![[ICO]](/icons/blank.gif){kind=icon}
![[PARENTDIR]](/icons/back.gif){kind=icon}
![[ ]](/icons/layout.gif){kind=icon}
![[ ]](/icons/unknown.gif){kind=icon}
![[IMG]](/icons/image2.gif){kind=icon}
![[DIR]](/icons/folder.gif){kind=icon}
![[TXT]](/icons/text.gif){kind=icon}
| Name | Last modified | Size | Description |
|---|---|---|---|---|
| Parent Directory | - | ||
| AAPL&GOOGFA.pdf | 2014-04-16 10:14 | 525K | |
| AAPLcapstru.xls | 2013-04-30 14:20 | 153K | |
| AAPLcapstruApr2014.xls | 2014-04-16 10:11 | 174K | |
| AMCHistory.xls | 2024-04-15 23:17 | 199K | |
| AMCcapstru.xlsx | 2024-04-15 23:17 | 93K | |
| AR-2014-SaudiAramco-English-full.pdf | 2020-02-10 22:28 | 10M | |
| AWSApr2018.xlsx | 2018-04-26 13:13 | 162K | |
| Adani2023.xlsx | 2023-02-04 22:30 | 172K | |
| AdaniCapStru.xlsx | 2023-02-26 21:32 | 92K | |
| AdaniGroupCapStru.xlsx | 2023-02-26 21:32 | 92K | |
| AdaniHistory.xlsx | 2023-02-04 22:33 | 78K | |
| AgeAllNov20.xlsx | 2020-11-05 16:14 | 26K | |
| AgeJuly17.xlsx | 2020-07-23 14:42 | 29K | |
| AgeJune12.xlsx | 2020-06-19 15:50 | 17K | |
| AirbnbFeb21.xlsx | 2021-02-09 13:07 | 176K | |
| AirbnbFeb22.xlsx | 2022-03-08 18:10 | 173K | |
| AirbnbFinancials2022.xls | 2022-03-08 17:47 | 117K | |
| AirbnbIPO.xlsx | 2020-12-08 19:37 | 174K | |
| AirbnbProspectus.pdf | 2020-11-30 17:06 | 26M | |
| AirbnbSimulation.xlsx | 2020-12-02 14:33 | 114K | |
| Alibaba2021Adversary.xlsx | 2021-08-31 19:51 | 174K | |
| Alibaba2021Benefactor.xlsx | 2021-08-31 19:51 | 174K | |
| Alibaba2021NetMinus.xlsx | 2021-08-31 19:51 | 174K | |
| AlibabaApr14.xls | 2014-04-08 20:00 | 277K | |
| AlibabaIPO.xls | 2014-05-10 12:42 | 294K | |
| AlibabaIPOSept14.xls | 2014-09-12 17:51 | 294K | |
| AlibabaProspectus.pdf | 2014-05-09 09:36 | 8.4M | |
| AlibabaProspectusAug14.pdf | 2014-09-03 09:50 | 9.5M | |
| AlibabaRelValue.xls | 2014-09-08 09:46 | 42K | |
| AlibabaSimulation.xlsx | 2014-09-14 10:50 | 79K | |
| AlibabaSimulationOutput.xls | 2014-09-16 21:33 | 38K | |
| AlibabaSimulationassumptions.xls | 2014-09-16 11:19 | 101K | |
| AlibabaSimulationassumptions.xlsx | 2014-09-16 11:19 | 83K | |
| Alibabacomps.xls | 2014-09-08 09:46 | 680K | |
| Alibabapartners.jpg | 2014-09-16 13:37 | 851K | |
| AllBreakdownMarch13.xlsx | 2020-03-15 21:08 | 56K | |
| AllMarketsApril3.xlsx | 2020-04-07 19:00 | 76K | |
| AllMarketsApril17.xlsx | 2020-04-23 18:54 | 98K | |
| AllMarketsAug14.xlsx | 2020-08-19 17:36 | 192K | |
| AllMarketsJan1of2021.xlsx | 2021-01-20 16:36 | 239K | |
| AllMarketsJuly17.xlsx | 2020-07-22 18:07 | 185K | |
| AllMarketsJune12.xlsx | 2020-06-19 15:50 | 163K | |
| AllMarketsJune26.xlsx | 2020-07-02 14:39 | 170K | |
| AllMarketsMarch20.xlsx | 2020-03-22 17:01 | 60K | |
| AllMarketsMarch27.xlsx | 2020-03-31 17:12 | 70K | |
| AllMarketsMay1.xlsx | 2020-05-13 17:19 | 118K | |
| AllMarketsMay29.xlsx | 2020-06-01 17:45 | 128K | |
| AllMarketsNov1.xlsx | 2020-11-05 14:26 | 232K | |
| AllMarketsin2020.xlsx | 2021-01-27 15:35 | 239K | |
| Almarai/ | 2015-12-01 13:48 | - | |
| AlphabetApr2018.xlsx | 2018-04-13 20:20 | 163K | |
| AlphabetAug20.xlsx | 2020-08-20 18:14 | 170K | |
| AlphabetFeb2022.xlsx | 2022-02-12 17:35 | 173K | |
| AlphabetSimulationAug20.xlsx | 2020-08-20 18:14 | 86K | |
| Amazon10K.pdf | 2014-10-24 20:00 | 743K | |
| Amazon10K2015.pdf | 2016-02-09 21:22 | 815K | |
| Amazon10K2016.pdf | 2017-10-15 21:24 | 848K | |
| Amazon10Q.pdf | 2014-10-24 20:02 | 680K | |
| Amazon2014.xls | 2014-10-29 21:00 | 295K | |
| Amazon2024.xlsx | 2024-02-08 20:16 | 251K | |
| AmazonAug20.xlsx | 2020-08-20 18:14 | 170K | |
| AmazonFeb2016.xls | 2016-02-17 09:25 | 276K | |
| AmazonFeb2019.xlsx | 2019-02-12 12:28 | 167K | |
| AmazonFeb2022.xlsx | 2022-02-12 17:35 | 173K | |
| AmazonNov18.xlsx | 2018-12-05 18:26 | 195K | |
| AmazonPrimeApril2018.xlsx | 2018-04-26 13:14 | 28K | |
| AmazonPrimeOct2017.xlsx | 2017-10-17 15:27 | 73K | |
| AmazonRetailApr2018.xlsx | 2018-04-26 13:13 | 159K | |
| AmazonSept18.xlsx | 2018-09-21 15:45 | 194K | |
| AmazonSimulation18.xlsx | 2018-09-21 15:45 | 110K | |
| AmazonSimulationAug20.xlsx | 2020-08-20 18:14 | 83K | |
| Ambev2012.xls | 2012-10-24 15:15 | 230K | |
| AmbevR$2012.xls | 2012-10-24 17:38 | 230K | |
| AmbevUS$2012.xls | 2012-10-24 15:15 | 230K | |
| Ambevfinancials.pdf | 2012-10-24 15:15 | 272K | |
| AmgenPricing.pdf | 2015-04-08 08:20 | 69K | |
| AnnualReturns2016.xlsx | 2016-08-31 12:55 | 169K | |
| Apple10K2015.pdf | 2016-02-09 21:18 | 680K | |
| Apple10Q1for2016.pdf | 2016-02-09 21:19 | 450K | |
| Apple10QApr2013.pdf | 2013-04-30 15:42 | 388K | |
| Apple2012.xls | 2012-03-02 06:50 | 109K | |
| Apple2024.xlsx | 2024-02-08 20:19 | 250K | |
| AppleApril2011.xls | 2014-04-29 14:02 | 237K | |
| AppleApril2012.xls | 2014-04-29 11:43 | 109K | |
| AppleApril2013.xls | 2014-04-29 11:40 | 232K | |
| AppleApril2014post.xls | 2014-05-06 10:04 | 278K | |
| AppleApril2014pre.xls | 2014-05-06 10:05 | 278K | |
| AppleAug20.xlsx | 2020-08-20 18:14 | 170K | |
| AppleAug2014.xls | 2014-08-08 12:24 | 276K | |
| AppleCS.xls | 2012-03-01 20:56 | 122K | |
| AppleCashBuildup.xlsx | 2017-02-09 16:57 | 57K | |
| AppleDec2012.xls | 2012-12-27 19:15 | 231K | |
| AppleFAMarch2015.pdf | 2015-03-03 15:56 | 307K | |
| AppleFeb2016.xls | 2016-02-13 15:49 | 275K | |
| AppleFeb2017.xls | 2017-02-07 20:53 | 284K | |
| AppleFeb2019.xlsx | 2019-02-07 13:20 | 167K | |
| AppleFeb2022.xlsx | 2022-02-12 17:35 | 173K | |
| AppleJan2011.xls | 2014-04-29 11:44 | 229K | |
| AppleJan2012.xls | 2014-04-28 13:05 | 231K | |
| AppleJan2013.xls | 2014-04-29 11:42 | 231K | |
| AppleJan2014.xls | 2014-04-29 11:35 | 278K | |
| AppleJuly2012.xls | 2014-04-28 13:05 | 199K | |
| AppleJuly2015.xls | 2015-08-14 11:37 | 329K | |
| AppleMarch2013.xls | 2013-04-30 15:39 | 232K | |
| AppleMarch2015.xls | 2015-03-03 15:54 | 329K | |
| AppleMay2016.xls | 2016-05-19 09:53 | 278K | |
| AppleNov2015.xls | 2016-02-12 14:45 | 271K | |
| AppleNov2018.xlsx | 2018-12-05 18:25 | 196K | |
| AppleSept13.xls | 2013-09-15 17:03 | 277K | |
| AppleSept18.xlsx | 2018-09-21 18:43 | 195K | |
| AppleSept2011.xls | 2014-04-29 13:41 | 237K | |
| AppleSept2012.xls | 2014-04-29 13:47 | 199K | |
| AppleSept2013.xls | 2014-04-29 11:45 | 277K | |
| AppleSimulation.xlsx | 2015-08-12 04:25 | 551K | |
| AppleSimulation18.xlsx | 2018-09-21 15:45 | 110K | |
