Company Name

3D Systems (NYSE: DDD)

3D Systems Corp
AB Inbev (ABI)
Abercrombie and Fitch (NYSE: ANF)
Aerovironment
Amazon.com, Inc. (NASDAQ:AMZN)
Amazon.com, Inc. (NASDAQ:AMZN)
Amazon.com, Inc. (NASDAQ:AMZN)
Apollo Hospitals Enterprise
Applied Materials
ARM Holdings plc (ARM)
ATVI
Aurizon Holding Limited (ASX:AZJ)
BHP Billiton
Cheesecake Factory (CAKE)
Chesapeake Energy
Clear Channel Outdoor Holdings (NYSE: CCO)
Commerzbank AG
Criteo
Dynegy (DYN)
E. ON
Fortinet Inc.
Garuda Indonesia
General Motors
Glentel
GrubHub
Home Depot
HTC Corp
Huishang Bank (Hong Kong)
Incyte
J. C. Penney Company, Inc. (NYSE:JCP)
J.C.Penny
Jazztel
Keurig Green Mountain, Inc. (NASDAQ:GMCR)
Kohl's Corporation
Las Vegas Sands (LVS)
Lions Gate Entertainment
Lululemon (LULU)
Lululemon Athletica inc. (LULU)
Medivation (MDVN
Michael Kors (KORS)
Moncler
Monster Beverage Corp.
Netflix
Netflix Inc.
Ocado Group
Pandora
Quest Diagnostics, Inc. (DGX)
RadioShack

Price
$
$
$

$
$
$
$
$

$
$
$
$
$
$
$

$
$

47.64
$47.64
108.66
37.22
$32.29
$292.24
$292.24
$292.24
929.05
$19.31
26.63
$20.79
$4.87
$69.51
43.91
$26.59
8.14
11.70
26.89
31.89
13.42
20.36
IDR456
$34.23
11.26
31.18
$77.71
164.00
3.52
$52.08
$8.86
$8.80
11.22
$108.47
54.75
74.68
25.72
$43.77
43.77
65.11
91.82
12.45
66.99
$328.55
328.55
3.18
22.62
57.18
1.47

Rosetta Stone
Samsung Electronics
SAP (DB:SAP)
Splunk Inc (SPLK)
Sun Pharmaceuticals(India)
Tata Motors Limited (BSE:500570)
Tesla Motor Inc.
Tesla Motors
Tesla Motors
Tesla Motors
Warrnambool Cheese And Butter Factory (ASX:WCB - Values in $US)
Woolworths
Wynn Resorts, Limited (WYNN)
Yelp
Yelp
Zumiez

$
$

11.47
1,346,000.00
54.84
46.50
623.9
427.5
$182.26
182.26
179.00
$182.26
7.56
$36.84
200.49
$54.22
52.13
28.28

DCf Model
HiGrowth
Simple FCFF Ginzu
fcffginzulmabda
FCFF2
FCFFGINZU
FCFF Simple
FCFF3
HiGrowth
FCFE3
FCFF Ginzu
FCFFSt
FCFF Ginzu
FCFF Ginzu
FCFF Ginzu
FCFE (ginzu)
FCFF
FCFF (N)
Divginzu
FCFF3
FCFF3 (ginzu)
Stable / FCFE
FCFESt
FCFF3
FCFF5
FCFF2
FCFF
FCFF2
HiGrowth
FCFE2
FCFF3
HiGrowth
FCFFGen
FCFF2
FCFF Gen
FCFFGen
FCFF Ginzu
FCFESt
FCFF Simple Ginzu
HiGrowth
FCFF Ginzu
FCFF3 (ginzu)
FCFF3
FCFF2
FCFF Ginzu
FCFFSimpleGinzu
FCFF2
FCFF2
FCFFSt
FCFFGinzu

$
$
$

$
$

$
$

$
$

$
$
$
$

DCf Value
32.22
$23.58
102.48
39.95
$33.69
$305.16
$177.06
$349.49
740.45
$16.23
7.98
$20.35
5.35
$63.37
62.58
$31.38
7.09
19.75
43.20
25.01
16.04
14.00
IDR663
$35.07
20.80
21.25
$81.60
189.28
5.5
$53.15
$6.91
$0.00
8.01
$92.89
60.42
70.66
27.78
$57.19
67.42
79.89
104.83
8.64
65.01
$258.08
275.46
2.29
24.08
104.12
1.67

