Intrinsic value of KEYW Holding - KEYW

Previous Close

$5.31

  Intrinsic Value

$90.39

stock screener

  Rating & Target

str. buy

+999%

Previous close

$5.31

 
Intrinsic value

$90.39

 
Up/down potential

+999%

 
Rating

str. buy

*Intrinsic value change (in %) minus stock price change (in %) in the past 12 months.

We calculate the intrinsic value of KEYW stock by summing up the current values of future distributable cash flows generated by the company and dividing the sum by the number of outstanding shares. As such, the intrinsic value calculation depends entirely on projections. The more accurate your projections of the company's performance are - the more reliable is the intrinsic value calculation result. Please make sure to check the stock valuation input data below and adjust it if necessary. The quality of the output (intrinsic valuation result) is only as good as the quality of the input. See also DISCLAIMERS.

STOCK VALUATION INPUT DATA

Revenue (in 2016), $M
Initial revenue growth rate, %
Terminal revenue growth rate, %
Revenue decline factor
Initial discount rate, %
Discount rate multiplier
Variable cost ratio, %
Fixed operating expenses, $M
Interest rate on debt, %
Effective corporate tax rate, %
Production assets / Revenue, %
Life of production assets, yrs
Working capital / Revenue, %
Revenue / Adjusted assets
Adjusted equity ratio
Cash flow adjustment, % of Revenue
Book value of equity, $M
Shares outstanding, mln
Market capitalization, $bln 0.3

 

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year
2016(a)
   2017
   2018
   2019
   2020
   2021
   2022
   2023
   2024
   2025
   2026
   2027
   2028
   2029
   2030
   2031
   2032
   2033
   2034
   2035
   2036
   2037
   2038
   2039
   2040
   2041
   2042
   2043
   2044
   2045
   2046

INCOME STATEMENT

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Revenue growth rate, %
  -3.36
  60.00
  54.50
  49.55
  45.10
  41.09
  37.48
  34.23
  31.31
  28.68
  26.31
  24.18
  22.26
  20.53
  18.98
  17.58
  16.32
  15.19
  14.17
  13.26
  12.43
  11.69
  11.02
  10.42
  9.87
  9.39
  8.95
  8.55
  8.20
  7.88
  7.59
Revenue, $m
  288
  461
  712
  1,065
  1,545
  2,180
  2,996
  4,022
  5,281
  6,796
  8,583
  10,658
  13,031
  15,707
  18,688
  21,974
  25,561
  29,444
  33,617
  38,073
  42,805
  47,807
  53,075
  58,603
  64,390
  70,434
  76,737
  83,301
  90,130
  97,231
  104,611
Variable operating expenses, $m
 
  351
  526
  772
  1,107
  1,550
  2,120
  2,836
  3,715
  4,772
  6,020
  7,439
  9,095
  10,963
  13,043
  15,337
  17,840
  20,551
  23,463
  26,573
  29,876
  33,368
  37,044
  40,903
  44,942
  49,160
  53,559
  58,141
  62,907
  67,863
  73,014
Fixed operating expenses, $m
 
