| A | B | C | D | E | F | G | H | I | J | K | L | M | N | O | P | Q | R | S | T | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
1 | Ticker | Net Income | Earnings Growth 5 Year Projection | Intrinsic Value ($) | Enterprise Value ($) (12/21/2012 Close) | Valuation Percentage | Price Per Share | Target Price Per Share | Symbol | Current Price | Return Since 12/21/2012 | |||||||||
2 | NVTL | 38.8M | 14 | $1,010,000,000.00 | $14,900,000.00 | 1.48% | 1.45 | 31.5 | NVTL | #N/A | #N/A | |||||||||
3 | OSBC | 24.0M | 6 | $450,000,000.00 | $7,200,000.00 | 1.60% | 1.18 | 32.63 | OSBC | 17.89 | 1416.10% | |||||||||
4 | EPAX | 31.0M | 15 | $840,000,000.00 | $13,800,000.00 | 1.64% | 4.45 | 51.32 | EPAX | #N/A | #N/A | |||||||||
5 | RIMG | 15.8M | 10 | $350,000,000.00 | $6,200,000.00 | 1.77% | 6.65 | 40.89 | RIMG | #N/A | #N/A | |||||||||
6 | MTEX | 6.6M | 17.5 | $197,000,000.00 | $3,500,000.00 | 1.78% | 6.55 | 79.9 | MTEX | 8.83 | 34.81% | |||||||||
7 | LOJN | 21.4M | 10 | $474,000,000.00 | $9,300,000.00 | 1.96% | 2.73 | 29.13 | LOJN | #N/A | #N/A | |||||||||
8 | IMMR | 117.0M | 20 | $3,850,000,000.00 | $100,000,000.00 | 2.60% | 6.51 | 144.04 | IMMR | 7.39 | 13.52% | |||||||||
9 | MTSN | 27.6M | 20 | $909,000,000.00 | $26,200,000.00 | 2.88% | 0.94 | 16.02 | MTSN | #N/A | #N/A | |||||||||
10 | RELL | 36.5M | 20 | $1,200,000,000.00 | $38,700,000.00 | 3.23% | 11.34 | 86.84 | RELL | 10.01 | -11.73% | |||||||||
11 | ITG | 111.1M | 11 | $2,560,000,000.00 | $84,200,000.00 | 3.29% | 9.1 | 74.36 | ITG | #N/A | #N/A | |||||||||
12 | AHL | 489.0M | 15 | $13,200,000,000.00 | $453,000,000.00 | 3.43% | 31.84 | 212.04 | AHL | 36.65 | 15.11% | |||||||||
13 | UWN | 25.0M | 15 | $677,000,000.00 | $24,200,000.00 | 3.57% | 0.75 | 41.55 | UWN | #N/A | #N/A | |||||||||
14 | STT | 1.261B | 8.65 | $26,400,000,000.00 | $971,000,000.00 | 3.68% | 46.41 | 101.1 | STT | 113.5 | 144.56% | |||||||||
15 | JPM | 15.365B | 6.84 | $298,000,000,000.00 | $11,800,000,000.00 | 3.96% | 44 | 119.33 | JPM | 314.78 | 615.41% | |||||||||
16 | HNR | 64.0M | 57 | $7,490,000,000.00 | $329,000,000.00 | 4.39% | 9.13 | 190.69 | HNR | #N/A | #N/A | |||||||||
17 | HNT | 193.7M | 8.65 | $4,050,000,000.00 | $180,000,000.00 | 4.44% | 25.11 | 72.78 | HNT | 0.05 | -99.80% | |||||||||
18 | FLL | 29.14M | 15 | $789,000,000.00 | $40,200,000.00 | 5.10% | 3.11 | 43.2 | FLL | 3.45 | 10.93% | |||||||||
19 | SVN | 271.6M | 23.65 | $10,300,000,000.00 | $547,000,000.00 | 5.31% | 12.25 | 206.89 | SVN | 88.5 | 622.45% | |||||||||