| AppleSimulationAug20.xlsx | 2020-08-20 18:14 | 86K | |
| AppleSimulationNewAug20.xlsx | 2020-08-19 17:35 | 155K | |
| AppleTTM.xls | 2012-10-03 18:49 | 125K | |
| Aramco2023.xlsx | 2023-02-13 22:50 | 16K | |
| Aramco2024.xlsx | 2024-02-13 20:13 | 16K | |
| Aramco2025.xlsx | 2025-02-09 19:31 | 16K | |
| AramcoFinancials2022.xls | 2022-02-08 12:42 | 117K | |
| AramcoFinancials2023.xls | 2023-02-13 22:08 | 87K | |
| AramcoFinancials2024.xls | 2024-02-11 19:56 | 108K | |
| AramcoFinancials2025.xls | 2025-02-09 19:23 | 139K | |
| AramcoIPO.xlsx | 2020-02-10 22:44 | 14K | |
| AramcoPricing.xlsx | 2019-11-18 15:44 | 166K | |
| ArcaAnnualReport2013.pdf | 2014-09-09 12:10 | 7.1M | |
| ArcaBackStory.pdf | 2014-09-09 15:25 | 33K | |
| ArcaBloomberg2014.pdf | 2014-09-09 12:10 | 459K | |
| ArcaCostofCapital.pdf | 2014-09-09 16:34 | 771K | |
| ArcaQuarterlyReport2014.pdf | 2014-09-09 12:11 | 909K | |
| ArcaValuation2014.xls | 2014-09-09 16:03 | 247K | |
| ArcaValuationPicture.pdf | 2014-09-09 16:22 | 86K | |
| Auto2021.xlsx | 2021-11-05 17:48 | 27K | |
| BASF.xlsx | 2023-05-22 10:51 | 241K | |
| BB&B2022.xlsx | 2024-07-17 16:31 | 175K | |
| BHP2021.xlsx | 2021-09-09 18:30 | 178K | |
| BHPcapstru.xlsx | 2021-09-09 18:17 | 69K | |
| BHreturns.xlsx | 2015-03-02 20:11 | 42K | |
| BTC&Stocks.xlsx | 2021-05-24 12:22 | 66K | |
| BaaSpreadHistory.xlsx | 2020-02-09 22:12 | 13K | |
| BankComps2016.xls | 2016-10-05 15:52 | 225K | |
| Banks2023.xlsx | 2023-06-01 12:45 | 2.4M | |
| BeyondMeat2019.xlsx | 2019-06-11 16:22 | 170K | |
| BeyondMeatOct19.xlsx | 2019-10-11 14:19 | 170K | |
| Birkenstock2023.xlsx | 2024-02-06 12:25 | 262K | |
| BirkenstockIPO2023.xlsx | 2023-10-06 17:30 | 262K | |
| BirkenstockProspectus.pdf | 2024-02-06 13:10 | 6.6M | |
| BoeingMarch2020.xlsx | 2020-03-24 17:27 | 172K | |
| BondSpreadsin2022.xlsx | 2023-01-30 15:14 | 64K | |
| BreakevenAug2015/ | 2015-08-28 10:06 | - | |
| BreakevenRevenueCalculator.xlsx | 2015-08-28 09:36 | 140K | |
| BreakevenSummaryAug15.xlsx | 2015-08-28 15:48 | 83K | |
| CAPEtiming.xlsx | 2016-08-24 10:24 | 107K | |
| CAPEvsTBondPE.xlsx | 2016-08-24 10:31 | 45K | |
| CDScomp.xls | 2013-07-09 16:37 | 41K | |
| CDSspreads12.xls | 2012-07-02 11:12 | 38K | |
| CEOPaybySector.xls | 2015-04-28 08:41 | 125K | |
| COVIDERPbyDay.xlsx | 2020-04-07 18:59 | 20K | |
| CRHAnnualReport.pdf | 2015-03-24 16:55 | 15M | |
| CRHBloomberg.pdf | 2015-03-24 16:55 | 1.8M | |
| CRHBloombergDebt.pdf | 2015-03-24 16:58 | 397K | |
| CRHBloombergFA.pdf | 2015-03-24 16:57 | 266K | |
| CRHMarch2015.xls | 2015-03-24 19:09 | 328K | |
| CRHassetacquisition.xlsx | 2015-03-24 19:28 | 66K | |
| CashIndustryaverages.xlsx | 2015-05-27 12:30 | 55K | |
| CashReturnAllNov20.xlsx | 2020-11-05 16:14 | 23K | |
| ChinaDataAug2015.xlsx | 2015-08-21 11:53 | 915K | |
| ChinavsWorldSectors.xlsx | 2015-08-21 11:25 | 82K | |
| CitiVal2023.xlsx | 2023-05-07 17:50 | 15K | |
| ClassesApr3.xlsx | 2020-04-08 12:34 | 18K | |
| Clipperpricing.xlsx | 2014-06-02 18:16 | 50K | |
| Clippervaluation.xlsx | 2014-06-02 14:42 | 69K | |
| CocaCola2024.xlsx | 2024-10-01 15:43 | 290K | |
| Cokebrandname2013.xls | 2013-10-01 17:42 | 95K | |
| Cokefinancials2013.pdf | 2013-09-30 15:37 | 729K | |
| ComcastSummary.pdf | 2014-02-17 11:31 | 291K | |
| Commanders.xlsx | 2023-08-25 17:24 | 28K | |
| CoronaBasement.xlsx | 2020-03-23 10:16 | 36K | |
| CoronaDistressedEquity.xlsx | 2020-03-23 10:16 | 31K | |
| CoronaEffectBreakdown.xlsx | 2020-03-08 13:44 | 64K | |
| CoronaSafe.xlsx | 2020-03-23 10:16 | 31K | |
| CorruptionJuly17.xlsx | 2017-07-13 09:47 | 39K | |
| Cottfinancials.pdf | 2013-09-30 16:02 | 256K | |
| Country2023.xlsx | 2023-07-17 17:46 | 27K | |
| CountryAllNov20.xlsx | 2020-11-05 16:51 | 134K | |
| CountryBuybacks2018.xlsx | 2019-02-08 14:55 | 38K | |
| CountryDebt2015.xls | 2016-01-25 11:19 | 82K | |
| CountryDividends2015.xlsx | 2016-01-27 08:10 | 61K | |
| CountryDividends2018.xlsx | 2018-02-03 18:31 | 28K | |
| CountryEffect.xlsx | 2022-03-19 11:55 | 10K | |
| CountryEffectCrisis.xlsx | 2015-08-26 10:28 | 62K | |
| CountryInflationRates.xlsx | 2018-01-24 05:38 | 77K | |
| CountryJune1.xlsx | 2020-06-02 17:12 | 107K | |
| CountryJune26.xlsx | 2020-07-02 14:41 | 137K | |
| CountryMult2019.xlsx | 2019-02-22 16:17 | 24K | |
| CountryMultiples2017.xlsx | 2017-03-10 11:07 | 65K | |
| CountryMultiples2018.xlsx | 2018-02-05 20:02 | 32K | |
| CountryMultiplesJuly2015.xls | 2015-07-29 11:16 | 59K | |
| CountryPricingJan2016.xlsx | 2016-02-01 09:09 | 61K | |
| CountryRevenueGrowth.xlsx | 2016-11-29 18:00 | 50K | |
| CountryRisk2019.xlsx | 2019-01-20 22:06 | 64K | |
| CountryRisk2024.xlsx | 2024-01-28 11:16 | 46K | |
| CountryRiskAll.xlsx | 2018-01-25 08:18 | 43K | |
| CountryRiskDimensions2023.xlsx | 2023-07-25 12:58 | 73K | |
| CountryRiskJuly22.xlsx | 2022-07-13 14:14 | 46K | |
| CountryRiskTablesJuly2018.xlsx | 2018-08-06 15:48 | 71K | |
| CountryWACC.xlsx | 2017-01-25 20:17 | 22K | |
| Currency&Inflation2023.xlsx | 2023-07-25 12:58 | 19K | |
| CurrencyRiskfreeJuly2024.xlsx | 2024-07-24 13:12 | 23K | |
| DCFChecklist.jpg | 2015-02-23 12:21 | 115K | |
| DCFStaticvsDynamic.xlsx | 2016-10-31 09:48 | 37K | |
| DCFchecklist.doc | 2015-02-22 19:18 | 40K | |
| DCFchecklist.pdf | 2015-02-23 08:26 | 63K | |
| DamodaranS&PFairValueAug15.xls | 2015-09-15 13:19 | 220K | |
| DataUpdate6for2025.pdf | 2025-02-08 11:46 | 2.3M | |
| DatalabJune2019.xlsx | 2019-07-15 16:07 | 167K | |
| Delinquencyovertime.xls | 2023-02-26 21:46 | 75K | |
| Dellfeb13.xls | 2013-02-11 21:58 | 224K | |
| DetskyMir2017.xlsx | 2017-06-14 15:25 | 152K | |
| DeutscheBank2016.xls | 2023-06-01 11:47 | 50K | |
| Didi2021Adversary.xlsx | 2021-08-31 19:51 | 173K | |
| Didi2021Benefactor.xlsx | 2021-08-31 19:51 | 173K | |
| Didi2021NetMinus.xlsx | 2021-08-31 19:51 | 174K | |
| Disney2023.xlsx | 2023-09-13 10:11 | 248K | |
| DisneyTaxReform.xlsx | 2018-01-29 14:03 | 69K | |
| Div&CGonUSstocks.xlsx | 2016-11-29 18:13 | 68K | |
| DivAllApril17.xlsx | 2020-04-24 16:06 | 30K | |
| DivAllNov20.xlsx | 2020-11-05 16:14 | 19K | |
| DivYldJuly17.xlsx | 2020-07-23 14:42 | 20K | |
| DivYldJune26.xlsx | 2020-07-02 14:40 | 37K | |
| DivYldMay1.xlsx | 2020-05-13 17:27 | 16K | |
| DivYldRisk2019.xlsx | 2019-01-20 22:06 | 14K | |
| DiversificationEffect.xlsx | 2019-01-21 14:13 | 16K | |