  46
  47
  48
  50
  51
  52
  53
  55
  56
  58
  59
  61
  62
  64
  65
  67
  68
  70
  72
  74
  76
  77
  79
  81
  83
  86
  88
  90
  92
  94
Total operating expenses, $m
  274
  397
  573
  820
  1,157
  1,601
  2,172
  2,889
  3,770
  4,828
  6,078
  7,498
  9,156
  11,025
  13,107
  15,402
  17,907
  20,619
  23,533
  26,645
  29,950
  33,444
  37,121
  40,982
  45,023
  49,243
  53,645
  58,229
  62,997
  67,955
  73,108
Operating income, $m
  14
  64
  139
  244
  388
  578
  824
  1,132
  1,511
  1,967
  2,506
  3,160
  3,875
  4,682
  5,581
  6,572
  7,654
  8,825
  10,083
  11,428
  12,855
  14,364
  15,953
  17,621
  19,367
  21,191
  23,092
  25,073
  27,133
  29,276
  31,503
EBITDA, $m
  28
  96
  172
  280
  427
  621
  872
  1,187
  1,574
  2,040
  2,590
  3,229
  3,959
  4,783
  5,701
  6,713
  7,817
  9,013
  10,299
  11,671
  13,129
  14,670
  16,293
  17,997
  19,780
  21,642
  23,584
  25,606
  27,711
  29,899
  32,173
Interest expense (income), $m
  4
  5
  9
  16
  25
  37
  53
  74
  101
  133
  172
  218
  272
  333
  402
  478
  563
  655
  755
  863
  978
  1,099
  1,228
  1,364
  1,506
  1,655
  1,811
  1,973
  2,142
  2,318
  2,501
Earnings before tax, $m
  4
  59
  130
  228
  363
  541
  770
  1,058
  1,410
  1,834
  2,334
  2,942
  3,604
  4,349
  5,179
  6,093
  7,091
  8,169
  9,328
  10,565
  11,878
  13,265
  14,725
  16,257
  17,861
  19,536
  21,282
  23,100
  24,991
  26,958
  29,002
Tax expense, $m
  2
  16
  35
  62
  98
  146
  208
  286
  381
  495
  630
  794
  973
  1,174
  1,398
  1,645
  1,914
  2,206
  2,519
  2,852
  3,207
  3,582
  3,976
  4,390
  4,822
  5,275
  5,746
  6,237
  6,748
  7,279
  7,831
Net income, $m
  -26
  43
  95
  167
  265
  395
  562
  772
  1,030
  1,339
  1,704
  2,148
  2,631
  3,175
  3,781
  4,448
  5,176
  5,964
  6,810
  7,712
  8,671
  9,683
  10,749
  11,868
  13,039
  14,261
  15,536
  16,863
  18,244
  19,679
  21,171