20 | MCBC | 9.3M | 4 | $160,000,000.00 | $8,900,000.00 | 5.56% | 2.9 | 8.48 | MCBC | #N/A | #N/A | |||||||||
21 | PTIE | 10.2M | 83.8 | $2,560,000,000.00 | $143,000,000.00 | 5.59% | 2.59 | 56.17 | PTIE | #N/A | #N/A | |||||||||
22 | LCAV | 28.4M | 8 | $579,000,000.00 | $36,700,000.00 | 6.34% | 3.08 | 31.56 | LCAV | #N/A | #N/A | |||||||||
23 | SIGM | 70.2M | 20 | $2,310,000,000.00 | $154,000,000.00 | 6.67% | 5.65 | 70.27 | SIGM | #N/A | #N/A | |||||||||
24 | IBCA | 16.4M | 15 | $444,000,000.00 | $31,200,000.00 | 7.03% | 3.86 | 23 | IBCA | 26.08 | 575.65% | |||||||||
25 | CMTL | 76.4M | 35 | $4,360,000,000.00 | $309,000,000.00 | 7.09% | 25.62 | 258.4 | CMTL | 2.25 | -91.22% | |||||||||
26 | CUTR | 8.2M | 25 | $326,000,000.00 | $23,400,000.00 | 7.18% | 8.83 | 30.27 | CUTR | #N/A | #N/A | |||||||||
27 | DXLG | 35.78m | 45 | $2,860,000,000.00 | $211,000,000.00 | 7.38% | 3.75 | 54.96 | DXLG | 1.38 | -63.20% | |||||||||
28 | ITT | 774.0M | 8.2 | $15,900,000,000.00 | $1,180,000,000.00 | 7.42% | 22.79 | 181.98 | ITT | 181.02 | 694.30% | |||||||||
29 | CGI | 190.9M | 21.2 | $6,580,000,000.00 | $556,000,000.00 | 8.45% | 17.82 | 287.06 | CGI | 2377.2 | 13240.07% | |||||||||
30 | HUM | 842.6M | 9 | $17,900,000,000.00 | $1,510,000,000.00 | 8.44% | 68.39 | 171.92 | HUM | 252.66 | 269.44% | |||||||||
31 | KSWS | 28.2M | 19 | $893,000,000.00 | $76,000,000.00 | 8.51% | 3.48 | 26.44 | KSWS | #N/A | #N/A | |||||||||
32 | GT | 923.0M | 46.3 | $77,000,000,000.00 | $6,560,000,000.00 | 8.52% | 13.08 | 300.69 | GT | 8.48 | -35.17% | |||||||||
33 | MDR | 607.8M | 27.9 | $26,900,000,000.00 | $2,310,000,000.00 | 8.59% | 10.86 | 115.17 | MDR | 0.04 | -99.63% | |||||||||
34 | MCBI | 12.2M | 7 | $238,000,000.00 | $21,000,000.00 | 8.82% | 10.82 | 22.69 | MCBI | 20.29 | 87.52% | |||||||||
35 | PACR | 60.8M | 12.5 | $1,490,000,000.00 | $132,000,000.00 | 8.86% | 4.14 | 42.91 | PACR | #N/A | #N/A | |||||||||
36 | RELV | 5.0M | 20.4 | $167,000,000.00 | $15,000,000.00 | 8.98% | 1.38 | 13.59 | RELV | 2.52 | 82.61% | |||||||||
37 | BBW | 22.5M | 5 | $404,000,000.00 | $36,900,000.00 | 9.13% | 4 | 26.25 | BBW | 73.06 | 1726.50% | |||||||||
38 | BEBE | 71.3M | 22 | $2,530,000,000.00 | $232,000,000.00 | 9.17% | 3.97 | 31.24 | BEBE | #N/A | #N/A | |||||||||
39 | BRKS | 127.9M | 18 | $3,900,000,000.00 | $364,000,000.00 | 9.33% | 8.18 | 63.75 | BRKS | #N/A | #N/A | |||||||||
