financial accounting

profilekai123
CVX.xlsx
Home>Business & Finance homework help>Accounting homework help>financial accounting

CVX

Date Adj Close** Previous close Return
10-May-21 84.14 83.43 0.85%
7-May-21 83.43 83.72 -0.35%
6-May-21 83.72 84.14 -0.50%
5-May-21 84.14 84.5 -0.43%
4-May-21 84.5 83.18 1.59%
3-May-21 83.18 84.89 -2.01%
30-Apr-21 84.89 85.97 -1.26%
29-Apr-21 85.97 87.18 -1.39%
28-Apr-21 87.18 87.45 -0.31%
27-Apr-21 87.45 88.12 -0.76%
26-Apr-21 88.12 88.19 -0.08%
23-Apr-21 88.19 91.16 -3.26%
22-Apr-21 91.16 92.05 -0.97%
21-Apr-21 92.05 89.18 3.22%
20-Apr-21 89.18 90.26 -1.20%
19-Apr-21 90.26 89.49 0.86%
16-Apr-21 89.49 91.98 -2.71%
15-Apr-21 91.98 88.55 3.87%
14-Apr-21 88.55 88.62 -0.08%
13-Apr-21 88.62 86.23 2.77%
12-Apr-21 86.23 85.96 0.31%
9-Apr-21 85.96 90.04 -4.53%
8-Apr-21 90.04 90.86 -0.90%
7-Apr-21 90.86 94.29 -3.64%
6-Apr-21 94.29 89.76 5.05%
5-Apr-21 89.76 84.59 6.11%
1-Apr-21 84.59 84.54 0.06%
31-Mar-21 84.54 83.11 1.72%
30-Mar-21 83.11 85.83 -3.17%
29-Mar-21 85.83 86.45 -0.72%
26-Mar-21 86.45 80.69 7.14%
25-Mar-21 80.69 78.39 2.93%
24-Mar-21 78.39 80.13 -2.17%
23-Mar-21 80.13 80.72 -0.73%
22-Mar-21 80.72 77.16 4.61%
19-Mar-21 77.16 69.14 11.60%
18-Mar-21 69.14 70.1 -1.37%
17-Mar-21 70.1 69.74 0.52%
16-Mar-21 69.74 69.71 0.04%
15-Mar-21 69.71 70.11 -0.57%
12-Mar-21 70.11 67.54 3.81%
11-Mar-21 67.54 66.86 1.02%
10-Mar-21 66.86 64.99 2.88%
9-Mar-21 64.99 67.55 -3.79%
8-Mar-21 67.55 68.94 -2.02%
5-Mar-21 68.94 70.52 -2.24%
4-Mar-21 70.52 71.33 -1.14%
3-Mar-21 71.33 68.87 3.57%
2-Mar-21 68.87 69.66 -1.13%
1-Mar-21 69.66 69.27 0.56%
26-Feb-21 69.27 70.83 -2.20%
25-Feb-21 70.83 71.43 -0.84%
24-Feb-21 71.43 70.89 0.76%
23-Feb-21 70.89 71.33 -0.62%
22-Feb-21 71.33 72.41 -1.49%
19-Feb-21 72.41 71.91 0.70%
18-Feb-21 71.91 73.1 -1.63%
17-Feb-21 73.1 71.7 1.95%
16-Feb-21 71.7 70.26 2.05%
12-Feb-21 70.26 70.65 -0.55%
11-Feb-21 70.65 69.18 2.12%
10-Feb-21 69.18 68.43 1.10%
9-Feb-21 68.43 69.97 -2.20%
8-Feb-21 69.97 69.87 0.14%
5-Feb-21 69.87 71.84 -2.74%
4-Feb-21 71.84 69.8 2.92%
3-Feb-21 69.8 69.77 0.04%
2-Feb-21 69.77 69.92 -0.21%
1-Feb-21 69.92 73.4 -4.74%
29-Jan-21 73.4 74.15 -1.01%
28-Jan-21 74.15 76 -2.43%
27-Jan-21 76 76.57 -0.74%
26-Jan-21 76.57 76.34 0.30%
25-Jan-21 76.34 74.19 2.90%
22-Jan-21 74.19 75.11 -1.22%
21-Jan-21 75.11 75.5 -0.52%
20-Jan-21 75.5 75.94 -0.58%
19-Jan-21 75.94 77.77 -2.35%
15-Jan-21 77.77 76.74 1.34%
14-Jan-21 76.74 79.62 -3.62%
13-Jan-21 79.62 79.96 -0.43%
12-Jan-21 79.96 80.84 -1.09%
11-Jan-21 80.84 80.73 0.14%
8-Jan-21 80.73 81.56 -1.02%
7-Jan-21 81.56 83.21 -1.98%
6-Jan-21 83.21 82.51 0.85%
5-Jan-21 82.51 82.39 0.15%
4-Jan-21 82.39 83.7 -1.57%
31-Dec-20 83.7 84.74 -1.23%
30-Dec-20 84.74 82.68 2.49%
29-Dec-20 82.68 82.42 0.32%
28-Dec-20 82.42 83.95 -1.82%
24-Dec-20 83.95 85.16 -1.42%
23-Dec-20 85.16 86.95 -2.06%
22-Dec-20 86.95 86.55 0.46%
21-Dec-20 86.55 86.04 0.59%
18-Dec-20 86.04 86.91 -1.00%
17-Dec-20 86.91 85.85 1.23%
16-Dec-20 85.85 85.96 -0.13%
15-Dec-20 85.96 83.15 3.38%
14-Dec-20 83.15 83.79 -0.76%
11-Dec-20 83.79 83.53 0.31%
10-Dec-20 83.53 82.85 0.82%
9-Dec-20 82.85 81.24 1.98%
8-Dec-20 81.24 80.41 1.03%
7-Dec-20 80.41 82.64 -2.70%
4-Dec-20 82.64 86.28 -4.22%
3-Dec-20 86.28 85.36 1.08%
2-Dec-20 85.36 87.21 -2.12%
1-Dec-20 87.21 86.34 1.01%
30-Nov-20 86.34 87.18 -0.96%
27-Nov-20 87.18 87.21 -0.03%
25-Nov-20 87.21 87.55 -0.39%
24-Nov-20 87.55 81.68 7.19%
23-Nov-20 81.68 83.52 -2.20%
20-Nov-20 83.52 84.64 -1.32%
19-Nov-20 84.64 85.15 -0.60%
18-Nov-20 85.15 84.64 0.60%
17-Nov-20 84.64 81.81 3.46%
16-Nov-20 81.81 81.65 0.20%
13-Nov-20 81.65 79.26 3.02%
12-Nov-20 79.26 82.72 -4.18%
11-Nov-20 82.72 82.68 0.05%
10-Nov-20 82.68 84.85 -2.56%
