Educational use only — not investment advice. "Undervalued / fairly valued / overvalued" and every risk score reflect our models vs. price, which can be wrong or based on stale or incomplete data. Always review the company's own financials and SEC filings, and consult a licensed advisor, before acting.
UCL
Below Treasuries
uCloudlink Group Inc.
Yield2.5%
Growth used4.1%
10-yr IRR-2.1%
Steady compounder · 4 yrs positive
P/IV —
Market implies +18.4%/yr
vs model +4.1% · above model
EXPD
Below Treasuries
EXPEDITORS INTERNATIONAL OF WASHINGTON INC
Yield3.4%
Growth used-0.9%
10-yr IRR-2.1%
Steady compounder · 5 yrs positive
P/IV 2.21
Market implies +9.8%/yr
vs model -0.9% · above model
FIX
Below Treasuries
COMFORT SYSTEMS USA INC
Yield1.3%
Growth used15.0%
10-yr IRR-2.1%
Grower · 5 yrs positive
P/IV 2.67
Market implies +32.6%/yr
vs model +24.4% · above model
MCHP
Below Treasuries
MICROCHIP TECHNOLOGY INC
Yield3.5%
Growth used-1.7%
10-yr IRR-2.2%
Steady compounder · 5 yrs positive
P/IV —
Market implies +19.8%/yr
vs model -1.7% · above model
HLIT
Below Treasuries
HARMONIC INC.
Yield3.6%
Growth used-2.1%
10-yr IRR-2.2%
Steady compounder · 3 yrs positive
P/IV 4.10
Market implies +13.5%/yr
vs model -2.1% · above model
IRMD
Below Treasuries
IRADIMED CORP
Yield1.3%
Growth used15.0%
10-yr IRR-2.2%
Grower · 5 yrs positive
P/IV 2.43
Market implies +22.0%/yr
vs model +16.3% · above model
DKL
Below Treasuries
Delek Logistics Partners, LP
Yield1.9%
Growth used8.0%
10-yr IRR-2.2%
Moderate grower · 4 yrs positive
P/IV 0.98
Market implies +8.1%/yr
vs model +8.0% · in line
VAC
Below Treasuries
MARRIOTT VACATIONS WORLDWIDE Corp
Yield2.2%
Growth used5.8%
10-yr IRR-2.2%
Steady compounder · 4 yrs positive
P/IV 1.43
Market implies +12.7%/yr
vs model +5.8% · above model
IPI
Below Treasuries
Intrepid Potash, Inc.
Yield2.5%
Growth used3.9%
10-yr IRR-2.3%
Steady compounder · 4 yrs positive
P/IV 0.76
Market implies -1.3%/yr
vs model +3.9% · below model
EL
Below Treasuries
ESTEE LAUDER COMPANIES INC
Yield2.7%
Growth used2.6%
10-yr IRR-2.3%
Steady compounder · 5 yrs positive
P/IV —
Market implies +34.3%/yr
vs model +2.6% · above model
FAST
Below Treasuries
FASTENAL CO
Yield1.9%
Growth used8.1%
10-yr IRR-2.3%
Moderate grower · 5 yrs positive
P/IV 2.09
Market implies +18.0%/yr
vs model +8.1% · above model
FMC
Below Treasuries
FMC CORP
Yield3.1%
Growth used0.0%
10-yr IRR-2.3%
Steady compounder · 3 yrs positive
P/IV 0.45
Market implies -20.3%/yr
vs model +0.0% · below model
KEYS
Below Treasuries
Keysight Technologies, Inc.
Yield2.1%
Growth used6.4%
10-yr IRR-2.4%
Moderate grower · 5 yrs positive
P/IV 4.03
Market implies +24.4%/yr
vs model +6.4% · above model
NSC
Below Treasuries
NORFOLK SOUTHERN CORP
Yield2.2%
Growth used5.8%
10-yr IRR-2.5%
Steady compounder · 5 yrs positive
P/IV 1.40
Market implies +9.7%/yr
vs model +5.8% · above model
SN
Below Treasuries
SharkNinja, Inc.