40 | HSII | 53.4M | 15 | $1,450,000,000.00 | $135,000,000.00 | 9.31% | 15.61 | 88.57 | HSII | 49.83 | 219.22% | |||||||||
41 | WFR | 826.2M | 15 | $22,400,000,000.00 | $2,130,000,000.00 | 9.51% | 3.24 | 90.89 | WFR | 1.2 | -62.96% | |||||||||
42 | TSTC | 6.0M | 30 | $287,000,000.00 | $27,700,000.00 | 9.65% | 1.41 | 22.39 | TSTC | #N/A | #N/A | |||||||||
43 | FBNC | 21.8M | 10 | $482,000,000.00 | $47,000,000.00 | 9.75% | 13.12 | 38.71 | FBNC | 53.53 | 308.00% | |||||||||
44 | GVP | 1.2M | 75 | $237,000,000.00 | $23,200,000.00 | 9.79% | 2.2 | 13.84 | GVP | #N/A | #N/A | |||||||||
45 | JAKK | 89.0M | 15 | $2,410,000,000.00 | $239,000,000.00 | 9.92% | 12.97 | 112.36 | JAKK | 18 | 38.78% | |||||||||
46 | ITI | 5.8M | 35 | $331,000,000.00 | $32,900,000.00 | 9.94% | 1.69 | 10.55 | ITI | 320.45 | 18861.54% | |||||||||
47 | DEPO | 52.8M | 30 | $2,520,000,000.00 | $251,000,000.00 | 9.96% | 5.85 | 46.33 | DEPO | 230 | 3831.62% | |||||||||
48 | PNX | 123.9M | 15 | $3,360,000,000.00 | $343,000,000.00 | 10.21% | 25.21 | 544.65 | PNX | 0.04 | -99.84% | |||||||||
49 | FSTR | 110.7M | 10 | $2,450,000,000.00 | $262,000,000.00 | 10.69% | 43.33 | 258.97 | FSTR | 27.76 | -35.93% | |||||||||
50 | CBK | 27.2M | 15 | $737,000,000.00 | $82,000,000.00 | 11.13% | 4.95 | 22.65 | CBK | 32.25 | 551.52% | |||||||||
51 | ANAD | 11.0M | 20 | $362,000,000.00 | $40,900,000.00 | 11.30% | 2.39 | 6.9 | ANAD | #N/A | #N/A | |||||||||
52 | ASFI | 54.2M | 10 | $1,200,000,000.00 | $136,000,000.00 | 11.33% | 9.37 | 91.08 | ASFI | #N/A | #N/A | |||||||||
53 | ENH | 521.1M | 8.67 | $10,900,000,000.00 | $1,310,000,000.00 | 12.02% | 39.54 | 261.39 | ENH | #N/A | #N/A | |||||||||
54 | CACH | 6.5M | 15 | $176,000,000.00 | $21,700,000.00 | 12.33% | 2.16 | 14.11 | CACH | 0 | -100.00% | |||||||||
55 | ASI | 28.2M | 15 | $764,000,000.00 | $95,700,000.00 | 12.53% | 18.77 | 86.4 | ASI | 115.34 | 514.49% | |||||||||
56 | NTRI | 80.4M | 13 | $2,010,000,000.00 | $253,000,000.00 | 12.59% | 8.06 | 71.72 | NTRI | #N/A | #N/A | |||||||||
57 | APP | 15.5M | 70 | $2,660,000,000.00 | $344,000,000.00 | 12.93% | 0.95 | 22.71 | APP | 649.59 | 68277.89% | |||||||||
58 | SNV | 620.0M | 8 | $12,600,000,000.00 | $1,650,000,000.00 | 13.10% | 2.44 | 16.4 | SNV | 50.98 | 1989.34% | |||||||||
59 | JCP | 1.111B | 32.47 | $58,000,000,000.00 | $7,620,000,000.00 | 13.14% | 19.59 | 249.23 | JCP | #N/A | #N/A | |||||||||
60 | MRH | 315.8M | 12 | $7,580,000,000.00 | $1,020,000,000.00 | 13.46% | 23.07 | 141.27 | MRH | #N/A | #N/A | |||||||||
