Index of /~adamodar/pc/blog

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