BALANCE SHEET

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Cash and short-term investments, $m
  42
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
Total assets, $m
  445
  644
  996
  1,489
  2,161
  3,048
  4,191
  5,625
  7,386
  9,504
  12,005
  14,907
  18,225
  21,967
  26,137
  30,732
  35,749
  41,180
  47,016
  53,248
  59,867
  66,863
  74,231
  81,963
  90,056
  98,510
  107,325
  116,505
  126,056
  135,988
  146,310
Adjusted assets (=assets-cash), $m
  403
  644
  996
  1,489
  2,161
  3,048
  4,191
  5,625
  7,386
  9,504
  12,005
  14,907
  18,225
  21,967
  26,137
  30,732
  35,749
  41,180
  47,016
  53,248
  59,867
  66,863
  74,231
  81,963
  90,056
  98,510
  107,325
  116,505
  126,056
  135,988
  146,310
Revenue / Adjusted assets
  0.715
  0.716
  0.715
  0.715
  0.715
  0.715
  0.715
  0.715
  0.715
  0.715
  0.715
  0.715
  0.715
  0.715
  0.715
  0.715
  0.715
  0.715
  0.715
  0.715
  0.715
  0.715
  0.715
  0.715
  0.715
  0.715
  0.715
  0.715
  0.715
  0.715
  0.715
Average production assets, $m
  45
  71
  110
  165
  239
  338
  464
  623
  819
  1,053
  1,330
  1,652
  2,020
  2,435
  2,897
  3,406
  3,962
  4,564
  5,211
  5,901
  6,635
  7,410
  8,227
  9,084
  9,980
  10,917
  11,894
  12,912
  13,970
  15,071
  16,215
Working capital, $m
  68
  41
  64
  96
  139
  196
  270
  362
  475
  612
  772
  959
  1,173
  1,414
  1,682
  1,978
  2,300
  2,650
  3,025
  3,427
  3,852
  4,303
  4,777
  5,274
  5,795
  6,339
  6,906
  7,497
  8,112
  8,751
  9,415
Total debt, $m
  132
  259
  444
  703
  1,056
  1,523
  2,124
  2,879
  3,805
  4,919
  6,234
  7,761
  9,506
  11,475
  13,668
  16,085
  18,724
  21,581
  24,651
  27,929
  31,410
  35,090
  38,965
  43,032
  47,289
  51,736
  56,373
  61,202
  66,226
  71,449
  76,879
Total liabilities, $m
  213
  339
  524
  783
  1,136
  1,603
  2,204
  2,959
  3,885
  4,999
  6,314
  7,841
  9,586
  11,555
  13,748
  16,165
  18,804
  21,661
  24,731
  28,009
  31,490
  35,170
  39,045
  43,112
  47,369
  51,816
  56,453
  61,282
  66,306
  71,529
  76,959
Total equity, $m
  233
  305
  472
  706
  1,024
  1,445
  1,986
  2,666
  3,501
  4,505
  5,690
  7,066
  8,639
  10,413
  12,389
  14,567
  16,945
  19,519
  22,286
  25,240
  28,377
  31,693
  35,185
  38,850
  42,687
  46,694
  50,872
  55,223
  59,751
  64,458
  69,351
Total liabilities and equity, $m
  446
  644
  996
  1,489
  2,160
  3,048
  4,190
  5,625
  7,386
  9,504
  12,004
  14,907
  18,225
  21,968
  26,137
  30,732
  35,749
  41,180
  47,017
  53,249
  59,867
  66,863
  74,230
  81,962
  90,056
  98,510
  107,325
  116,505
  126,057
  135,987
  146,310
Debt-to-equity ratio
  0.567
  0.850
  0.940
  1.000
  1.030
  1.050
  1.070
  1.080
  1.090
  1.090
  1.100
  1.100
  1.100
  1.100
  1.100
  1.100
  1.100
  1.110
  1.110
  1.110
  1.110
  1.110
  1.110
  1.110
  1.110
  1.110
  1.110
  1.110
  1.110
  1.110
  1.110
Adjusted equity ratio
  0.474
  0.474
  0.474
  0.474
  0.474
  0.474
  0.474
  0.474
  0.474
  0.474
  0.474
  0.474
  0.474
  0.474
  0.474
  0.474
  0.474
  0.474
  0.474
  0.474
  0.474
  0.474
  0.474
  0.474
  0.474
  0.474
  0.474
  0.474
  0.474
  0.474
  0.474

