Graham-Dodd Stock Screener

Intrinsic value =
           x (Book value - Goodwill)
           + (Net income-Dividends) / %
           + (Dividends) / %

Margin of safety ≥ %

 
2016 backtesting*:  +39.2%

*average 2016 performance of 394 stocks that at the beginning of 2016 had the parameters you selected.

Only on this site!

Use value-price divergence and intrinsic value to find stocks that are expected to outperform the market by a wide margin. There is instant backtesting on 2016 results.

STOCK SCREENER

STOCK SCREENING RESULTS
Stocks Listed in the USA

Ticker Company name Equity
$ mln
Goodwill
$ mln
Net
Income
$ mln
Divid.
$ mln
No. of
shares
mln
Stock
price
$
Intrinsic
value
$
Mrgn of
safety
%
X-FIN
Intrinsic
value
Potential
%
Rating
AEY ADDvantage Technologies G 40 2 0 0 10 1.35 3.67 172 0.55 -59% str.sell
AP Ampco-Pittsburgh Corporat 159 11 -12 2 12 3.54 7.84 122 24.57 +594% str.buy
AR Antero Resources Corporat 7666 0 -398 0 309 8.39 18.38 119 6.21 -26% sell
ATV Acorn International, Inc. 87 0 12 0 3 27.20 54.85 102 8.12 -70% str.sell
AUO AU Optronics Corp 6588 64 1363 181 962 3.68 14.81 302 79.52 +2,061% str.buy
AVH Avianca Holdings S.A. 1416 427 82 26 125 4.13 12.22 196 17.95 +335% str.buy
BBBY Bed Bath & Beyond Inc. 11344 1909 0 81 137 13.70 71.69 423 85.64 +525% str.buy
BCEI Bonanza Creek Energy, Inc 864 0 168 0 21 21.83 82.88 280 10.51 -52% str.sell
BH Biglari Holdings Inc. 570 68 19 0 2 137.61 288.68 110 60.72 -56% str.sell
BORN China New Borun Corporati 309 19 27 0 26 0.84 16.52 1869 13.72 +1,535% str.buy
BRS Bristow Group Inc 1176 20 -196 2 36 1.24 5.20 319 8.07 +551% str.buy
BTI British American Tobacco 82168 159169 50720 4682 2294 40.54 87.20 115 225.78 +457% str.buy
CAI CAI International, Inc. 701 22 79 0 19 22.19 57.40 159 53.94 +143% str.buy
CEO CNOOC Limited 57433 2278 3730 2486 10 175.51 8,322.24 4642 32,477.73 +18,405% str.buy
CGA China Green Agriculture, 393 28 -7 0 40 0.53 8.34 1463 5.76 +978% str.buy
CHAP Chaparral Energy, Inc. 885 0 33 0 46 5.36 22.60 322 4.76 -11% hold
CHS Chico's FAS, Inc. 656 136 101 43 126 4.23 9.86 133 8.98 +112% str.buy
CLD Cloud Peak Energy Inc 1008 2 -7 0 76 0.19 12.81 6751 3.32 +1,674% str.buy
CLF Cleveland-Cliffs Inc. 424 0 1128 0 290 9.30 20.90 125 257.87 +2,673% str.buy
CLW Clearwater Paper Corporat 575 277 97 0 16 20.22 47.57 135 45.14 +123% str.buy
CMRE Costamare Inc. 1357 0 67 49 113 4.90 17.08 249 2.99 -39% sell
CNX CNX Resources Corporation 4330 900 797 0 199 10.32 37.35 262 4.32 -58% str.sell
CPE Callon Petroleum Company 2445 0 300 0 228 7.46 17.28 132 2.68 -64% str.sell
CPLG CorePoint Lodging Inc. 825 0 152 0 60 10.50 26.57 153 3.46 -67% str.sell
CURO CURO Group Holdings Corp. 7 178 49 182 46 9.68 21.39 121 12.90 +33% buy
CYD China Yuchai Internationa 1262 34 144 36 41 15.94 52.08 227 337.91 +2,020% str.buy
DAC Danaos Corporation 691 0 -33 0 213 0.88 2.47 180 3.22 +266% str.buy
DCIX Performance Shipping Inc. 131 0 4 0 14 1.20 10.44 770 2.26 +88% str.buy
DNR Denbury Resources Inc. 1142 0 323 0 460 1.90 5.99 215 5.18 +173% str.buy
DQ DAQO New Energy Corp. 392 0 93 0 13 31.45 66.62 112 684.70 +2,077% str.buy
EGO Eldorado Gold Corporation 3644 93 -10 11 159 4.62 22.39 385 5.59 +21% buy
ERA Era Group, Inc. 463 1 14 0 22 11.40 24.41 114 5.30 -53% str.sell
ESV ENSCO plc 8091 0 -640 18 437 4.23 11.39 169 4.63 +9% hold
EVC Entravision Communication 349 348 176 15 89 3.34 10.76 222 40.50 +1,113% str.buy
EXPR Express, Inc. 648 198 19 0 69 3.93 7.95 102 13.75 +250% str.buy
F Ford Motor Company 35932 0 3677 2905 3979 8.54 17.30 103 11.61 +36% buy
FEDU Four Seasons Education (C 103 0 7 19 50 1.92 4.67 143 81.41 +4,140% str.buy
FRAN Francesca's Holdings 159 88 0 0 36 0.68 1.96 188 17.03 +2,400% str.buy
FTSI FTS International, Inc. 107 30 682 0 110 9.36 31.68 239 32.43 +247% str.buy
GASS StealthGas, Inc. 573 0 -1 0 40 3.49 14.25 308 3.60 +3% hold
GLOP GasLog Partners LP 1180 0 116 118 46 22.30 50.68 127 12.93 -42% sell
GNK Genco Shipping & Trading 1053 0 -33 0 42 7.77 21.32 174 6.32 -19% hold
