100 Net Net Deep Value Screen Results
This document was uploaded by user and they confirmed that they have the permission to share it. If you are author or own the copyright of this book, please report to us by using this DMCA report form. Report DMCA
Overview
Download & View 100 Net Net Deep Value Screen Results as PDF for free.
More details
- Words: 2,379
- Pages: 3
Visit http://www.oldschoolvalue.com for more investment spreadsheets and idea screen results ATV
Ticker 1
Numbers from 2008/10 (Numbers From ADVFN) Figures in Millions except per share values Cash & Equivalents Marketable Securities Accounts Receivable Other Receivable Receivables Inventories: Raw Materials Inventories: Work in Progress Inventories: Purchased Components Inventories: Finished Goods Inventories: Other Inventories -- Total Total Liabilities Shares Outstanding
BV $ $ $ $ $ $ $ $ $ $ $ $
User Input
BV Multiplier
147.60 19.70 27.70 27.90 14.20 15.30 29.50 88.40 29.05
100%
BV $ $ $ $ $ $ $ $ $ $ $ $
$
20.93
$ $
14.75 88.40 29.05
Total Per Share 114.58 $ 3.94 101.69 $ 3.50 11%
$ $ $ $ $ $ $ $ $ $ $ $
BV $ $ $ $ $ $ $ $ $ $ $ $
User Input
BV Multiplier 100%
Net Net Value $
56.90
$
30.75
75%
50%
$ $
7.05 47.20 46.95
Total Per Share 47.50 $ 1.01 32.86 $ 0.70 31%
BV Multiplier
41.70 2.50 4.40 4.40 15.00 27.8
Net Net Working Capital $ Current Market Cap/Share $ Discount to Liquidation Price
100%
45.40 220.55
$
3.90
BV Multiplier
Net Net Value $
265.95
$
2.93
$ $
4.35 16.90 77.99
Total 256.33 $ 154.41 $
Per Share 3.29 1.98 40%
100%
75%
50%
$ $
8.70 16.90
FTAR
Figures in Millions except per share values Cash & Equivalents Marketable Securities Accounts Receivable Other Receivable Receivables Inventories: Raw Materials Inventories: Work in Progress Inventories: Purchased Components Inventories: Finished Goods Inventories: Other Inventories -- Total Total Liabilities Shares Outstanding
BV $ $ $ $ $ $ $ $ $ $ $ $
56.60 56.80 56.80 24.40 #VALUE!
User Input
BV Multiplier
Net Net Value $
56.60
$
42.60
$ $
24.40 21.58
Total Net Net Working Capital $ 74.80 $ Current Market Cap/Share #VALUE! $ Discount to Liquidation Price
Per Share 3.47 1.05 70%
100%
75%
50%
21.58
HLYS
Numbers from 2008/12 (go to SEC for accurate numbers) (Numbers From ADVFN)
Net Net Value $
44.20
$
3.30
75%
50%
$ $
User Input $ $
Net Net Working Capital $ Current Market Cap/Share $ Discount to Liquidation Price
Ticker 6 (go to SEC for accurate numbers)
User Input
77.99
Numbers from 2008/12 (go to SEC for accurate numbers) (Numbers From ADVFN)
GRVY BV
Figures in Millions except per share values Cash & Equivalents Marketable Securities Accounts Receivable Other Receivable Receivables Inventories: Raw Materials Inventories: Work in Progress Inventories: Purchased Components Inventories: Finished Goods Inventories: Other Inventories -- Total Total Liabilities Shares Outstanding
Ticker 4 (go to SEC for accurate numbers)
56.90 41.00 41.00 2.60 11.50 14.10 47.20 46.95
Numbers from 2008/10 (Numbers From ADVFN) Figures in Millions except per share values Cash & Equivalents Marketable Securities Accounts Receivable Other Receivable Receivables Inventories: Raw Materials Inventories: Work in Progress Inventories: Purchased Components Inventories: Finished Goods Inventories: Other Inventories -- Total Total Liabilities Shares Outstanding
167.30
50%
Net Net Working Capital $ Current Market Cap/Share $ Discount to Liquidation Price
Ticker 5
Net Net Value $
HILL
Ticker 3
Figures in Millions except per share values Cash & Equivalents Marketable Securities Accounts Receivable Other Receivable Receivables Inventories: Raw Materials Inventories: Work in Progress Inventories: Purchased Components Inventories: Finished Goods Inventories: Other Inventories -- Total Total Liabilities Shares Outstanding
