|
Rational Investing
|
|
| | Long | Short | | Total Market Capitalization of All Firms (in million) | $3,635,832 | $0 | | Average Market Capitalization (in million) | $37,483 | 0 | | Average Market Cap Weighted Market to Model | 0.81 | 0 | | Average Beta | 1.08 | 0 | | Average Price To Revenue | 1.91 | 0 | | Average Price To Free Cash Flow | 34.67 | 0 | | Total Number of Firms | 97 | 0 |
|
| Ticker | Company | Sub Sector | Long /Short | Market To Model | Market Cap | Expected Returns | EV/ EBITDAM | % Growth | Beta | As of | | F5 Networks Inc | Networking Comm | L | 1.8 | 7,302 | 5%     | NA | 33 | 1.23 | Jun 10 | | American Tower Corp | Wireless Tower | L | 1.5 | 18,954 | 5%     | 22.4 | 10 | 0.73 | Jun 10 | | Joy Global Inc. | Machinery - Con | L | 1.5 | 6,253 | 8%     | 9.41 | 9 | 1.97 | Jul 10 | | Akamai Technologies Inc | Internet Softwa | L | 1.5 | 8,653 | 5%     | 30 | 17 | 0.83 | Mar 10 | | Qualcomm Inc | Communication E | L | 1.3 | 63,563 | 7%     | 19.81 | 4 | 0.66 | Jun 10 | | Informatica Corp. | Business Softwa | L | 1.3 | 3,059 | 6%     | 20.5 | 27 | 0.81 | Jun 10 | | Euronet Worldwide Inc. | Data Processing | L | 1.3 | 775 | 20%     | 9.43 | 4 | 1.53 | Jun 10 | | Procter & Gamble Co | Cosmetics/Toile | L | 1.2 | 169,698 | 7%     | 12.15 | 3 | 0.66 | Jun 10 | | Walgreen Co | Drug Stores | L | 1.2 | 26,947 | 6%     | 15.31 | 3 | 0.80 | May 10 | | America Movil Sa De Cv | Wireless Commun | L | 1.1 | 94,501 | 9%     | 10.17 | 10 | 1.30 | Jun 10 | | Ebay Inc | E-Marketing/Ser | L | 1.1 | 31,531 | 10%     | 15.24 | 5 | 1.60 | Jun 10 | | Conagra Foods Inc | Food - Major Di | L | 1.2 | 9,746 | 11%     | 11.08 | 1 | 0.76 | May 10 | | Hj Heinz Co | Food - Major Di | L | 1.1 | 14,707 | 8%     | 13.82 | 3 | 0.66 | Jul 10 | | Mattel Inc | Toys/Games | L | 1.2 | 7,629 | 7%     | 10.37 | 7 | 1.05 | Jun 10 | | VeriFone Holdings | Business Equipm | L | 1.2 | 2,162 | 9%     | 20.71 | 17 | 2.00 | Jul 10 | | Urban Outfitters Inc | Apparel Stores | L | 1.1 | 5,244 | 8%     | 11.16 | 20 | 1.11 | Jul 10 | | Allergan Inc. | Drug Manufactur | L | 1.1 | 19,200 | 8%     | NA | 8 | 0.92 | Jun 10 | | Sara Lee Corp | Food - Major Di | L | 1.1 | 9,655 | 8%     | 8.61 | 1 | 0.93 | Jun 10 | | Altria Group Inc | Cigarettes | L | 1.0 | 47,223 | 9%     | 8.44 | -0 | 0.66 | Jun 10 | | The Scotts Miracle-gro Co | Chemicals - Agr | L | 1.0 | 3,162 | 8%     | 10.74 | 0 | 0.66 | Jun 10 | | Bce Inc | Telecom Service | L | 1.0 | 23,669 | 10%     | 7.49 | 3 | 0.97 | Jun 10 | | Allegheny Technologies In | Steel & Iron | L | 1.0 | 4,279 | 9%     | 26.59 | 45 | 1.67 | Jun 10 | | Wynn Resorts Ltd | Resorts Casinos | L | 1.0 | 10,182 | 4%     | 18.07 | 29 | 2.50 | Jun 10 | | Home Depot Inc | Home Improvemen | L | 1.0 | 47,391 | 9%     | 10.74 | 3 | 0.73 | Jul 10 | | Johnson & Johnson Inc | Drug Manufactur | L | 1.0 | 160,560 | 9%     | 10.84 | 2 | 0.66 | Jun 10 | | Merck & Co Inc | Drug Manufactur | L | 1.0 | 109,528 | 9%     | 21.94 | 29 | 0.83 | Jun 10 | | Praxair Inc | Chemicals - Div | L | 0.9 | 26,653 | 12%     | 16.65 | 15 | 0.90 | Mar 10 | | Exxon Mobil Corp | Integrated Oil | L | 0.9 | 310,091 | 7%     | 12.58 | 10 | 0.66 | Jun 10 | | Carters Inc | Apparel Footwea | L | 0.9 | 1,372 | 24%     | 6.6 | 10 | 0.66 | Mar 10 | | Medtronic Inc | Medical Applian | L | 0.9 | 34,871 | 11%     | 7.91 | 3 | 0.78 | Jul 10 | | Lca-vision Inc. | Medical Service | L | 0.8 | 77 | 14%     | 30 | -6 | 2.04 | Mar 10 | | Nci Building Systems Inc. | General Buildin | L | 0.8 | 182 | 29%     | 9.01 | 6 | 2.09 | Apr 10 | | Time Warner Telecom Inc. | Telecom Service | L | 0.9 | 2,726 | 12%     | 10.56 | 5 | 1.46 | Jun 10 | | Schlumberger Ltd | Oil Gas Equipme | L | 0.9 | 65,843 | 10%     | 19.89 | 10 | 0.78 | Jun 10 | | Air Products And Chemical | Chemicals - Div | L | 0.9 | 15,887 | 11%     | 11.45 | 11 | 1.18 | Jun 10 | | Lincoln Electric Holdings | Machine Tools A | L | 0.8 | 2,237 | 14%     | 15.22 | 22 | 1.15 | Jun 10 | | Baxter International Inc | Medical Instrum | L | 0.9 | 25,402 | 10%     | 9.68 | 3 | 0.66 | Jun 10 | | Motorola Inc | Communication E | L | 0.9 | 17,997 | 8%     | 15.51 | 0 | 1.50 | Jun 10 | | Lockheed Martin Corp | Aerospace/Defen | L | 0.9 | 25,350 | 12%     | 6.69 | 2 | 1.04 | Jun 10 | | Pepsico Inc | Beverages - Sof | L | 0.9 | 103,209 | 10%     | 11.98 | 28 | 0.66 | Jun 10 | | Packaging Corp. Of Americ | Packaging Conta | L | 0.8 | 2,402 | 14%     | 10.54 | 8 | 1.08 | Jun 10 | | Staples Inc | Specialty Retai | L | 0.8 | 13,442 | 12%     | 7.76 | 3 | 0.66 | Apr 10 | | Paychex Inc | Staffing & Outs | L | 0.8 | 9,217 | 13%     | 11.41 | 1 | 0.85 | Feb 10 | | Mettler-toledo Internatio | Scientific Tech | L | 0.8 | 3,842 | 10%     | 13.3 | 15 | 1.05 | Jun 10 | | Ceradyne Inc | Industrial Equi | L | 0.7 | 597 | 16%     | 8.93 | 30 | 0.93 | Mar 10 | | Fedex Corp | Air Delivery Fr | L | 0.8 | 25,704 | 12%     | 8.59 | 8 | 1.11 | May 10 | | Hibbett Sporting Goods In | Sporting Goods | L | 0.7 | 690 | 11%     | 9.08 | 13 | 1.13 | Apr 10 | | Intuit Inc | Application Sof | L | 0.8 | 13,697 | 10%     | 12.03 | 8 | 0.81 | Jul 10 | | Abercrombie & Fitch Co | Apparel Stores | L | 0.7 | 3,227 | 11%     | 12.68 | 13 | 1.54 | Apr 10 | | Tellabs Inc | Communication E | L | 0.7 | 2,749 | 11%     | 9.27 | 7 | 0.76 | Jun 10 | | Pentair Inc. | Diversified Mac | L | 0.7 | 3,064 | 18%     | 10.57 | 12 | 0.73 | Jun 10 | | Bristol-myers Squibb Co | Drug Manufactur | L | 0.8 | 45,289 | 10%     | NA | 3 | 0.67 | Jun 10 | | Lowes Cos Inc | Home Improvemen | L | 0.8 | 30,224 | 12%     | 9.02 | 6 | 1.04 | Jul 10 | | United Parcel Service Inc | Air Delivery Fr | L | 0.8 | 65,574 | 10%     | 14.16 | 9 | 0.82 | Jun 10 | | Limited Brands Inc | Apparel Stores | L | 0.7 | 7,892 | 13%     | 8.28 | 5 | 1.64 | Apr 10 | | Nokia Oyj | Communication E | L | 0.7 | 33,009 | 14%     | 8.78 | 8 | 1.39 | Jun 10 | | Amdocs Ltd | Business Softwa | L | 0.7 | 5,474 | 12%     | 9.64 | 7 | 1.02 | Jun 10 | | Cooper Cameron Corp. | Equipment Manuf | L | 0.7 | 9,350 | 12%     | 10.62 | 19 | 1.52 | Jun 10 | | Northrop Grumman Corp | Aerospace/Defen | L | 0.7 | 16,644 | 14%     | 7.3 | 2 | 1.04 | Jun 10 | | United Therapeutics Corp | Drug Manufactur | L | 0.6 | 2,662 | 14%     | NA | 34 | 0.66 | Jun 10 | | Apollo Group Inc | Education Train | L | 