61 | IO | 42.6M | 74 | $8,180,000,000.00 | $1,110,000,000.00 | 13.57% | 6.45 | 51.81 | IO | #N/A | #N/A | |||||||||
62 | ZINC | 90.7M | 15 | $2,460,000,000.00 | $332,000,000.00 | 13.50% | 10.16 | 58.48 | ZINC | 8.11 | -20.18% | |||||||||
63 | PMTI | 13.6M | 34 | $749,000,000.00 | $103,000,000.00 | 13.75% | 9.31 | 42.3 | PMTI | #N/A | #N/A | |||||||||
64 | GSB | 3.9M | 40 | $264,000,000.00 | $36,600,000.00 | 13.86% | 1.57 | 13.93 | GSB | #N/A | #N/A | |||||||||
65 | IVAC | 27.3M | 8 | $556,000,000.00 | $77,700,000.00 | 13.97% | 4.63 | 25.03 | IVAC | #N/A | #N/A | |||||||||
66 | LNC | 1.215B | 8.53 | $25,300,000,000.00 | $3,560,000,000.00 | 14.07% | 25.9 | 104.97 | LNC | 41.26 | 59.31% | |||||||||
67 | FWLT | 417.1M | 20 | $13,700,000,000.00 | $1,950,000,000.00 | 14.23% | 24.07 | 135.22 | FWLT | #N/A | #N/A | |||||||||
68 | CEDC | 77.1M | 60.6 | $10,100,000,000.00 | $1,430,000,000.00 | 14.16% | 2.2 | 120.67 | CEDC | #N/A | #N/A | |||||||||
69 | ODP | 310.6M | 10 | $6,870,000,000.00 | $988,000,000.00 | 14.38% | 3.47 | 24.1 | ODP | 20.82 | 500.00% | |||||||||
70 | AKS | 426.1M | 16.53 | $12,300,000,000.00 | $1,770,000,000.00 | 14.39% | 4.43 | 99.2 | AKS | #N/A | #N/A | |||||||||
71 | AGYS | 28.0M | 15 | $758,000,000.00 | $110,000,000.00 | 14.51% | 8.45 | 38.03 | AGYS | 105.62 | 1149.94% | |||||||||
72 | TSRA | 45.1M | 24 | $1,730,000,000.00 | $252,000,000.00 | 14.57% | 16.47 | 44.73 | TSRA | #N/A | #N/A | |||||||||
73 | KWK | 479.4M | 25 | $19,100,000,000.00 | $2,780,000,000.00 | 14.55% | 3.39 | 99.28 | KWK | #N/A | #N/A | |||||||||
74 | SEH | 22.3M | 50.1 | $2,100,000,000.00 | $310,000,000.00 | 14.76% | 8.91 | 67.14 | SEH | 26.13 | 193.27% | |||||||||
75 | SKYW | 159.2M | 40.9 | $11,100,000,000.00 | $1,660,000,000.00 | 14.95% | 12.87 | 197.24 | SKYW | 104.24 | 709.95% | |||||||||
76 | WLP | 3.150B | 9.93 | $69,500,000,000.00 | $10,500,000,000.00 | 15.11% | 61.31 | 255.68 | WLP | #N/A | #N/A | |||||||||
77 | IXYS | 15.4M | 53 | $1,590,000,000.00 | $240,000,000.00 | 15.09% | 9.34 | 52.68 | IXYS | #N/A | #N/A | |||||||||
78 | BTN | 5.6M | 15 | $152,000,000.00 | $23,400,000.00 | 15.39% | 3.36 | 12.55 | BTN | 0.11 | -96.73% | |||||||||
79 | JRN | 110.1M | 5 | $1,980,000,000.00 | $306,000,000.00 | 15.45% | 5.46 | 38.52 | JRN | #N/A | #N/A | |||||||||
80 | WTSLA | 23.2M | 22.5 | $840,000,000.00 | $131,000,000.00 | 15.60% | 2.76 | 10.67 | WTSLA | #N/A | #N/A | |||||||||
