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.
A
Below Treasuries
AGILENT TECHNOLOGIES, INC.
Yield2.8%
Growth used4.7%
10-yr IRR-0.1%
Steady compounder · 5 yrs positive
P/IV 2.36
Market implies +15.5%/yr
vs model +4.7% · above model
AA
Below Treasuries
Alcoa Corp
Yield0.2%
Growth used2.5%
10-yr IRR-28.5%
Steady compounder · 4 yrs positive
P/IV 3.82
Market implies +23.4%/yr
vs model +2.5% · above model
ABAT
Below Treasuries
AMERICAN BATTERY TECHNOLOGY Co
Yield0.0%
Growth used0.0%
10-yr IRR0.0%
· 0 yrs positive
P/IV —
Market implies +56.6%/yr
vs model +5.0% · above model
AEM
Below Treasuries
AGNICO EAGLE MINES LTD
Yield2.4%
Growth used8.0%
10-yr IRR0.4%
Moderate grower · 5 yrs positive
P/IV —
Market implies +33.4%/yr
vs model +8.0% · above model
AISPW
Below Treasuries
Airship AI Holdings, Inc.
Yield0.0%
Growth used0.0%
10-yr IRR0.0%
· 0 yrs positive
P/IV 1.98
Market implies +12.5%/yr
vs model +15.0% · in line
AMODW
Below Treasuries
ALPHA MODUS HOLDINGS, INC.
Yield0.0%
Growth used0.0%
10-yr IRR0.0%
· 0 yrs positive
P/IV 2.57
AMX
Equity-like
AMERICA MOVIL SAB DE CV/
Yield8.1%
Growth used-2.1%
10-yr IRR8.3%
Steady compounder · 5 yrs positive
P/IV 1.34
Market implies +0.3%/yr
vs model -2.1% · in line
ANNAW
Below Treasuries
AleAnna, Inc.
Yield0.0%
Growth used0.0%
10-yr IRR0.0%
· 0 yrs positive
P/IV 2.87
Market implies +18.0%/yr
vs model +4.0% · above model
APD
Below Treasuries
Air Products & Chemicals, Inc.
Yield0.0%
Growth used0.0%
10-yr IRR0.0%
· 0 yrs positive
P/IV 3.53
Market implies +20.8%/yr
vs model +4.2% · above model
ASBPW
Below Treasuries
Aspire Biopharma Holdings, Inc.
Yield0.0%
Growth used0.0%
10-yr IRR0.0%
· 0 yrs positive
P/IV 1.75
Market implies +0.0%/yr
vs model +15.0% · below 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
AU
Below Treasuries
AngloGold Ashanti PLC
Yield2.7%
Growth used8.0%
10-yr IRR1.7%
Moderate grower · 4 yrs positive
P/IV 5.37
Market implies +30.5%/yr
vs model +8.0% · above model
AWR
Below Treasuries
AMERICAN STATES WATER CO
Yield0.0%
Growth used0.0%
10-yr IRR0.0%
· 0 yrs positive
P/IV 1.48
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
BAC
Below Treasuries
BANK OF AMERICA CORP /DE/
Yield0.0%
Growth used0.0%
10-yr IRR0.0%
· 0 yrs positive
P/IV 1.40
BFRGW
Below Treasuries
BullFrog AI Holdings, Inc.
Yield0.0%
Growth used0.0%
10-yr IRR0.0%
· 0 yrs positive
P/IV —
Market implies +31.3%/yr
vs model +15.0% · above model
BHP
Below Treasuries
BHP Group Ltd
Yield4.9%
Growth used0.0%
10-yr IRR3.3%
Steady compounder · 5 yrs positive
P/IV 1.95
Market implies +8.2%/yr
vs model +0.0% · above model
BMRA
Below Treasuries
BIOMERICA INC
Yield0.0%
Growth used0.0%
10-yr IRR0.0%
· 0 yrs positive
P/IV —
Market implies +27.1%/yr
vs model +2.0% · above model
BNAIW
Below Treasuries
Brand Engagement Network Inc.