CASH FLOW

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Net income, $m
  -26
  43
  95
  167
  265
  395
  562
  772
  1,030
  1,339
  1,704
  2,148
  2,631
  3,175
  3,781
  4,448
  5,176
  5,964
  6,810
  7,712
  8,671
  9,683
  10,749
  11,868
  13,039
  14,261
  15,536
  16,863
  18,244
  19,679
  21,171
Depreciation, amort., depletion, $m
  14
  32
  34
  36
  39
  43
  48
  55
  63
  73
  84
  68
  83
  101
  120
  141
  164
  189
  215
  244
  274
  306
  340
  375
  412
  451
  491
  534
  577
  623
  670
Funds from operations, $m
  39
  75
  128
  203
  304
  438
  611
  827
  1,093
  1,411
  1,788
  2,216
  2,714
  3,276
  3,901
  4,589
  5,340
  6,152
  7,025
  7,956
  8,945
  9,990
  11,089
  12,243
  13,451
  14,712
  16,027
  17,396
  18,821
  20,302
  21,841
Change in working capital, $m
  16
  16
  23
  32
  43
  57
  74
  92
  113
  136
  161
  187
  214
  241
  268
  296
  323
  349
  376
  401
  426
  450
  474
  498
  521
  544
  567
  591
  615
  639
  664
Cash from operations, $m
  23
  60
  106
  171
  261
  381
  537
  735
  979
  1,275
  1,627
  2,029
  2,501
  3,035
  3,632
  4,293
  5,017
  5,803
  6,649
  7,555
  8,519
  9,539
  10,615
  11,746
  12,930
  14,168
  15,460
  16,806
  18,206
  19,663
  21,177
Maintenance CAPEX, $m
  0
  -2
  -3
  -5
  -7
  -10
  -14
  -19
  -26
  -34
  -44
  -55
  -68
  -83
  -101
  -120
  -141
  -164
  -189
  -215
  -244
  -274
  -306
  -340
  -375
  -412
  -451
  -491
  -534
  -577
  -623
New CAPEX, $m
  -18
  -27
  -39
  -55
  -74
  -98
  -127
  -159
  -195
  -235
  -277
  -322
  -368
  -415
  -462
  -509
  -556
  -602
  -647
  -691
  -734
  -775
  -816
  -857
  -897
  -937
  -977
  -1,017
  -1,059
  -1,101
  -1,144
Cash from investing activities, $m
  -5
  -29
  -42
  -60
  -81
  -108
  -141
  -178
  -221
  -269
  -321
  -377
  -436
  -498
  -563
  -629
  -697
  -766
  -836
  -906
  -978
  -1,049
  -1,122
  -1,197
  -1,272
  -1,349
  -1,428
  -1,508
  -1,593
  -1,678
  -1,767
Free cash flow, $m
  18
  31
  64
  112
  180
  273
  397
  557
  758
  1,007
  1,306
  1,653
  2,065
  2,537
  3,070
  3,664
  4,320
  5,037
  5,814
  6,649
  7,542
  8,490
  9,493
  10,549
  11,658
  12,819
  14,032
  15,297
  16,614
  17,985
  19,410
Issuance/(repayment) of debt, $m
  0
  127
  185
  260
  353
  467
  601
  755
  926
  1,114
  1,315
  1,527
  1,745
  1,968
  2,193
  2,417
  2,639
  2,857
  3,070
  3,278
  3,481
  3,680
  3,875
  4,067
  4,257
  4,447
  4,637
  4,829
  5,024
  5,224
  5,429
Issuance/(repurchase) of shares, $m
  2
  71
  72
  67
  53
  26
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
Cash from financing (excl. dividends), $m  
  2
  198
  257
  327
  406
  493
  601
  755
  926
  1,114
  1,315
  1,527
  1,745
  1,968
  2,193
  2,417
  2,639
  2,857
  3,070
  3,278
  3,481
  3,680
  3,875
  4,067
  4,257
  4,447
  4,637
  4,829
  5,024
  5,224
  5,429
Total cash flow (excl. dividends), $m
  21
  229
  320
  438
  586
  765
  998
  1,311
  1,685
  2,121
  2,621
  3,179
  3,810
  4,505
  5,263
  6,081
  6,959
  7,894
  8,884
  9,927
  11,023
  12,170
  13,368
  14,616
  15,915
  17,265
  18,668
  20,125
  21,638
  23,209
  24,840
Retained Cash Flow (-), $m
  19
  -114
  -166
  -234
  -318
  -421
  -542
  -680
  -835
  -1,004
  -1,185
  -1,376
  -1,573
  -1,774
  -1,976
  -2,178
  -2,378
  -2,574
  -2,766
  -2,954
  -3,137
  -3,316
  -3,492
  -3,665
  -3,836
  -4,007
  -4,178
  -4,351
  -4,527
  -4,707
  -4,893
Prev. year cash balance distribution, $m
 
  42
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
Cash flow adjustment, $m
 
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
Cash available for distribution, $m
 
  157
  154
  204
  268
  345
  456
  631
  850
  1,117
  1,436
  1,803
  2,237
  2,731
  3,286
  3,903
  4,581
  5,320
  6,117
  6,973
  7,886
  8,854
  9,876
  10,951
  12,079
  13,258
  14,490
  15,774
  17,111
  18,501
  19,947
Discount rate, %
 