Yield1.3%
Growth used13.7%
10-yr IRR-2.5%
Grower · 5 yrs positive
P/IV 2.28
Market implies +27.6%/yr
vs model +13.7% · above model
ROG
Below Treasuries
ROGERS CORP
Yield3.0%
Growth used0.0%
10-yr IRR-2.7%
Steady compounder · 5 yrs positive
P/IV 4.12
Market implies +17.2%/yr
vs model +0.0% · above model
ISSC
Below Treasuries
INNOVATIVE SOLUTIONS & SUPPORT INC
Yield1.2%
Growth used15.0%
10-yr IRR-2.7%
Grower · 5 yrs positive
P/IV 3.26
Market implies +39.7%/yr
vs model +25.0% · above model
CSCO
Below Treasuries
CISCO SYSTEMS, INC.
Yield1.9%
Growth used7.3%
10-yr IRR-2.8%
Moderate grower · 5 yrs positive
P/IV 2.79
Market implies +20.7%/yr
vs model +7.3% · above model
SPOT
Below Treasuries
Spotify Technology S.A.
Yield1.6%
Growth used10.5%
10-yr IRR-2.8%
Moderate grower · 4 yrs positive
P/IV 1.94
Market implies +17.1%/yr
vs model +10.5% · above model
B
Below Treasuries
BARRICK MINING CORP
Yield1.8%
Growth used7.8%
10-yr IRR-3.1%
Moderate grower · 5 yrs positive
P/IV 4.35
Market implies +27.0%/yr
vs model +7.8% · above model
VRTX
Below Treasuries
VERTEX PHARMACEUTICALS INC / MA
Yield1.4%
Growth used11.5%
10-yr IRR-3.2%
Moderate grower · 4 yrs positive
P/IV 1.57
Market implies +16.9%/yr
vs model +11.5% · above model
MSGS
Below Treasuries
Madison Square Garden Sports Corp.
Yield1.2%
Growth used15.0%
10-yr IRR-3.2%
Grower · 4 yrs positive
P/IV 2.70
Market implies +29.4%/yr
vs model +20.4% · above model
BX
Below Treasuries
Blackstone Inc.
Yield3.9%
Growth used-5.0%
10-yr IRR-3.3%
Steady compounder · 5 yrs positive
P/IV 4.56
Market implies +18.0%/yr
vs model -5.0% · above model
DIOD
Below Treasuries
DIODES INC /DEL/
Yield2.4%
Growth used3.0%
10-yr IRR-3.3%
Steady compounder · 5 yrs positive
P/IV —
Market implies +26.7%/yr
vs model +3.0% · above model
NUE
Below Treasuries
NUCOR CORP
Yield2.9%
Growth used0.0%
10-yr IRR-3.4%
Steady compounder · 4 yrs positive
P/IV 1.72
Market implies +6.0%/yr
vs model +0.0% · above model
ELAN
Below Treasuries
Elanco Animal Health Inc
Yield2.3%
Growth used3.0%
10-yr IRR-3.4%
Steady compounder · 5 yrs positive
P/IV 4.76
Market implies +24.4%/yr
vs model +3.0% · above model
ODFL
Below Treasuries
OLD DOMINION FREIGHT LINE, INC.
Yield2.3%
Growth used3.0%
10-yr IRR-3.5%
Steady compounder · 5 yrs positive
P/IV 4.31
Market implies +19.3%/yr
vs model +3.0% · above model
DRS
Below Treasuries
Leonardo DRS, Inc.
Yield1.9%
Growth used6.1%
10-yr IRR-3.6%
Moderate grower · 4 yrs positive
P/IV 4.17
Market implies +20.5%/yr
vs model +6.1% · above model
TEVA
Below Treasuries
TEVA PHARMACEUTICAL INDUSTRIES LTD
Yield2.1%
Growth used4.5%
10-yr IRR-3.6%
Steady compounder · 5 yrs positive
P/IV 2.51
Market implies +16.9%/yr
vs model +4.5% · above model
LIN
Below Treasuries
LINDE PLC
Yield2.3%
Growth used3.3%
10-yr IRR-3.6%
Steady compounder · 5 yrs positive
P/IV 2.67
Market implies +16.0%/yr
vs model +3.3% · above model
ASML
Below Treasuries
ASML HOLDING NV
Yield1.4%
Growth used11.5%
10-yr IRR-3.7%
Moderate grower · 5 yrs positive
P/IV 3.92
Market implies +28.6%/yr
vs model +11.5% · above model
RVTY
Below Treasuries
REVVITY, INC.