9-Nov-20 84.85 84.6 0.30%
6-Nov-20 84.6 83.94 0.79%
5-Nov-20 83.94 85.48 -1.80%
4-Nov-20 85.48 83.98 1.79%
3-Nov-20 83.98 82.82 1.40%
2-Nov-20 82.82 85.46 -3.09%
30-Oct-20 85.46 83.95 1.80%
29-Oct-20 83.95 87.6 -4.17%
28-Oct-20 87.6 87.74 -0.16%
27-Oct-20 87.74 86.82 1.06%
26-Oct-20 86.82 88.07 -1.42%
23-Oct-20 88.07 87.69 0.43%
22-Oct-20 87.69 90.08 -2.65%
21-Oct-20 90.08 87.39 3.08%
20-Oct-20 87.39 88.51 -1.27%
19-Oct-20 88.51 85.61 3.39%
16-Oct-20 85.61 93.48 -8.42%
15-Oct-20 93.48 97.26 -3.89%
14-Oct-20 97.26 98.9 -1.66%
13-Oct-20 98.9 96.57 2.41%
12-Oct-20 96.57 92.23 4.71%
9-Oct-20 92.23 93.09 -0.92%
8-Oct-20 93.09 90.71 2.62%
7-Oct-20 90.71 88.89 2.05%
6-Oct-20 88.89 87.84 1.20%
5-Oct-20 87.84 87.05 0.91%
2-Oct-20 87.05 89.95 -3.22%
1-Oct-20 89.95 89.38 0.64%
30-Sep-20 89.38 86.48 3.35%
29-Sep-20 86.48 88.17 -1.92%
28-Sep-20 88.17 89.09 -1.03%
25-Sep-20 89.09 85.85 3.77%
24-Sep-20 85.85 88.66 -3.17%
23-Sep-20 88.66 84.18 5.32%
22-Sep-20 84.18 85.02 -0.99%
21-Sep-20 85.02 83.74 1.53%
18-Sep-20 83.74 86.01 -2.64%
17-Sep-20 86.01 88.15 -2.43%
16-Sep-20 88.15 90.13 -2.20%
15-Sep-20 90.13 87.46 3.05%
14-Sep-20 87.46 85.02 2.87%
11-Sep-20 85.02 87.7 -3.06%
10-Sep-20 87.7 86.33 1.59%
9-Sep-20 86.33 84.44 2.24%
8-Sep-20 84.44 86.86 -2.79%
4-Sep-20 86.86 89.33 -2.77%
3-Sep-20 89.33 84.88 5.24%
2-Sep-20 84.88 84.69 0.22%
1-Sep-20 84.69 82.15 3.09%
31-Aug-20 82.15 81.95 0.24%
28-Aug-20 81.95 79.72 2.80%
27-Aug-20 79.72 77.08 3.43%
26-Aug-20 77.08 78.9 -2.31%
25-Aug-20 78.9 82.3 -4.13%
24-Aug-20 82.3 75.52 8.98%
21-Aug-20 75.52 77.88 -3.03%
20-Aug-20 77.88 79.88 -2.50%
19-Aug-20 79.88 80.16 -0.35%
18-Aug-20 80.16 79.6 0.70%
17-Aug-20 79.6 81.17 -1.93%
14-Aug-20 81.17 76.4 6.24%
13-Aug-20 76.4 75.9 0.66%
12-Aug-20 75.9 70.91 7.04%
11-Aug-20 70.91 71.86 -1.32%
10-Aug-20 71.86 64.73 11.01%
7-Aug-20 64.73 68.41 -5.38%
6-Aug-20 68.41 67.93 0.71%
5-Aug-20 67.93 64.93 4.62%
4-Aug-20 64.93 72.11 -9.96%
3-Aug-20 72.11 65.4 10.26%
31-Jul-20 65.4 62.83 4.09%
30-Jul-20 62.83 51.19 22.74%
29-Jul-20 51.19 56.07 -8.70%
28-Jul-20 56.07 54.18 3.49%
27-Jul-20 54.18 51.97 4.25%
24-Jul-20 51.97 66.74 -22.13%
23-Jul-20 66.74 65.8 1.43%
22-Jul-20 65.8 78.76 -16.46%
21-Jul-20 78.76 72 9.39%
20-Jul-20 72 78.39 -8.15%
17-Jul-20 78.39 80.23 -2.29%
16-Jul-20 80.23 76.16 5.34%
15-Jul-20 76.16 89.99 -15.37%
14-Jul-20 89.99 91.76 -1.93%
13-Jul-20 91.76 93.02 -1.35%
10-Jul-20 93.02 89.11 4.39%
9-Jul-20 89.11 91.19 -2.28%
8-Jul-20 91.19 88.12 3.48%
7-Jul-20 88.12 88.87 -0.84%
6-Jul-20 88.87 92.56 -3.99%
2-Jul-20 92.56 95.08 -2.65%
1-Jul-20 95.08 98.86 -3.82%
30-Jun-20 98.86 102.92 -3.94%
29-Jun-20 102.92 103.67 -0.72%
26-Jun-20 103.67 104.55 -0.84%
25-Jun-20 104.55 104.08 0.45%
24-Jun-20 104.08 103.93 0.14%
23-Jun-20 103.93 104.2 -0.26%
22-Jun-20 104.2 104.55 -0.33%
19-Jun-20 104.55 103.78 0.74%
18-Jun-20 103.78 102.45 1.30%
17-Jun-20 102.45 101.66 0.78%
16-Jun-20 101.66 102.17 -0.50%
15-Jun-20 102.17 102.91 -0.72%
12-Jun-20 102.91 99.71 3.21%
11-Jun-20 99.71 99.18 0.53%
10-Jun-20 99.18 99.98 -0.80%
9-Jun-20 99.98 103.96 -3.83%
8-Jun-20 103.96 103 0.93%
5-Jun-20 103 103.7 -0.68%
4-Jun-20 103.7 103.01 0.67%
3-Jun-20 103.01 104.38 -1.31%
2-Jun-20 104.38 105.54 -1.10%
1-Jun-20 105.54 105.36 0.17%
29-May-20 105.36 105.74 -0.36%
28-May-20 105.74 107.86 -1.97%
27-May-20 107.86 109.08 -1.12%
26-May-20 109.08 108.37 0.66%
22-May-20 108.37 108.53 -0.15%
21-May-20 108.53 108.87 -0.31%
20-May-20 108.87 108.66 0.19%
19-May-20 108.66 109.66 -0.91%
18-May-20 109.66 109.84 -0.16%
15-May-20 109.84 111.11 -1.14%
14-May-20 111.11 112.54 -1.27%
13-May-20 112.54 112.92 -0.34%
12-May-20 112.92 113.32 -0.35%
11-May-20 113.32

SPY

Date Adj Close** Previous Close Return