  7.00
  7.35
  7.72
  8.10
  8.51
  8.93
  9.38
  9.85
  10.34
  10.86
  11.40
  11.97
  12.57
  13.20
  13.86
  14.55
  15.28
  16.04
  16.85
  17.69
  18.57
  19.50
  20.48
  21.50
  22.58
  23.70
  24.89
  26.13
  27.44
  28.81
PV of cash for distribution, $m
 
  146
  134
  164
  196
  229
  273
  337
  401
  461
  512
  550
  576
  586
  579
  557
  521
  474
  420
  362
  303
  247
  196
  151
  113
  82
  57
  39
  26
  16
  10
Current shareholders' claim on cash, %
  100
  75.3
  62.3
  55.4
  52.0
  50.8
  50.8
  50.8
  50.8
  50.8
  50.8
  50.8
  50.8
  50.8
  50.8
  50.8
  50.8
  50.8
  50.8
  50.8
  50.8
  50.8
  50.8
  50.8
  50.8
  50.8
  50.8
  50.8
  50.8
  50.8
  50.8

The KeyW Holding Corporation is a holding company. The Company is a provider of engineering and technology solutions to support the collection, processing, analysis and dissemination of information across the full spectrum of the Intelligence, cyber and counterterrorism communities missions. It operates through Government Solutions segment. Its solutions are designed to meet the needs of agile intelligence and the United States government national security priorities through a range of cyber operations and training, geospatial intelligence, cloud and data analytics, engineering, and intelligence analysis and operations offerings. Its Intelligence Surveillance and Reconnaissance solution suite is deployed from a sensor delivery platform. It includes products, including electro-optical, hyperspectral and synthetic aperture radar sensors, and other products that it manufactures and integrates with hardware and software to meet evolving intelligence mission requirements.

FINANCIAL RATIOS  of  KEYW Holding (KEYW)

Valuation Ratios
P/E Ratio -8.4
Price to Sales 0.8
Price to Book 0.9
Price to Tangible Book
Price to Cash Flow 9.5
Price to Free Cash Flow 43.5
Growth Rates
Sales Growth Rate -3.4%
Sales - 3 Yr. Growth Rate %
EPS Growth Rate %
EPS - 3 Yr. Growth Rate %
Capital Spending Gr. Rate 28.6%
Cap. Spend. - 3 Yr. Gr. Rate 14.9%
Financial Strength
Quick Ratio NaN
Current Ratio 0.1
LT Debt to Equity 56.7%
Total Debt to Equity 56.7%
Interest Coverage 2
Management Effectiveness
Return On Assets -5.3%
Ret/ On Assets - 3 Yr. Avg. -8.4%
Return On Total Capital -7%
Ret/ On T. Cap. - 3 Yr. Avg. -8.4%
Return On Equity -10.7%
Return On Equity - 3 Yr. Avg. -12.3%
Asset Turnover 0.6
Profitability Ratios
Gross Margin 31.6%
Gross Margin - 3 Yr. Avg. 30.9%
EBITDA Margin 7.6%
EBITDA Margin - 3 Yr. Avg. 9.7%
Operating Margin 4.9%
Oper. Margin - 3 Yr. Avg. 5.6%
Pre-Tax Margin 1.4%
Pre-Tax Margin - 3 Yr. Avg. 2.3%
Net Profit Margin -9%
Net Profit Margin - 3 Yr. Avg. -11.3%
Effective Tax Rate 50%
Eff/ Tax Rate - 3 Yr. Avg. 226.7%
Payout Ratio 0%

KEYW stock valuation input parameters

Revenue. Company's revenue (or sales) is always the starting point of any cash flow forecast. In the KEYW stock intrinsic value calculation we used $288 million for the last fiscal year's total revenue generated by KEYW Holding. The default revenue input number comes from 2016 income statement of KEYW Holding. You may change it if you feel that it should be adjusted for some unusual circumstances that are not expected to be repeated in the future or if you already know (from interim financial statements, for example) that this year's revenue is going to be quite different.