Yield2.4%
Growth used2.0%
10-yr IRR-3.7%
Steady compounder · 3 yrs positive
P/IV 2.43
Market implies +17.0%/yr
vs model +2.0% · above model
SCCO
Below Treasuries
SOUTHERN COPPER CORP/
Yield2.0%
Growth used5.2%
10-yr IRR-3.7%
Steady compounder · 5 yrs positive
P/IV 5.15
Market implies +29.1%/yr
vs model +5.2% · above model
NOAH
Below Treasuries
NOAH HOLDINGS LTD
Yield3.8%
Growth used-5.0%
10-yr IRR-3.7%
Steady compounder · 4 yrs positive
P/IV —
Market implies +11.9%/yr
vs model -7.2% · above model
NVDA
Below Treasuries
NVIDIA CORP
Yield1.1%
Growth used15.0%
10-yr IRR-4.0%
Grower · 5 yrs positive
P/IV 2.62
Market implies +29.3%/yr
vs model +20.0% · above model
HPE
Below Treasuries
Hewlett Packard Enterprise Co
Yield1.7%
Growth used7.4%
10-yr IRR-4.0%
Moderate grower · 4 yrs positive
P/IV 2.50
Market implies +25.0%/yr
vs model +7.4% · above model
IDR
Below Treasuries
Idaho Strategic Resources, Inc.
Yield1.6%
Growth used8.0%
10-yr IRR-4.0%
Moderate grower · 3 yrs positive
P/IV —
Market implies +68.6%/yr
vs model +8.0% · above model
SXI
Below Treasuries
STANDEX INTERNATIONAL CORP/DE/
Yield1.9%
Growth used5.1%
10-yr IRR-4.1%
Steady compounder · 5 yrs positive
P/IV —
Market implies +29.3%/yr
vs model +5.1% · above model
COST
Below Treasuries
COSTCO WHOLESALE CORP /NEW
Yield1.6%
Growth used8.6%
10-yr IRR-4.2%
Moderate grower · 5 yrs positive
P/IV 2.48
Market implies +18.9%/yr
vs model +8.6% · above model
MAMA
Below Treasuries
Mama's Creations, Inc.
Yield1.1%
Growth used15.0%
10-yr IRR-4.2%
Grower · 4 yrs positive
P/IV 4.21
Market implies +33.7%/yr
vs model +19.8% · above model
KLAC
Below Treasuries
KLA CORP
Yield1.4%
Growth used10.7%
10-yr IRR-4.2%
Moderate grower · 5 yrs positive
P/IV —
Market implies +36.6%/yr
vs model +10.7% · above model
NEM
Below Treasuries
NEWMONT Corp /DE/
Yield2.5%
Growth used0.9%
10-yr IRR-4.3%
Steady compounder · 5 yrs positive
P/IV —
Market implies +33.4%/yr
vs model +0.9% · above model
MOS
Below Treasuries
MOSAIC CO
Yield2.2%
Growth used3.0%
10-yr IRR-4.4%
Steady compounder · 4 yrs positive
P/IV 0.48
Market implies -6.3%/yr
vs model +3.0% · below model
NL
Below Treasuries
NL INDUSTRIES INC
Yield2.1%
Growth used3.6%
10-yr IRR-4.5%
Steady compounder · 4 yrs positive
P/IV 1.21
Market implies +4.6%/yr
vs model +3.6% · in line
TM
Below Treasuries
TOYOTA MOTOR CORP/
Yield2.6%
Growth used0.0%
10-yr IRR-4.6%
Steady compounder · 4 yrs positive
P/IV 3.18
Market implies +15.6%/yr
vs model +0.0% · above model
ISRG
Below Treasuries
INTUITIVE SURGICAL INC
Yield1.1%
Growth used13.7%
10-yr IRR-4.6%
Grower · 5 yrs positive
P/IV 3.13
Market implies +24.3%/yr
vs model +13.7% · above model
EME
Below Treasuries
EMCOR Group, Inc.