10-May-21 4,188.43 4232.6 -1.04%
7-May-21 4,232.60 4201.62 0.74%
6-May-21 4,201.62 4167.59 0.82%
5-May-21 4,167.59 4164.66 0.07%
4-May-21 4,164.66 4192.66 -0.67%
3-May-21 4,192.66 4181.17 0.27%
30-Apr-21 4,181.17 4211.47 -0.72%
29-Apr-21 4,211.47 4183.18 0.68%
28-Apr-21 4,183.18 4186.72 -0.08%
27-Apr-21 4,186.72 4187.62 -0.02%
26-Apr-21 4,187.62 4180.17 0.18%
23-Apr-21 4,180.17 4134.98 1.09%
22-Apr-21 4,134.98 4173.42 -0.92%
21-Apr-21 4,173.42 4134.94 0.93%
20-Apr-21 4,134.94 4163.26 -0.68%
19-Apr-21 4,163.26 4185.47 -0.53%
16-Apr-21 4,185.47 4170.42 0.36%
15-Apr-21 4,170.42 4124.66 1.11%
14-Apr-21 4,124.66 4141.59 -0.41%
13-Apr-21 4,141.59 4127.99 0.33%
12-Apr-21 4,127.99 4128.8 -0.02%
9-Apr-21 4,128.80 4097.17 0.77%
8-Apr-21 4,097.17 4079.95 0.42%
7-Apr-21 4,079.95 4073.94 0.15%
6-Apr-21 4,073.94 4077.91 -0.10%
5-Apr-21 4,077.91 4019.87 1.44%
1-Apr-21 4,019.87 3972.89 1.18%
31-Mar-21 3,972.89 3958.55 0.36%
30-Mar-21 3,958.55 3971.09 -0.32%
29-Mar-21 3,971.09 3974.54 -0.09%
26-Mar-21 3,974.54 3909.52 1.66%
25-Mar-21 3,909.52 3889.14 0.52%
24-Mar-21 3,889.14 3910.52 -0.55%
23-Mar-21 3,910.52 3940.59 -0.76%
22-Mar-21 3,940.59 3913.1 0.70%
19-Mar-21 3,913.10 3915.46 -0.06%
18-Mar-21 3,915.46 3974.12 -1.48%
17-Mar-21 3,974.12 3962.71 0.29%
16-Mar-21 3,962.71 3968.94 -0.16%
15-Mar-21 3,968.94 3943.34 0.65%
12-Mar-21 3,943.34 3939.34 0.10%
11-Mar-21 3,939.34 3898.81 1.04%
10-Mar-21 3,898.81 3875.44 0.60%
9-Mar-21 3,875.44 3821.35 1.42%
8-Mar-21 3,821.35 3841.94 -0.54%
5-Mar-21 3,841.94 3768.47 1.95%
4-Mar-21 3,768.47 3819.72 -1.34%
3-Mar-21 3,819.72 3870.29 -1.31%
2-Mar-21 3,870.29 3901.82 -0.81%
1-Mar-21 3,901.82 3811.15 2.38%
26-Feb-21 3,811.15 3829.34 -0.48%
25-Feb-21 3,829.34 3925.43 -2.45%
24-Feb-21 3,925.43 3881.37 1.14%
23-Feb-21 3,881.37 3876.5 0.13%
22-Feb-21 3,876.50 3906.71 -0.77%
19-Feb-21 3,906.71 3913.97 -0.19%
18-Feb-21 3,913.97 3931.33 -0.44%
17-Feb-21 3,931.33 3932.59 -0.03%
16-Feb-21 3,932.59 3934.83 -0.06%
12-Feb-21 3,934.83 3916.38 0.47%
11-Feb-21 3,916.38 3909.88 0.17%
10-Feb-21 3,909.88 3911.23 -0.03%
9-Feb-21 3,911.23 3915.59 -0.11%
8-Feb-21 3,915.59 3886.83 0.74%
5-Feb-21 3,886.83 3871.74 0.39%
4-Feb-21 3,871.74 3830.17 1.09%
3-Feb-21 3,830.17 3826.31 0.10%
2-Feb-21 3,826.31 3773.86 1.39%
1-Feb-21 3,773.86 3714.24 1.61%
29-Jan-21 3,714.24 3787.38 -1.93%
28-Jan-21 3,787.38 3750.77 0.98%
27-Jan-21 3,750.77 3849.62 -2.57%
26-Jan-21 3,849.62 3855.36 -0.15%
25-Jan-21 3,855.36 3841.47 0.36%
22-Jan-21 3,841.47 3853.07 -0.30%
21-Jan-21 3,853.07 3851.85 0.03%
20-Jan-21 3,851.85 3798.91 1.39%
19-Jan-21 3,798.91 3768.25 0.81%
15-Jan-21 3,768.25 3795.54 -0.72%
14-Jan-21 3,795.54 3809.84 -0.38%
13-Jan-21 3,809.84 3801.19 0.23%
12-Jan-21 3,801.19 3799.61 0.04%
11-Jan-21 3,799.61 3824.68 -0.66%
8-Jan-21 3,824.68 3803.79 0.55%
7-Jan-21 3,803.79 3748.14 1.48%
6-Jan-21 3,748.14 3726.86 0.57%
5-Jan-21 3,726.86 3700.65 0.71%
4-Jan-21 3,700.65 3756.07 -1.48%
31-Dec-20 3,756.07 3732.04 0.64%
30-Dec-20 3,732.04 3727.04 0.13%
29-Dec-20 3,727.04 3735.36 -0.22%
28-Dec-20 3,735.36 3703.06 0.87%
24-Dec-20 3,703.06 3690.01 0.35%
23-Dec-20 3,690.01 3687.26 0.07%
22-Dec-20 3,687.26 3694.92 -0.21%
21-Dec-20 3,694.92 3709.41 -0.39%
18-Dec-20 3,709.41 3722.48 -0.35%
17-Dec-20 3,722.48 3701.17 0.58%
16-Dec-20 3,701.17 3694.62 0.18%
15-Dec-20 3,694.62 3647.49 1.29%
14-Dec-20 3,647.49 3663.46 -0.44%
11-Dec-20 3,663.46 3668.1 -0.13%
10-Dec-20 3,668.10 3672.82 -0.13%
9-Dec-20 3,672.82 3702.25 -0.79%
8-Dec-20 3,702.25 3691.96 0.28%
7-Dec-20 3,691.96 3699.12 -0.19%
4-Dec-20 3,699.12 3666.72 0.88%
3-Dec-20 3,666.72 3669.01 -0.06%
2-Dec-20 3,669.01 3662.45 0.18%
1-Dec-20 3,662.45 3621.63 1.13%
30-Nov-20 3,621.63 3638.35 -0.46%
