Canada Stock Screener

265 companies

Which stocks look cheapest against what their own reports say they are worth? The list is ordered by Intrinsic Value / Market Cap.

How the mode, the quality filters and the projection filters change the list.
Filters
What each control narrows. The quality filters are in the panel below.
to
Filters are off by default: on the current valuation no combination beat the unfiltered ranking by a margin that held across every sample. Changing the mode leaves these filters as they are.

The list

book: the projection was rejected, so the book value stands in its place. K, M, B, T, Q: thousand, million, billion, trillion, quadrillion. A line listed abroad can carry a market cap far below the company's; Home listings only leaves those lines out.

101
SAP.TO
Saputo Inc.

Listed CA, based CA · Consumer Defensive · Packaged Foods

Market Cap

$11.00B

Avg Intrinsic

$5.74B

Intrinsic / Market

0.52

Margin of Safety

-91.8%

WACC

4.9%

FY End

2026-03-31

EPV

$4.99B book

Profit

$7.22B

FCFF

$4.99B book

Listed CA, based CA · Energy · Oil & Gas E&P

Market Cap

$3.73B

Avg Intrinsic

$1.93B

Intrinsic / Market

0.52

Margin of Safety

-93.0%

WACC

11.7%

FY End

2025-12-31

EPV

$2.54B

Profit

$1.52B book

FCFF

$1.74B

Listed CA, based US · Communication Services · Internet Content & Information

Market Cap

$1.73T

Avg Intrinsic

$885.05B

Intrinsic / Market

0.51

Margin of Safety

-95.8%

WACC

11.3%

FY End

2025-12-31

EPV

$491.04B

Profit

$784.00B

FCFF

$1.38T

Listed CA, based CA · Energy · Oil & Gas E&P

Market Cap

$15.68B

Avg Intrinsic

$7.96B

Intrinsic / Market

0.51

Margin of Safety

-97.0%

WACC

8.2%

FY End

2025-12-31

EPV

$8.76B

Profit

$7.02B

FCFF

$8.09B book

Listed CA, based CA · Basic Materials · Gold

Profit is over 3× the larger of EPV and FCFF

Market Cap

$3.62B

Avg Intrinsic

$1.83B

Intrinsic / Market

0.51

Margin of Safety

-97.6%

WACC

11.1%

FY End

2025-12-31

EPV

$757.18M book

Profit

$3.98B

FCFF

$757.18M book

106
ENB.TO
Enbridge Inc.

Listed CA, based CA · Energy · Oil & Gas Midstream

Market Cap

$108.59B

Avg Intrinsic

$54.49B

Intrinsic / Market

0.50

Margin of Safety

-99.3%

WACC

9.2%

FY End

2025-12-31

EPV

$69.60B

Profit

$41.65B

FCFF

$52.23B

Listed CA, based CA · Industrials · Tools & Accessories

Market Cap

$1.49B

Avg Intrinsic

$741.32M

Intrinsic / Market

0.50

Margin of Safety

-100.4%

WACC

8.6%

FY End

2025-11-30

EPV

$911.57M

Profit

$691.68M

FCFF

$620.71M

Listed CA, based US · Industrials · Aerospace & Defense

Market Cap

$7.01B

Avg Intrinsic

$3.50B

Intrinsic / Market

0.50

Margin of Safety

-100.5%

WACC

22.0%

FY End

2025-12-31

EPV

$3.50B book

Profit

$3.50B book

FCFF

$3.50B book

Listed CA, based CA · Basic Materials · Gold

Market Cap

$2.97B

Avg Intrinsic

$1.47B

Intrinsic / Market

0.50

Margin of Safety

-101.4%

WACC

9.4%

FY End

2025-12-31

EPV

$2.98B

Profit

$722.31M book

FCFF

$722.31M book

110
STN.TO
Stantec Inc.

Listed CA, based CA · Industrials · Engineering & Construction

