8/12/2019 Deep Value Worksheet CUO

1/7

Company Symbol CUO

Current Price 18.95

EPS (Next Y) or EPS (ttm) if Next Y not Avail 2.63

Date of Balance Sheet 09/28/13

Cash & ST Investments 1

Total Current Assets 42

Goodwill 7

Intangibles 0

Total Assets 70

Total Current Liabilities 13

Total Liabilities 18

# Common Shares Outstanding 2

A Liquidity Test For Balance Sheet Quality

Total Current Assets 42 0 0

Cash & ST Investments 1 0 0

Total Current Liabilities 13 0 0

Calculation of Non-Cash Current Assets 41 0 0

Calculation of Adjusted Current Ratio 2.68496 #DIV/0! #DIV/0!

Greater than 1.2 Continue, Less than 1.2 STOP CONTINUE #DIV/0! #DIV/0!

B Solvency Test for Balance Sheet Quality

Total Assets 70 0 0

Cash & ST Investments 1 0 0

Goodwill 7 0 0

Intangibles 0 0 0

Total Liabilities. 18 0 0

Calculation of Noncash Tangible Assets 62 0 0

Cal. Of Adjusted Tangible Stockholder's Equity 39 0 0

If 0 or Greater Continue (If Negative STOP) CONTINUE CONTINUE CONTINUE

C Initial Floor Price Calculation

# of Common Shares Outstanding 2 0 0

Initial Floor Price 23.49 #DIV/0! #DIV/0!

D Adjusted Floor Price Calculation

EPS (Y) 2.63 0.00 0.00

Adjusted Floor Price 26.12 #DIV/0! #DIV/0!

Buy @ this price or lower 26.12 #DIV/0! #DIV/0!

CURRENT PRICE 18.95 0.00 0.00

From www.finviz.com, gather the following Adjusted Floor Price Scorecard inputs:

Adjusted Floor Price Scorecard

(Please Note:If either Test A or B returns the answer STOP, the stock should

8/12/2019 Deep Value Worksheet CUO

2/7

Copyright 2013 Paul W. Allen, DBA, CPA

8/12/2019 Deep Value Worksheet CUO

3/7

0 0 0 0 0 0

0 0 0 0 0 0

0 0 0 0 0 0

0 0 0 0 0 0

#DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0!

#DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/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 0

0 0 0 0 0 0

0 0 0 0 0 0

CONTINUE CONTINUE CONTINUE CONTINUE CONTINUE CONTINUE

0 0 0 0 0 0

#DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0!

0.00 0.00 0.00 0.00 0.00 0.00

#DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0!

#DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0!

0.00 0.00 0.00 0.00 0.00 0.00

not be considered further.)

8/12/2019 Deep Value Worksheet CUO

4/7

8/12/2019 Deep Value Worksheet CUO

5/7

0 0 0 0 0 0

0 0 0 0 0 0

0 0 0 0 0 0

0 0 0 0 0 0

#DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0!

#DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/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 0

0 0 0 0 0 0

0 0 0 0 0 0

CONTINUE CONTINUE CONTINUE CONTINUE CONTINUE CONTINUE

0 0 0 0 0 0

#DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0!

0.00 0.00 0.00 0.00 0.00 0.00

#DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0!

#DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0!

0.00 0.00 0.00 0.00 0.00 0.00

8/12/2019 Deep Value Worksheet CUO

6/7

8/12/2019 Deep Value Worksheet CUO

7/7

0

0

0

0

#DIV/0!

#DIV/0!

0

0

0

0

0

0

0

CONTINUE

0

#DIV/0!

0.00

#DIV/0!

#DIV/0!

0.00