GT The Goodyear Tire & Rubbe 4864 705 708 138 232 17.40 36.10 107 35.87 +106% str.buy
GURE Gulf Resources, Inc. 280 96 0 0 47 1.06 3.93 273 5.57 +428% str.buy
HCHC HC2 Holdings, Inc. 88 391 162 2 45 2.61 11.50 340 7.28 +179% str.buy
HK Halcon Resources Corporat 1197 0 536 0 160 1.29 24.19 1775 1.87 +45% buy
HMC Honda Motor Company, Ltd. 69395 6486 9266 1524 1760 27.28 66.39 143 20.68 -24% sell
HOS Hornbeck Offshore Service 1308 0 -119 0 38 1.37 18.91 1281 8.67 +533% str.buy
IRS IRSA Inversiones Y Repres 1295 426 737 48 58 11.93 82.85 594 12.85 +8% hold
JE Just Energy Group, Inc. 179 311 394 67 150 3.41 14.53 326 7.76 +128% str.buy
JP Jupai Holdings Limited 275 51 62 17 33 3.86 18.74 386 771.33 +19,883% str.buy
KBSF KBS Fashion Group Limited 64 28 0 0 2 3.85 16.16 320 8.23 +114% str.buy
KEN Kenon Holdings Ltd. 983 2 237 0 54 19.70 40.23 104 4.56 -77% str.sell
KEP Korea Electric Power Corp 67250 1116 1352 1272 1284 13.76 61.73 349 12.88 -6% hold
KGJI Kingold Jewelry Inc. 305 7 0 0 66 0.86 4.51 426 29.93 +3,393% str.buy
KODK Eastman Kodak Company 57 118 94 0 43 2.94 9.57 226 19.25 +555% str.buy
LONE Lonestar Resources US Inc 223 0 19 0 25 4.21 12.90 206 81.62 +1,839% str.buy
LPG Dorian LPG Ltd. 959 0 -20 0 55 5.92 15.57 163 4.35 -27% sell
LPI Laredo Petroleum, Inc. 1174 0 325 0 234 3.11 11.97 285 10.46 +236% str.buy
LPL LG Display Co., Ltd. 13485 856 1691 168 716 8.94 30.64 243 154.16 +1,624% str.buy
MN Manning & Napier, Inc. 160 5 4 6 15 2.22 13.37 502 47.46 +2,038% str.buy
MPO MIDSTATES PETROLEUM COMPA 542 0 50 0 25 10.44 31.30 200 5.35 -49% sell
MR Montage Resources Corpora 572 0 9 0 1 16.13 459.08 2746 375.28 +2,227% str.buy
MT ArcelorMittal 42086 5728 5149 220 1009 20.75 62.62 202 24.73 +19% hold
MU Micron Technology, Inc. 32294 1559 14135 0 1121 41.62 90.45 117 329.12 +691% str.buy
NGG National Grid Transco, PL 26265 8847 10872 6258 682 58.20 151.11 160 20.19 -65% str.sell
NHTC Natural Health Trends Cor 91 2 24 17 11 12.73 25.84 103 119.69 +840% str.buy
NNA Navios Maritime Acquisiti 462 2 -79 32 13 6.19 16.92 173 23.51 +280% str.buy
NNBR NN, Inc. 486 692 163 8 42 7.65 15.41 101 17.90 +134% str.buy
NVFY Nova Lifestyle, Inc 68 4 4 0 28 0.76 3.04 302 2.30 +204% str.buy
OSN Ossen Innovation Co., Ltd 102 4 5 0 7 1.88 18.64 890 3.73 +98% str.buy
PDLI PDL BioPharma, Inc. 846 216 111 0 146 3.59 8.12 126 23.96 +567% str.buy
PEIX Pacific Ethanol, Inc. 356 3 -35 0 46 1.05 3.89 270 1.93 +84% str.buy
PHII PHI, Inc. 613 78 8 0 16 1.35 36.35 2592 8.45 +526% str.buy
PRPH ProPhase Labs, Inc. 32 0 41 0 12 3.20 20.52 541 0.69 -78% str.sell
PVAC Penn Virginia Corporation 447 0 225 0 15 51.51 104.07 102 1,779.43 +3,355% str.buy
REGI Renewable Energy Group, I 765 30 292 0 37 22.38 58.76 163 4.92 -78% str.sell
SCHN Schnitzer Steel Industrie 666 172 156 21 27 23.70 51.02 115 136.50 +476% str.buy
SEAC SeaChange International, 86 27 13 0 36 1.37 3.42 149 0.41 -70% str.sell
SGMA SigmaTron International, 59 3 -3 0 4 2.88 9.69 237 3.29 +14% hold
SIGA SIGA Technologies Inc. 103 1 422 0 81 5.76 27.33 374 47.94 +732% str.buy
SNDE Sundance Energy Australia 177 0 -22 0 7 2.75 9.75 255 6.46 +135% str.buy
SORL SORL Auto Parts, Inc. 173 15 27 0 19 2.99 15.18 408 23.99 +702% str.buy
STRT Strattec Security Corpora 162 0 12 2 4 29.45 62.00 111 10.83 -63% str.sell
TANH Tantech Holdings Ltd. 101 26 4 0 29 1.52 3.31 118 1.84 +21% buy
TLC Taiwan Liposome Company, 987 0 -29 0 32 5.83 26.29 351 7.71 +32% buy
TOPS TOP Ships Inc. 106 0 -13 0 23 0.85 1.76 107 1.14 +34% buy
TYHT Shineco, Inc. 72 2 8 0 23 1.10 4.81 337 4.07 +270% str.buy
UEPS Net 1 UEPS Technologies, 643 414 64 0 57 3.78 9.66 156 19.33 +411% str.buy
UNFI United Natural Foods, Inc 1846 556 166 0 51 13.03 41.72 220 6.35 -51% str.sell
USAP Universal Stainless & All 237 0 11 0 9 16.11 33.31 107 6.76 -58% str.sell
VOXX VOXX International Corpor 456 205 35 0 24 4.63 17.60 280 2.59 -44% sell
ZEUS Olympic Steel, Inc. 307 27 34 1 11 15.55 41.33 166 43.25 +178% str.buy
ZKIN ZK International Group Co 37 1 7 0 17 1.44 4.29 198 4.55 +216% str.buy