Numbers from 2008/12 (go to SEC for accurate numbers) (Numbers From ADVFN)
75%
Net Net Working Capital $ Current Market Cap/Share $ Discount to Liquidation Price
Numbers from 2008/12 (Numbers From ADVFN)
ACTS
Ticker 2 (go to SEC for accurate numbers)
15.00 27.8
Total Per Share 32.50 $ 1.17 27.24 $ 0.98 16%
Figures in Millions except per share values Cash & Equivalents Marketable Securities Accounts Receivable Other Receivable Receivables Inventories: Raw Materials Inventories: Work in Progress Inventories: Purchased Components Inventories: Finished Goods Inventories: Other Inventories -- Total Total Liabilities Shares Outstanding
BV $ $ $ $ $ $ $ $ $ $ $ $
User Input
BV Multiplier
68.40 6.60 0.30 6.90 12.10 12.10 10.10 27.57
Net Net Working Capital $ Current Market Cap/Share $ Discount to Liquidation Price
Net Net Value $
68.40
$
5.18
$ $
6.05 10.10 27.57
Total 69.53 $ 50.73 $
Per Share 2.52 1.84 27%
100%
75%
50%
Ticker 7
HRAY
Numbers from 2008/12 (Numbers From ADVFN) Figures in Millions except per share values Cash & Equivalents Marketable Securities Accounts Receivable Other Receivable Receivables Inventories: Raw Materials Inventories: Work in Progress Inventories: Purchased Components Inventories: Finished Goods Inventories: Other Inventories -- Total Total Liabilities Shares Outstanding
BV $ $ $ $ $ $ $ $ $ $ $ $
65.90 16.40 0.30 16.70 0.30 0.30 12.40 21.9
User Input $
59.47
$
12.65
BV Multiplier 100%
BV $ $ $ $ $ $ $ $ $ $ $ $
$ $
0.26 6.63
$
9.49
$ $
0.13 6.63 21.9
Total Per Share 62.46 $ 2.85 45.55 $ 2.08 27%
BV
BV
User Input
BV Multiplier 100%
Net Net Value $
63.30
$
9.30
75%
50%
$ $
6.25 17.90 29.09
Total Per Share 60.95 $ 2.10 40.44 $ 1.39 34%
User Input
BV Multiplier
96.00
Net Net Working Capital $ Current Market Cap/Share $ Discount to Liquidation Price
100%
Net Net Value 4,775.00
$
540.75
$ $
30.00 3,411.00 320.96
Total Net Net Working Capital $ 1,934.75 $ Current Market Cap/Share $ 1,470.00 $ Discount to Liquidation Price
Per Share 6.03 4.57 24%
100%
75%
50%
IPAS
Figures in Millions except per share values Cash & Equivalents Marketable Securities Accounts Receivable Other Receivable Receivables Inventories: Raw Materials Inventories: Work in Progress Inventories: Purchased Components Inventories: Finished Goods Inventories: Other Inventories -- Total Total Liabilities Shares Outstanding
BV $ $ $ $ $ $ $ $ $ $ $ $
User Input
33.10 35.30 33.80 33.80 35.50 61.32
$ $
33.70 34.18
$
31.67
BV Multiplier
Net Net Value $
67.88
$
23.75
$ $
34.97 61.32
Total 56.66 $ 91.98 $
Per Share 0.92 1.50 0%
100%
75%
50%
$
34.97
Net Net Working Capital $ Current Market Cap/Share $ Discount to Liquidation Price
MTSN
Numbers from 2008/12 (go to SEC for accurate numbers) (Numbers From ADVFN)
Net Net Value $
96.00
$
16.05
75%
50%
$ $
BV Multiplier $
Ticker 12 (go to SEC for accurate numbers)
91.60 $ 12.70 15.30 6.10 21.40 16.60 42.06
User Input
$ 4,775.00 $ $ 707.00 $ 14.00 $ 721.00 $ $ $ $ $ 60.00 $ 60.00 $ 3,411.00 320.96
Numbers from 2008/12 (go to SEC for accurate numbers) (Numbers From ADVFN)
LTON
$ $ $ $ $ $ $ $ $ $ $ $
Figures in Millions except per share values Cash & Equivalents Marketable Securities Accounts Receivable Other Receivable Receivables Inventories: Raw Materials Inventories: Work in Progress Inventories: Purchased Components Inventories: Finished Goods Inventories: Other Inventories -- Total Total Liabilities Shares Outstanding
Ticker 10 (go to SEC for accurate numbers)
27.20 36.10 12.40 12.40 7.50 0.50 4.50 12.50 17.90 29.09
