ABCDEFGHIJKLMNOPQRSTUVW
1
NameDateS&P 500 LevelExpected Earnings in 2020Expected Earnings in 2025Value of Index% Under or OverCrowd Valuation
2
Aswath DamodaranFeb 25, 20203128.21154.85189.293002.834.18%MedianHighLow
3
Julian SternFeb 26, 20203158.88147.72198.782949.947.08%Earnings 2020155.665179.98138.55
4
Sebastian CaroFeb 26, 20203166.33172,00196,323034.724.34%Earnings 2025187.97199.28159.6
5
Ari SchiffFeb 26, 20203174.16163.87199.283225.29-1.59%Index Value2972.143225.291894.68
6
Adam DruckerFeb 26, 20203178.21179.98197.213134.851.38%% Under or Over Valued2.77%21.56%-5.35%
7
Karl AckermannFeb 26, 20203138.78156.48191.273036.243.38%
8
James WreschnerFeb 26, 20203144.18158.93194.283081.852.02%
9
Danielle ZhuFeb 26, 20203146.37151.59186.152858.8510.06%
10
Salma SolimanFeb 26, 20203137.07151.59185.292941.366.65%
11
Sharron ChangFeb 26, 20203139.52163199.243200.46-1.90%
12
Colin BayerFeb 26, 20203,147.56178.24191.243099.511.55%
13
Sam GreeneFeb 26, 20203,114.71156.48192.752,945.035.76%
14
Julius GruenerFeb 26, 20203,112.47153.22193.443102.760.31%
15
Beau GreshamFeb 26, 20203122.83156.48188.763036.242.85%
16
AJ MarinoFeb 26, 20203124.34179.762,816.7510.92%
17
Philip ZhangFeb 26, 20203122.35146.7180.72864.38.98%
18
Leandro De Los Reyes
Feb 26, 20203116.39150.78173.092817.5310.58%
19
Sanjna ShuklaFeb 27, 20203013.93163183.32909.733.55%
20
Olivia JacopettiFeb 27, 20202978.76163187.842919.841.98%
21
Asaf Bar-IlanFeb 27, 20202978.76149.15182.3228922.96%
22
Lorenzo Fertitta Feb 28, 20202954.22153.22172.452792.775.78%
23
Alek CywinskiMar, 01, 20202954.22149.42182.282918.261.19%
24
Omar SalomonMar, 01, 20202954.22158.76184.33,011.83-1.91%
25
Andres MarcosMar, 01, 20202954.22158.93194.583,052.48-3.22%
26
Alex BaskinMar 02,20203009.36187.783032.45-0.76%
27
Rayan LakshmananMarch 4, 20203094.45159.37191.473011.162.77%
28
Oliver BoyleMarch 9, 20202863.89154.85187.142972.14-3.64%
29
Allan ChebinMarch 11, 20202741.38153.87188.103131.50-0.14%
30
Iris MaMarch 22, 20202304.92138.55159.62434.11-5.35%
31
Perry SinghMarch 23, 20202304.92143.33176.191894.6821.56%
*I increased the ERP to 6% assuming people demand more premium after they have been burnt recently
32
Shaun Pais April 16,20202799.55160.47194.762904.85-3.62%
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