Valuing the S&P 500

	A	B	C	D	E	F	G	H	I	J	M
1	Name	Date of analysis	S&P 500 on date	Change in earnings	Cash Return %	T.Bond Rate	ERP	Intrinsic value for index	% under or over	Degree of certainty
2	Aswath Damodaran	9/15/2015	1969.84	-10%	84.37%	3.00%	5.11%	1805.24	9.12%	Shaky	Absolute
3	anish ramachandran	9/15/0215	1978			0.023	0.05	2150	-8.00%	shaky	Confident
4	James Lee	9/15/0215	1978.09	0%	82%	2.27%	4.27%	2114.37	6.89%	Guesswork	Shaky
5	Tejas Shah	9/15/0215	1978.09	0%	84.37%	2.27%	4.60%	$2,118.57	7.10%	Guesswork	Guesswork
6	Arne Sell	9/16/2015	1986.14	-2%	84.37%	2.73%	5.62%	$1,802.70	-9.24%	Absolute
7	Peter Boldt	9/16/2015	1993	-5%	84.37%	2.30%	4.60%	$2,173.21	-8.29%	Shaky
8		9/16/2015	1,995.31	0%	84.37%	2.30%	5.11%	$2,341.60	17.36%	Guesswork
9	Sandra E	9/17/2015	1990.2	-3%	73.68%	2.30%	5.11%	$1,894.74	-4.80%	Shaky
10	William Gonçalves	9/17/2015	1995,66	0%	84,37%	2,19%	5,11%	2254,21	-11,46%	Shaky
11	Lourdes Zapata	9/20/2015	1958.03	-1%	73.68%	2.27%	5.11%	1942.65	0.79%	Shaky
12	Eric Kaplun	9/20/2015	1958.03	0%	73.68%	2.27%	5.11%	1962.27	0.21%	Guesswork
13	Julian Ragragio	9/21/2015	1972.61	-4%	84.37%	2.27%	5.11%	2318.81	17.55%	Guesswork
14	Ignacio Morenes	9/22/2015	1938.76	-5%	73.68%	2.27%	5.11%	1,706.78	-11.97%	Shaky
15	F. Cuesta	9/25/2015	1932.24	-7%	84.37%	2.16	5.11%	1920.59	-0.60%	Shaky
16	August	9/25/2015	1940	-10%	91.02%	2.27%	5.11%	1775	-8.51%	Shaky
17	Aron Schindler	10/2/2015	1951	-5%	73.68%	2.27%	5.11%	$1,706.78	-12.52%	Guesswork
18	Akhil Mahajan	10/17/2015	2033.11	-4%	84.37%	2.27%	5.11%	2157.06	6.10%	Guesswork
19	Todor	11/9/2015	2052.51	-8%	73.68%	2.27%	4%	2118.53	3.23%	Confident
20			2102.95	0%	84.37%	2.27%	5.11%	2057.25	-2.17%	Shaky
21
22
23
24
25
26
27
28
29
30
31
32
33
34
35
36
37
38
39
40
41
42
43
44
45
46
47
48
49
50
51
52
53
54
55
56
57
58
59
60
61
62
63
64
65
66
67
68
69
70
71
72
73
74
75
76
77
78
79
80
81
82
83
84
85
86
87
88
89
90
91
92
93
94
95
96
97
98
99
100