Numbers from 2008/12 (Numbers From ADVFN) Figures in Millions except per share values Cash & Equivalents Marketable Securities Accounts Receivable Other Receivable Receivables Inventories: Raw Materials Inventories: Work in Progress Inventories: Purchased Components Inventories: Finished Goods Inventories: Other Inventories -- Total Total Liabilities Shares Outstanding
59.47
50%
Net Net Working Capital $ Current Market Cap/Share $ Discount to Liquidation Price
Ticker 11
Net Net Value $
IKAN
Ticker 9
Figures in Millions except per share values Cash & Equivalents Marketable Securities Accounts Receivable Other Receivable Receivables Inventories: Raw Materials Inventories: Work in Progress Inventories: Purchased Components Inventories: Finished Goods Inventories: Other Inventories -- Total Total Liabilities Shares Outstanding
Numbers from 2008/12 (go to SEC for accurate numbers) (Numbers From ADVFN)
75%
Net Net Working Capital $ Current Market Cap/Share $ Discount to Liquidation Price
Numbers from 2008/10 (Numbers From ADVFN)
HTX
Ticker 8 (go to SEC for accurate numbers)
16.60 42.06
Total Per Share 95.45 $ 2.27 69.40 $ 1.65 27%
Figures in Millions except per share values Cash & Equivalents Marketable Securities Accounts Receivable Other Receivable Receivables Inventories: Raw Materials Inventories: Work in Progress Inventories: Purchased Components Inventories: Finished Goods Inventories: Other Inventories -- Total Total Liabilities Shares Outstanding
BV $ $ $ $ $ $ $ $ $ $ $ $
User Input 49.7
$ $
77.10 26.30
$
14.50
BV Multiplier
Net Net Value $
103.40
$
10.88
$ $
24.65 51.40 49.7
Total 87.53 $ 76.04 $
Per Share 1.76 1.53 13%
100%
75%
50%
$ $
49.30 51.40
Net Net Working Capital $ Current Market Cap/Share $ Discount to Liquidation Price
Ticker 13
MEMS
Numbers from 2008/10 (Numbers From ADVFN) Figures in Millions except per share values Cash & Equivalents Marketable Securities Accounts Receivable Other Receivable Receivables Inventories: Raw Materials Inventories: Work in Progress Inventories: Purchased Components Inventories: Finished Goods Inventories: Other Inventories -- Total Total Liabilities Shares Outstanding
BV $ $ $ $ $ $ $ $ $ $ $ $
User Input
64.40 $ 1.50 $ 1.90 1.90 1.60 3.40 1.30 6.30 2.70 23.7
BV Multiplier
64.37 1.49
100%
Ticker 15
Figures in Millions except per share values Cash & Equivalents Marketable Securities Accounts Receivable Other Receivable Receivables Inventories: Raw Materials Inventories: Work in Progress Inventories: Purchased Components Inventories: Finished Goods Inventories: Other Inventories -- Total Total Liabilities Shares Outstanding
65.85
$
1.43
$ $
3.15 2.70 23.7
Total Per Share 67.73 $ 2.86 65.17 $ 2.75 4%
NSTR BV $ $ $ $ $ $ $ $ $ $ $ $
$ $ $ $ $ $ $ $ $ $ $ $
User Input
BV Multiplier 100%
Net Net Value $
64.70
$
-
75%
50%
$ $
2.60 26.12
Total Per Share 62.10 $ 2.38 50.41 $ 1.93 19%
User Input
165.40 31.10 50.90 82.00 6.30 30.40 0.30 (6.20) 11.60 148.50 54.62
$ 130.15 $ 24.60
BV Multiplier 100%
47.00
Net Net Value $
154.75
$
35.25
50%
$ 9.10 $ 143.90
$ $
Net Net Working Capital $ Current Market Cap/Share $ Discount to Liquidation Price
4.55 143.90 54.62
Total Per Share 50.65 $ 0.93 118.53 $ 2.17 0%
ELOS
Ticker 19
BV $ $ $ $ $ $ $ $ $ $ $ $
User Input
37.90 110.80 25.00 0.10 25.10 2.90 3.60 5.90 12.40 11.40 36.35
$ $
110.90 40.00
$
23.80
BV Multiplier
Net Net Value $
150.90
$
17.85
$ $
8.55 39.30 36.35
Total 138.00 $ 120.68 $
Per Share 3.80 3.32 13%
100%
75%
50%
$ $
17.10 39.30
PDII
Figures in Millions except per share values Cash & Equivalents Marketable Securities Accounts Receivable Other Receivable Receivables Inventories: Raw Materials Inventories: Work in Progress Inventories: Purchased Components Inventories: Finished Goods Inventories: Other Inventories -- Total Total Liabilities Shares Outstanding
BV $ $ $ $ $ $ $ $ $ $ $ $
User Input