27-Nov-20 3,638.35 3629.65 0.24%
25-Nov-20 3,629.65 3635.41 -0.16%
24-Nov-20 3,635.41 3577.59 1.62%
23-Nov-20 3,577.59 3557.54 0.56%
20-Nov-20 3,557.54 3581.87 -0.68%
19-Nov-20 3,581.87 3567.79 0.39%
18-Nov-20 3,567.79 3609.53 -1.16%
17-Nov-20 3,609.53 3626.91 -0.48%
16-Nov-20 3,626.91 3585.15 1.16%
13-Nov-20 3,585.15 3537.01 1.36%
12-Nov-20 3,537.01 3572.66 -1.00%
11-Nov-20 3,572.66 3545.53 0.77%
10-Nov-20 3,545.53 3550.5 -0.14%
9-Nov-20 3,550.50 3509.44 1.17%
6-Nov-20 3,509.44 3510.45 -0.03%
5-Nov-20 3,510.45 3443.44 1.95%
4-Nov-20 3,443.44 3369.16 2.20%
3-Nov-20 3,369.16 3310.24 1.78%
2-Nov-20 3,310.24 3269.96 1.23%
30-Oct-20 3,269.96 3310.11 -1.21%
29-Oct-20 3,310.11 3271.03 1.19%
28-Oct-20 3,271.03 3390.68 -3.53%
27-Oct-20 3,390.68 3400.97 -0.30%
26-Oct-20 3,400.97 3465.39 -1.86%
23-Oct-20 3,465.39 3453.49 0.34%
22-Oct-20 3,453.49 3435.56 0.52%
21-Oct-20 3,435.56 3443.12 -0.22%
20-Oct-20 3,443.12 3426.92 0.47%
19-Oct-20 3,426.92 3483.81 -1.63%
16-Oct-20 3,483.81 3483.34 0.01%
15-Oct-20 3,483.34 3488.67 -0.15%
14-Oct-20 3,488.67 3511.93 -0.66%
13-Oct-20 3,511.93 3534.22 -0.63%
12-Oct-20 3,534.22 3477.14 1.64%
9-Oct-20 3,477.14 3446.83 0.88%
8-Oct-20 3,446.83 3419.44 0.80%
7-Oct-20 3,419.44 3360.97 1.74%
6-Oct-20 3,360.97 3408.6 -1.40%
5-Oct-20 3,408.60 3348.42 1.80%
2-Oct-20 3,348.42 3380.8 -0.96%
1-Oct-20 3,380.80 3363 0.53%
30-Sep-20 3,363.00 3335.47 0.83%
29-Sep-20 3,335.47 3351.6 -0.48%
28-Sep-20 3,351.60 3298.46 1.61%
25-Sep-20 3,298.46 3246.59 1.60%
24-Sep-20 3,246.59 3236.92 0.30%
23-Sep-20 3,236.92 3315.57 -2.37%
22-Sep-20 3,315.57 3281.06 1.05%
21-Sep-20 3,281.06 3319.47 -1.16%
18-Sep-20 3,319.47 3357.01 -1.12%
17-Sep-20 3,357.01 3385.49 -0.84%
16-Sep-20 3,385.49 3401.2 -0.46%
15-Sep-20 3,401.20 3383.54 0.52%
14-Sep-20 3,383.54 3340.97 1.27%
11-Sep-20 3,340.97 3339.19 0.05%
10-Sep-20 3,339.19 3398.96 -1.76%
9-Sep-20 3,398.96 3331.84 2.01%
8-Sep-20 3,331.84 3426.96 -2.78%
4-Sep-20 3,426.96 3455.06 -0.81%
3-Sep-20 3,455.06 3580.84 -3.51%
2-Sep-20 3,580.84 3526.65 1.54%
1-Sep-20 3,526.65 3500.31 0.75%
31-Aug-20 3,500.31 3508.01 -0.22%
28-Aug-20 3,508.01 3484.55 0.67%
27-Aug-20 3,484.55 3478.73 0.17%
26-Aug-20 3,478.73 3443.62 1.02%
25-Aug-20 3,443.62 3431.28 0.36%
24-Aug-20 3,431.28 3397.16 1.00%
21-Aug-20 3,397.16 3385.51 0.34%
20-Aug-20 3,385.51 3374.85 0.32%
19-Aug-20 3,374.85 3389.78 -0.44%
18-Aug-20 3,389.78 3381.99 0.23%
17-Aug-20 3,381.99 3372.85 0.27%
14-Aug-20 3,372.85 3373.43 -0.02%
13-Aug-20 3,373.43 3380.35 -0.20%
12-Aug-20 3,380.35 3333.69 1.40%
11-Aug-20 3,333.69 3360.47 -0.80%
10-Aug-20 3,360.47 3351.28 0.27%
7-Aug-20 3,351.28 3349.16 0.06%
6-Aug-20 3,349.16 3327.77 0.64%
5-Aug-20 3,327.77 3306.51 0.64%
4-Aug-20 3,306.51 3294.61 0.36%
3-Aug-20 3,294.61 3271.12 0.72%
31-Jul-20 3,271.12 3246.22 0.77%
30-Jul-20 3,246.22 3258.44 -0.38%
29-Jul-20 3,258.44 3218.44 1.24%
28-Jul-20 3,218.44 3239.41 -0.65%
27-Jul-20 3,239.41 3215.63 0.74%
24-Jul-20 3,215.63 3235.66 -0.62%
23-Jul-20 3,235.66 3276.02 -1.23%
22-Jul-20 3,276.02 3257.3 0.57%
21-Jul-20 3,257.30 3251.84 0.17%
20-Jul-20 3,251.84 3224.73 0.84%
17-Jul-20 3,224.73 3215.57 0.28%
16-Jul-20 3,215.57 3226.56 -0.34%
15-Jul-20 3,226.56 3197.52 0.91%
14-Jul-20 3,197.52 3155.22 1.34%
13-Jul-20 3,155.22 3185.04 -0.94%
10-Jul-20 3,185.04 3152.05 1.05%
9-Jul-20 3,152.05 3169.94 -0.56%
8-Jul-20 3,169.94 3145.32 0.78%
7-Jul-20 3,145.32 3179.72 -1.08%
6-Jul-20 3,179.72 3130.01 1.59%
2-Jul-20 3,130.01 3115.86 0.45%
1-Jul-20 3,115.86 3100.29 0.50%
30-Jun-20 3,100.29 3053.24 1.54%
29-Jun-20 3,053.24 3009.05 1.47%
26-Jun-20 3,009.05 3083.76 -2.42%
25-Jun-20 3,083.76 3050.33 1.10%
24-Jun-20 3,050.33 3131.29 -2.59%
23-Jun-20 3,131.29 3117.86 0.43%