Multiple used
P/E
EV/Sales
P/E
EV/Sales
VS
EV/Sales
EV/Sales
TEV/Rev
EV/Sales
EV/Sales
PE
EV/Sales
TEV/Rev
EV/Invested Capital
P/E
EV/EBITDA
V/BV of Cap
P/BV
Other
EV/Sales
EV / EBITDA
EV/EBITDA
EV/EBITDA
EV/Sales
EV / EBITDA
EV / EBITDA
EV/Sales
EV/Sales
P/B
P/Sales
VS
EV_Sales
EV_Sales
PE
PE
EV/EBITDA
Other
Forward PE
PE
Median Sector EV/Sales
P/S
EV/Sales
P/E
EV/Sales
P/E
EV/Sales
EV / Sales
PE
EV/EBITDA

Relative Value
23.93
$35.74
$
86.07
$
36.02
$10.38
$338.27
$108.93
205.03
757.85
$14.36

8.47
$15.72
4.55
$42.55
$
53.39
$77.26
$
12.99
29.76
36.05
$
13.52
13.42
$
13.00
IDR649
$35.86
$

$
$
$
$

10.16
$79.05
176.34
3.28
$71.05
5.93
$0.26
8.48
75.35
$76.95
62.17
31.08
61.98
126.79
60.8
107.55
7.54
47.56
$328.82
153.06
2.04
41.71
72.58
4.422

FCFF2
FCFF3
FCFF2
FCFF3
FCFF2
FCFF Ginzu
Higrowth
FCFF2
HiGrowth
FCFE2
FCFF2
FCFF3
FCFF Simple
FCFF2
Money losing / Adjusted FCFF
FCFF3

$
$

7.38
2,023,211.00
69.56
32.50
523.75
583.90
$122.35
167.59
154.00
$132.16
8.35
$42.27
292.39
$44.17
8.72
30.64

EV / EBITDA
EV/EBITDA
EV/Sales
VS
P/E
EV/Sales
EV/Invested Capital
VS
EV/Sales
EV/Sales
P/E
EV_Sales
P/E
EV_Users
EV / EBITDA
EV / EBITDA

$
$

7.89
3,921,212.00
46.25
37.70
653.75
645.93
$369.76
(4.45)
106.00
$169.01
7.69
$30.21
354.84
$53.68
20.29
34.50

Option Value Recommendation % Under or over % Under or Over: Relative

Sell
47.86%
99.08%
102.05%
33.31%
SELL
Sell
6.03%
26.25%
Buy
-6.83%
3.33%
Sell
-4.16%
211.08%
Buy
-4.23%
-13.61%
Sell
65.05%
168.28%
-16.38%
42.54%
Buy
Sell
25.47%
22.59%
Sell
18.96%
34.44%
Sell
233.71%
214.40%
2.16%
32.25%
Sell
-8.97%
7.03%
Buy
Sell
9.68%
63.36%
Buy
-29.83%
-17.76%
Buy
-15.26%
-65.58%
$
3.95
Buy
14.81%
-37.34%
Buy
-40.76%
-60.69%
Buy
-37.75%
-25.41%
Sell
27.51%
135.87%
Buy
-16.33%
0.00%
Sell
45.43%
56.62%
Buy
-31.22%
-29.74%
Hold
-2.40%
-4.55%
Buy
-45.87%
100.00%
Sell
46.73%
206.89%
Buy
-4.77%
-1.70%
Buy
-13.36%
-7.00%
Buy
-36.00%
7.32%
Buy
-2.01%
-26.70%
28.22%
49.41%
13.58
Sell
$6.64
Sell
100.00%
3284.62%
Sell
40.07%
32.33%
16.77%
43.95%
Sell
Buy
-9.38%
-28.85%
Sell
5.69%
20.12%
Buy
-7.42%
-17.25%
Buy
-23.47%
-29.38%
Buy
-35.08%
-65.48%
Buy
-18.50%
7.09%
Buy
-12.41%
-14.63%
Sell
44.10%
65.12%
Sell
3.05%
40.84%
Sell
27.31%
-0.08%
Sell
19.27%
114.65%
Sell
38.86%
55.88%
Buy
-6.06%
-45.77%
Buy
-45.08%
-21.22%
4.03
Buy
-11.98%
-66.76%

$10.18

Sell
Buy
Buy
Sell
Sell
Buy
Sell
Sell
Sell
Sell
Buy
Sell
Buy
Sell
Sell
Buy

55.42%
-33.47%
-21.16%
43.08%
19.12%
-26.79%
48.96%
8.75%
16.23%
37.91%
-9.46%
-12.85%
-31.43%
22.75%
497.82%
-7.70%

45.37%
-65.67%
18.57%
23.34%
-4.57%
-33.82%
-50.71%
100.00%
68.87%
7.84%
-1.72%
21.95%
-43.50%
1.01%
156.92%
-18.03%