| Dominguez&Cia.xls | 2012-04-19 12:10 | 161K | |
| DoordashIPO.xlsx | 2020-12-07 18:31 | 174K | |
| EP&returns.xlsx | 2014-06-16 14:53 | 231K | |
| EPQuarterly2023.xlsx | 2023-08-04 14:45 | 32K | |
| EPScalculator.xls | 2012-12-08 08:25 | 34K | |
| ERP&Returns.xlsx | 2023-08-04 14:45 | 20K | |
| ERP&Stocks.xls | 2013-05-19 18:55 | 87K | |
| ERP&stocks.xls | 2013-05-29 13:35 | 86K | |
| ERP18thMay13.xls | 2013-05-19 18:36 | 104K | |
| ERPDaily.xls | 2016-02-01 09:01 | 234K | |
| ERPRelEqVol.xls | 2012-07-02 11:12 | 36K | |
| ERPRelEqVol.xlsx | 2012-07-02 11:12 | 42K | |
| ERPbyDay.xlsx | 2015-08-26 12:11 | 58K | |
| ERPbyDay2008Crisis.xlsx | 2025-04-07 17:05 | 47K | |
| ERPbyDayCOVID.xlsx | 2025-04-07 17:05 | 38K | |
| ERPbyDayRussia.xlsx | 2022-03-19 11:54 | 10K | |
| ERPbydayJan16.xls | 2016-02-01 09:01 | 86K | |
| ERPimplprem.xls | 2013-10-16 14:40 | 103K | |
| EVEBITDAcomp.jpg | 2013-07-28 15:04 | 175K | |
| EVEBITDAscreen.xls | 2012-06-12 17:36 | 30K | |
| Enka2023.xlsx | 2023-05-22 10:49 | 241K | |
| EqMultCalculator.xlsx | 2021-03-25 16:24 | 12K | |
| ExchangeRates2022.xls | 2022-09-26 18:12 | 147K | |
| Exxon2012.pdf | 2013-11-19 21:37 | 1.6M | |
| ExxonFA.pdf | 2013-11-19 21:37 | 895K | |
| Exxonoption.pdf | 2013-11-19 21:37 | 42K | |
| Exxonsummary.pdf | 2013-11-20 09:38 | 37K | |
| Exxonvaluation.xls | 2013-11-22 19:08 | 57K | |
| F&PHealthcare.xlsx | 2023-04-23 13:26 | 244K | |
| FANGAMovertime.xlsx | 2020-08-19 17:37 | 46K | |
| FBMetaverseValue.xlsx | 2022-11-22 14:14 | 11K | |
| FBSimulationAug20.xlsx | 2020-08-20 18:14 | 85K | |
| FT&Economist.xlsx | 2015-08-21 11:34 | 54K | |
| Facebook10K2015.pdf | 2016-02-09 21:32 | 960K | |
| Facebook10Q.pdf | 2012-09-11 14:30 | 1.0M | |
| FacebookApr2018.xlsx | 2018-04-10 13:59 | 163K | |
| FacebookAug20.xlsx | 2020-08-20 18:14 | 170K | |
| FacebookAug2014.xls | 2014-08-08 12:11 | 274K | |
| FacebookFeb2016.xls | 2016-02-19 17:00 | 275K | |
| FacebookFeb2022.xlsx | 2022-02-12 17:35 | 173K | |
| FacebookJuly2015.xls | 2015-08-12 05:54 | 328K | |
| FacebookS1.pdf | 2012-09-11 14:30 | 3.6M | |
| FacebookSimulation.xlsx | 2015-08-12 05:06 | 553K | |
| FacebookTaxReform.xlsx | 2018-01-30 12:43 | 69K | |
| FantexS1.pdf | 2013-10-22 14:17 | 1.1M | |
| FearsomeFiveMktCap.xlsx | 2024-10-17 18:51 | 12K | |
| FearsomeFiveOperations.xlsx | 2024-10-17 18:51 | 16K | |
| FedIntRates.xlsx | 2024-09-20 14:37 | 27K | |
| FerrariIPO2015.xls | 2015-10-15 15:30 | 279K | |
| FerrariIPORevitup2015.xls | 2015-10-15 15:30 | 270K | |
| FiatCheatSheet.pdf | 2013-02-26 15:41 | 268K | |
| FiatFeb13.xls | 2013-02-26 15:38 | 225K | |
| Fiatannualreport.pdf | 2013-02-26 14:55 | 11M | |
| FordTaxReform.xlsx | 2018-01-30 12:48 | 71K | |
| FundCurrencyRiskfree2017.xlsx | 2017-01-20 04:02 | 86K | |
| GEFinancialsFeb19.xlsx | 2019-02-19 16:58 | 52K | |
| GEin2018.xlsx | 2018-11-14 15:07 | 102K | |
| GEinFeb2019.xlsx | 2019-02-19 16:58 | 98K | |
| GMhistorical.xls | 2015-04-28 17:12 | 51K | |
| GOOGcapstruApr2014.xls | 2014-04-16 10:14 | 194K | |
| GOOGgrowth.xls | 2012-05-29 12:48 | 86K | |
| GameStop2021.xlsx | 2021-02-02 16:18 | 175K | |
| GameStop2021BaseCase.xlsx | 2021-02-03 17:39 | 175K | |
| GameStop2022BaseCase.xlsx | 2022-01-25 15:32 | 293K | |
| GameStop2023BaseCase.xlsx | 2023-01-24 15:00 | 171K | |
| GameStop2024BaseCase.xlsx | 2024-01-23 14:33 | 251K | |
| GameStopFinancials.xlsx | 2021-02-02 16:24 | 104K | |
| GameStopFinancials22.xls | 2022-01-25 15:05 | 191K | |
| GameStopFinancials22.xlsx | 2022-01-25 18:52 | 98K | |
| GameStopFinancials23.xls | 2023-01-24 14:21 | 142K | |
| GameStopFinancials24.xlsx | 2024-01-23 14:23 | 79K | |
| Genting2016.xls | 2016-08-06 17:31 | 311K | |
| GentingRestr2016.xls | 2016-07-11 12:53 | 311K | |
| GlobalMedia.xlsx | 2014-10-29 21:22 | 158K | |
| GlobalRetail.xlsx | 2014-10-29 21:22 | 354K | |
| GoPro10Q.pdf | 2014-10-14 19:44 | 597K | |
| GoPro2014.xls | 2014-10-15 15:02 | 278K | |
| GoProAssumptions.xlsx | 2014-10-15 14:48 | 64K | |
| GoProComps.xlsx | 2014-10-15 15:23 | 57K | |
| GoProFeb2016.xls | 2016-02-23 12:58 | 276K | |
| GoProProspectus.pdf | 2014-10-14 19:45 | 3.7M | |
| GoProValuations.xlsx | 2014-10-15 14:49 | 495K | |
| Google10K2014.pdf | 2016-02-09 21:21 | 3.9M | |
| Google10Q3for2015.pdf | 2016-02-09 21:21 | 2.2M | |
| Google2012.xls | 2012-04-13 11:51 | 109K | |
| Google2024.xlsx | 2024-02-08 20:24 | 250K | |
| GoogleEarningsReleaseFeb16.pdf | 2016-02-09 21:26 | 117K | |
| GoogleFeb2016.xls | 2016-02-13 16:37 | 275K | |
| GoogleNov2015.xls | 2016-02-13 16:37 | 277K | |
| GooglebreakevenrevenueDCF.xls | 2013-10-15 15:06 | 212K | |
| GrossMarginJune26.xlsx | 2020-07-02 14:41 | 37K | |
| Groupon10K2012.pdf | 2013-03-05 14:03 | 1.3M | |
| GrouponAug12.xls | 2012-08-24 21:35 | 206K | |
| GrouponMarch13.xls | 2013-03-05 14:11 | 212K | |
| GrowthAllNov20.xlsx | 2020-11-05 16:14 | 24K | |
| GrowthJuly17.xlsx | 2020-07-23 14:42 | 30K | |
| GrowthJune12.xlsx | 2020-06-19 15:49 | 17K | |
| HCL2024.xlsx | 2024-08-15 17:31 | 282K | |
| HP10K.pdf | 2014-10-21 10:42 | 469K | |
| HP10Q.pdf | 2014-10-21 10:44 | 777K | |
| HP2011annual.pdf | 2012-12-01 16:17 | 7.7M | |
| HPAnnual.pdf | 2014-10-21 10:43 | 1.2M | |
| HPBloomberg.pdf | 2014-10-21 10:41 | 391K | |
| HPbreakupvaluation.xls | 2014-10-30 14:53 | 84K | |
| HPdeal.pdf | 2012-12-01 16:16 | 90K | |
| HPwriteoff.pdf | 2012-12-01 16:16 | 279K | |
| Heineken2019.xlsx | 2019-09-10 16:08 | 167K | |
| Heineken2021.xlsx | 2021-02-16 15:00 | 173K | |
| HeinekenHistory.xls | 2020-02-17 13:53 | 89K | |
| HeinekenHistory2021.xls | 2021-02-16 15:19 | 250K | |
| HeinzAnnualReport2012.pdf | 2013-02-19 11:13 | 2.3M | |
| HeinzCheatSheet.pdf | 2013-02-19 11:02 | 272K | |
| HeinzFeb13.xls | 2013-02-19 15:09 | 224K | |
| HenkelFinancials.xls | 2016-10-25 17:04 | 145K | |
| Henkelvaluation2016.xls | 2016-10-25 18:02 | 302K | |
| HighBadSP.xlsx | 2023-01-21 19:12 | 262K | |
| HighGoodSP.xlsx | 2023-01-21 19:12 | 262K | |
| HistoricalPostTaxReturns.xlsx | 2021-05-11 15:05 | 40K | |
| Hospira10K2014.pdf | 2015-11-17 17:01 | 3.9M | |
| IPLrawdata.xls | 2014-06-03 09:28 | 37K | |
| IPRIJuly17.xlsx | 2017-07-13 09:47 | 43K | |
| ITC2019.xlsx | 2019-08-02 22:18 | 167K | |
| ImputedRevenueAug15.xls | 2015-08-27 14:15 | 345K | |
| InBevAnnualReport2014.pdf | 2015-10-20 14:17 | 2.5M | |
