`E<+9ʚ;>&"&"F N&"n0"?P.,,/: Of`PPV`,D-@A"?j8$d 'rtx'Z>"?=Y"? /"?|MFDL( P  P;K"t Copyright (c) 1984 by Charles J. Pilgrim and Ted Reindal" W;N1;A1 1;C7 0 7 E |bN&" &"22|f|x M Y &" 0 ?P17000000000000STOCK.TXTSTOCK STOCK PLN Nj y} <@Rbnt"4@R^dj #)/ix /37;?CK[(.4>BFJN$FR^mzsF(% ,|U_cisq} +5A9OhuGU+1     7! % ) - 1 *LX5 D J Y ^ Lm .| =  &      <  J    X   f  + t ' 9 1 ; G E O Cd h l p t x I  O    0   . 4 C I O U^ b f j n r v z ~ B F J N R V s ] k )7yESao} %3AO[ $(,0a48<@D "HYcgmquy}6m*4AIUag #m/;GS_skwyO sCGKOSWM =o-_OFFFFFFFFFFFFFFFFFFFF pdD :newsheetFOFOFOFOFOD NALYSIS - StoD ock ValuationD n (INPUT)dPAGE1 f^f^f^f^f^dflflfld umed Growth:.dCufrfrfrfrfr6$dAfff.D:wk1ffffd nt Earnings:6$fffFFF.fff6ffki::67f7dAssumed7f7ffFFFFFFFFFFFFFFFff.'!ki:!:y>A<>$<''&/&/&/"</"</"<666fcfi(/$ki:$:>$y<>y</666dRiskd Premium....2/%ki:%:>y>A<</666FxFxFxFxFFFFFFdPAGE2 ff/dCu7dA/7y/ffffffffffffffDL -----------------------------------------------------------------------/A0FFFFFFFFFFFFFF'['['['['['['[/&A/&A/&A/&A/&A/&A/&A// @%D :adjgrowth/ @0D:adjrisk/ @ D :adjratio/ @%D :adjearnings/A0"FFFFUdPAGE3 /dCu7$dA/7y/f]fdDL -----------------------------------------------------------------------A0/'''''''/&U/&U/&U/&U/&U/&U/&U/CMWA0/DE : Valuation by P/E Ratio - : Valuation by Growth RateFkDIOdPAGE4 fzf7$dCu7$ff$d E A R N I N GDG S(f+& +$8+$+&+&DL -------------------------------------------------------------------------'A0'''''''''''''''''''''''''''''''''''''''' 'A0DG : Valuation by Future Growth - : Valuation by Risk PremiumD n By FUTURE GDGROWTHdPAGE5 6dCu7$dCurred nt Dividend:7$ydAssumedd Assumed T-dAssumeddPeriodd # of YearsdGrowthd Bill RatedRiskffAF(F(F(F(F(...A7A7A7A7A  . . . A00.0.0.0A@@...APd Into Future.P..dTHEORETD ICAL VALUE =B'ZA`::y>>A^<>^^^ to return to Input - : Valuation by P/E RatioZA`:: ]&ZA0`:A:AZA0&ZA@`:A:AZA@&ZAP`:A:AZAP[A`::[&[A `:A:A[A &[A0`:A:A[A0&[A@`:A:A[A@&[AP`:A:A[AP\A`::\&\A `:A:A\A &\A0`:A:A\A0&\A@`:A:A\A@&\AP`:A:A\AP]A`::]&]A `:A:A]A &]A0`:A:A]A0&]A@`:A:A]A@&]AP`:A:A]APD> to view Stock Valuations - 'PP' to printD? Copyright (c) 1984 by Charles J. Pilgrim and Ted Reindaldd'fN.A.ndd'fN.A.D? Copyright (c) 1984 by Charles J. Pilgrim and Ted Reindalki:L:]'fN.A.'fN.A.a'fN.A.'fN.A.a'fN.A.'fN.A.a'fN.A.'fN.A.a'fN.A.'fN.A.a'fN.A.'fN.A.a'fN.A.'fN.A.a'fN.A.n'fN.A.'fN.A.n'fN.A.'fN.A.n'fN.A.'fN.A.n'fN.A.'fN.A.n'fN.A.'fN.A.n'fN.A.L---------------------------------------------------------------------------- INVESTMENT A Stock Name:Ass rrent Price: ssumed Risk:CurreCurrent  T-Bill Rate: nt Dividend:Curren t P/E Ratio: TheoreticalDiff.Percent------ ------------Sto ck Price....>1?+j<>1?+><$ki:":>1?+M<>1?+><Gro wth Rate.... NALYSIS - Sto ock Valuation n By GROWTH RRATE umed Growth:Growth TheoreticalCurrentRateValuePriceDiff.Percent ...........A>$1?+}A>1?+}<<>$>1?+}<<:VN.A.+$>1?+}1?+j<>1?+><:VN.A.<ki:A:$>1?+}1?+M<>1?+><:VN.A.A A C to view Valuation by Risk Premium - to view Input n By RISK PREMIUMRiskPremiumC>1?+}<p:y>A<>>1?+}<<:VN.A./>1?+}<p:>1?+j<>1?+><:VN.A.@ki:U:>1?+}<p:>1?+M<>1?+><:VN.A.A ///A / n By P/E RATCurre nt Earnings:Curren t P/E Ratio: P/E Ratio 8 8A#>1+<>1?+<A A ------ ...........#>AC<>ABA<&ZA `:A:AZA "cp%page1%%page2%((9page3%<