0.7 | 6,401 | 19%     | 4.24 | 18 | 0.66 | May 10 | | The Walt Disney Co | Entertainment - | L | 0.7 | 65,631 | 12%     | 10.84 | 9 | 1.14 | Jun 10 | | The Gap Inc | Apparel Stores | L | 0.7 | 11,118 | 14%     | 5.12 | 2 | 1.20 | Apr 10 | | Unitedhealth Group Inc | Health Care Pla | L | 0.7 | 36,640 | 20%     | 6.51 | 4 | 0.97 | Jun 10 | | General Dynamics Corp | Aerospace/Defen | L | 0.7 | 21,978 | 13%     | 6.55 | 1 | 1.22 | Jun 10 | | Expeditors International | Air Delivery Fr | L | 0.6 | 8,689 | 14%     | 11 | 68 | 0.78 | Jun 10 | | Union Pacific Corp | Railroads | L | 0.7 | 38,004 | 16%     | 8.7 | 16 | 1.18 | Jun 10 | | National Semiconductor Co | Semiconductor - | L | 0.6 | 3,078 | 14%     | NA | 29 | 0.82 | May 10 | | AT&T Inc. | Telecom Service | L | 0.7 | 161,618 | 12%     | 16.71 | 3 | 0.71 | Jun 10 | | International Game Techno | Gaming Activiti | L | 0.5 | 4,484 | 15%     | 14.41 | 3 | 1.61 | Jun 10 | | Mgm Mirage | Resorts Casinos | L | 0.5 | 4,082 | 5%     | 20.34 | 6 | 2.30 | Jun 10 | | Polycom Inc | Networking Comm | L | 0.5 | 2,452 | 16%     | NA | 24 | 1.18 | Jun 10 | | Msc Industrial Direct Co | Industrial Equi | L | 0.5 | 2,968 | 15%     | 8.71 | 29 | 1.29 | May 10 | | Moodys Corp | Consumer Financ | L | 0.5 | 5,202 | 18%     | 6.9 | 16 | 1.19 | Mar 10 | | Abbott Laboratories | Drug Manufactur | L | 0.6 | 78,069 | 17%     | 10.18 | 14 | 0.66 | Mar 10 | | Coach Inc | Apparel Footwea | L | 0.5 | 11,326 | 17%     | 10.99 | 7 | 1.52 | Jun 10 | | Total Sa | Integrated Oil | L | 0.6 | 104,216 | 16%     | 5.54 | 17 | 0.78 | Jun 10 | | Pfizer Inc | Drug Manufactur | L | 0.6 | 131,323 | 24%     | 7.56 | 25 | 0.73 | Jun 10 | | Basic Energy Services, In | Oil Gas Equipme | L | 0.2 | 316 | 51%     | 30 | 43 | 1.87 | Jun 10 | | BP plc | Integrated Oil | L | 0.6 | 113,230 | 14%     | 22.53 | 13 | 1.04 | Jun 10 | | Nordson Corp. | Diversified Mac | L | 0.4 | 2,274 | 19%     | 10.11 | 33 | 1.40 | Jul 10 | | Cisco Systems Inc | Networking Comm | L | 0.6 | 115,717 | 22%     | 9.42 | 11 | 1.20 | Jul 10 | | Xerox Corp | Business Equipm | L | 0.5 | 12,197 | 15%     | 10.33 | 30 | 1.39 | Jun 10 | | Sandisk Corp | Semiconductor- | L | 0.5 | 8,113 | 20%     | 5.74 | 27 | 0.71 | Jun 10 | | General Electric Co | Conglomerates | L | 0.6 | 160,232 | 17%     | 12.89 | 3 | 1.50 | Jun 10 | | Caterpillar Inc | Machinery - Con | L | 0.5 | 42,805 | 12%     | 14.53 | 33 | 1.50 | Jun 10 | | Hewlett-packard Co | Diversified Com | L | 0.6 | 89,281 | 15%     | 7.02 | 11 | 1.02 | Jul 10 | | Toyota Motor Corp. | Auto Manufactur | L | 0.6 | 107,941 | 15%     | 30 | 14 | 0.75 | Jun 10 | | Safeway Inc | Grocery Stores | L | 0.4 | 7,285 | 21%     | 6.51 | 3 | 0.71 | Jun 10 | | Microsoft Corp | Application Sof | L | 0.5 | 206,850 | 20%     | 7.19 | 14 | 0.97 | Jun 10 | | Sprint Nextel Corp. | Diversified Com | L | 0.3 | 12,356 | 29%     | 8.56 | -1 | 1.16 | Jun 10 | | Intel Corp | Semiconductor - | L | 0.4 | 100,977 | 19%     | 6.31 | 18 | 0.79 | Jun 10 |
|
|
|
Note : EV = Enterprise Value
FCF = Free Cash Flow
EBITDAM = Earnings Before Interest Taxes Depreciation and Amortization after Maintenance Capex
|
|
|