| InbevSABrestrusynergy.xls | 2015-10-23 06:26 | 91K | |
| IndiustryCF2020.xlsx | 2020-03-18 18:38 | 105K | |
| Indofoods2016.xls | 2016-07-12 18:28 | 300K | |
| IndustryAllApril17.xlsx | 2020-04-24 15:59 | 139K | |
| IndustryAllNov20.xlsx | 2020-11-05 16:14 | 114K | |
| IndustryAug14.xlsx | 2020-08-19 17:36 | 88K | |
| IndustryBreakdownApr3.xlsx | 2020-04-07 18:59 | 34K | |
| IndustryBreakdownMar20.xlsx | 2020-03-22 17:16 | 55K | |
| IndustryBreakdownMar27.xlsx | 2020-03-31 17:12 | 57K | |
| IndustryBuybacks2018.xlsx | 2019-02-08 14:55 | 22K | |
| IndustryDebt2015.xls | 2016-01-25 11:19 | 84K | |
| IndustryDebt2020.xlsx | 2020-03-22 12:58 | 80K | |
| IndustryDebtChange2019.xlsx | 2019-02-02 18:12 | 26K | |
| IndustryDistribution2024.xlsx | 2024-10-01 15:42 | 32K | |
| IndustryDividends2015.xlsx | 2016-01-27 08:14 | 63K | |
| IndustryEffectCrisis.xlsx | 2015-08-26 10:25 | 50K | |
| IndustryGroupNumbers.xlsx | 2019-01-08 22:37 | 14K | |
| IndustryJuly17.xlsx | 2020-07-22 18:09 | 134K | |
| IndustryJune1.xlsx | 2020-06-03 14:04 | 96K | |
| IndustryJune12.xlsx | 2020-06-19 15:50 | 63K | |
| IndustryJune26.xlsx | 2020-07-02 14:40 | 114K | |
| IndustryMay1.xlsx | 2020-05-13 17:20 | 58K | |
| IndustryPricingJan2016.xlsx | 2016-02-01 09:09 | 58K | |
| IndustryProfitability2015.xlsx | 2016-01-19 20:13 | 52K | |
| IndustryProfits2020.xlsx | 2020-03-20 20:17 | 105K | |
| IndustryRaw.xlsx | 2020-04-24 16:00 | 38K | |
| IndustryRisk2019.xlsx | 2019-01-20 22:06 | 49K | |
| IndustryRisk2020.xlsx | 2020-02-27 05:00 | 28K | |
| IndustryRisk2024.xlsx | 2024-01-28 11:16 | 38K | |
| IndustryXRET.xlsx | 2015-05-25 12:21 | 83K | |
| InflationAssetReturns.xlsx | 2021-05-24 12:22 | 69K | |
| InflationAssetReturns2022.xlsx | 2022-01-26 14:02 | 32K | |
| InflationData2022.xls | 2022-05-06 16:52 | 254K | |
| InflationData2022.xlsx | 2022-01-26 14:02 | 99K | |
| InflationExpectations.xlsx | 2021-05-24 12:23 | 79K | |
| InflationExpectedMkt.xls | 2022-09-26 18:10 | 1.3M | |
| InflationHistory.xlsx | 2022-09-26 18:10 | 15K | |
| InflationIndustryReturns.xlsx | 2021-05-24 12:22 | 25K | |
| InflationUS.xlsx | 2021-05-24 12:23 | 14K | |
| InflationbyCountry.xlsx | 2021-05-24 12:23 | 24K | |
| Infosys2018InRs.xlsx | 2018-03-27 20:46 | 163K | |
| InstacartIPO.xlsx | 2023-09-19 16:49 | 226K | |
| Intel2024.xlsx | 2024-09-09 20:59 | 282K | |
| IntrinsicValueS&P500Sept25.xlsx | 2025-10-05 14:40 | 1.6M | |
| IntrinsicvsActualRates2019.xlsx | 2019-01-07 18:18 | 58K | |
| JD2021.xlsx | 2021-08-31 19:51 | 173K | |
| JD2021Adversary.xlsx | 2021-08-31 19:51 | 174K | |
| JD2021Benefactor.xlsx | 2021-08-31 19:51 | 174K | |
| JD2021NetMinus.xlsx | 2021-08-31 19:51 | 173K | |
| JPMChaseFinancials2023.xls | 2023-02-20 17:18 | 275K | |
| JPMChaseFinancials2024.xls | 2024-02-18 12:05 | 167K | |
| JPMDDM.xls | 2013-10-15 18:47 | 149K | |
| JPMFinancials2023.xls | 2023-02-20 16:02 | 275K | |
| JPMStory2023.pdf | 2023-02-20 17:04 | 342K | |
| JPMStory2024.pdf | 2024-02-19 13:11 | 1.1M | |
| JPMVal2023.xlsx | 2023-02-20 18:27 | 104K | |
| JPMVal2024.xlsx | 2024-02-19 13:11 | 122K | |
| JPMfinancials.pdf | 2013-10-15 18:59 | 1.1M | |
| JPMother.pdf | 2013-10-15 18:59 | 686K | |
| JPMvaluation.xls | 2012-06-17 22:03 | 77K | |
| JPMvaluationFeb2013.xls | 2013-03-12 17:52 | 79K | |
| JPMvaluationSept2012.xls | 2012-09-25 22:19 | 79K | |
| KFTcontrolvalue.xls | 2012-06-25 12:24 | 71K | |
| KFTgrowth.xls | 2012-05-31 09:19 | 85K | |
| KKD10Q.pdf | 2014-09-23 19:55 | 649K | |
| KKDAnnual.pdf | 2014-09-23 19:55 | 2.3M | |
| KKDBloomberg.pdf | 2014-09-23 19:55 | 468K | |
| KKDbuybacks.xls | 2014-09-23 19:55 | 61K | |
| KKDvaluation2014.xls | 2014-09-23 19:55 | 271K | |
| KraftHeinz2019.xlsx | 2019-02-27 10:08 | 167K | |
| KraftHeinzReport.xlsx | 2019-02-28 11:48 | 107K | |
| LANTAMmerger.pdf | 2013-09-16 15:57 | 738K | |
| LATAMannualreport.pdf | 2013-09-17 18:00 | 13M | |
| LATAMnarrative.pdf | 2013-09-17 19:04 | 75K | |
| LATAMquarterlydata.pdf | 2013-09-16 15:55 | 3.1M | |
| LATAMsept2013.xls | 2013-09-17 17:48 | 267K | |
| LNKDgrowth.xls | 2012-05-29 11:53 | 85K | |
| LeviStraussIPO.xlsx | 2019-04-09 14:43 | 168K | |
| LeviStraussOct19.xlsx | 2019-10-11 14:19 | 168K | |
| LinkedinFeb2016.xls | 2016-02-23 12:38 | 275K | |
| LinkstoData.xlsx | 2020-01-10 16:17 | 13K | |
| LowBadSP.xlsx | 2023-01-21 19:12 | 262K | |
| LowGoodSP.xlsx | 2023-01-21 19:12 | 262K | |
| LukoilAnnual2014.pdf | 2015-04-19 16:14 | 1.2M | |
| LukoilAnnualReport.pdf | 2015-03-31 15:01 | 1.2M | |
| LukoilApril2015.xls | 2015-04-20 09:16 | 57K | |
| LukoilBloomberg.pdf | 2014-11-18 15:48 | 792K | |
| LukoilBloombergMarch15.pdf | 2015-03-31 14:55 | 2.2M | |
| LukoilMarch2015.xls | 2015-03-31 15:00 | 51K | |
| LukoilNov2014.xls | 2015-04-20 09:27 | 70K | |
| LukoilPricing.pdf | 2015-04-14 15:38 | 107K | |
| LukoilvsOilSector.xlsx | 2015-04-14 15:38 | 66K | |
| LyftIPO2019.xlsx | 2019-10-11 14:19 | 104K | |
| LyftOct19.xlsx | 2019-10-11 14:19 | 104K | |
| LyftPricing.xlsx | 2019-03-08 18:11 | 13K | |
| MLBrawdata.xls | 2014-06-03 08:22 | 46K | |
| MSFT10K.docx | 2015-04-28 16:17 | 692K | |
| MSFT2024.xlsx | 2024-02-08 20:31 | 250K | |
| MSFTCEOvalue.xls | 2015-04-28 16:50 | 364K | |
| MSFTSimulationAug20.xlsx | 2020-08-20 18:14 | 85K | |
| MSFTfinancials.pdf | 2013-09-24 16:29 | 295K | |
| MSFTgrowth.xls | 2012-05-31 09:18 | 85K | |
| MSFTgrowthSept2012.xls | 2012-10-02 17:57 | 79K | |
| MSFTgrowthbreakdown.xls | 2013-09-24 15:27 | 106K | |
| MSFTgrowthbreakdownBE.xls | 2013-09-24 15:27 | 119K | |
| MSFThistorical.xls | 2015-04-28 19:07 | 64K | |
| MSFThistory2016.xls | 2016-01-26 15:32 | 100K | |
| MercadoHistory.xls | 2025-04-01 16:21 | 171K | |
| MercadoLibre.xlsx | 2025-04-01 16:21 | 279K | |
| Merck.xls | 2014-03-04 15:27 | 248K | |
| MerckR&DIsolation.xlsx | 2014-03-04 15:22 | 48K | |
| MerckR&Dcap.xls | 2014-03-04 15:22 | 248K | |
| Merckannualreport.pdf | 2014-03-04 15:24 | 1.6M | |
| Meta2024.xlsx | 2024-02-08 20:28 | 251K | |
| MexicoCDS.pdf | 2014-09-09 12:12 | 169K | |
| Microsoft10K.pdf | 2012-10-02 18:08 | 1.2M | |
| MicrosoftAug20.xlsx | 2020-08-20 18:14 | 170K | |
| MicrosoftFeb2022.xlsx | 2022-02-12 17:35 | 173K | |
| MktCapMay1.xlsx | 2020-05-13 17:22 | 17K | |
| MktCapRisk2019.xlsx | 2019-01-20 22:06 | 14K | |
| MomentumAllApril17.xlsx | 2020-04-24 16:00 | 29K | |
