The problem with the Graham valuation model is that it's practically impossible to project the growth rate in companies for 7-years in to the future, so it's almost never an applicable valuation model. But Tri-Way is an exception, the Graham model is actually very appropriate since we can actually predict the growth rate as soon as we have the financing in place, it's just a matter of how many buildings they can construct per year.