Home Paste 13 Insert Draw Page Layout Formulas Data X abri (Body) AA 70- fx FH3>79%,"1","0") Review View Tell me Wrap Text Merge & Center General $ % 9 Delete Call Format Conditional Format Formatting as Table Styles WE 2- Sert & Fin Sew A D ' rmat Stock price Stock price this year Stock price this year Stock price this year 1 32042669 33042698 34042866 2 13.95291666 20.99293666 2199293666 189307161 199307161 20.9307161 3504286698 22.99293666 21.9307161 Stock price this year 3604286698 Stock price this year 37042698 24.99293666 Stack price this year Projected Returns Projected Fo 38042866985 25.992936665 5.00 5 016 5.00 $ 0.35 Price to Earnings at High/Low 0914390166 0.86952514 A 1699249236 17.59240234 1899249236 1999249236 22.3107161 2099249236 23.9307161 24.9307361 $ 5.00 3 0.26 38832055611 2199249236 22.992492365 5.00 $ 0.29 0849943677 1 1 A 3 23.3001521 24.30015217 25.30015217 26.30015217 27.30015217 28.30015217 29.30015217 5 5.00 5 031 BI 2030455204 21.10455204 22.30455204 23.30455304 15.76563778 1676563778 17.36563778 1876563778 24.30455304 197656377 25.10455204 26104553045 5.00 $ 025 0870155457 20.76563778 21.765637785 5.00 $ 033 0840183331 35.73701046 36.73701046 37.73701046 38.73701046 39.73701046 4073701046 41.737010445 5.00 0.34 0.022554684 163248198 17.33481988 18.22481988 20.22481988 212241988 22.22481985 5.00 $ 0.31 10 18.25538047 15.29518047 20.39518047 2139510047 22.39518047 129518047 24.295180475 827 0859123054 11 30 5.00 $ 0.31 " 11 21.51803435 22.51803435 23.51801435 24.51003435 2 021 0877641068 14 11 17.18217284 19.18217284 0.29 0851353964 14 2047583038 2147583038 2243583038 14 15 40 41 " 37 16 45-38783175 47.18783175 423065936 49.1783175 344 4330865996 50.18783175 5018783175 25.47583038 S 44308659965 1.00 S 026 1.00 1 013 68273760 1.003 0937743619 17 1837130468 15.57330468 20.97330468 2197330468 ww 14 2245552618 23.45553618 24.45552618 2545552618 25573300 37.45553618 24.97330468 S 28.45552638 S 0.24 3861470636 0.32 19 00 0.15 0916397042 20 3433274782 35.33274782 36.1127478) M 0.16 21 28.59575504 29.59575504 3650575504 31.59575504 32.59575504 22 2549239334 2649239334 2749239334 2849239334 29.40233334 " 21 14.42813907 15.43813907 1642813907 17.42813907 5 24 27.48141635 25 27.81536917 27 26 2131214098 22.31314098 37 14.90312054 179012054 20 35246887 16.34685873 2848145625 29.81526917 23.3121408 180312054 17.24685873 2548341625 25.3121409 309031704 19.24685873 1920005873 30 2017 34312148 1890312054 30.48141425 32 81520937 34.39575504 31.492393345 20.428139076 32.48141625 17.13274782 31.59373504 33.59575504 0914609583 5.00 3 6.17 30.49239334 6:30 5470874 19.42813507 19.47813907 1.00 0.35 3148143625 0.19 3281526917 1.000 038 902456 29 23.84335259 2484335259 2584335259 26.84335259 21 30 27.34261463 23 79.34261463 30.34245463] 31 3800232827 3300232827 40.00232827 41.00232827 " 32 24.34952213 2534952211 2634953211 2734952211 14 15040 1004086768 210407 3208086768 " 34 38.13800852 I'M 35 16.78565039 17 36 395186407 37 450970592 30.33800852 $7.78565039 40 51864076 400093 40.13400852 4113800852 1878565039 15 3134251463 42.00232827 2834952 23.0408676 42.13800852 30.78565033 21.90312054 2024685873 28.84335259 32.34261463 43.00232827 27.31214098 3 22.0012054 3 5005 021 630 5.00 5 033 29.84335259 5 33.34361463 5 5.00 021 5.00 $ 0.18 44.002328275 5.00 0.18 29.34952211 2404067 3034952233 5 500 021 1 2504086745 3.00 026 441380035 5005 8.13 0927074739 1 41.51864076 42.51864076 47.00070592 4809070592 43.5186407 4509070592 21.78545039 44.51864076 50.0007053 22.78565035 5.00 $ 0.30 45.558640765 300 3 0.13 0029442712 5.00 $ 011 074 Sheet High permanent earning ratio Low permanent earning ratio + Ready