Yield0.0%
Growth used0.0%
10-yr IRR0.0%
· 0 yrs positive
P/IV 1.71
Market implies +6.3%/yr
vs model +15.0% · below model
CAT
Below Treasuries
CATERPILLAR INC
Yield2.6%
Growth used6.9%
10-yr IRR0.2%
Moderate grower · 5 yrs positive
P/IV 3.43
Market implies +23.6%/yr
vs model +6.9% · above model
CHT
Below Treasuries
CHUNGHWA TELECOM CO LTD
Yield4.2%
Growth used0.0%
10-yr IRR1.1%
Steady compounder · 5 yrs positive
P/IV 2.10
Market implies +7.4%/yr
vs model 0.0% · 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
CRMLW
Below Treasuries
Critical Metals Corp.
Yield0.0%
Growth used0.0%
10-yr IRR0.0%
· 0 yrs positive
P/IV —
Market implies +54.4%/yr
vs model +5.0% · above model
CRS
Below Treasuries
CARPENTER TECHNOLOGY CORP
Yield1.1%
Growth used8.0%
10-yr IRR-7.9%
Moderate grower · 3 yrs positive
P/IV —
Market implies +39.6%/yr
vs model +8.0% · 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
CTVA
Below Treasuries
Corteva, Inc.
Yield3.2%
Growth used3.4%
10-yr IRR0.5%
Steady compounder · 5 yrs positive
P/IV 2.35
Market implies +14.3%/yr
vs model +3.4% · above model
CVX
Below Treasuries
CHEVRON CORP
Yield4.2%
Growth used3.9%
10-yr IRR4.3%
Steady compounder · 5 yrs positive
P/IV 1.61
Market implies +10.2%/yr
vs model +3.9% · above model
CXM
Below Treasuries
Sprinklr, Inc.
Yield2.1%
Growth used14.0%
10-yr IRR2.9%
Grower · 3 yrs positive
P/IV 2.45
Market implies +21.0%/yr
vs model +14.0% · above model
DD
Below Treasuries
DuPont de Nemours, Inc.
Yield0.7%
Growth used0.0%
10-yr IRR-17.5%
Steady compounder · 5 yrs positive
P/IV —
Market implies +38.2%/yr
vs model +0.0% · above model
ECXJ
Below Treasuries
CXJ GROUP CO., Ltd
Yield0.0%
Growth used0.0%
10-yr IRR0.0%
· 0 yrs positive
P/IV —
Market implies +39.8%/yr
vs model +8.0% · above model
ETD
Equity-like
ETHAN ALLEN INTERIORS INC
Yield9.4%
Growth used-3.4%
10-yr IRR9.5%
Steady compounder · 5 yrs positive
P/IV 1.90
Market implies +3.7%/yr
vs model -3.4% · above model
FBYDW
Below Treasuries
Falcon's Beyond Global, Inc.
Yield0.0%
Growth used0.0%
10-yr IRR0.0%
· 0 yrs positive
P/IV —
Market implies +32.8%/yr
vs model +2.0% · above model
FCX
Below Treasuries
FREEPORT-MCMORAN INC
Yield0.7%
Growth used3.7%
10-yr IRR-15.6%
Steady compounder · 5 yrs positive
P/IV —
Market implies +36.8%/yr
vs model +3.7% · above model
FMSTW
Below Treasuries
Foremost Clean Energy Ltd.
Yield0.0%
Growth used0.0%
10-yr IRR0.0%
· 0 yrs positive
P/IV 3.08
Market implies +15.6%/yr
vs model +5.0% · above model
FOXA
Equity-like
Fox Corp
Yield6.3%
Growth used4.3%
10-yr IRR9.9%
Steady compounder · 5 yrs positive
P/IV 1.43
Market implies +8.2%/yr
vs model +4.3% · above model
FPS
Below Treasuries
Forgent Power Solutions, Inc.
Yield0.0%
Growth used0.0%
10-yr IRR0.0%
· 0 yrs positive
P/IV 2.66
Market implies +22.1%/yr
vs model +50.0% · below model
GCBC
Below Treasuries
GREENE COUNTY BANCORP INC
Yield0.0%
Growth used0.0%
10-yr IRR0.0%
· 0 yrs positive
P/IV 1.44
GFI
Below Treasuries
GOLD FIELDS LTD
Yield0.7%
Growth used6.8%
10-yr IRR-13.3%
Moderate grower · 5 yrs positive
P/IV —
Market implies +34.0%/yr
vs model +6.8% · above model
GRUSF
Below Treasuries
Grown Rogue International Inc.