22-Jun-20 3,117.86 3097.74 0.65%
19-Jun-20 3,097.74 3115.34 -0.56%
18-Jun-20 3,115.34 3113.49 0.06%
17-Jun-20 3,113.49 3124.74 -0.36%
16-Jun-20 3,124.74 3066.59 1.90%
15-Jun-20 3,066.59 3041.31 0.83%
12-Jun-20 3,041.31 3002.1 1.31%
11-Jun-20 3,002.10 3190.14 -5.89%
10-Jun-20 3,190.14 3207.18 -0.53%
9-Jun-20 3,207.18 3232.39 -0.78%
8-Jun-20 3,232.39 3193.93 1.20%
5-Jun-20 3,193.93 3112.35 2.62%
4-Jun-20 3,112.35 3122.87 -0.34%
3-Jun-20 3,122.87 3080.82 1.36%
2-Jun-20 3,080.82 3055.73 0.82%
1-Jun-20 3,055.73 3044.31 0.38%
29-May-20 3,044.31 3029.73 0.48%
28-May-20 3,029.73 3036.13 -0.21%
27-May-20 3,036.13 2991.77 1.48%
26-May-20 2,991.77 2955.45 1.23%
22-May-20 2,955.45 2948.51 0.24%
21-May-20 2,948.51 2971.61 -0.78%
20-May-20 2,971.61 2922.94 1.67%
19-May-20 2,922.94 2953.91 -1.05%
18-May-20 2,953.91 2863.7 3.15%
15-May-20 2,863.70 2852.5 0.39%
14-May-20 2,852.50 2820 1.15%
13-May-20 2,820.00 2870.12 -1.75%
12-May-20 2,870.12 2930.19 -2.05%
11-May-20 2,930.19

WACC

Date Return Return on sp500 Risk Free (rf) CVX-rf SPY-rf <-- risk free premium
10-May-21 0.85% -1.04% 0.0000227123 0.85% -1.05%
7-May-21 -0.35% 0.74% 0.0000227123 -0.35% 0.74% cov(Ri-rf,Rm-rf) 0.0000096179
6-May-21 -0.50% 0.82% 0.0000227123 -0.50% 0.81% variance(Rm-Rf) 0.0001234193
5-May-21 -0.43% 0.07% 0.0000227123 -0.43% 0.07% beta 0.0779284923
4-May-21 1.59% -0.67% 0.0000227123 1.58% -0.67%
3-May-21 -2.01% 0.27% 0.0000227123 -2.02% 0.27% E(Rm) = exp. market return 0.4444797095 0.4444797095
30-Apr-21 -1.26% -0.72% 0.0000227123 -1.26% -0.72% Rf = risk free rate 0.83% treasury bond
29-Apr-21 -1.39% 0.68% 0.0000227123 -1.39% 0.67% E(Ri) = cost of equity 4.23%
28-Apr-21 -0.31% -0.08% 0.0000227123 -0.31% -0.09%
27-Apr-21 -0.76% -0.02% 0.0000227123 -0.76% -0.02% r_D 2.9%
26-Apr-21 -0.08% 0.18% 0.0000227123 -0.08% 0.18% E 162581984470.65
23-Apr-21 -3.26% 1.09% 0.0000227123 -3.26% 1.09% D 42,767,000,000
22-Apr-21 -0.97% -0.92% 0.0000227123 -0.97% -0.92% tax 21%
21-Apr-21 3.22% 0.93% 0.0000227123 3.22% 0.93%
20-Apr-21 -1.20% -0.68% 0.0000227123 -1.20% -0.68%
19-Apr-21 0.86% -0.53% 0.0000227123 0.86% -0.53% WACC 3.83%
16-Apr-21 -2.71% 0.36% 0.0000227123 -2.71% 0.36% E(Ri)*(E/(E+D))+r_D*(1-tax)*(D/(D+E))
15-Apr-21 3.87% 1.11% 0.0000227123 3.87% 1.11%
14-Apr-21 -0.08% -0.41% 0.0000227123 -0.08% -0.41%
13-Apr-21 2.77% 0.33% 0.0000227123 2.77% 0.33%
12-Apr-21 0.31% -0.02% 0.0000227123 0.31% -0.02%
9-Apr-21 -4.53% 0.77% 0.0000227123 -4.53% 0.77%
8-Apr-21 -0.90% 0.42% 0.0000227123 -0.90% 0.42%
7-Apr-21 -3.64% 0.15% 0.0000227123 -3.64% 0.15%
6-Apr-21 5.05% -0.10% 0.0000227123 5.04% -0.10%
5-Apr-21 6.11% 1.44% 0.0000227123 6.11% 1.44%
1-Apr-21 0.06% 1.18% 0.0000227123 0.06% 1.18%
31-Mar-21 1.72% 0.36% 0.0000227123 1.72% 0.36%
30-Mar-21 -3.17% -0.32% 0.0000227123 -3.17% -0.32%
29-Mar-21 -0.72% -0.09% 0.0000227123 -0.72% -0.09%
26-Mar-21 7.14% 1.66% 0.0000227123 7.14% 1.66%
25-Mar-21 2.93% 0.52% 0.0000227123 2.93% 0.52%
24-Mar-21 -2.17% -0.55% 0.0000227123 -2.17% -0.55%
23-Mar-21 -0.73% -0.76% 0.0000227123 -0.73% -0.77%
22-Mar-21 4.61% 0.70% 0.0000227123 4.61% 0.70%
19-Mar-21 11.60% -0.06% 0.0000227123 11.60% -0.06%
18-Mar-21 -1.37% -1.48% 0.0000227123 -1.37% -1.48%
17-Mar-21 0.52% 0.29% 0.0000227123 0.51% 0.29%
16-Mar-21 0.04% -0.16% 0.0000227123 0.04% -0.16%
15-Mar-21 -0.57% 0.65% 0.0000227123 -0.57% 0.65%
12-Mar-21 3.81% 0.10% 0.0000227123 3.80% 0.10%
11-Mar-21 1.02% 1.04% 0.0000227123 1.01% 1.04%
10-Mar-21 2.88% 0.60% 0.0000227123 2.88% 0.60%
9-Mar-21 -3.79% 1.42% 0.0000227123 -3.79% 1.41%
8-Mar-21 -2.02% -0.54% 0.0000227123 -2.02% -0.54%
5-Mar-21 -2.24% 1.95% 0.0000227123 -2.24% 1.95%
4-Mar-21 -1.14% -1.34% 0.0000227123 -1.14% -1.34%
