8/8/2019 OSV Graham Formula Spreadsheet-Basic

http://slidepdf.com/reader/full/osv-graham-formula-spreadsheet-basic 1/4

Author

Jae Junquestions or comments to: http://www.oldschoolvalue.com/forum/www.oldschoolvalue.com

DisclaimerThis findings from this spreadsheet are not certain buys or investment opportunities. It is merely a start to a means of further researching

and uncovering a great business and investment. Old School Value holds no responsibility in the event of realized losses.

For installation and troubleshooting information, please refer to the link

http://www.oldschoolvalue.com/intrinsic-value-spreadsheets/installation-troubleshooting-guide/

8/8/2019 OSV Graham Formula Spreadsheet-Basic

http://slidepdf.com/reader/full/osv-graham-formula-spreadsheet-basic 2/4

to save hours in your stock analysis, improve your fundamental ana

Apple11/12/2010

Financial Data

AAPL Err:511 Err:511 Err:511 Err:511 Err:511 Err:511 Err:511 Err:51

Income Statement

Revenues

Revenue Err:511 Err:511 Err:511 Err:511 Err:511 Err:511 Err:511 Err

COGS Err:511 Err:511 Err:511 Err:511 Err:511 Err:511 Err:511 Err

COGS (%) Err:511 Err:511 Err:511 Err:511 Err:511 Err:511 Err:511 Err

Gross Profit Err:511 Err:511 Err:511 Err:511 Err:511 Err:511 Err:511 Err

Gross Profit (%) Err:511 Err:511 Err:511 Err:511 Err:511 Err:511 Err:511 Err

Operating Expenses

SG&A Err:511 Err:511 Err:511 Err:511 Err:511 Err:511 Err:511 Err

SG&A (%) Err:511 Err:511 Err:511 Err:511 Err:511 Err:511 Err:511 Err

R&D Err:511 Err:511 Err:511 Err:511 Err:511 Err:511 Err:511 Err

R&D (%) Err:511 Err:511 Err:511 Err:511 Err:511 Err:511 Err:511 Err

Other Err:511 Err:511 Err:511 Err:511 Err:511 Err:511 Err:511 Err

Other (%) Err:511 Err:511 Err:511 Err:511 Err:511 Err:511 Err:511 Err

Operating Income Err:511 Err:511 Err:511 Err:511 Err:511 Err:511 Err:511 Err

Operating Income (%) Err:511 Err:511 Err:511 Err:511 Err:511 Err:511 Err:511 Err

Net Int Inc & Other Err:511 Err:511 Err:511 Err:511 Err:511 Err:511 Err:511 ErrEarnings Before Taxes Err:511 Err:511 Err:511 Err:511 Err:511 Err:511 Err:511 Err

Income Taxes Err:511 Err:511 Err:511 Err:511 Err:511 Err:511 Err:511 Err

Earnings After Taxes Err:511 Err:511 Err:511 Err:511 Err:511 Err:511 Err:511 Err

Acctg Changes Err:511 Err:511 Err:511 Err:511 Err:511 Err:511 Err:511 Err

Disc Operations Err:511 Err:511 Err:511 Err:511 Err:511 Err:511 Err:511 Err

Ext Items Err:511 Err:511 Err:511 Err:511 Err:511 Err:511 Err:511 Err

Net Income

Net Income Err:511 Err:511 Err:511 Err:511 Err:511 Err:511 Err:511 Err

Net Income (%) Err:511 Err:511 Err:511 Err:511 Err:511 Err:511 Err:511 Err

Diluted EPS, Cont Ops$ Err:511 Err:511 Err:511 Err:511 Err:511 Err:511 Err:511 Err

Diluted EPS$ Err:511 Err:511 Err:511 Err:511 Err:511 Err:511 Err:511 Err

Shares Err:511 Err:511 Err:511 Err:511 Err:511 Err:511 Err:511 Err

Balance Sheet

Assets

Cash and Equiv Err:511 Err:511 Err:511 Err:511 Err:511 Err:511 Err:511 Err

Short-Term Investments Err:511 Err:511 Err:511 Err:511 Err:511 Err:511 Err:511 Err

