Index of /~adamodar/pc/blog

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