90.10 $ 0.20 18.30 18.30 41.90 $ 14.22
BV Multiplier
81.10
Net Net Value $
81.10
$
13.73
$ $
31.58 14.22
Total 63.25 $ 48.35 $
Per Share 4.45 3.40 24%
100%
75%
50%
31.58
Net Net Working Capital $ Current Market Cap/Share $ Discount to Liquidation Price
SWIR
Numbers from 2008/12 (go to SEC for accurate numbers) (Numbers From ADVFN)
75%
$
BV
Net Net Working Capital $ Current Market Cap/Share $ Discount to Liquidation Price
Ticker 18 (go to SEC for accurate numbers)
BV
Numbers from 2008/12 (Numbers From ADVFN)
$ $ $ $ $ $ $ $ $ $ $ $
Numbers from 2008/12 (go to SEC for accurate numbers) (Numbers From ADVFN)
QLTI
Ticker 17
Figures in Millions except per share values Cash & Equivalents Marketable Securities Accounts Receivable Other Receivable Receivables Inventories: Raw Materials Inventories: Work in Progress Inventories: Purchased Components Inventories: Finished Goods Inventories: Other Inventories -- Total Total Liabilities Shares Outstanding
Ticker 16 (go to SEC for accurate numbers)
8.60 56.10 2.60 26.12
Numbers from 2008/10 (Numbers From ADVFN)
Figures in Millions except per share values Cash & Equivalents Marketable Securities Accounts Receivable Other Receivable Receivables Inventories: Raw Materials Inventories: Work in Progress Inventories: Purchased Components Inventories: Finished Goods Inventories: Other Inventories -- Total Total Liabilities Shares Outstanding
Net Net Value $
50%
Net Net Working Capital $ Current Market Cap/Share $ Discount to Liquidation Price
Figures in Millions except per share values Cash & Equivalents Marketable Securities Accounts Receivable Other Receivable Receivables Inventories: Raw Materials Inventories: Work in Progress Inventories: Purchased Components Inventories: Finished Goods Inventories: Other Inventories -- Total Total Liabilities Shares Outstanding
Numbers from 2008/12 (go to SEC for accurate numbers) (Numbers From ADVFN)
75%
Net Net Working Capital $ Current Market Cap/Share $ Discount to Liquidation Price
Numbers from 2008/12 (Numbers From ADVFN)
NED
Ticker 14 (go to SEC for accurate numbers)
Figures in Millions except per share values Cash & Equivalents Marketable Securities Accounts Receivable Other Receivable Receivables Inventories: Raw Materials Inventories: Work in Progress Inventories: Purchased Components Inventories: Finished Goods Inventories: Other Inventories -- Total Total Liabilities Shares Outstanding
BV $ $ $ $ $ $ $ $ $ $ $ $
User Input
BV Multiplier
63.30 18.00 67.10 67.10 7.90 25.10 33.00 104.90 31.03
Net Net Value $
81.30
$
50.33
$ $
16.50 104.90 31.03
Total 43.23 $ 174.39 $
Per Share 1.39 5.62 0%
100%
75%
50%
Net Net Working Capital $ Current Market Cap/Share $ Discount to Liquidation Price
Ticker 20 (go to SEC for accurate numbers)
User Input
BV Multiplier
72.40 124.20 36.90 36.90 12.70 12.70 38.70 24.48
Net Net Working Capital $ Current Market Cap/Share $ Discount to Liquidation Price
100%
Numbers from 2008/12 (go to SEC for accurate numbers) (Numbers From ADVFN)
Net Net Value $
196.60
$
27.68
75%
50%
$ $
6.35 38.70 24.48
Total Per Share 191.93 $ 7.84 192.40 $ 7.86 0%
Figures in Millions except per share values Cash & Equivalents Marketable Securities Accounts Receivable Other Receivable Receivables Inventories: Raw Materials Inventories: Work in Progress Inventories: Purchased Components Inventories: Finished Goods Inventories: Other Inventories -- Total Total Liabilities Shares Outstanding
BV
User Input
Error Error Error Error Error Error Error Error Error Error Error Error #VALUE!
Net Net Working Capital Current Market Cap/Share Discount to Liquidation Price
BV Multiplier 100%
Net Net Value $
-
75%
#VALUE!
50%
#VALUE! Error #VALUE! Total Per Share #VALUE! #VALUE! #VALUE! Error #VALUE!