Yield1.6%
Growth used7.6%
10-yr IRR-4.7%
Moderate grower · 5 yrs positive
P/IV 2.34
Market implies +16.0%/yr
vs model +7.6% · above model
JBHT
Below Treasuries
HUNT J B TRANSPORT SERVICES INC
Yield1.8%
Growth used5.2%
10-yr IRR-4.7%
Steady compounder · 4 yrs positive
P/IV 1.83
Market implies +12.2%/yr
vs model +5.2% · above model
DELL
Below Treasuries
Dell Technologies Inc.
Yield1.4%
Growth used9.2%
10-yr IRR-4.9%
Moderate grower · 4 yrs positive
P/IV 2.81
Market implies +27.2%/yr
vs model +9.2% · above model
DDOG
Below Treasuries
Datadog, Inc.
Yield1.0%
Growth used15.0%
10-yr IRR-5.0%
Grower · 5 yrs positive
P/IV —
Market implies +50.9%/yr
vs model +25.0% · above model
NTES
Below Treasuries
NetEase, Inc.
Yield1.5%
Growth used7.6%
10-yr IRR-5.1%
Moderate grower · 5 yrs positive
P/IV 2.88
Market implies +19.4%/yr
vs model +7.6% · above model
EW
Below Treasuries
Edwards Lifesciences Corp
Yield1.5%
Growth used7.5%
10-yr IRR-5.1%
Moderate grower · 5 yrs positive
P/IV 1.70
Market implies +12.6%/yr
vs model +7.5% · above model
TX
Below Treasuries
Ternium S.A.
Yield2.3%
Growth used1.0%
10-yr IRR-5.2%
Steady compounder · 4 yrs positive
P/IV 1.10
Market implies +1.8%/yr
vs model +1.0% · in line
ENTG
Below Treasuries
ENTEGRIS INC
Yield1.4%
Growth used8.4%
10-yr IRR-5.4%
Moderate grower · 4 yrs positive
P/IV —
Market implies +35.6%/yr
vs model +8.4% · above model
TREX
Below Treasuries
TREX CO INC
Yield1.9%
Growth used3.0%
10-yr IRR-5.6%
Steady compounder · 4 yrs positive
P/IV 3.93
Market implies +23.1%/yr
vs model +3.0% · above model
KO
Below Treasuries
COCA COLA CO
Yield1.7%
Growth used5.4%
10-yr IRR-5.7%
Steady compounder · 5 yrs positive
P/IV 2.85
Market implies +18.2%/yr
vs model +5.4% · above model
MT
Below Treasuries
ArcelorMittal
Yield2.3%
Growth used0.0%
10-yr IRR-5.7%
Steady compounder · 5 yrs positive
P/IV 2.40
Market implies +12.1%/yr
vs model +0.0% · above model
BDL
Below Treasuries
FLANIGANS ENTERPRISES INC
Yield1.3%
Growth used9.8%
10-yr IRR-5.7%
Moderate grower · 4 yrs positive
P/IV 0.59
Market implies +2.6%/yr
vs model +9.8% · below model
PAHC
Below Treasuries
PHIBRO ANIMAL HEALTH CORP
Yield1.1%
Growth used11.2%
10-yr IRR-5.8%
Moderate grower · 3 yrs positive
P/IV 1.52
Market implies +15.5%/yr
vs model +11.2% · above model
JCI
Below Treasuries
Johnson Controls International plc
Yield1.6%
Growth used5.4%
10-yr IRR-5.9%
Steady compounder · 5 yrs positive
P/IV 2.68
Market implies +19.0%/yr
vs model +5.4% · above model
