CmpsVktr (47.61) Submitted: 10/13/2012 6:13:25 PM : Start Price: $34.40 EXPD Score: -2.25

I bought EXPD at $34.42 on 10/12/12
Consider Buy below 36.60
Consider Sell above 68.00
____________________________
SUMMARY
Current Price   34.78
My Fair Value   52.28
Req'd Margin of Safety   30%
MOS Low   36.60
MOS High   67.96
Residual Income/Sh   1.73
ASSUMPTIONS   
Forecast ROE   18.1%
Hurdle Rate   10.0%
Years 1-5 growth %   8.2|7.6|7.0|6.6|6.2
Years 6-10 CAGR   5.0%
Years 11-15 CAGR   4.0%
Terminal CAGR   3.0%
EXPECTED 5-YEAR ROI   
Dividend Yield   1.5%
Forecast RI CAGR   7.1%
Change in Multiple   8.5%
Forecast ROI   17.1%
Required ROI   15.0%
SUMMARY RATINGS   
Economic Moat   Wide
Fund'l GPA    3.6|4.0
Price to Fair Value   66.5%
Technical Indicators   Oversold
Indicated Action   CONSIDER BUY