Ticker 1
Numbers from 2008/10 (Numbers From ADVFN) Figures in Millions except per share values Cash & Equivalents Marketable Securities Accounts Receivable Other Receivable Receivables Inventories: Raw Materials Inventories: Work in Progress Inventories: Purchased Components Inventories: Finished Goods Inventories: Other Inventories -- Total Total Liabilities Shares Outstanding
BV $ $ $ $ $ $ $ $ $ $ $ $
User Input
BV Multiplier
147.60 19.70 27.70 27.90 14.20 15.30 29.50 88.40 29.05
100%
BV $ $ $ $ $ $ $ $ $ $ $ $
$
20.93
$ $
14.75 88.40 29.05
Total Per Share 114.58 $ 3.94 101.69 $ 3.50 11%
$ $ $ $ $ $ $ $ $ $ $ $
BV $ $ $ $ $ $ $ $ $ $ $ $
User Input
BV Multiplier 100%
Net Net Value $
56.90
$
30.75
75%
50%
$ $
7.05 47.20 46.95
Total Per Share 47.50 $ 1.01 32.86 $ 0.70 31%
BV Multiplier
41.70 2.50 4.40 4.40 15.00 27.8
Net Net Working Capital $ Current Market Cap/Share $ Discount to Liquidation Price
100%
45.40 220.55
$
3.90
BV Multiplier
Net Net Value $
265.95
$
2.93
$ $
4.35 16.90 77.99
Total 256.33 $ 154.41 $
Per Share 3.29 1.98 40%
100%
75%
50%
$ $
8.70 16.90
FTAR
Figures in Millions except per share values Cash & Equivalents Marketable Securities Accounts Receivable Other Receivable Receivables Inventories: Raw Materials Inventories: Work in Progress Inventories: Purchased Components Inventories: Finished Goods Inventories: Other Inventories -- Total Total Liabilities Shares Outstanding
BV $ $ $ $ $ $ $ $ $ $ $ $
56.60 56.80 56.80 24.40 #VALUE!
User Input
BV Multiplier
Net Net Value $
56.60
$
42.60
$ $
24.40 21.58
Total Net Net Working Capital $ 74.80 $ Current Market Cap/Share #VALUE! $ Discount to Liquidation Price
Per Share 3.47 1.05 70%
100%
75%
50%
21.58
HLYS
Numbers from 2008/12 (go to SEC for accurate numbers) (Numbers From ADVFN)
Net Net Value $
44.20
$
3.30
75%
50%
$ $
User Input $ $
Net Net Working Capital $ Current Market Cap/Share $ Discount to Liquidation Price
Ticker 6 (go to SEC for accurate numbers)
User Input
77.99
Numbers from 2008/12 (go to SEC for accurate numbers) (Numbers From ADVFN)
GRVY BV
Figures in Millions except per share values Cash & Equivalents Marketable Securities Accounts Receivable Other Receivable Receivables Inventories: Raw Materials Inventories: Work in Progress Inventories: Purchased Components Inventories: Finished Goods Inventories: Other Inventories -- Total Total Liabilities Shares Outstanding
Ticker 4 (go to SEC for accurate numbers)
56.90 41.00 41.00 2.60 11.50 14.10 47.20 46.95
Numbers from 2008/10 (Numbers From ADVFN) Figures in Millions except per share values Cash & Equivalents Marketable Securities Accounts Receivable Other Receivable Receivables Inventories: Raw Materials Inventories: Work in Progress Inventories: Purchased Components Inventories: Finished Goods Inventories: Other Inventories -- Total Total Liabilities Shares Outstanding
167.30
50%
Net Net Working Capital $ Current Market Cap/Share $ Discount to Liquidation Price
Ticker 5
Net Net Value $
HILL
Ticker 3
Figures in Millions except per share values Cash & Equivalents Marketable Securities Accounts Receivable Other Receivable Receivables Inventories: Raw Materials Inventories: Work in Progress Inventories: Purchased Components Inventories: Finished Goods Inventories: Other Inventories -- Total Total Liabilities Shares Outstanding
Numbers from 2008/12 (go to SEC for accurate numbers) (Numbers From ADVFN)
75%
Net Net Working Capital $ Current Market Cap/Share $ Discount to Liquidation Price
Numbers from 2008/12 (Numbers From ADVFN)
ACTS
Ticker 2 (go to SEC for accurate numbers)
15.00 27.8
Total Per Share 32.50 $ 1.17 27.24 $ 0.98 16%