| NBArawdata.xlsx | 2014-06-03 08:34 | 56K | |
| NFLXAnnual2014.pdf | 2015-10-05 21:02 | 651K | |
| NFLXFinancials2015.xls | 2015-10-05 21:31 | 149K | |
| NFLXLeaseDebt.xls | 2015-10-06 15:07 | 336K | |
| NFLXQtr2015.pdf | 2015-10-05 21:16 | 270K | |
| NFLXstart.xls | 2015-10-05 21:59 | 336K | |
| NFLrawdata.xls | 2014-06-03 08:26 | 48K | |
| NFLrawdataNov14.xls | 2014-11-11 17:43 | 54K | |
| NHLrawdata.xls | 2014-06-03 08:39 | 48K | |
| NVIDIA2023.xlsx | 2023-06-23 16:21 | 255K | |
| NVIDIA2024.xlsx | 2024-02-08 19:09 | 256K | |
| Natura2017.xls | 2017-10-27 11:49 | 286K | |
| NetDebtAllApril17.xlsx | 2020-04-24 16:00 | 30K | |
| NetDebtAllNov20.xlsx | 2020-11-05 16:15 | 26K | |
| NetDebtEffect.xlsx | 2022-03-19 11:55 | 12K | |
| NetDebtJuly17.xlsx | 2020-07-23 14:43 | 28K | |
| NetDebtJune26.xlsx | 2020-07-02 14:40 | 37K | |
| Netflix10K.pdf | 2016-02-09 21:24 | 560K | |
| Netflix10Q.pdf | 2016-09-20 15:24 | 411K | |
| Netflix2023.xlsx | 2023-09-13 10:11 | 248K | |
| NetflixFeb2016.xls | 2016-02-17 09:24 | 277K | |
| NetflixFeb2022.xlsx | 2022-02-12 17:35 | 173K | |
| NetflixOct2016.xls | 2016-10-18 14:11 | 277K | |
| NetflixSimulationAug20.xlsx | 2020-08-20 18:14 | 77K | |
| NetflixSubscriber2018.xlsx | 2018-04-16 15:57 | 88K | |
| NetflixSubscriberAug20.xlsx | 2020-08-20 18:14 | 50K | |
| NetflixSubscriberSept2023.xlsx | 2023-09-12 13:54 | 25K | |
| Netflixgrowthbreakdown.xls | 2013-11-12 21:29 | 138K | |
| Nike2024.xlsx | 2024-10-01 15:43 | 284K | |
| Nvidia2024.xlsx | 2024-09-06 09:33 | 262K | |
| NvidiaJan2025.xlsx | 2025-02-03 17:38 | 271K | |
| Orora2019.xlsx | 2019-08-29 04:08 | 167K | |
| PBR2014.xls | 2014-10-07 19:54 | 64K | |
| PBR2015.xls | 2015-02-10 19:29 | 103K | |
| PBRBloomberg.pdf | 2014-10-07 20:06 | 561K | |
| PBRhistory.xlsx | 2015-03-04 18:05 | 90K | |
| PBVAllNov20.xlsx | 2020-11-05 16:15 | 26K | |
| PBVEffect.xlsx | 2022-03-19 11:55 | 12K | |
| PBVJuly17.xlsx | 2020-07-23 14:42 | 29K | |
| PBVMay1.xlsx | 2020-05-13 17:27 | 18K | |
| PE&NoncashHistory.xlsx | 2015-05-30 20:16 | 108K | |
| PEAllApril17.xlsx | 2020-04-24 16:00 | 30K | |
| PEAllNov20.xlsx | 2020-11-05 16:15 | 26K | |
| PECF2020.xlsx | 2020-03-18 18:40 | 27K | |
| PEHistorical2025.xlsx | 2025-10-05 14:30 | 35K | |
| PEJuly17.xlsx | 2020-08-15 19:03 | 29K | |
| PEMarketAug16.xlsx | 2016-08-24 10:26 | 41K | |
| PEMay1.xlsx | 2020-05-13 17:27 | 18K | |
| PERisk2019.xlsx | 2019-01-20 22:06 | 17K | |
| PEcash&debt.xlsx | 2015-06-03 12:28 | 150K | |
| PEcleanser.xlsx | 2015-05-27 15:59 | 59K | |
| PEdataOct19.xlsx | 2019-10-01 18:09 | 20K | |
| PEforS&P500Jan17.xlsx | 2017-01-13 09:55 | 93K | |
| PEforS&P500updatedJan25.xlsx | 2025-01-17 16:43 | 182K | |
| PEofCash.xlsx | 2015-05-27 12:26 | 62K | |
| PErawdata.xls | 2014-06-16 13:58 | 51K | |
| PEscreen.xls | 2012-06-12 17:28 | 31K | |
| PRSJan17.xls | 2017-01-23 11:13 | 73K | |
| PRSJuly17.xlsx | 2017-07-13 09:48 | 33K | |
| PRSgroups.xls | 2013-07-09 16:53 | 33K | |
| Paytm2021.xlsx | 2021-10-05 13:26 | 179K | |
| PelotonIPO2019.xlsx | 2019-09-17 14:52 | 169K | |
| Pfizer10K2014.pdf | 2015-11-17 16:59 | 2.3M | |
| Pfizer10Q2015.pdf | 2015-11-17 16:59 | 1.2M | |
| PfizerInversion2015.xls | 2015-11-20 14:43 | 171K | |
| PinterestOct19.xlsx | 2019-10-11 14:19 | 167K | |
| PlayerClaim.xlsx | 2013-10-23 12:34 | 21K | |
| ProSportsData.xlsx | 2023-08-25 17:20 | 162K | |
| RIM.xls | 2011-12-16 20:09 | 35K | |
| RIM.xlsx | 2011-12-16 20:08 | 48K | |
| RIM10K.pdf | 2012-10-10 07:12 | 1.5M | |
| RIM10Q.pdf | 2012-10-10 07:13 | 575K | |
| RIMvaluation2012.xls | 2012-10-09 20:56 | 223K | |
| Ratings&CDS2020.xlsx | 2020-02-19 20:48 | 13K | |
| Ratings&CDS2023.xlsx | 2023-07-25 12:58 | 31K | |
| RatingsSpreadsin2022.xls | 2022-09-26 18:10 | 153K | |
| RegionAllApril17.xlsx | 2020-04-24 15:59 | 34K | |
| RegionAllNov20.xlsx | 2020-11-05 16:15 | 28K | |
| RegionAug14.xlsx | 2020-08-19 17:36 | 24K | |
| RegionCF2020.xlsx | 2020-03-18 18:38 | 29K | |
| RegionDebt2020.xlsx | 2020-03-22 12:58 | 21K | |
| RegionERP.xls | 2012-07-02 11:12 | 35K | |
| RegionEffect.xlsx | 2022-03-19 11:55 | 13K | |
| RegionJuly17.xlsx | 2020-07-22 18:09 | 32K | |
| RegionJune1.xlsx | 2020-06-02 17:12 | 25K | |
| RegionJune12.xlsx | 2020-06-19 15:50 | 18K | |
| RegionJune26.xlsx | 2020-07-02 14:40 | 39K | |
| RegionMay1.xlsx | 2020-05-13 17:20 | 19K | |
| RegionProfits2020.xlsx | 2020-03-20 20:17 | 29K | |
| RelVol12.xls | 2012-07-02 11:12 | 34K | |
| RiskCapitalCOVID.xlsx | 2020-07-22 17:18 | 7.1M | |
| S&P500Buybacks.pdf | 2024-03-25 22:11 | 304K | |
| S&P500SimulationJune2020.xlsx | 2020-06-04 11:55 | 160K | |
| S&P500SimulationReport.xlsx | 2020-03-15 20:42 | 146K | |
| S&P500ValueJan1.xlsx | 2022-02-22 13:12 | 1.3M | |
| S&P500ValueJan2022.xlsx | 2022-01-19 16:23 | 1.3M | |
| S&P500ValueJan2023.xlsx | 2023-01-21 19:09 | 262K | |
| S&P500ValueJan2024.xlsx | 2024-01-16 18:37 | 1.9M | |
| S&P500ValueJan2025.xlsx | 2025-05-28 10:33 | 1.8M | |
| S&P500ValueJuly2023.xlsx | 2023-07-17 17:46 | 1.6M | |
| S&P500ValueJune1.xlsx | 2020-06-16 12:26 | 357K | |
| S&P500ValueMarch23.xlsx | 2021-03-25 16:09 | 1.3M | |
| S&P500ValueMarch2022.xlsx | 2022-03-19 11:54 | 460K | |
| S&P500ValueMarch2024.xlsx | 2024-03-25 22:11 | 178K | |
| S&P500ValueMay5.xlsx | 2022-05-06 16:47 | 632K | |
| S&P500ValueNov1.xlsx | 2020-11-04 19:42 | 866K | |
| S&P500ValueOct2023.xlsx | 2023-10-04 12:55 | 1.9M | |
| S&P500ValueSept23.xlsx | 2022-09-27 10:13 | 260K | |
| S&PCashPayout.xlsx | 2016-08-24 10:32 | 55K | |
| S&PEPSMarch2024.xlsx | 2024-03-25 22:11 | 337K | |
| S&PFairValueAug15.xls | 2015-09-04 07:20 | 220K | |
| S&PSimulationNov2020.xlsx | 2020-11-05 16:30 | 223K | |
| S&PValueCorona.xlsx | 2020-02-25 23:08 | 90K | |
| S&PValueCoronaMarch6.xlsx | 2020-03-08 23:02 | 90K | |
| S&PValueCoronaMarch13.xlsx | 2020-03-15 20:42 | 90K | |
| S&PValueJan25.xlsx | 2025-01-18 09:23 | 1.8M | |
| S&PValueJan2025.xlsx | 2025-01-26 16:32 | 1.8M | |
| SABAnnualReport2015.pdf | 2015-10-20 14:16 | 5.8M | |
| SABControl.xls | 2015-10-23 06:12 | 103K | |
| SBUXannualreport.pdf | 2014-02-25 12:58 | 11M | |
| SBUXcomparison.xls | 2014-02-25 13:18 | 35K | |
| SBUXcomparison.xlsx | 2014-02-25 12:41 | 41K | |
| SBUXsummary.pdf | 2014-02-25 13:14 | 279K | |
| SBUXwithleases.xls | 2014-02-25 13:17 | 250K | |
| SBUXwithoutleases.xls | 2014-02-25 13:18 | 250K | |