3-Mar-21 3.57% -1.31% 0.0000227123 3.57% -1.31%
2-Mar-21 -1.13% -0.81% 0.0000227123 -1.14% -0.81%
1-Mar-21 0.56% 2.38% 0.0000227123 0.56% 2.38%
26-Feb-21 -2.20% -0.48% 0.0000227123 -2.20% -0.48%
25-Feb-21 -0.84% -2.45% 0.0000227123 -0.84% -2.45%
24-Feb-21 0.76% 1.14% 0.0000227123 0.76% 1.13%
23-Feb-21 -0.62% 0.13% 0.0000227123 -0.62% 0.12%
22-Feb-21 -1.49% -0.77% 0.0000227123 -1.49% -0.78%
19-Feb-21 0.70% -0.19% 0.0000227123 0.69% -0.19%
18-Feb-21 -1.63% -0.44% 0.0000227123 -1.63% -0.44%
17-Feb-21 1.95% -0.03% 0.0000227123 1.95% -0.03%
16-Feb-21 2.05% -0.06% 0.0000227123 2.05% -0.06%
12-Feb-21 -0.55% 0.47% 0.0000227123 -0.55% 0.47%
11-Feb-21 2.12% 0.17% 0.0000227123 2.12% 0.16%
10-Feb-21 1.10% -0.03% 0.0000227123 1.09% -0.04%
9-Feb-21 -2.20% -0.11% 0.0000227123 -2.20% -0.11%
8-Feb-21 0.14% 0.74% 0.0000227123 0.14% 0.74%
5-Feb-21 -2.74% 0.39% 0.0000227123 -2.74% 0.39%
4-Feb-21 2.92% 1.09% 0.0000227123 2.92% 1.08%
3-Feb-21 0.04% 0.10% 0.0000227123 0.04% 0.10%
2-Feb-21 -0.21% 1.39% 0.0000227123 -0.22% 1.39%
1-Feb-21 -4.74% 1.61% 0.0000227123 -4.74% 1.60%
29-Jan-21 -1.01% -1.93% 0.0000227123 -1.01% -1.93%
28-Jan-21 -2.43% 0.98% 0.0000227123 -2.44% 0.97%
27-Jan-21 -0.74% -2.57% 0.0000227123 -0.75% -2.57%
26-Jan-21 0.30% -0.15% 0.0000227123 0.30% -0.15%
25-Jan-21 2.90% 0.36% 0.0000227123 2.90% 0.36%
22-Jan-21 -1.22% -0.30% 0.0000227123 -1.23% -0.30%
21-Jan-21 -0.52% 0.03% 0.0000227123 -0.52% 0.03%
20-Jan-21 -0.58% 1.39% 0.0000227123 -0.58% 1.39%
19-Jan-21 -2.35% 0.81% 0.0000227123 -2.36% 0.81%
15-Jan-21 1.34% -0.72% 0.0000227123 1.34% -0.72%
14-Jan-21 -3.62% -0.38% 0.0000227123 -3.62% -0.38%
13-Jan-21 -0.43% 0.23% 0.0000227123 -0.43% 0.23%
12-Jan-21 -1.09% 0.04% 0.0000227123 -1.09% 0.04%
11-Jan-21 0.14% -0.66% 0.0000227123 0.13% -0.66%
8-Jan-21 -1.02% 0.55% 0.0000227123 -1.02% 0.55%
7-Jan-21 -1.98% 1.48% 0.0000227123 -1.99% 1.48%
6-Jan-21 0.85% 0.57% 0.0000227123 0.85% 0.57%
5-Jan-21 0.15% 0.71% 0.0000227123 0.14% 0.71%
4-Jan-21 -1.57% -1.48% 0.0000227123 -1.57% -1.48%
31-Dec-20 -1.23% 0.64% 0.0000227123 -1.23% 0.64%
30-Dec-20 2.49% 0.13% 0.0000227123 2.49% 0.13%
29-Dec-20 0.32% -0.22% 0.0000227123 0.31% -0.23%
28-Dec-20 -1.82% 0.87% 0.0000227123 -1.82% 0.87%
24-Dec-20 -1.42% 0.35% 0.0000227123 -1.42% 0.35%
23-Dec-20 -2.06% 0.07% 0.0000227123 -2.06% 0.07%
22-Dec-20 0.46% -0.21% 0.0000227123 0.46% -0.21%
21-Dec-20 0.59% -0.39% 0.0000227123 0.59% -0.39%
18-Dec-20 -1.00% -0.35% 0.0000227123 -1.00% -0.35%
17-Dec-20 1.23% 0.58% 0.0000227123 1.23% 0.57%
16-Dec-20 -0.13% 0.18% 0.0000227123 -0.13% 0.18%
15-Dec-20 3.38% 1.29% 0.0000227123 3.38% 1.29%
14-Dec-20 -0.76% -0.44% 0.0000227123 -0.77% -0.44%
11-Dec-20 0.31% -0.13% 0.0000227123 0.31% -0.13%
10-Dec-20 0.82% -0.13% 0.0000227123 0.82% -0.13%
9-Dec-20 1.98% -0.79% 0.0000227123 1.98% -0.80%
8-Dec-20 1.03% 0.28% 0.0000227123 1.03% 0.28%
7-Dec-20 -2.70% -0.19% 0.0000227123 -2.70% -0.20%
4-Dec-20 -4.22% 0.88% 0.0000227123 -4.22% 0.88%
3-Dec-20 1.08% -0.06% 0.0000227123 1.08% -0.06%
2-Dec-20 -2.12% 0.18% 0.0000227123 -2.12% 0.18%
1-Dec-20 1.01% 1.13% 0.0000227123 1.01% 1.12%
30-Nov-20 -0.96% -0.46% 0.0000227123 -0.97% -0.46%
27-Nov-20 -0.03% 0.24% 0.0000227123 -0.04% 0.24%
25-Nov-20 -0.39% -0.16% 0.0000227123 -0.39% -0.16%
24-Nov-20 7.19% 1.62% 0.0000227123 7.18% 1.61%
23-Nov-20 -2.20% 0.56% 0.0000227123 -2.21% 0.56%
20-Nov-20 -1.32% -0.68% 0.0000227123 -1.33% -0.68%
19-Nov-20 -0.60% 0.39% 0.0000227123 -0.60% 0.39%
18-Nov-20 0.60% -1.16% 0.0000227123 0.60% -1.16%
17-Nov-20 3.46% -0.48% 0.0000227123 3.46% -0.48%
16-Nov-20 0.20% 1.16% 0.0000227123 0.19% 1.16%
13-Nov-20 3.02% 1.36% 0.0000227123 3.01% 1.36%
12-Nov-20 -4.18% -1.00% 0.0000227123 -4.19% -1.00%