Figures in Millions except per share values Cash & Equivalents Marketable Securities Accounts Receivable Other Receivable Receivables Inventories: Raw Materials Inventories: Work in Progress Inventories: Purchased Components Inventories: Finished Goods Inventories: Other Inventories -- Total Total Liabilities Shares Outstanding
BV $ $ $ $ $ $ $ $ $ $ $ $
User Input
BV Multiplier
68.40 6.60 0.30 6.90 12.10 12.10 10.10 27.57
Net Net Working Capital $ Current Market Cap/Share $ Discount to Liquidation Price
Net Net Value $
68.40
$
5.18
$ $
6.05 10.10 27.57
Total 69.53 $ 50.73 $
Per Share 2.52 1.84 27%
100%
75%
50%
Ticker 7
HRAY
Numbers from 2008/12 (Numbers From ADVFN) Figures in Millions except per share values Cash & Equivalents Marketable Securities Accounts Receivable Other Receivable Receivables Inventories: Raw Materials Inventories: Work in Progress Inventories: Purchased Components Inventories: Finished Goods Inventories: Other Inventories -- Total Total Liabilities Shares Outstanding
BV $ $ $ $ $ $ $ $ $ $ $ $
65.90 16.40 0.30 16.70 0.30 0.30 12.40 21.9
User Input $
59.47
$
12.65
BV Multiplier 100%
BV $ $ $ $ $ $ $ $ $ $ $ $
$ $
0.26 6.63
$
9.49
$ $
0.13 6.63 21.9
Total Per Share 62.46 $ 2.85 45.55 $ 2.08 27%
BV
BV
User Input
BV Multiplier 100%
Net Net Value $
63.30
$
9.30
75%
50%
$ $
6.25 17.90 29.09
Total Per Share 60.95 $ 2.10 40.44 $ 1.39 34%
User Input
BV Multiplier
96.00
Net Net Working Capital $ Current Market Cap/Share $ Discount to Liquidation Price
100%
Net Net Value 4,775.00
$
540.75
$ $
30.00 3,411.00 320.96
Total Net Net Working Capital $ 1,934.75 $ Current Market Cap/Share $ 1,470.00 $ Discount to Liquidation Price
Per Share 6.03 4.57 24%
100%
75%
50%
IPAS
Figures in Millions except per share values Cash & Equivalents Marketable Securities Accounts Receivable Other Receivable Receivables Inventories: Raw Materials Inventories: Work in Progress Inventories: Purchased Components Inventories: Finished Goods Inventories: Other Inventories -- Total Total Liabilities Shares Outstanding
BV $ $ $ $ $ $ $ $ $ $ $ $
User Input
33.10 35.30 33.80 33.80 35.50 61.32
$ $
33.70 34.18
$
31.67
BV Multiplier
Net Net Value $
67.88
$
23.75
$ $
34.97 61.32
Total 56.66 $ 91.98 $
Per Share 0.92 1.50 0%
100%
75%
50%
$
34.97
Net Net Working Capital $ Current Market Cap/Share $ Discount to Liquidation Price
MTSN
Numbers from 2008/12 (go to SEC for accurate numbers) (Numbers From ADVFN)
Net Net Value $
96.00
$
16.05
75%
50%
$ $
BV Multiplier $
Ticker 12 (go to SEC for accurate numbers)
91.60 $ 12.70 15.30 6.10 21.40 16.60 42.06
User Input
$ 4,775.00 $ $ 707.00 $ 14.00 $ 721.00 $ $ $ $ $ 60.00 $ 60.00 $ 3,411.00 320.96
Numbers from 2008/12 (go to SEC for accurate numbers) (Numbers From ADVFN)
LTON
$ $ $ $ $ $ $ $ $ $ $ $
Figures in Millions except per share values Cash & Equivalents Marketable Securities Accounts Receivable Other Receivable Receivables Inventories: Raw Materials Inventories: Work in Progress Inventories: Purchased Components Inventories: Finished Goods Inventories: Other Inventories -- Total Total Liabilities Shares Outstanding
Ticker 10 (go to SEC for accurate numbers)
27.20 36.10 12.40 12.40 7.50 0.50 4.50 12.50 17.90 29.09
Numbers from 2008/12 (Numbers From ADVFN) Figures in Millions except per share values Cash & Equivalents Marketable Securities Accounts Receivable Other Receivable Receivables Inventories: Raw Materials Inventories: Work in Progress Inventories: Purchased Components Inventories: Finished Goods Inventories: Other Inventories -- Total Total Liabilities Shares Outstanding
59.47
50%
Net Net Working Capital $ Current Market Cap/Share $ Discount to Liquidation Price
Ticker 11
Net Net Value $
IKAN
Ticker 9
