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.
PG
Below Treasuries
PROCTER & GAMBLE Co
Yield4.2%
Growth used3.0%
10-yr IRR3.4%
Steady compounder · 5 yrs positive
P/IV 1.42
Market implies +7.2%/yr
vs model +3.0% · above model
PROV
Below Treasuries
PROVIDENT FINANCIAL HOLDINGS INC
Yield0.0%
Growth used0.0%
10-yr IRR0.0%
· 0 yrs positive
P/IV 1.40
RIO
Below Treasuries
RIO TINTO PLC
Yield3.8%
Growth used0.0%
10-yr IRR-0.1%
Steady compounder · 5 yrs positive
P/IV 2.07
Market implies +8.5%/yr
vs model +0.0% · above model
ROKU
Below Treasuries
ROKU, INC
Yield0.0%
Growth used0.0%
10-yr IRR0.0%
· 0 yrs positive
P/IV 2.34
Market implies +14.2%/yr
vs model +14.4% · in line
RTX
Below Treasuries
RTX Corp
Yield2.1%
Growth used7.6%
10-yr IRR-1.6%
Moderate grower · 5 yrs positive
P/IV 1.56
Market implies +10.8%/yr
vs model +7.6% · above model
SBSW
Below Treasuries
Sibanye Stillwater Ltd
Yield0.0%
Growth used0.0%
10-yr IRR0.0%
· 0 yrs positive
P/IV 3.61
Market implies +18.0%/yr
vs model +0.0% · 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
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
STLD
Below Treasuries
STEEL DYNAMICS INC
Yield2.0%
Growth used1.3%
10-yr IRR-6.3%
Steady compounder · 4 yrs positive
P/IV 3.10
Market implies +17.3%/yr
vs model +1.3% · above model
TJX
Below Treasuries
TJX COMPANIES INC /DE/
Yield3.1%
Growth used6.3%
10-yr IRR2.0%
Moderate grower · 5 yrs positive
P/IV 1.48
Market implies +10.2%/yr
vs model +6.3% · above model
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
TRX
Below Treasuries
TRX GOLD Corp
Yield0.0%
Growth used0.0%
10-yr IRR0.0%
· 0 yrs positive
P/IV —
Market implies +32.4%/yr
vs model +15.0% · above model
TSLA
Below Treasuries
Tesla, Inc.
Yield0.2%
Growth used8.0%
10-yr IRR-23.5%
Moderate grower · 5 yrs positive
P/IV —
Market implies +58.9%/yr
vs model +8.0% · above model
TTAM
Below Treasuries
Titan America SA
Yield0.0%
Growth used0.0%
10-yr IRR0.0%
· 0 yrs positive
P/IV 1.70
Market implies +7.8%/yr
vs model +6.9% · in line
TTAN
Below Treasuries
ServiceTitan, Inc.
Yield0.0%
Growth used0.0%
10-yr IRR0.0%
· 0 yrs positive
P/IV 1.87
Market implies +2.6%/yr
vs model +27.1% · below model
TTE
Equity-like
TotalEnergies SE
Yield7.7%
Growth used0.8%
10-yr IRR10.1%
Steady compounder · 5 yrs positive
P/IV 1.39
Market implies +5.3%/yr
vs model +0.8% · above model
TWOD
Below Treasuries
TWO HARBORS INVESTMENT CORP.
Yield0.0%
Growth used0.0%
10-yr IRR0.0%
· 0 yrs positive
P/IV 1.54
UCO
Below Treasuries
ProShares Trust II
Yield0.0%
Growth used0.0%
10-yr IRR0.0%
· 0 yrs positive
P/IV 2.82
UDN
Below Treasuries
INVESCO DB US DOLLAR INDEX BEARISH FUND
Yield0.0%
Growth used0.0%
10-yr IRR0.0%
· 0 yrs positive
P/IV 2.22
UGL
Below Treasuries
ProShares Trust II
Yield0.0%
Growth used0.0%
10-yr IRR0.0%
· 0 yrs positive
P/IV 3.83
UGP
Below Treasuries
ULTRAPAR HOLDINGS INC
Yield0.0%
Growth used0.0%
10-yr IRR0.0%
· 0 yrs positive
P/IV 1.94
USAU
Below Treasuries
U.S. GOLD CORP.
Yield0.0%
Growth used0.0%
10-yr IRR0.0%
· 0 yrs positive
P/IV —
Market implies +84.3%/yr
vs model +5.0% · above model
USCB
Below Treasuries
USCB FINANCIAL HOLDINGS, INC.
Yield0.0%
Growth used0.0%
10-yr IRR0.0%
· 0 yrs positive
P/IV 1.88
USGO
Below Treasuries
U.S. GoldMining Inc.
Yield0.0%
Growth used0.0%
10-yr IRR0.0%
· 0 yrs positive
P/IV —
Market implies +71.4%/yr
vs model +5.0% · above model
VABK
Below Treasuries
Virginia National Bankshares Corp
Yield0.0%
Growth used0.0%
10-yr IRR0.0%
· 0 yrs positive
P/IV 1.47
VGAS
Below Treasuries
Verde Clean Fuels, Inc.