| SKInnovation.xlsx | 2021-05-26 18:00 | 174K | |
| SP500valnMar13.xls | 2013-03-28 14:23 | 119K | |
| SafetyJuly17.xlsx | 2017-07-13 09:47 | 35K | |
| SafetyJuly2017.xlsx | 2017-07-22 21:32 | 35K | |
| SalesCapJune26.xlsx | 2020-07-02 14:40 | 37K | |
| SectorAllApril17.xlsx | 2020-04-24 15:59 | 32K | |
| SectorAllNov20.xlsx | 2020-11-05 16:15 | 26K | |
| SectorAug14.xlsx | 2020-08-19 17:36 | 22K | |
| SectorDividends2018.xlsx | 2018-02-03 18:31 | 25K | |
| SectorEffect.xlsx | 2022-03-19 11:55 | 12K | |
| SectorJuly17.xlsx | 2020-07-22 18:09 | 29K | |
| SectorJune1.xlsx | 2020-06-03 19:09 | 23K | |
| SectorJune12.xlsx | 2020-06-19 15:50 | 33K | |
| SectorJune26.xlsx | 2020-07-02 14:40 | 37K | |
| SectorMay1.xlsx | 2020-05-13 17:20 | 18K | |
| SectorMultiples2017.xlsx | 2017-03-10 11:06 | 27K | |
| SectorMultiples2018.xlsx | 2018-02-05 19:47 | 27K | |
| SectorRevenueGrowth.xlsx | 2016-11-29 18:00 | 49K | |
| SectorTaxEffect.xlsx | 2018-01-12 15:43 | 70K | |
| Severstal2015.xls | 2015-07-16 01:34 | 328K | |
| Severstal2017.xls | 2017-05-01 10:06 | 286K | |
| Severstalfinancials.xls | 2017-04-18 19:46 | 213K | |
| ShakeShack2015.xls | 2015-03-02 07:09 | 329K | |
| ShilleCAPEBacktest.xlsx | 2025-10-05 14:30 | 860K | |
| ShillerCAPE.xlsx | 2016-08-24 10:27 | 73K | |
| ShillerCAPEhistory.xlsx | 2016-08-31 12:55 | 57K | |
| SingaporeAir2017.xls | 2017-04-15 14:21 | 285K | |
| SizeAllNov20.xlsx | 2020-11-05 16:15 | 24K | |
| SizeJuly17.xlsx | 2020-07-23 14:43 | 28K | |
| SlackOct19.xlsx | 2019-10-12 10:31 | 167K | |
| SmallCapHistory.xlsx | 2020-05-13 17:26 | 51K | |
| SmallCapPremiumTest.xlsx | 2025-01-26 11:37 | 79K | |
| SnapFacebookLite.xls | 2017-02-17 11:27 | 543K | |
| SnapIPOFeb2017.xls | 2017-02-17 11:25 | 545K | |
| SnapSimulation.pdf | 2017-02-17 11:44 | 414K | |
| SnapTwitterredux.xls | 2017-02-17 11:26 | 544K | |
| Sonyannualreport.pdf | 2014-03-04 11:37 | 5.3M | |
| SovrCDSJuly17.xlsx | 2017-07-13 09:47 | 39K | |
| SovrRatingsJuly17.xlsx | 2017-07-13 09:47 | 38K | |
| SportsTeamData.xlsx | 2017-01-31 12:07 | 75K | |
| SpotifyIPO.xlsx | 2018-03-22 11:51 | 186K | |
| SpotifySubscriber2018.xlsx | 2018-03-24 13:29 | 26K | |
| StarWars2015.xls | 2015-12-27 19:25 | 128K | |
| StarWarsFranchiseValue.jpg | 2015-12-27 19:20 | 214K | |
| Starbucks2024.xlsx | 2024-09-09 20:59 | 282K | |
| Starbucks2025.xlsx | 2025-02-19 22:11 | 280K | |
| Starbucksfinancials2025.xls | 2025-02-18 18:49 | 312K | |
| StocksGDPJune2020.xlsx | 2020-06-03 14:04 | 45K | |
| StocksGDPNov2020.xlsx | 2020-11-05 16:28 | 51K | |
| StocksvsIntRates.xlsx | 2021-03-25 15:58 | 54K | |
| TWCComcast.xls | 2015-02-16 22:30 | 124K | |
| TWCComcast2015.xls | 2015-02-17 08:32 | 124K | |
| TWCSummary.pdf | 2014-02-17 11:28 | 281K | |
| TariffERPbyday.xlsx | 2025-04-29 18:33 | 16K | |
| TaxEffectonStocks.xlsx | 2021-05-11 15:05 | 566K | |
| TaxRatesonDiv&CG.xlsx | 2021-05-11 15:05 | 18K | |
| Taxwinners2017.xlsx | 2017-10-05 19:59 | 46K | |
| TechvsNontechPE.xlsx | 2015-12-21 09:26 | 81K | |
| Tencent2021Adversary.xlsx | 2021-08-31 19:51 | 178K | |
| Tencent2021Benefactor.xlsx | 2021-08-31 19:51 | 178K | |
| Tencent2021NetMinus.xlsx | 2021-08-31 19:51 | 178K | |
| TermValueProportion.xlsx | 2016-11-29 18:07 | 42K | |
| Tesla10Kfor2014.pdf | 2014-03-25 14:38 | 1.3M | |
| Tesla2018.xlsx | 2019-06-03 12:43 | 163K | |
| Tesla2023OctDIY.xlsx | 2024-01-28 15:55 | 184K | |
| TeslaAugust2017.xlsx | 2017-08-10 10:10 | 147K | |
| TeslaDCF.xls | 2012-04-26 09:00 | 137K | |
| TeslaDCFsubsidy.xls | 2012-04-26 08:49 | 137K | |
| TeslaDCFsubsidydebt.xls | 2012-04-26 08:50 | 137K | |
| TeslaDilution.xlsx | 2018-07-25 21:03 | 16K | |
| TeslaFinancials2016.xls | 2016-09-13 14:04 | 113K | |
| TeslaFinancials2023.xlsx | 2023-01-30 22:31 | 63K | |
| TeslaFinancials2025.xls | 2025-03-18 16:35 | 240K | |
| TeslaJan2020.xlsx | 2020-01-30 11:56 | 172K | |
| TeslaJan2020DIY.xlsx | 2020-02-07 18:04 | 175K | |
| TeslaJan2023DIY.xlsx | 2023-01-26 17:22 | 172K | |
| TeslaJan2024DIY.xlsx | 2024-02-08 19:09 | 330K | |
| TeslaJan2025DIY.xlsx | 2025-03-16 20:51 | 329K | |
| TeslaJuly15X.xlsx | 2016-07-13 16:57 | 129K | |
| TeslaJuly16X.xlsx | 2016-07-13 16:59 | 146K | |
| TeslaJuly2020DIY.xlsx | 2020-07-08 18:01 | 175K | |
| TeslaJune2019.xlsx | 2019-06-03 12:43 | 167K | |
| TeslaMar2014.xls | 2014-03-25 19:30 | 277K | |
| TeslaNov2021DIY.xlsx | 2021-11-05 17:47 | 175K | |
| TeslaRoyalFlush.xlsx | 2018-06-27 16:50 | 163K | |
| TeslaSept13X.xlsx | 2016-07-13 16:52 | 129K | |
| TeslaSimulationOutput.xlsx | 2020-01-30 13:12 | 135K | |
| TeslaWhatIf2022.xlsx | 2022-10-24 14:00 | 171K | |
| TreasuryRates.xlsx | 2021-03-25 15:52 | 24K | |
| TreasuryRates2022.xlsx | 2022-09-26 18:10 | 73K | |
| Twitter4Q.pdf | 2014-02-11 12:05 | 881K | |
| Twitter2022.xlsx | 2022-04-21 15:57 | 175K | |
| TwitterAnalystDay.pdf | 2014-11-15 16:01 | 12M | |
| TwitterAug2014.xls | 2014-11-15 17:56 | 283K | |
| TwitterBloomberg.pdf | 2014-02-11 14:06 | 223K | |
| TwitterBloomberg2015.pdf | 2016-02-19 15:50 | 234K | |
| TwitterFeb2014.xls | 2014-02-11 14:09 | 279K | |
| TwitterFeb2016.xls | 2016-02-19 16:53 | 275K | |
| TwitterIPO.xls | 2013-11-07 04:13 | 271K | |
| TwitterIPOvaluation.xls | 2013-10-13 17:29 | 271K | |
| TwitterIPOvaluationSept13.xls | 2013-10-28 09:12 | 271K | |
| TwitterJuly2015.xls | 2015-08-12 05:57 | 328K | |
| TwitterNewS1.pdf | 2013-10-28 09:12 | 4.0M | |
| TwitterOct2016.xls | 2016-10-11 20:11 | 275K | |
| TwitterS1.pdf | 2013-10-05 20:32 | 2.1M | |
| TwitterSimulation.xlsx | 2015-08-12 05:00 | 549K | |
| USIndustry2023.xlsx | 2023-07-17 17:46 | 28K | |
| USTreasuriesin2023.xlsx | 2024-01-24 21:18 | 48K | |
| USTreasuryRatesin2022.xlsx | 2023-01-30 15:14 | 155K | |
| UShealthcare.xlsx | 2015-04-08 09:25 | 869K | |
| USlosers.xls | 2012-06-16 11:09 | 36K | |
| UberFinancials2023.xls | 2023-03-21 16:37 | 83K | |
| UberFinancials2024.xls | 2024-03-12 10:34 | 87K | |
| UberFinancials2025.xls | 2025-03-10 22:25 | 153K | |
| UberIPO2019.xlsx | 2019-04-16 07:06 | 106K | |
| UberOct19.xlsx | 2019-10-11 14:19 | 106K | |
| UberPricingIPO.xlsx | 2019-04-14 16:13 | 11K | |
| UberUserIPO2019.xlsx | 2019-04-14 14:21 | 33K | |
| UberUserSimulation17.xlsx | 2017-07-04 15:39 | 100K | |
| Unilever2022.xlsx | 2024-07-17 16:31 | 175K | |
| VCProtection.xlsx | 2015-06-09 17:43 | 31K | |