Figures in Millions except per share values Cash & Equivalents Marketable Securities Accounts Receivable Other Receivable Receivables Inventories: Raw Materials Inventories: Work in Progress Inventories: Purchased Components Inventories: Finished Goods Inventories: Other Inventories -- Total Total Liabilities Shares Outstanding
Numbers from 2008/12 (go to SEC for accurate numbers) (Numbers From ADVFN)
75%
Net Net Working Capital $ Current Market Cap/Share $ Discount to Liquidation Price
Numbers from 2008/10 (Numbers From ADVFN)
HTX
Ticker 8 (go to SEC for accurate numbers)
16.60 42.06
Total Per Share 95.45 $ 2.27 69.40 $ 1.65 27%
Figures in Millions except per share values Cash & Equivalents Marketable Securities Accounts Receivable Other Receivable Receivables Inventories: Raw Materials Inventories: Work in Progress Inventories: Purchased Components Inventories: Finished Goods Inventories: Other Inventories -- Total Total Liabilities Shares Outstanding
BV $ $ $ $ $ $ $ $ $ $ $ $
User Input 49.7
$ $
77.10 26.30
$
14.50
BV Multiplier
Net Net Value $
103.40
$
10.88
$ $
24.65 51.40 49.7
Total 87.53 $ 76.04 $
Per Share 1.76 1.53 13%
100%
75%
50%
$ $
49.30 51.40
Net Net Working Capital $ Current Market Cap/Share $ Discount to Liquidation Price
Ticker 13
MEMS
Numbers from 2008/10 (Numbers From ADVFN) Figures in Millions except per share values Cash & Equivalents Marketable Securities Accounts Receivable Other Receivable Receivables Inventories: Raw Materials Inventories: Work in Progress Inventories: Purchased Components Inventories: Finished Goods Inventories: Other Inventories -- Total Total Liabilities Shares Outstanding
BV $ $ $ $ $ $ $ $ $ $ $ $
User Input
64.40 $ 1.50 $ 1.90 1.90 1.60 3.40 1.30 6.30 2.70 23.7
BV Multiplier
64.37 1.49
100%
Ticker 15
Figures in Millions except per share values Cash & Equivalents Marketable Securities Accounts Receivable Other Receivable Receivables Inventories: Raw Materials Inventories: Work in Progress Inventories: Purchased Components Inventories: Finished Goods Inventories: Other Inventories -- Total Total Liabilities Shares Outstanding
65.85
$
1.43
$ $
3.15 2.70 23.7
Total Per Share 67.73 $ 2.86 65.17 $ 2.75 4%
NSTR BV $ $ $ $ $ $ $ $ $ $ $ $
$ $ $ $ $ $ $ $ $ $ $ $
User Input
BV Multiplier 100%
Net Net Value $
64.70
$
-
75%
50%
$ $
2.60 26.12
Total Per Share 62.10 $ 2.38 50.41 $ 1.93 19%
User Input
165.40 31.10 50.90 82.00 6.30 30.40 0.30 (6.20) 11.60 148.50 54.62
$ 130.15 $ 24.60
BV Multiplier 100%
47.00
Net Net Value $
154.75
$
35.25
50%
$ 9.10 $ 143.90
$ $
Net Net Working Capital $ Current Market Cap/Share $ Discount to Liquidation Price
4.55 143.90 54.62
Total Per Share 50.65 $ 0.93 118.53 $ 2.17 0%
ELOS
Ticker 19
BV $ $ $ $ $ $ $ $ $ $ $ $
User Input
37.90 110.80 25.00 0.10 25.10 2.90 3.60 5.90 12.40 11.40 36.35
$ $
110.90 40.00
$
23.80
BV Multiplier
Net Net Value $
150.90
$
17.85
$ $
8.55 39.30 36.35
Total 138.00 $ 120.68 $
Per Share 3.80 3.32 13%
100%
75%
50%
$ $
17.10 39.30
PDII
Figures in Millions except per share values Cash & Equivalents Marketable Securities Accounts Receivable Other Receivable Receivables Inventories: Raw Materials Inventories: Work in Progress Inventories: Purchased Components Inventories: Finished Goods Inventories: Other Inventories -- Total Total Liabilities Shares Outstanding
BV $ $ $ $ $ $ $ $ $ $ $ $
User Input
90.10 $ 0.20 18.30 18.30 41.90 $ 14.22
BV Multiplier
81.10
Net Net Value $
81.10
$
13.73
$ $
31.58 14.22
Total 63.25 $ 48.35 $
Per Share 4.45 3.40 24%
100%
75%
50%
31.58
Net Net Working Capital $ Current Market Cap/Share $ Discount to Liquidation Price
SWIR
Numbers from 2008/12 (go to SEC for accurate numbers) (Numbers From ADVFN)
75%
$
BV
Net Net Working Capital $ Current Market Cap/Share $ Discount to Liquidation Price
Ticker 18 (go to SEC for accurate numbers)
BV