81 | OKSB | 21.4M | 15 | $580,000,000.00 | $90,500,000.00 | 15.60% | 11.16 | 36.31 | OKSB | #N/A | #N/A | |||||||||
82 | DRIV | 70.8M | 12.5 | $1,730,000,000.00 | $275,000,000.00 | 15.90% | 14.47 | 59.12 | DRIV | 27.97 | 93.30% | |||||||||
83 | ACAS | 991.0M | 15 | $26,800,000,000.00 | $4,270,000,000.00 | 15.93% | 12.34 | 85.34 | ACAS | #N/A | #N/A | |||||||||
84 | WGO | 38.6M | 29 | $1,780,000,000.00 | $291,000,000.00 | 16.35% | 16.43 | 68.97 | WGO | 33.11 | 101.52% | |||||||||
85 | HURC | 26.4M | 15 | $715,000,000.00 | $117,000,000.00 | 16.36% | 23.65 | 116.38 | HURC | 17.84 | -24.57% | |||||||||
86 | RENT | 4.6M | 78 | $986,000,000.00 | $163,000,000.00 | 16.53% | 20.59 | 90.06 | RENT | 4.96 | -75.91% | |||||||||
87 | RJF | 247.3M | 17 | $7,250,000,000.00 | $1,200,000,000.00 | 16.55% | 39.26 | 85.19 | RJF | 174.06 | 343.35% | |||||||||
88 | DVR | 76.1M | 12 | $1,830,000,000.00 | $307,000,000.00 | 16.78% | 1.79 | 17.43 | DVR | #N/A | #N/A | |||||||||
89 | AIZ | 653.8M | 10.33 | $14,700,000,000.00 | $2,470,000,000.00 | 16.80% | 34.79 | 189.69 | AIZ | 209.6 | 502.47% | |||||||||
90 | HSC | 299.5M | 31 | $14,800,000,000.00 | $2,520,000,000.00 | 17.03% | 23.02 | 175.75 | HSC | #N/A | #N/A | |||||||||
91 | OMG | 246.9M | 10 | $5,460,000,000.00 | $944,000,000.00 | 17.29% | 21.98 | 163.68 | OMG | 1.07 | -95.13% | |||||||||
92 | IIIN | 24.6M | 33 | $1,310,000,000.00 | $228,000,000.00 | 17.40% | 12.03 | 72.97 | IIIN | 38.5 | 220.03% | |||||||||
93 | IR | 3.967B | 11.18 | $92,100,000,000.00 | $16,300,000,000.00 | 17.70% | 47.11 | 299 | IR | 81.61 | 73.23% | |||||||||
94 | SIGI | 129.8M | 32.77 | $6,840,000,000.00 | $1,210,000,000.00 | 17.69% | 19.36 | 121.74 | SIGI | 77.43 | 299.95% | |||||||||
95 | HDNG | 14.9M | 30 | $712,000,000.00 | $126,000,000.00 | 17.70% | 9.98 | 60.05 | HDNG | #N/A | #N/A | |||||||||
96 | SUPX | 17.7M | 8 | $361,000,000.00 | $64,400,000.00 | 17.84% | 17.21 | 42.75 | SUPX | 55.25 | 221.03% | |||||||||
97 | EIG | 120.3M | 10 | $2,660,000,000.00 | $484,000,000.00 | 18.20% | 20.5 | 91.39 | EIG | 42.24 | 106.05% | |||||||||
98 | MVC | 67.4M | 15 | $1,830,000,000.00 | $332,000,000.00 | 18.14% | 11.83 | 74.28 | MVC | 10.15 | -14.20% | |||||||||
99 | NGPC | 29.1M | 11 | $671,000,000.00 | $123,000,000.00 | 18.33% | 7.32 | 32.96 | NGPC | #N/A | #N/A | |||||||||
100 | TDW | 351.0M | 30.6 | $17,100,000,000.00 | $3,170,000,000.00 | 18.54% | 45.6 | 328.37 | TDW | 55.98 | 22.76% |