Yield0.0%
Growth used0.0%
10-yr IRR0.0%
· 0 yrs positive
P/IV —
Market implies +44.5%/yr
vs model +5.0% · above model
VGZ
Below Treasuries
VISTA GOLD CORP
Yield0.0%
Growth used0.0%
10-yr IRR0.0%
· 0 yrs positive
P/IV —
Market implies +49.6%/yr
vs model +5.0% · above model
VIXY
Below Treasuries
ProShares Trust II
Yield0.0%
Growth used0.0%
10-yr IRR0.0%
· 0 yrs positive
P/IV 1.62
VLO
Below Treasuries
VALERO ENERGY CORP/TX
Yield4.3%
Growth used2.5%
10-yr IRR3.4%
Steady compounder · 5 yrs positive
P/IV 2.33
Market implies +14.1%/yr
vs model +2.5% · above model
VLYPN
Below Treasuries
VALLEY NATIONAL BANCORP
Yield0.0%
Growth used0.0%
10-yr IRR0.0%
· 0 yrs positive
P/IV 2.00
VLYPO
Below Treasuries
VALLEY NATIONAL BANCORP
Yield0.0%
Growth used0.0%
10-yr IRR0.0%
· 0 yrs positive
P/IV 1.94
VLYPP
Below Treasuries
VALLEY NATIONAL BANCORP
Yield0.0%
Growth used0.0%
10-yr IRR0.0%
· 0 yrs positive
P/IV 1.95
VMC
Below Treasuries
Vulcan Materials CO
Yield2.5%
Growth used8.0%
10-yr IRR0.5%
Moderate grower · 5 yrs positive
P/IV 2.39
Market implies +18.0%/yr
vs model +8.0% · above model
VMET
Below Treasuries
Versamet Royalties Corp
Yield0.0%
Growth used0.0%
10-yr IRR0.0%
· 0 yrs positive
P/IV 3.02
WAVE
Below Treasuries
Eco Wave Power Global AB (publ)
Yield0.0%
Growth used0.0%
10-yr IRR0.0%
· 0 yrs positive
P/IV 2.42
WBD
Below Treasuries
Warner Bros. Discovery, Inc.
Yield5.6%
Growth used-2.5%
10-yr IRR2.9%
Steady compounder · 5 yrs positive
P/IV 2.19
Market implies +7.2%/yr
vs model -2.5% · above model
WDS
Below Treasuries
WOODSIDE ENERGY GROUP LTD
Yield0.0%
Growth used0.0%
10-yr IRR0.0%
· 0 yrs positive
P/IV 1.71
Market implies +7.5%/yr
vs model +16.9% · below model
WHFCL
Below Treasuries
WhiteHorse Finance, Inc.
Yield0.0%
Growth used0.0%
10-yr IRR0.0%
· 0 yrs positive
P/IV 1.50
Market implies -4.6%/yr
vs model -10.0% · above model
WILC
Below Treasuries
G WILLI FOOD INTERNATIONAL LTD
Yield0.0%
Growth used0.0%
10-yr IRR0.0%
· 0 yrs positive
P/IV 1.78
Market implies +2.4%/yr
vs model +10.6% · below model
WMT
Below Treasuries
Walmart Inc.
Yield1.3%
Growth used6.3%
10-yr IRR-7.4%
Moderate grower · 5 yrs positive
P/IV 3.75
Market implies +22.7%/yr
vs model +6.3% · above model
WNEB
Below Treasuries
Western New England Bancorp, Inc.
Yield0.0%
Growth used0.0%
10-yr IRR0.0%
· 0 yrs positive
P/IV 1.66
WPM
Below Treasuries
Wheaton Precious Metals Corp.
Yield0.6%
Growth used8.0%
10-yr IRR-14.5%
Moderate grower · 5 yrs positive
P/IV —
Market implies +45.4%/yr
vs model +8.0% · above model
WSBF
Below Treasuries
Waterstone Financial, Inc.
Yield0.0%
Growth used0.0%
10-yr IRR0.0%
· 0 yrs positive
P/IV 1.45
WSBK
Below Treasuries
Winchester Bancorp, Inc./MD/
Yield0.0%
Growth used0.0%
10-yr IRR0.0%
· 0 yrs positive
P/IV 1.97
WTBA
Below Treasuries
WEST BANCORPORATION INC
Yield0.0%
Growth used0.0%
10-yr IRR0.0%
· 0 yrs positive
P/IV 1.53
WWR
Below Treasuries
WESTWATER RESOURCES, INC.
Yield0.0%
Growth used0.0%
10-yr IRR0.0%
· 0 yrs positive
P/IV —
Market implies +30.5%/yr
vs model +5.0% · above model
XOM
Below Treasuries
EXXON MOBIL CORP
Yield4.1%
Growth used3.9%
10-yr IRR3.9%
Steady compounder · 5 yrs positive
P/IV 1.59
Market implies +9.6%/yr
vs model +3.9% · above model
XPEV
Below Treasuries
XPENG INC.
Yield0.0%
Growth used0.0%
10-yr IRR0.0%
· 0 yrs positive
P/IV —
Market implies +72.9%/yr
vs model +8.0% · above model
XPL
Below Treasuries
SOLITARIO RESOURCES CORP.
Yield0.0%
Growth used0.0%
10-yr IRR0.0%
· 0 yrs positive
P/IV —
Market implies +29.7%/yr
vs model +5.0% · above model
YCL
Below Treasuries
ProShares Trust II
Yield0.0%
Growth used0.0%
10-yr IRR0.0%
· 0 yrs positive
P/IV 1.45
YCS
Below Treasuries
ProShares Trust II
Yield0.0%
Growth used0.0%
10-yr IRR0.0%
· 0 yrs positive
P/IV 4.25
ZSL
Below Treasuries
ProShares Trust II
Yield0.0%
Growth used0.0%
10-yr IRR0.0%
· 0 yrs positive
P/IV 2.33
