| Ticker | Company Name | Stock price, $ | AI | DCF | Graham-Dodd | Graham Formula | ||||
|---|---|---|---|---|---|---|---|---|---|---|
| value | up, % | value | up, % | value | up, % | value | up, % | |||
| AAPL | 236.85 | 109.89 | -54 | 78.29 | -67 | 19.66 | -92 | 62.28 | -74 | |
| AXP | 293.30 | 115.73 | -61 | n/a | n/a | n/a | n/a | n/a | n/a | |
| BA | 172.00 | 51.52 | -70 | 0.00 | -100 | 0.00 | -100 | 0.00 | -100 | |
| CAT | 351.00 | 70.41 | -80 | 49.81 | -86 | 53.77 | -85 | 421.65 | 20 | |
| CSCO | 58.74 | 52.83 | -10 | 27.21 | -54 | 0.00 | -100 | 7.14 | -88 | |
| CVX | 153.14 | 41.16 | -73 | 31.08 | -80 | 50.25 | -67 | 0.00 | -100 | |
| DIS | 108.65 | 63.52 | -42 | 4.82 | -96 | 11.61 | -89 | 29.71 | -73 | |
| DOW | 38.50 | 12.57 | -67 | 0.00 | -100 | 0.00 | -100 | 0.00 | -100 | |
| GS | 560.00 | 88.79 | -84 | n/a | n/a | n/a | n/a | n/a | n/a | |
| HD | 389.89 | 135.06 | -65 | 115.61 | -70 | 0.00 | -100 | 80.31 | -79 | |
| IBM | 219.75 | 51.48 | -77 | 14.01 | -94 | 0.00 | -100 | 83.91 | -62 | |
| INTC | 19.15 | 36.81 | 92 | 5.45 | -72 | 8.40 | -56 | 0.00 | -100 | |
| JNJ | 142.06 | n/a | n/a | 80.08 | -44 | 0.00 | -100 | 208.14 | 47 | |
| JPM | 239.87 | 89.46 | -63 | n/a | n/a | n/a | n/a | n/a | n/a | |
| KO | 61.07 | 48.26 | -21 | 22.82 | -63 | 0.00 | -100 | 35.45 | -42 | |
| MCD | 282.31 | 74.66 | -74 | 40.24 | -86 | 0.00 | -100 | 207.36 | -27 | |
| MMM | 131.21 | 55.44 | -58 | 0.00 | -100 | 0.00 | -100 | 0.00 | -100 | |
| MRK | 99.25 | 41.35 | -58 | 2.25 | -98 | 0.00 | -100 | 1.36 | -99 | |
| MSFT | 418.95 | 82.81 | -80 | 215.04 | -49 | 31.72 | -92 | 273.30 | -35 | |
| NKE | 71.20 | 89.69 | 26 | 39.75 | -44 | 6.58 | -91 | 31.56 | -56 | |
| PFE | 26.72 | 37.51 | 40 | 0.26 | -99 | 0.00 | -100 | 0.00 | -100 | |
| PG | 158.56 | 50.97 | -68 | 66.66 | -58 | 26.44 | -83 | 65.81 | -58 | |
| TRV | 232.43 | 93.33 | -60 | n/a | n/a | n/a | n/a | n/a | n/a | |
| UNH | 520.69 | 133.25 | -74 | 287.46 | -45 | 0.00 | -100 | 521.30 | 0 | |
| V | 307.71 | 98.09 | -68 | 197.22 | -36 | 11.96 | -96 | 158.99 | -48 | |
| VZ | 37.81 | 42.12 | 11 | 39.57 | 5 | 0.00 | -100 | 17.18 | -55 | |
| WBA | 11.76 | 21.84 | 86 | 0.00 | -100 | 0.00 | -100 | 0.00 | -100 | |
| WMT | 93.00 | 52.96 | -43 | 7.84 | -92 | 5.12 | -94 | 26.71 | -71 | |
| XOM | 106.54 | 53.01 | -50 | 16.78 | -84 | 40.48 | -62 | 0.00 | -100 | |