Revenue growth rate. Forecasted future revenue growth rate is the most important input parameter for the intrinsic value calculation. Unlike other input parameters that are reasonably expected to be in line with their historic averages or their historic trends, the revenue growth rate by and large is a wild card: nobody really knows what the company's revenue will be in the future. Of course, the level of unpredictability is different for different industries (utility companies being the most predictable and, thus, less risky).
    We use three input parameters to forecast the revenue growth rate in our KEYW stock valuation model: a) initial revenue growth rate of 60% whose default value is the revenue growth rate in the most recent quarter compared to the quarterly revenue a year ago; b) terminal revenue growth rate of 5% whose default value is chosen to be close to the average nominal (i.e. not adjusted for inflation) GDP growth rate; and c) revenue decline factor of 0.9, which stipulates that revenue growth rate in each forecasted year will be equal to the difference of the revenue growth rate in the preceding year and the terminal revenue growth rate multiplied by this revenue decline factor (with the passage of time the revenue growth rate will be approaching the terminal revenue growth rate, but not quite reaching it - though the difference could be infinitesimally small).
    At the revenue decline factor of 1, the future revenue growth rate is forecasted to be constant and equal to the initial revenue growth rate. The smaller the revenue decline factor, the faster the revenue growth rate will approach the terminal revenue growth.

Discount rate. The discount rate is used for determining the present value of future cash flows: future cash flows are "discounted" as at normal conditions (that translate into positive expected return on investment) one dollar today is worth more than the same dollar in the future. Unlike all other valuation models, we use variable discount rate, i.e. it increases for each consecutive year. This is done to account for higher risk of cash flows coming in further in the future.
    The initial discount rate of 7%, whose default value for KEYW is calculated based on our internal credit rating of KEYW Holding, is applied to the cash flow expected to be received a year from now (well, actually, to be precise, in the financial year following the base year - the last year for which we have financial statements). For each consecutive year the discount rate is multiplied by the discount rate multiplier of 1.05, e.i. each year it increases by 5%. Feel free to change this number to correspond to your level of risk assessment of KEYW Holding.
    By the way, it is easy to set the discount rate to be constant (this would make comparison with other valuation models easier): just set the discount rate multiplier equal to 1 and chose the magnitude of the initial discount rate to your liking.

Variable cost ratio is the ratio of variable costs (i.e. costs that fluctuate with fluctuation of the volume of production) to the revenue expressed as a percentage. In the calculation of intrinsic value of KEYW stock the variable cost ratio is equal to 79.9%.

Fixed operating expenses is just that - expenses that are not dependant on the volume of production. They are set to $45 million in the base year in the intrinsic value calculation for KEYW stock. These expenses increase with the level of inflation in subsequent years.

Interest rate on debt is the average all-in rate of interest paid by the company on its debt. It is set at 3.5% for KEYW Holding.

Corporate tax rate of 27% is the nominal tax rate for KEYW Holding. In reality, companies find ways to pay much less taxes than that or not to pay them at all.

Cash flow adjustment could be used for any adjustment the investor deems necessary. Most commonly we use this field to account for stock options-related effects in excess of what is reported on the company's income statement. The cash flow adjustment is expressed as a percentage of the revenue, and in the current valuation of the KEYW stock is equal to 0%.

Production assets are the company's assets used for manufacturing products or provision of services. In the valuation model input table they are expressed as a percentage of revenue and for KEYW are equal to 15.5%.

Life of production assets of 24.2 years is the average useful life of capital assets used in KEYW Holding operations. It is used to calculate yearly capital expenditures needed to keep these assets in good order - we call it the maintenance CAPEX.