Accts Rec Err:511 Err:511 Err:511 Err:511 Err:511 Err:511 Err:511 Err

Inventory Err:511 Err:511 Err:511 Err:511 Err:511 Err:511 Err:511 Err

Other Current Assets Err:511 Err:511 Err:511 Err:511 Err:511 Err:511 Err:511 Err

Total Current Assets Err:511 Err:511 Err:511 Err:511 Err:511 Err:511 Err:511 Err

Net PP&E Err:511 Err:511 Err:511 Err:511 Err:511 Err:511 Err:511 Err

Intangibles Err:511 Err:511 Err:511 Err:511 Err:511 Err:511 Err:511 Err

Other Long-Term Assets Err:511 Err:511 Err:511 Err:511 Err:511 Err:511 Err:511 Err

Total Assets Err:511 Err:511 Err:511 Err:511 Err:511 Err:511 Err:511 Err

Liabilities & Equity

Accts Payable Err:511 Err:511 Err:511 Err:511 Err:511 Err:511 Err:511 Err

Short-Term Debt Err:511 Err:511 Err:511 Err:511 Err:511 Err:511 Err:511 Err

Taxes Payable Err:511 Err:511 Err:511 Err:511 Err:511 Err:511 Err:511 Err

Accrued Liabilities Err:511 Err:511 Err:511 Err:511 Err:511 Err:511 Err:511 Err

Err:511 Err:511 Err:511 Err:511 Err:511 Err:511 Err:511 Err

Total Current Liabilities Err:511 Err:511 Err:511 Err:511 Err:511 Err:511 Err:511 Err

Long-Term Debt Err:511 Err:511 Err:511 Err:511 Err:511 Err:511 Err:511 Err

Err:511 Err:511 Err:511 Err:511 Err:511 Err:511 Err:511 Err

Total Liabilities Err:511 Err:511 Err:511 Err:511 Err:511 Err:511 Err:511 Err

Total Equity Err:511 Err:511 Err:511 Err:511 Err:511 Err:511 Err:511 Err

Total Liabilities & Equity Err:511 Err:511 Err:511 Err:511 Err:511 Err:511 Err:511 Err

http://www.oldschoolvalue.com/int

Other Income andExpense

Other Short-TermLiabilities

Other Long-TermLiabilities

8/8/2019 OSV Graham Formula Spreadsheet-Basic

http://slidepdf.com/reader/full/osv-graham-formula-spreadsheet-basic 3/4

to save hours in your stock analysis, improve your fundamental analys

Company Name

Apple11/12/2010 all

User Input ParamsDesired MOS User Growth Price Actual DC% Share Value Buy under

66% 15.0% Err:511 Err:511 Err:511 Err:511

Earnings

Income Sheet Err:511 Err:511 Err:511 Err:511 Err:511 Err:511 Err:511 Err:511 Err

Diluted EPS Err:511 Err:511 Err:511 Err:511 Err:511 Err:511 Err:511 Err:511 E

Err:511 Err:511 Err:511 Err:511 Err:511

Err:511 Err:511 Err:511 Err:511 Err:511

Multi-Year Performance

Err:511 Err:511 Err:511 Err:511 Err:511 Err:511 Err:511 Err:511

Earnings Growth Err:511 Err:511 Err:511 Err:511 Err:511 Err:511 Err:511 Err:511

EPS Weighted Average Err:511 Err:511 Err:511 Err:511 Err:511 Err:511 Err:511 Err:511

Err:511 Err:511 Err:511 Err:511

Err:511 Err:511 Err:511 Err:511

Err:511 Err:511 Err:511 Err:511Historical & Future EPS Chart

Company Stats

Normal Earnings Err:511

Expected 5 Year Growth 15.00%

20 yr AA Corp Bond Rate Err:511

Company Valuation

Per Share Value Err:511

Desired MOS 66.00%

Purchase Price Err:511

Current Price Err:511

Actual Discount Err:511

http://www.oldschoolvalue.c

0

2

4

6

8

10

12

8/8/2019 OSV Graham Formula Spreadsheet-Basic

http://slidepdf.com/reader/full/osv-graham-formula-spreadsheet-basic 4/4

ve market crushing results.