The complete list of 94 stocks matching your screening parameters:

AEY, AP, AR, ATV, AUO, AVH, BBBY, BCEI, BH, BORN, BRS, BTI, CAI, CEO, CGA, CHAP, CHS, CLD, CLF, CLW, CMRE, CNX, CPE, CPLG, CURO, CYD, DAC, DCIX, DNR, DQ, EGO, ERA, ESV, EVC, EXPR, F, FEDU, FRAN, FTSI, GASS, GLOP, GNK, GT, GURE, HCHC, HK, HMC, HOS, IRS, JE, JP, KBSF, KEN, KEP, KGJI, KODK, LONE, LPG, LPI, LPL, MN, MPO, MR, MT, MU, NGG, NHTC, NNA, NNBR, NVFY, OSN, PDLI, PEIX, PHII, PRPH, PVAC, REGI, SCHN, SEAC, SGMA, SIGA, SNDE, SORL, STRT, TANH, TLC, TOPS, TYHT, UEPS, UNFI, USAP, VOXX, ZEUS, ZKIN

You may copy and paste this list into YOUR PORTFOLIO.


About Graham-Dodd Stock Screener

Security Analysis is arguably the most important book on value investing. You might be surprised, but there is no valuation methodology in the book. Benjamin Graham and David Dodd did not provide any indication that they used a formula or a specific algorithm for determining intrinsic value of common stocks.

The book, quite appropriately, is named "Security Analysis", not "Security Valuation". In the sections related to common-stock investment, it contains description of a general approach to selecting stocks. There is also a good treatise on how to adjust the income statement and balance sheet and what factors to look at in a comparison valuation. But you will be looking in vain for a well defined valuation process. Nonetheless, Security Analysis is a great book. It clearly distinguishes investing from speculation, and arms the investor with general guiding principles of investing.

The stock screener presented here is not the one used by the founders of the security analysis, but the one developed by us using the general approach to security valuation they employed. The stock screener compares intrinsic value of a stock with its current market price. The difference between them is called the margin of safety.

Following the spirit of Benjamin Graham and David Dodd's teachings, we assume that intrinsic value (V*) of a stock is composed of the following three components (on a per share basis):

  • Tangible book value (TBV), which serves as a proxy for assets' replacement costs or assets' fair value.
  • Value attributed to retained earnings, which are defined as the difference between Net Income (NI) and Dividends (Div). The value of this component is calculated as the value of a perpetual bond with the coupon equal to the company's average yearly retained earnings, and the required rate of return for retained earnings (RRRre) of 20%.
  • Value attributed to dividends. The value of this component is calculated as the value of a perpetual bond with the coupon equal to the company's average yearly dividend (Div) and the required rate of return for dividends (RRRd) of 10%.

Thus, using the Graham and Dodd's approach to security selection we came up with the following very simplified formula for valuation of common stocks:

           V* = TBV + ((NI – Div) / RRRre) + (Div / RRRd)

CONTACT US      

About X-FIN       Privacy policy       Terms of use      

Copyright © X-FIN.com 2005-2019. All rigths reserved.