Working capital is the difference between the company's current assets and liabilities. In the model we use the ratio of working capital to revenue, which for KEYW is equal to 9%. A negative number means that the company is apt at using financial resources of its suppliers and customers; a large positive number, on the other hand, means that it either provides in-kind financing to others or is not good at managing its inventories.

Book value of equity - $233 million for KEYW Holding - is used in calculation of the "floor" for intrinsic valuation based on the discounted cash flow (DCF) method. Even if the prospects are very bad for a company, its assets could always be sold now for their current fair market value.

Shares outstanding of 49.79 million for KEYW Holding is needed to calculate the intrinsic value of one share.

Market capitalization is used here only for reference purposes and as a quick check that the share price and the number of shares outstanding numbers are correct - something especially to be cognizant about at stock splits. So, the market capitalization of KEYW Holding at the current share price and the inputted number of shares is $0.3 billion.

RELATED COMPANIES Price Int.Val. Rating
NOC Northrop Grumm 308.46 394.19  buy
LMT Lockheed Marti 317.79 124.24  str.sell
RTN Raytheon 188.65 243.69  buy
GD General Dynami 196.63 203.39  hold
KTOS Kratos Defense 10.72 4.04  str.sell
LLL L3 Technologie 193.97 123.15  sell
BA Boeing 291.84 74.43  str.sell

COMPANY NEWS

▶ Is It Too Late To Buy The KEYW Holding Corporation (KEYW)?   [Dec-07-17 10:43AM  Simply Wall St.]
▶ How Financially Strong Is The KEYW Holding Corporation (KEYW)?   [Nov-27-17 07:58PM  Simply Wall St.]
▶ Why KeyW Shares Got Demolished Today   [Nov-03-17 12:51PM  Motley Fool]
▶ KEYW reports 3Q loss   [Nov-02-17 06:45PM  Associated Press]
▶ KeyW Schedules Q3 2017 Financial Results Conference Call   [Oct-10-17 09:15AM  GlobeNewswire]
▶ KEYW reports 2Q loss   [Aug-09-17 10:39PM  Associated Press]
▶ KeyW Schedules Q2 2017 Financial Results Conference Call   [Jul-07-17 09:15AM  GlobeNewswire]
▶ KeyW Wins Aviation Collection Services Contract   [Jun-23-17 09:15AM  GlobeNewswire]
▶ KeyW Achieves ISO 9001:2015 Quality Certification   [May-17-17 02:00PM  GlobeNewswire]
▶ KeyW Announces Changes to Executive Leadership Team   [May-10-17 04:05PM  GlobeNewswire]
▶ KEYW reports 1Q loss   [May-03-17 07:45PM  Associated Press]
▶ KeyW Completes Acquisition of Sotera Defense Solutions   [Apr-04-17 04:15PM  GlobeNewswire]
▶ KeyW Launches Mobile Persistent Cyber Training Environment   [Mar-22-17 04:15PM  GlobeNewswire]
▶ KEYW reports 4Q loss   [Mar-08-17 06:14PM  Associated Press]
▶ [$$] KeyW to Buy Ares-Backed Sotera Defense   [06:08PM  at The Wall Street Journal]
▶ Why KEYW Holding Corp. Shares Plunged Today   [Jan-27-17 12:33PM  at Motley Fool]
▶ KeyW Announces Public Offering of Common Stock   [Jan-26-17 05:06PM  GlobeNewswire]
▶ Is KEYW Holding Corp. (KEYW) A Good Stock To Buy?   [Dec-12-16 11:17AM  at Insider Monkey]
Financial statements of KEYW
Valuation of Stocks

The paper VALUATION OF STOCKS: The Quest for Intrinsic Value provides a detailed description of our valuation model and discloses the calculation algorithm.

FREE DOWNLOAD
Follow us on:   twitter   twitter   twitter   twitter

VALUATION THEORY       ASSET ALLOCATION

About X-FIN       Site news       Privacy policy       Terms of use       FAQ

Copyright © X-FIN.com 2005-2017. All rigths reserved.