	1.83	19.82 ———-37.6%	107.54 ———-16.99%	D+! ———-0.00	N/A ———- N/A	$16.03B ———--36.69%
B	BARNES GROUP INC. —————————————- Machinery	20.83	42.62	2.05	165.18 ———-4.9%	27.93 ———-10.03%	F ———-13.47	S&P600 ———- 52.38%	$2.16B ———--7.07%
INMD	INMODE LTD —————————————- Health Care Equipment & Supplies	16.91	34.81	2.06	18.99 ———-39.4%	20.60 ———-20.55%	B+! ———-3.64	N/A ———- N/A	$2.89B ———--39.00%
CSX	CSX CORPORATION —————————————- Road & Rail	13.98	30.75	2.20	15.73 ———-28.1%	25.80 ———-20.40%	D+! ———-4.80	S&P500 ———- 103.05%	$63.43B ———--29.96%
QDEL	QUIDELORTHO CORPORATION —————————————- Health Care Equipment & Supplies	38.56	87.51	2.27	9.28 ———-35.7%	66.88 ———-27.44%	A-! ———-2.75	S&P400 ———- N/A	$5.78B ———-64.25%
PPC	PILGRIM’S PRIDE CORPORATION —————————————- Food Products	10.69	24.72	2.31	8.06 ———-2.0%	20.23 ———-28.68%	F ———-14.51	S&P400 ———- N/A	$5.85B ———--7.00%
TAC	TRANSALTA CORPORATION —————————————- Independent Power and Renewable Electricity Producers	3.58	8.31	2.32	629.17 ———--10.6%	7.55 ———-29.87%	F ———-133.92	N/A ———- -86.15%	$3.14B ———-2.65%
UAL	UNITED AIRLINES HOLDINGS, INC. —————————————- Airlines	20.74	50.21	2.42	24.27 ———--17.0%	30.54 ———-5.73%	F ———-19.45	S&P500 ———- N/A	$16.42B ———--17.00%
TSCO	TRACTOR SUPPLY COMPANY —————————————- Specialty Retail	90.50	230.54	2.55	23.90 ———-7.5%	166.49 ———-4.55%	B! ———-1.99	S&P500 ———- 651.02%	$25.74B ———--20.87%
AUDC	AUDIOCODES LTD —————————————- Communications Equipment	6.13	16.30	2.66	18.95 ———-12.1%	16.04 ———-43.32%	F ———-0.00	N/A ———- 80.00%	$1.91B ———--16.87%
TT	TRANE TECHNOLOGIES PLC —————————————- Building Products	67.75	181.72	2.68	23.97 ———-9.0%	120.64 ———-3.46%	D+! ———-3.10	S&P500 ———- 219.00%	$41.63B ———--21.00%
MGY	MAGNOLIA OIL & GAS CORPORATION —————————————- Oil, Gas & Consumable Fuels	8.17	22.01	2.69	4.58 ———--43.9%	18.01 ———-27.38%	C+ ———-0.45	N/A ———- N/A	$4.71B ———-150.53%
KN	KNOWLES CORPORATION —————————————- Electronics, Instruments & Components	5.88	16.58	2.82	10.07 ———--12.7%	11.57 ———-27.69%	F ———-0.83	S&P600 ———- N/A	$1.51B ———-7.85%
WTS	WATTS WATER TECHNOLOGIES, INC. —————————————- Machinery	58.38	173.00	2.96	23.31 ———-9.8%	116.31 ———-4.63%	D ———-0.73	S&P400 ———- 132.00%	$5.76B ———--5.62%
SSTK	SHUTTERSTOCK, INC. —————————————- Internet & Direct Marketing Retail	23.61	74.01	3.13	36.42 ———-11.0%	44.61 ———-25.05%	D+! ———-0.00	S&P600 ———- 300.00%	$2.65B ———-0.00%
MANH	MANHATTAN ASSOCIATES, INC. —————————————- Software	39.66	143.37	3.61	71.17 ———-16.1%	106.02 ———-9.61%	D+! ———-0.00	S&P400 ———- N/A	$8.96B ———--18.64%
SAM	THE BOSTON BEER COMPANY, INC. —————————————- Beverages	83.52	332.03	3.98	61.54 ———-5.0%	287.00 ———-21.46%	F ———-0.00	S&P400 ———- N/A	$4.08B ———--8.58%
CNI	CANADIAN NATIONAL RAILWAY COMPANY —————————————- Road & Rail	27.69	115.24	4.16	21.11 ———-30.0%	103.79 ———-16.00%	D+! ———-3.67	N/A ———- 167.00%	$105.76B ———--19.00%
ANET	ARISTA NETWORKS, INC. —————————————- Communications Equipment	30.97	135.53	4.38	32.00 ———-28.9%	89.12 ———-6.64%	A! ———-0.00	S&P500 ———- N/A	$41.53B ———--2.18%
BIP	BROOKFIELD INFRASTRUCTUR PARTNER UNT —————————————- Multi-Utilities	7.28	34.16	4.69	———-4.2%	30.03 ———-25.75%	D- ———-76.15	N/A ———- 88.48%	———-37.75%
CIGI	COLLIERS INTERNATIONAL GROUP INC. —————————————- Real Estate Management & Development	20.19	115.56	5.72	114.13 ———--2.3%	84.16 ———-17.63%	F ———--2560.42	N/A ———- 0.00%	$6.5B ———-32.04%
AVTR	AVANTOR, INC. —————————————- Life Sciences Tools & Services	3.70	24.62	6.65	24.22 ———-6.2%	17.91 ———-30.70%	F ———-8.34	N/A ———- N/A	$16.6B ———-38.30%
AMZN	AMAZON.COM, INC. —————————————- Internet & Direct Marketing Retail	12.43	93.50	7.52	97.04 ———-4.0%	81.43 ———-45.27%	F ———--5.80	S&P500 ———- N/A	$958.12B ———-10.00%
DDOG	DATADOG, INC. —————————————- Software	2.05	76.67	37.40	———--3.0%	61.34 ———-54.09%	D+ ———-1.93	N/A ———- N/A	$24.35B ———-296.41%

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.