Numbers from 2008/12 (Numbers From ADVFN)
$ $ $ $ $ $ $ $ $ $ $ $
Numbers from 2008/12 (go to SEC for accurate numbers) (Numbers From ADVFN)
QLTI
Ticker 17
Figures in Millions except per share values Cash & Equivalents Marketable Securities Accounts Receivable Other Receivable Receivables Inventories: Raw Materials Inventories: Work in Progress Inventories: Purchased Components Inventories: Finished Goods Inventories: Other Inventories -- Total Total Liabilities Shares Outstanding
Ticker 16 (go to SEC for accurate numbers)
8.60 56.10 2.60 26.12
Numbers from 2008/10 (Numbers From ADVFN)
Figures in Millions except per share values Cash & Equivalents Marketable Securities Accounts Receivable Other Receivable Receivables Inventories: Raw Materials Inventories: Work in Progress Inventories: Purchased Components Inventories: Finished Goods Inventories: Other Inventories -- Total Total Liabilities Shares Outstanding
Net Net Value $
50%
Net Net Working Capital $ Current Market Cap/Share $ Discount to Liquidation Price
Figures in Millions except per share values Cash & Equivalents Marketable Securities Accounts Receivable Other Receivable Receivables Inventories: Raw Materials Inventories: Work in Progress Inventories: Purchased Components Inventories: Finished Goods Inventories: Other Inventories -- Total Total Liabilities Shares Outstanding
Numbers from 2008/12 (go to SEC for accurate numbers) (Numbers From ADVFN)
75%
Net Net Working Capital $ Current Market Cap/Share $ Discount to Liquidation Price
Numbers from 2008/12 (Numbers From ADVFN)
NED
Ticker 14 (go to SEC for accurate numbers)
Figures in Millions except per share values Cash & Equivalents Marketable Securities Accounts Receivable Other Receivable Receivables Inventories: Raw Materials Inventories: Work in Progress Inventories: Purchased Components Inventories: Finished Goods Inventories: Other Inventories -- Total Total Liabilities Shares Outstanding
BV $ $ $ $ $ $ $ $ $ $ $ $
User Input
BV Multiplier
63.30 18.00 67.10 67.10 7.90 25.10 33.00 104.90 31.03
Net Net Value $
81.30
$
50.33
$ $
16.50 104.90 31.03
Total 43.23 $ 174.39 $
Per Share 1.39 5.62 0%
100%
75%
50%
Net Net Working Capital $ Current Market Cap/Share $ Discount to Liquidation Price
Ticker 20 (go to SEC for accurate numbers)
User Input
BV Multiplier
72.40 124.20 36.90 36.90 12.70 12.70 38.70 24.48
Net Net Working Capital $ Current Market Cap/Share $ Discount to Liquidation Price
100%
Numbers from 2008/12 (go to SEC for accurate numbers) (Numbers From ADVFN)
Net Net Value $
196.60
$
27.68
75%
50%
$ $
6.35 38.70 24.48
Total Per Share 191.93 $ 7.84 192.40 $ 7.86 0%
Figures in Millions except per share values Cash & Equivalents Marketable Securities Accounts Receivable Other Receivable Receivables Inventories: Raw Materials Inventories: Work in Progress Inventories: Purchased Components Inventories: Finished Goods Inventories: Other Inventories -- Total Total Liabilities Shares Outstanding
BV
User Input
Error Error Error Error Error Error Error Error Error Error Error Error #VALUE!
Net Net Working Capital Current Market Cap/Share Discount to Liquidation Price
BV Multiplier 100%
Net Net Value $
-
75%
#VALUE!
50%
#VALUE! Error #VALUE! Total Per Share #VALUE! #VALUE! #VALUE! Error #VALUE!
Related Documents
100 Net Net Deep Value Screen Results
May 2020 12
10 Cheap Value Stocks Graham Net Net
June 2020 17
Copra Net Conference Results
May 2020 6
Net
November 2019 45
Net
May 2020 23
Net
October 2019 36More Documents from ""
Forbes200 Small Companies 4
June 2020 8
10 Cheap Value Stocks Graham Net Net
June 2020 17
Msft 10yr Osv Stock Valuation Spreadsheet
June 2020 13
Forbes 2009 200 Small Companies
June 2020 16
100 Net Net Deep Value Screen Results
May 2020 12