| Ticker | Company Name | Stock price, $ | AI | DCF | Graham-Dodd | Graham Formula | ||||
|---|---|---|---|---|---|---|---|---|---|---|
| value | up, % | value | up, % | value | up, % | value | up, % | |||
| AAPL | 209.28 | 117.22 | -44 | 44.43 | -79 | 19.36 | -91 | 61.36 | -71 | |
| AXP | 264.81 | 115.73 | -56 | n/a | n/a | n/a | n/a | n/a | n/a | |
| BA | 177.95 | n/a | n/a | 0.00 | -100 | 0.00 | -100 | 0.00 | -100 | |
| CAT | 306.45 | 230.32 | -25 | 73.15 | -76 | 58.60 | -81 | 108.17 | -65 | |
| CSCO | 56.71 | 58.53 | 3 | 33.20 | -41 | 0.00 | -100 | 7.08 | -88 | |
| CVX | 138.73 | 197.84 | 43 | 16.05 | -88 | 35.23 | -75 | 107.36 | -23 | |
| DIS | 90.28 | 105.93 | 17 | 6.56 | -93 | 17.39 | -81 | 29.45 | -67 | |
| DOW | 30.02 | 31.98 | 7 | 0.00 | -100 | 0.00 | -100 | 7.67 | -74 | |
| GS | 544.86 | n/a | n/a | 48.15 | -91 | 383.79 | -30 | 1003.03 | 84 | |
| HD | 357.58 | 364.81 | 2 | 83.16 | -77 | 0.00 | -100 | 79.75 | -78 | |
| IBM | 232.41 | 328.44 | 41 | 16.68 | -93 | 0.00 | -100 | 60.80 | -74 | |
| INTC | 20.05 | 27.13 | 35 | 3.63 | -82 | 0.00 | -100 | 0.00 | -100 | |
| JNJ | 154.58 | 161.27 | 4 | 89.06 | -42 | 0.00 | -100 | 72.10 | -53 | |
| JPM | 243.55 | 150.93 | -38 | 0.00 | -100 | 126.24 | -48 | 449.55 | 85 | |
| KO | 71.91 | 39.94 | -44 | 22.80 | -68 | 0.00 | -100 | 26.67 | -63 | |
| MCD | 316.74 | 263.12 | -17 | 0.00 | -100 | 0.00 | -100 | 0.00 | -100 | |
| MMM | 137.32 | n/a | n/a | 70.02 | -49 | 0.00 | -100 | 0.00 | -100 | |
| MRK | 82.74 | 117.97 | 43 | 59.49 | -28 | 0.00 | -100 | 98.58 | 19 | |
| MSFT | 391.85 | 194.34 | -50 | 212.98 | -46 | 35.44 | -91 | 273.41 | -30 | |
| NKE | 57.62 | 85.59 | 49 | 11.72 | -80 | 6.69 | -88 | 31.26 | -46 | |
| PFE | 22.92 | 39.32 | 72 | 5.10 | -78 | 0.00 | -100 | 23.46 | 2 | |
| PG | 161.02 | 179.57 | 12 | 67.97 | -58 | 0.00 | -100 | 65.73 | -59 | |
| TRV | 259.16 | 139.51 | -46 | 0.00 | -100 | 150.71 | -42 | 434.12 | 68 | |
| UNH | 418.64 | 471.85 | 13 | 316.73 | -24 | 0.00 | -100 | 259.56 | -38 | |
| V | 335.17 | 177.28 | -47 | 194.98 | -42 | 34.33 | -90 | 215.53 | -36 | |
| VZ | 41.91 | 112.53 | 169 | 46.02 | 10 | 0.00 | -100 | 36.13 | -14 | |
| WBA | 11.01 | n/a | n/a | 0.00 | -100 | 0.00 | -100 | 0.00 | -100 | |
| WMT | 95.09 | 75.12 | -21 | 5.73 | -94 | 7.35 | -92 | 31.21 | -67 | |
| XOM | 108.57 | 185.70 | 71 | 20.77 | -81 | 39.68 | -63 | 0.00 | -100 | |