Bolt Technology Corp Shares Out. M.O.

S Growth Projection EPS Corp Bond

8.6
(BOLT) 8.69 66%
9.7%
Forecast
$1.33 4.93

6/28/2010 Help 0.00%

Enter Ticker
Refresh CLEAR Current Price Intrinsic $ Buy Under Actual M.O.S 52 Wk High 52 Wk Low
$8.60 $8.28 $2.81 -4% $13.40 $8.09

2004-2008 2005-2009 2004-2007 2005-2008 2006-2009 2004-2006 2005-2007 2006-2008 2007-2009 Median
5 Yr EPS Growth 98.3% 57.2% 124.8% 104.1% 28.9% 127.6% 150.0% 72.7% -1.2% 98.3%

2000-2007 2001-2008 2002-2009 2000-2005 2001-2006 2002-2007 2003-2008 2004-2009 Median

10 Yr EPS Growth 50.9% 65.5% 26.9% 23.4% 62.7% 40.3% 0.0% 61.8% 45.6%

2000 2001 2002 2003 2004 2005 2006 2007 2008 2009 TTM
Diltued EPS $ 0.07 $ 0.05 $ 0.23 $ (0.02) $ 0.11 $ 0.20 $ 0.57 $ 1.25 $ 1.70 $ 1.22 $ 0.64
2010E 2011E
Forecast Method $ 1.33 $ 1.33
Linear Regression Method $ 1.51 $ 1.64

Graham Value Calculation

Normal Earnings $ 1.33
Growth Rate 0.00%
Corp Bond Rate 4.93
Per Share Value $ 8.28
$0.07 $0.05 $0.23 $0.11 $0.20 $0.57 $1.25 $1.70 $1.22 $1.33 $1.33
MOS 66%
Purchase Price $ 2.81
Current Price $8.60 2000 2001 2002 $(0.02)
2003 2004 2005 2006 2007 2008 2009 2010E 2011E
Actual Discount -4%