| VW2015post.xls | 2015-10-04 19:56 | 60K | |
| VW2015pre.xls | 2015-10-04 19:53 | 86K | |
| VWAnnual2014.pdf | 2015-09-28 22:00 | 22M | |
| VWHalfYear2015.pdf | 2015-09-28 21:56 | 1.8M | |
| VWfinancials2015.xls | 2015-09-29 16:58 | 157K | |
| Vale20F.pdf | 2015-04-19 16:14 | 1.0M | |
| Vale2014/ | 2014-02-04 15:46 | - | |
| ValeApril2015.xls | 2015-09-25 19:03 | 76K | |
| ValeBloomberg.pdf | 2014-11-18 15:52 | 758K | |
| ValeFinancialsSept15.xls | 2015-09-22 08:43 | 71K | |
| ValeNov2014.xls | 2015-09-25 20:26 | 76K | |
| ValeSept2015.xls | 2015-09-25 20:40 | 84K | |
| Valeant10K2015.pdf | 2015-11-10 09:51 | 2.8M | |
| Valeant10Q2015.pdf | 2015-11-10 09:50 | 613K | |
| ValeantCashCow.xls | 2016-04-18 08:30 | 138K | |
| ValeantDog.xls | 2016-04-19 09:51 | 121K | |
| ValeantMarch2017.xls | 2017-03-23 11:24 | 293K | |
| ValeantNov16.xls | 2016-11-21 18:39 | 332K | |
| ValeantNov2015.xls | 2015-11-14 20:24 | 138K | |
| ValeantStar.xls | 2016-04-18 18:26 | 138K | |
| Valeantfinancialhistory.xls | 2015-11-11 09:51 | 124K | |
| ValueFund2018.xlsx | 2018-03-02 18:17 | 29K | |
| ValuePremiumHistory.xlsx | 2025-01-26 16:39 | 85K | |
| ValueofCEO2015.xls | 2015-04-28 15:34 | 356K | |
| ValuevsGrowth.xlsx | 2020-05-13 17:26 | 47K | |
| WACCcountry.xls | 2016-01-13 22:21 | 62K | |
| WACCdistn.xlsx | 2025-02-07 20:10 | 19K | |
| WACCpercentiles.xlsx | 2017-01-26 11:35 | 13K | |
| WACCsector.xls | 2016-01-13 22:18 | 66K | |
| WMT2018.xlsx | 2018-05-23 14:23 | 163K | |
| Walgreens2024.xlsx | 2024-09-09 20:59 | 283K | |
| WeWorkIPO2019.xlsx | 2019-09-09 18:22 | 168K | |
| Yahoo10K2013.pdf | 2014-05-10 08:58 | 2.0M | |
| YahooBloombergpages.pdf | 2014-04-08 16:48 | 777K | |
| YahooJapan.xls | 2014-04-08 20:05 | 277K | |
| YahooJapan14.xls | 2014-05-10 15:32 | 277K | |
| YahooJapanBloomberg.pdf | 2014-04-08 16:49 | 289K | |
| YahooJapanSept14.xls | 2014-09-30 13:06 | 277K | |
| YahooMaster.xls | 2014-04-08 20:36 | 31K | |
| YahooMaster.xlsx | 2014-05-21 13:10 | 23K | |
| YahooMasterSept14.xlsx | 2014-09-30 13:06 | 24K | |
| YahooParent.xls | 2014-04-08 20:00 | 277K | |
| YahooParent14.xls | 2014-05-10 19:25 | 286K | |
| YahooParentSept14.xls | 2014-09-30 13:06 | 286K | |
| YahooUSBloomberg.pdf | 2014-04-08 16:49 | 498K | |
| Yahoorawdata.xls | 2014-05-10 10:09 | 93K | |
| Zomato2022.xlsx | 2022-07-27 16:05 | 174K | |
| ZomatoDIY2021.xlsx | 2021-08-02 19:24 | 111K | |
| ZomatoDIY2022.xlsx | 2022-07-27 16:06 | 111K | |
| ZomatoIPO.xlsx | 2021-07-22 17:26 | 176K | |
| ZoomFinancialsMarch2020.xls | 2020-03-10 13:05 | 123K | |
| ZoomMarch2020.xlsx | 2020-03-10 13:47 | 171K | |
| ZoomProspectus.pdf | 2020-03-10 13:03 | 3.3M | |
| activisttargets.xls | 2012-06-25 13:25 | 34K | |
| amazon2011.xls | 2011-12-17 14:31 | 84K | |
| apple10K.pdf | 2012-12-27 12:19 | 387K | |
| apple10K2012.pdf | 2013-09-10 08:42 | 384K | |
| apple10QJuly13.pdf | 2013-09-10 08:42 | 410K | |
| applejuly2012.xls | 2012-07-24 15:15 | 199K | |
| asialosers.xls | 2012-06-16 11:24 | 36K | |
| autoaverages.xlsx | 2017-04-11 19:57 | 9.7K | |
| autocompanies.xlsx | 2017-04-11 19:57 | 110K | |
| autodata2018.xlsx | 2018-06-27 16:51 | 157K | |
| autodataOct2015.xlsx | 2015-10-13 19:52 | 548K | |
| autodatastats2015.xls | 2015-10-15 15:29 | 84K | |
| autonomyacctgeffect.xls | 2012-11-26 10:16 | 255K | |
| autonomypostvalue.xls | 2012-11-25 12:44 | 230K | |
| autonomyprevalue.xls | 2012-11-25 12:43 | 230K | |
| autos2013list.xls | 2013-09-04 13:15 | 57K | |
| baayldvsERP.xls | 2015-01-02 20:15 | 96K | |
| biotech.xlsx | 2015-04-08 07:57 | 590K | |
| breakevenDCF/ | 2013-10-15 15:05 | - | |
| bubbletradeoff.xlsx | 2014-06-16 13:37 | 23K | |
| buffettoptions.xls | 2011-08-25 22:00 | 25K | |
| cashreturnUS.xlsx | 2014-09-21 23:19 | 57K | |
| cfUGemail.html | 2016-01-26 19:21 | 33K | |
| citi10Kfor2013.pdf | 2014-04-01 14:51 | 3.1M | |
| citigroup2014.xls | 2014-04-01 15:42 | 113K | |
| citiregional.pdf | 2014-04-01 15:29 | 300K | |
| corpspreads2016.xls | 2016-01-08 08:40 | 185K | |
| countryefftaxrates2015.xls | 2015-01-16 15:11 | 63K | |
| countryinflationratesJuly2015.xls | 2015-07-30 11:51 | 43K | |
| countrymultiples.xls | 2013-07-30 14:46 | 170K | |
| countrymultiples2015.xls | 2015-01-16 14:40 | 94K | |
| countryriskmeasures.xlsx | 2015-07-15 00:12 | 100K | |
| countrytaxcode.xls | 2015-01-16 18:26 | 48K | |
| countrytaxrates2015.xls | 2015-11-18 13:53 | 47K | |
| countrytaxrates2017.xlsx | 2017-01-24 12:21 | 44K | |
| cowboys.htm | 2014-11-11 21:38 | 31K | |
| crisiseffect.xls | 2015-04-03 13:39 | 45K | |
| ctrydefault2019.xlsx | 2019-01-24 13:37 | 19K | |
| currencyriskfree2017.xlsx | 2017-01-20 04:01 | 43K | |
| currencyriskfree2018.xlsx | 2018-01-24 05:22 | 37K | |
| danone.xls | 2012-11-13 17:46 | 253K | |
| danonePeltz.xls | 2012-11-13 17:46 | 253K | |
| danonecapstru.xls | 2012-11-13 17:46 | 123K | |
| danonefinancials.pdf | 2012-11-14 13:42 | 844K | |
| dataupdate10.pdf | 2017-03-10 13:40 | 1.6M | |
| dbfundUS.xlsx | 2018-01-29 15:41 | 22K | |
| debtUS.xlsx | 2014-09-21 23:19 | 53K | |
| debtcashUSstockshistory.xlsx | 2015-06-03 09:18 | 60K | |
| debtcountry2017.xlsx | 2017-01-31 15:44 | 51K | |
| debtindustry2017.xls | 2017-01-31 15:03 | 253K | |
| dellcapstruapr13.xls | 2013-04-16 19:02 | 137K | |
| dellfinancials.pdf | 2013-04-16 16:36 | 292K | |
| disruptorsworksheet.pdf | 2014-01-26 19:29 | 51K | |
| dividendcountry2017.xlsx | 2017-02-03 21:48 | 61K | |
| dividendindustry2017.xlsx | 2017-02-03 21:48 | 145K | |
| divtaxeffect.xls | 2012-09-27 11:32 | 91K | |
| drug2016.xlsx | 2015-11-03 19:27 | 168K | |
| drugcompaniesnov2016.xlsx | 2016-11-15 15:15 | 251K | |
| easyJetMessyDeal.xlsx | 2019-03-26 01:09 | 169K | |
| easyJetNoDeal.xlsx | 2019-03-26 01:09 | 169K | |
| easyJetSmoothDeal.xlsx | 2019-03-26 01:09 | 169K | |
| ebay10K.pdf | 2014-11-04 19:14 | 1.4M | |
| ebay10Q.pdf | 2014-11-04 19:15 | 1.1M | |
| ebaybreakupvaluation.xls | 2014-11-04 19:14 | 109K | |
| ebaybreakupvalue.xls | 2014-11-07 16:08 | 150K | |
| europelosers.xls | 2012-06-16 11:30 | 36K | |
| eurosoccerrawdata.xls | 2014-06-03 08:46 | 41K | |
| facebookAug2012.xls | 2013-07-31 14:05 | 206K | |
| facebookIPO.xls | 2012-05-22 19:25 | 143K | |
| facebookIPOUpdate.xls | 2012-11-09 15:31 | 146K | |
| facebookIPOUpdatebiasdown.xls | 2012-12-12 17:17 | 146K | |