11-Nov-20 0.05% 0.77% 0.0000227123 0.05% 0.76%
10-Nov-20 -2.56% -0.14% 0.0000227123 -2.56% -0.14%
9-Nov-20 0.30% 1.17% 0.0000227123 0.29% 1.17%
6-Nov-20 0.79% -0.03% 0.0000227123 0.78% -0.03%
5-Nov-20 -1.80% 1.95% 0.0000227123 -1.80% 1.94%
4-Nov-20 1.79% 2.20% 0.0000227123 1.78% 2.20%
3-Nov-20 1.40% 1.78% 0.0000227123 1.40% 1.78%
2-Nov-20 -3.09% 1.23% 0.0000227123 -3.09% 1.23%
30-Oct-20 1.80% -1.21% 0.0000227123 1.80% -1.22%
29-Oct-20 -4.17% 1.19% 0.0000227123 -4.17% 1.19%
28-Oct-20 -0.16% -3.53% 0.0000227123 -0.16% -3.53%
27-Oct-20 1.06% -0.30% 0.0000227123 1.06% -0.30%
26-Oct-20 -1.42% -1.86% 0.0000227123 -1.42% -1.86%
23-Oct-20 0.43% 0.34% 0.0000227123 0.43% 0.34%
22-Oct-20 -2.65% 0.52% 0.0000227123 -2.66% 0.52%
21-Oct-20 3.08% -0.22% 0.0000227123 3.08% -0.22%
20-Oct-20 -1.27% 0.47% 0.0000227123 -1.27% 0.47%
19-Oct-20 3.39% -1.63% 0.0000227123 3.39% -1.64%
16-Oct-20 -8.42% 0.01% 0.0000227123 -8.42% 0.01%
15-Oct-20 -3.89% -0.15% 0.0000227123 -3.89% -0.16%
14-Oct-20 -1.66% -0.66% 0.0000227123 -1.66% -0.66%
13-Oct-20 2.41% -0.63% 0.0000227123 2.41% -0.63%
12-Oct-20 4.71% 1.64% 0.0000227123 4.70% 1.64%
9-Oct-20 -0.92% 0.88% 0.0000227123 -0.93% 0.88%
8-Oct-20 2.62% 0.80% 0.0000227123 2.62% 0.80%
7-Oct-20 2.05% 1.74% 0.0000227123 2.05% 1.74%
6-Oct-20 1.20% -1.40% 0.0000227123 1.19% -1.40%
5-Oct-20 0.91% 1.80% 0.0000227123 0.91% 1.79%
2-Oct-20 -3.22% -0.96% 0.0000227123 -3.23% -0.96%
1-Oct-20 0.64% 0.53% 0.0000227123 0.64% 0.53%
30-Sep-20 3.35% 0.83% 0.0000227123 3.35% 0.82%
29-Sep-20 -1.92% -0.48% 0.0000227123 -1.92% -0.48%
28-Sep-20 -1.03% 1.61% 0.0000227123 -1.03% 1.61%
25-Sep-20 3.77% 1.60% 0.0000227123 3.77% 1.60%
24-Sep-20 -3.17% 0.30% 0.0000227123 -3.17% 0.30%
23-Sep-20 5.32% -2.37% 0.0000227123 5.32% -2.37%
22-Sep-20 -0.99% 1.05% 0.0000227123 -0.99% 1.05%
21-Sep-20 1.53% -1.16% 0.0000227123 1.53% -1.16%
18-Sep-20 -2.64% -1.12% 0.0000227123 -2.64% -1.12%
17-Sep-20 -2.43% -0.84% 0.0000227123 -2.43% -0.84%
16-Sep-20 -2.20% -0.46% 0.0000227123 -2.20% -0.46%
15-Sep-20 3.05% 0.52% 0.0000227123 3.05% 0.52%
14-Sep-20 2.87% 1.27% 0.0000227123 2.87% 1.27%
11-Sep-20 -3.06% 0.05% 0.0000227123 -3.06% 0.05%
10-Sep-20 1.59% -1.76% 0.0000227123 1.58% -1.76%
9-Sep-20 2.24% 2.01% 0.0000227123 2.24% 2.01%
8-Sep-20 -2.79% -2.78% 0.0000227123 -2.79% -2.78%
4-Sep-20 -2.77% -0.81% 0.0000227123 -2.77% -0.82%
3-Sep-20 5.24% -3.51% 0.0000227123 5.24% -3.51%
2-Sep-20 0.22% 1.54% 0.0000227123 0.22% 1.53%
1-Sep-20 3.09% 0.75% 0.0000227123 3.09% 0.75%
31-Aug-20 0.24% -0.22% 0.0000227123 0.24% -0.22%
28-Aug-20 2.80% 0.67% 0.0000227123 2.80% 0.67%
27-Aug-20 3.43% 0.17% 0.0000227123 3.42% 0.17%
26-Aug-20 -2.31% 1.02% 0.0000227123 -2.31% 1.02%
25-Aug-20 -4.13% 0.36% 0.0000227123 -4.13% 0.36%
24-Aug-20 8.98% 1.00% 0.0000227123 8.98% 1.00%
21-Aug-20 -3.03% 0.34% 0.0000227123 -3.03% 0.34%
20-Aug-20 -2.50% 0.32% 0.0000227123 -2.51% 0.31%
19-Aug-20 -0.35% -0.44% 0.0000227123 -0.35% -0.44%
18-Aug-20 0.70% 0.23% 0.0000227123 0.70% 0.23%
17-Aug-20 -1.93% 0.27% 0.0000227123 -1.94% 0.27%
14-Aug-20 6.24% -0.02% 0.0000227123 6.24% -0.02%
13-Aug-20 0.66% -0.20% 0.0000227123 0.66% -0.21%
12-Aug-20 7.04% 1.40% 0.0000227123 7.03% 1.40%
11-Aug-20 -1.32% -0.80% 0.0000227123 -1.32% -0.80%
10-Aug-20 11.01% 0.27% 0.0000227123 11.01% 0.27%
7-Aug-20 -5.38% 0.06% 0.0000227123 -5.38% 0.06%
6-Aug-20 0.71% 0.64% 0.0000227123 0.70% 0.64%
5-Aug-20 4.62% 0.64% 0.0000227123 4.62% 0.64%
4-Aug-20 -9.96% 0.36% 0.0000227123 -9.96% 0.36%
3-Aug-20 10.26% 0.72% 0.0000227123 10.26% 0.72%
31-Jul-20 4.09% 0.77% 0.0000227123 4.09% 0.76%
30-Jul-20 22.74% -0.38% 0.0000227123 22.74% -0.38%
29-Jul-20 -8.70% 1.24% 0.0000227123 -8.71% 1.24%
28-Jul-20 3.49% -0.65% 0.0000227123 3.49% -0.65%