Yield0.0%
Growth used0.0%
10-yr IRR0.0%
· 0 yrs positive
P/IV 4.92
Market implies +25.0%/yr
vs model +5.0% · above model
HD
Bond-like
HOME DEPOT, INC.
Yield5.0%
Growth used3.9%
10-yr IRR6.3%
Steady compounder · 5 yrs positive
P/IV 1.50
Market implies +8.8%/yr
vs model +3.9% · above model
HWM
Below Treasuries
Howmet Aerospace Inc.
Yield1.0%
Growth used11.3%
10-yr IRR-6.8%
Moderate grower · 5 yrs positive
P/IV 3.08
Market implies +24.3%/yr
vs model +11.3% · above model
ILLRW
Below Treasuries
Triller Group Inc.
Yield0.0%
Growth used0.0%
10-yr IRR0.0%
· 0 yrs positive
P/IV 2.53
Market implies +15.6%/yr
vs model +17.2% · in line
ISPR
Below Treasuries
Ispire Technology Inc.
Yield0.0%
Growth used0.0%
10-yr IRR0.0%
· 0 yrs positive
P/IV 2.02
Market implies +6.8%/yr
vs model +2.2% · above model
JPM
Below Treasuries
JPMORGAN CHASE & CO
Yield0.0%
Growth used0.0%
10-yr IRR0.0%
· 0 yrs positive
P/IV 1.51
KGC
Bond-like
KINROSS GOLD CORP
Yield4.1%
Growth used8.0%
10-yr IRR7.0%
Moderate grower · 4 yrs positive
P/IV 4.04
Market implies +26.6%/yr
vs model +8.0% · above model
KMB
Bond-like
KIMBERLY CLARK CORP
Yield6.6%
Growth used0.0%
10-yr IRR7.2%
Steady compounder · 5 yrs positive
P/IV 2.07
Market implies +8.6%/yr
vs model +0.0% · 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
LCFYW
Below Treasuries
Locafy Ltd
Yield0.0%
Growth used0.0%
10-yr IRR0.0%
· 0 yrs positive
P/IV —
Market implies +28.9%/yr
vs model +6.1% · 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
LLY
Below Treasuries
ELI LILLY & Co
Yield0.0%
Growth used0.0%
10-yr IRR0.0%
· 0 yrs positive
P/IV 1.60
Market implies +19.9%/yr
vs model +19.2% · in line
MCD
Below Treasuries
MCDONALDS CORP
Yield3.8%
Growth used5.0%
10-yr IRR3.7%
Steady compounder · 5 yrs positive
P/IV 1.47
Market implies +9.4%/yr
vs model +5.0% · 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
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
NFLX
Below Treasuries
NETFLIX INC
Yield0.0%
Growth used0.0%
10-yr IRR0.0%
· 0 yrs positive
P/IV 1.53
Market implies +13.7%/yr
vs model +10.1% · 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
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
OCC
Below Treasuries
OPTICAL CABLE CORP
Yield0.0%
Growth used0.0%
10-yr IRR0.0%
· 0 yrs positive
P/IV —
Market implies +85.1%/yr
vs model +5.3% · above model
OPTT
Below Treasuries
Ocean Power Technologies, Inc.
Yield0.0%
Growth used0.0%
10-yr IRR0.0%
· 0 yrs positive
P/IV 4.25
PAGP
Equity-like
PLAINS GP HOLDINGS LP
Yield6.0%
Growth used2.1%
10-yr IRR7.6%
Steady compounder · 5 yrs positive
P/IV 1.68
Market implies +9.3%/yr
vs model +2.1% · above model
PBSV
Below Treasuries
Pharma-Bio Serv, Inc.
Yield0.0%
Growth used0.0%
10-yr IRR0.0%
· 0 yrs positive
P/IV 4.00
Market implies +16.4%/yr
vs model +2.0% · above model
