WIX – WIX.COM LTD (HQ: Israel/Industry: IT Services)
52 Week Lo/Hi Price: 70.70 / 329.00
Previous Closing Price: 75.46
Margin of Safety Intrinsic Value Price: 5.22

10-Year Financial Summary (Recent/Average)
Revenue: $1.3B/$481M, with 0 declining years and 28.4% YoY growth
EPS (USD): -2.06/-1.67, with 4 declining years and currant year being negative
BV (USD): 3.42/1.65, with 4 declining years and -28.3% YoY decrease
FCF: $28M/$50M, with 2 declining years and -78.3% YoY decrease
Company does not pay a dividend
Share Count: Increased 90%

To value the business at the current market price the company would need more than a 28% per year growth for the next 10-years

OFC – CORPORATE OFFICE PROPERTIES TRUST (HQ: USA/Industry: Equity Real Estate Investment Trusts (REITs))
52 Week Lo/Hi Price: 23.89 / 30.51
Previous Closing Price: 26.69
Margin of Safety Intrinsic Value Price: 15.75

10-Year Financial Summary (Recent/Average)
Revenue: $664M/$594M, with 5 declining years and 9% YoY growth
EPS (USD): 0.68/0.75, with 4 declining years and -21.8% YoY decrease
BV (USD): 14.57/13.53, with 4 declining years and 1.5% YoY growth
FCF: $219M/$185M, with 2 declining years and 6.3% YoY growth
Dividend: Increased 0%, with 1 declining year
Share Count: Increased 53%

To value the business at the current market price the company would need more than a 4% per year growth for the next 10-years

SLB – SCHLUMBERGER N.V. (HQ: USA/Industry: Energy Equipment & Services)
52 Week Lo/Hi Price: 25.90 / 46.27
Previous Closing Price: 39.01
Margin of Safety Intrinsic Value Price: 14.50

10-Year Financial Summary (Recent/Average)
Revenue: $22.9B/$34.2B, with 4 declining years and -2.8% YoY decrease
EPS (USD): 1.32/0.06, with 5 declining years
BV (USD): 9.52/23.78, with 5 declining years and 11% YoY growth
FCF: $3.5B/$3.9B, with 5 declining years and 101% YoY growth
Dividend: Decreased -55%, with 2 declining years
Share Count: Increased 7%

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

FORM – FORMFACTOR, INC. (HQ: USA/Industry: Semiconductors & Semiconductor Equipment)
52 Week Lo/Hi Price: 32.69 / 47.48
Previous Closing Price: 38.11
Margin of Safety Intrinsic Value Price: 5.07

10-Year Financial Summary (Recent/Average)
Revenue: $770M/$448M, with 1 declining year and 11% YoY growth
EPS (USD): 1.06/0.23, with 3 declining years and 7.1% YoY growth
BV (USD): 10.05/6.83, with 4 declining years and 9% YoY growth
FCF: $73M/$40M, with 3 declining years and -35.4% YoY decrease
Company does not pay a dividend
Share Count: Increased 55%

To value the business at the current market price the company would need more than a 23% per year growth for the next 10-years

NWL – NEWELL BRANDS INC. (HQ: USA/Industry: Household Durables)
52 Week Lo/Hi Price: 20.36 / 30.10
Previous Closing Price: 23.15
Margin of Safety Intrinsic Value Price: 9.11

10-Year Financial Summary (Recent/Average)
Revenue: $10.6B/$9B, with 3 declining years and 12.8% YoY growth
EPS (USD): 1.34/-0.24, with 5 declining years
BV (USD): 9.53/12.12, with 5 declining years and 8.5% YoY growth
FCF: $595M/$649M, with 4 declining years and -49.3% YoY decrease
Dividend: Increased 114%, with 0 declining years
Share Count: Increased 46%

To value the business at the current market price the company would need more than a 7% per year growth for the next 10-years