| facebookIPOUpdatebiasup.xls | 2012-12-12 17:58 | 146K | |
| facebookWhatsapp.xls | 2014-02-26 07:47 | 287K | |
| facebookjuly2013.xls | 2013-09-03 07:55 | 311K | |
| fairvaluequestions.docx | 2016-09-14 08:18 | 232K | |
| fcffsimpleginzu.xlsx | 2021-05-26 17:59 | 174K | |
| fcffsimpleginzu2025.xls | 2025-02-03 17:41 | 421K | |
| fcffsimpleginzu2025.xlsx | 2025-02-03 17:41 | 278K | |
| fcffsimpleginzuCorona.xlsx | 2020-03-27 20:40 | 172K | |
| feddata.xls | 2013-06-21 10:51 | 55K | |
| fedfundamentals2016.xls | 2016-01-08 09:34 | 108K | |
| fedfundsandrates.xlsx | 2018-03-02 18:14 | 174K | |
| fednumbers.xls | 2015-04-03 13:41 | 95K | |
| fednumbersAug15.xlsx | 2015-09-02 21:53 | 79K | |
| fooddata.xls | 2013-10-29 19:56 | 85K | |
| fooddata.xlsx | 2013-10-29 17:15 | 93K | |
| foodpredictedPE.xls | 2013-10-29 19:56 | 94K | |
| foodpredictedPE.xlsx | 2013-10-29 19:46 | 68K | |
| foodrawdata.xls | 2013-10-29 16:17 | 92K | |
| forbesvalues2013.xls | 2014-06-03 08:14 | 50K | |
| globalinternetretail.xlsx | 2014-04-15 12:10 | 58K | |
| globallosers.xls | 2012-06-16 11:16 | 36K | |
| golddata.xls | 2018-02-01 19:08 | 125K | |
| goldrawdata.xls | 2018-02-01 19:08 | 82K | |
| goldregressiondata.xlsx | 2018-02-01 19:08 | 55K | |
| groupon.xls | 2011-11-02 15:53 | 108K | |
| growthbreakdown.xls | 2012-09-17 11:16 | 106K | |
| growthscaler.xls | 2011-10-26 13:41 | 48K | |
| iPhoneValue.xlsx | 2012-09-17 17:38 | 21K | |
| impliedCOE.xls | 2015-04-03 13:42 | 54K | |
| impliedPE.xls | 2014-06-16 14:54 | 209K | |
| impliedPEJune14.xls | 2014-09-16 13:52 | 208K | |
| impliedPESept14.xls | 2014-09-16 19:04 | 208K | |
| inflationratebycountry.xlsx | 2020-02-19 20:50 | 82K | |
| interestratesMarch16.xlsx | 2016-03-11 11:18 | 43K | |
| internetretail.xlsx | 2014-04-15 11:28 | 33K | |
| intrate2018.xlsx | 2018-12-07 14:21 | 53K | |
| intrinsicrate2018.xlsx | 2018-03-02 18:13 | 24K | |
| intrinsicriskfreeOct19.xlsx | 2019-10-01 18:23 | 19K | |
| intrinsicvsactualrate.xlsx | 2016-03-11 11:11 | 48K | |
| intrinsicvsactualrate20.xlsx | 2021-03-25 15:55 | 73K | |
| intrinsicvsactualrate24.xlsx | 2024-09-20 15:35 | 77K | |
| intrinsicvsactualrateJan16.xlsx | 2017-01-12 15:15 | 59K | |
| jcpenney2013.xls | 2013-04-09 16:05 | 224K | |
| largeUSretail.xlsx | 2014-04-15 12:06 | 62K | |
| largehealthcare.xlsx | 2015-04-08 08:20 | 490K | |
| latinlosers.xls | 2012-06-16 11:20 | 37K | |
| linkedin.xls | 2012-02-16 10:53 | 150K | |
| lyftSept15.xls | 2015-09-18 21:29 | 132K | |
| macrooildata.xls | 2014-12-22 11:13 | 86K | |
| marginaltaxrate2013.xls | 2014-08-01 15:20 | 90K | |
| mkttimingCAPE.xlsx | 2016-08-31 12:55 | 116K | |
| oilcocomps2013.xls | 2013-11-19 21:37 | 42K | |
| oilcocomps2013.xlsx | 2013-11-19 21:37 | 19K | |
| oilcompanies.xls | 2015-04-07 19:50 | 406K | |
| oilcompanies2014.xlsx | 2014-12-22 11:36 | 387K | |
| optwist.xls | 2011-09-16 11:51 | 67K | |
| penneyvsdeptstores.xls | 2013-04-09 19:10 | 49K | |
| penneyvsdeptstores.xlsx | 2013-04-09 18:59 | 52K | |
| pharma.xlsx | 2015-04-08 08:08 | 212K | |
| priceofrisk.xlsx | 2016-03-11 11:08 | 47K | |
| probdist.pdf | 2016-05-20 11:16 | 5.2M | |
| ratings.xls | 2013-07-09 16:30 | 41K | |
| restaurants.xls | 2015-02-24 17:26 | 85K | |
| retailapr13.xls | 2013-04-10 10:13 | 112K | |
| revenuelimits.xls | 2011-10-26 12:54 | 46K | |
| ridesharingmetrics.xls | 2015-10-19 13:43 | 34K | |
| riskfree2016.xls | 2016-01-08 09:19 | 62K | |
| riskfreeandERP.xlsx | 2016-11-04 19:45 | 40K | |
| riskfreeanddebt.xlsx | 2016-11-04 19:39 | 51K | |
| riskfreeandgrowth.xlsx | 2016-11-04 19:47 | 44K | |
| riskfreeandspreads.xlsx | 2016-11-04 19:38 | 43K | |
| riskfreeoptions.xls | 2015-04-03 14:09 | 37K | |
| riskfreeratesJuly2015.xls | 2015-07-30 11:51 | 29K | |
| seaworldipovalue.xls | 2013-04-23 17:42 | 224K | |
| seaworldprospectus.pdf | 2013-04-23 15:15 | 2.5M | |
| sectorreturns.xls | 2011-10-27 15:04 | 46K | |
| sovCDS2015.xls | 2015-01-16 14:28 | 269K | |
| sovrCDS.xlsx | 2014-12-22 11:08 | 32K | |
| sovrCDSJan17.xls | 2017-01-23 10:30 | 64K | |
| sovrRatingsJan17.xls | 2017-01-23 10:14 | 76K | |
| sovratinglookup.xls | 2012-07-02 11:12 | 33K | |
| sovratings12.xls | 2012-07-02 11:12 | 35K | |
| sovratings12.xlsx | 2012-07-02 11:12 | 46K | |
| sovratings2015.xls | 2015-01-16 14:26 | 38K | |
| steel2017.xlsx | 2017-04-18 19:46 | 722K | |
| steelmultiples.xlsx | 2017-04-18 19:46 | 13K | |
| syntheticriskfree2016.xls | 2016-01-08 08:40 | 87K | |
| taxrateindustry2017.xls | 2017-01-25 11:33 | 130K | |
| taxreformeffect.xlsx | 2018-01-12 14:56 | 40K | |
| techaverages.xlsx | 2017-04-11 19:57 | 9.7K | |
| techcompanies.xlsx | 2017-04-11 19:57 | 352K | |
| tesla10K.pdf | 2013-08-30 14:42 | 1.4M | |
| tesla10Q.pdf | 2013-08-30 14:43 | 722K | |
| teslasimulations.pdf | 2013-09-04 14:06 | 799K | |
| teslathebatteryco.xls | 2013-09-06 10:39 | 272K | |
| teslathedisruptor.xls | 2013-09-06 10:40 | 272K | |
| teslathenetworkwinner.xls | 2013-09-06 10:40 | 272K | |
| teslavaluation.xls | 2013-09-04 20:48 | 272K | |
| treasuries2016.xls | 2016-01-08 08:41 | 105K | |
| uberAug16.xls | 2016-08-22 15:04 | 109K | |
| uberDec14.xls | 2014-12-02 16:16 | 129K | |
| uberGurley.xls | 2014-07-13 14:32 | 100K | |
| uberJune17.xls | 2017-06-30 10:28 | 111K | |
| uberSept15.xls | 2015-09-15 20:01 | 131K | |
| uberchallenge.xls | 2014-06-24 16:20 | 100K | |
| uberlogistics.xls | 2014-06-24 16:19 | 100K | |
| ubernetwork.xls | 2014-06-24 16:19 | 100K | |
| uberpricing.xls | 2014-06-09 17:40 | 330K | |
| uberuserJune17.xlsx | 2017-06-28 12:11 | 60K | |
| ubervaluation.xls | 2015-09-14 17:19 | 101K | |
| universityworksheet.pdf | 2014-01-26 19:29 | 55K | |
| valuelargest.xls | 2013-06-29 17:11 | 202K | |
| valueofgrowth.xls | 2011-10-27 17:38 | 46K | |
| valueofgrowthMod.xls | 2013-09-29 11:47 | 62K | |
| wacc2015.xls | 2015-07-28 17:00 | 255K | |
| waccGlobalPost.xls | 2017-01-20 04:07 | 128K | |
| waccIndustry2017.xls | 2017-01-25 20:17 | 300K | |
| waccall.xls | 2015-01-17 14:51 | 227K | |
| waccpassthrough.xls | 2014-09-02 09:44 | 70K | |
| walgreenscapstru.xls | 2015-04-15 16:55 | 172K | |
| walgreenshistory.xls | 2015-04-15 15:27 | 126K | |
| whatsappbreakeven.xls | 2014-02-20 13:06 | 28K | |
| xretcountry2017.xlsx | 2017-01-29 09:25 | 50K | |
| xretindustry2017.xlsx | 2017-01-29 09:25 | 248K | |