27-Jul-20 4.25% 0.74% 0.0000227123 4.25% 0.74%
24-Jul-20 -22.13% -0.62% 0.0000227123 -22.13% -0.62%
23-Jul-20 1.43% -1.23% 0.0000227123 1.43% -1.23%
22-Jul-20 -16.46% 0.57% 0.0000227123 -16.46% 0.57%
21-Jul-20 9.39% 0.17% 0.0000227123 9.39% 0.17%
20-Jul-20 -8.15% 0.84% 0.0000227123 -8.15% 0.84%
17-Jul-20 -2.29% 0.28% 0.0000227123 -2.30% 0.28%
16-Jul-20 5.34% -0.34% 0.0000227123 5.34% -0.34%
15-Jul-20 -15.37% 0.91% 0.0000227123 -15.37% 0.91%
14-Jul-20 -1.93% 1.34% 0.0000227123 -1.93% 1.34%
13-Jul-20 -1.35% -0.94% 0.0000227123 -1.36% -0.94%
10-Jul-20 4.39% 1.05% 0.0000227123 4.39% 1.04%
9-Jul-20 -2.28% -0.56% 0.0000227123 -2.28% -0.57%
8-Jul-20 3.48% 0.78% 0.0000227123 3.48% 0.78%
7-Jul-20 -0.84% -1.08% 0.0000227123 -0.85% -1.08%
6-Jul-20 -3.99% 1.59% 0.0000227123 -3.99% 1.59%
2-Jul-20 -2.65% 0.45% 0.0000227123 -2.65% 0.45%
1-Jul-20 -3.82% 0.50% 0.0000227123 -3.83% 0.50%
30-Jun-20 -3.94% 1.54% 0.0000227123 -3.95% 1.54%
29-Jun-20 -0.72% 1.47% 0.0000227123 -0.73% 1.47%
26-Jun-20 -0.84% -2.42% 0.0000227123 -0.84% -2.42%
25-Jun-20 0.45% 1.10% 0.0000227123 0.45% 1.09%
24-Jun-20 0.14% -2.59% 0.0000227123 0.14% -2.59%
23-Jun-20 -0.26% 0.43% 0.0000227123 -0.26% 0.43%
22-Jun-20 -0.33% 0.65% 0.0000227123 -0.34% 0.65%
19-Jun-20 0.74% -0.56% 0.0000227123 0.74% -0.57%
18-Jun-20 1.30% 0.06% 0.0000227123 1.30% 0.06%
17-Jun-20 0.78% -0.36% 0.0000227123 0.77% -0.36%
16-Jun-20 -0.50% 1.90% 0.0000227123 -0.50% 1.89%
15-Jun-20 -0.72% 0.83% 0.0000227123 -0.72% 0.83%
12-Jun-20 3.21% 1.31% 0.0000227123 3.21% 1.30%
11-Jun-20 0.53% -5.89% 0.0000227123 0.53% -5.90%
10-Jun-20 -0.80% -0.53% 0.0000227123 -0.80% -0.53%
9-Jun-20 -3.83% -0.78% 0.0000227123 -3.83% -0.78%
8-Jun-20 0.93% 1.20% 0.0000227123 0.93% 1.20%
5-Jun-20 -0.68% 2.62% 0.0000227123 -0.68% 2.62%
4-Jun-20 0.67% -0.34% 0.0000227123 0.67% -0.34%
3-Jun-20 -1.31% 1.36% 0.0000227123 -1.31% 1.36%
2-Jun-20 -1.10% 0.82% 0.0000227123 -1.10% 0.82%
1-Jun-20 0.17% 0.38% 0.0000227123 0.17% 0.37%
29-May-20 -0.36% 0.48% 0.0000227123 -0.36% 0.48%
28-May-20 -1.97% -0.21% 0.0000227123 -1.97% -0.21%
27-May-20 -1.12% 1.48% 0.0000227123 -1.12% 1.48%
26-May-20 0.66% 1.23% 0.0000227123 0.65% 1.23%
22-May-20 -0.15% 0.24% 0.0000227123 -0.15% 0.23%
21-May-20 -0.31% -0.78% 0.0000227123 -0.31% -0.78%
20-May-20 0.19% 1.67% 0.0000227123 0.19% 1.66%
19-May-20 -0.91% -1.05% 0.0000227123 -0.91% -1.05%
18-May-20 -0.16% 3.15% 0.0000227123 -0.17% 3.15%
15-May-20 -1.14% 0.39% 0.0000227123 -1.15% 0.39%
14-May-20 -1.27% 1.15% 0.0000227123 -1.27% 1.15%
13-May-20 -0.34% -1.75% 0.0000227123 -0.34% -1.75%
12-May-20 -0.35% -2.05% 0.0000227123 -0.36% -2.05%
11-May-20

DCF

1 2 3 4 5
Reported 2019 2020 2021 2022 2023 2024 Terminal
Net Sales Growth 3.50% 3.50% 3.50% 3.50% 2.0%
NOPM 34.20%
NOAT 3.47
WACC 3.83%
Net sales unrounded 94,471 97,777.49 101,199.70 104,741.69 108,407.65 110,575.80
Net sales rounded 94,471 97,777 101,200 104,742 108,408 110,576
NOPAT 32,308 33,440 34,610 35,822 37,076 37,817
NOA 3,895 28,153 29,139 30,159 31,215 31,839
Increase in NOA 24,258 986 1,020 1,056 624
FCFF 9,181 33,625 34,802 36,020 37,193
Discount factor 3.83% 0.96310 0.92756 0.89333 0.86036
PV of horizon FCFF 8,842 31,189 31,090 30,990
Cum PV of horizon FCFF $102,111
PV of terminal value FCFF $1,747,026
Total firm value $1,849,137
Less NNO $37,869
Less NCI $385
Less preferred stock $0
Firm equity value $1,810,883
Shares outstanding 1,911,018.0
Stock value per share $0.95
$0.95 3.83% 4.33% 4.83% 5.33% 5.83%
1.00% $100.49 $98.55 $96.66 $94.81 $92.99
1.50% $102.06 $100.09 $98.16 $96.28 $94.44
2.00% $103.65 $101.64 $99.68 $97.77 $95.90
2.50% $105.26 $103.22 $101.23 $99.28 $97.38
3.00% $106.90 $104.82 $102.80 $100.82 $98.89