Market Cap

$7.75B

Avg Intrinsic

$3.85B

Intrinsic / Market

0.50

Margin of Safety

-101.5%

WACC

7.7%

FY End

2025-12-31

EPV

$3.95B

Profit

$4.59B

FCFF

$3.00B

Listed CA, based CA · Basic Materials · Copper

Market Cap

$23.52B

Avg Intrinsic

$11.60B

Intrinsic / Market

0.49

Margin of Safety

-102.8%

WACC

14.8%

FY End

2025-12-31

EPV

$11.60B book

Profit

$11.60B book

FCFF

$11.60B book

Listed CA, based SG · Energy · Oil & Gas E&P

Market Cap

$1.29B

Avg Intrinsic

$623.89M

Intrinsic / Market

0.48

Margin of Safety

-106.7%

WACC

10.2%

FY End

2025-12-31

EPV

$771.64M

Profit

$683.51M

FCFF

$416.51M

Listed CA, based CA · Energy · Oil & Gas E&P

Market Cap

$17.26B

Avg Intrinsic

$8.34B

Intrinsic / Market

0.48

Margin of Safety

-106.8%

WACC

5.9%

FY End

2025-12-31

EPV

$15.47B

Profit

$5.11B

FCFF

$4.46B

Listed CA, based CA · Basic Materials · Gold

Market Cap

$13.24B

Avg Intrinsic

$6.37B

Intrinsic / Market

0.48

Margin of Safety

-107.7%

WACC

19.6%

FY End

2025-12-31

EPV

$6.37B book

Profit

$6.37B book

FCFF

$6.37B book

115
SSRM.TO
SSR Mining Inc.

Listed CA, based US · Basic Materials · Gold

Market Cap

$7.05B

Avg Intrinsic

$3.39B

Intrinsic / Market

0.48

Margin of Safety

-108.1%

WACC

10.6%

FY End

2025-12-31

EPV

$3.37B

Profit

$3.39B book

FCFF

$3.39B book

Listed CA, based CA · Industrials · Specialty Business Services

Market Cap

$43.24B

Avg Intrinsic

$20.76B

Intrinsic / Market

0.48

Margin of Safety

-108.3%

WACC

5.6%

FY End

2025-12-31

EPV

$27.81B

Profit

$16.72B

FCFF

$17.75B

Listed CA, based CA · Consumer Cyclical · Apparel Manufacturing

Market Cap

$7.75B

Avg Intrinsic

$3.72B

Intrinsic / Market

0.48

Margin of Safety

-108.5%

WACC

7.5%

FY End

2025-12-31

EPV

$3.53B

Profit

$3.57B

FCFF

$4.05B

Listed CA, based CA · Energy · Oil & Gas Midstream

Market Cap

$7.20B

Avg Intrinsic

$3.39B

Intrinsic / Market

0.47

Margin of Safety

-112.2%

WACC

7.4%

FY End

2025-12-31

EPV

$2.62B

Profit

$4.44B

FCFF

$3.12B

Listed CA, based CA · Energy · Oil & Gas E&P

Market Cap

$102.05B

Avg Intrinsic

$47.92B

Intrinsic / Market

0.47

Margin of Safety

-113.0%

WACC

9.3%

FY End

2025-12-31

EPV

$57.24B

Profit

$42.46B

FCFF

$44.06B

Listed CA, based US · Industrials · Electrical Equipment & Parts

Market Cap

$3.56B

Avg Intrinsic

$1.64B

Intrinsic / Market

0.46

Margin of Safety

-116.7%

WACC

15.8%

FY End

2025-12-31

EPV

$1.64B book

Profit

$1.64B book

FCFF

$1.64B book

Listed CA, based CA · Consumer Defensive · Grocery Stores

Market Cap

$51.46B

Avg Intrinsic

$23.51B

Intrinsic / Market

0.46

Margin of Safety

-118.9%

WACC

6.0%

FY End

2025-12-31

EPV

$33.30B

Profit

$19.42B

FCFF

$17.82B

Listed CA, based CA · Basic Materials · Copper

Market Cap

$3.16B

Avg Intrinsic

$1.44B

Intrinsic / Market

0.46

Margin of Safety

-119.5%

WACC

12.4%

FY End

2025-12-31

EPV

$1.41B

Profit

$1.69B

FCFF

$1.22B book

Listed CA, based CA · Basic Materials · Gold

Market Cap

$1.23B

Avg Intrinsic

$555.33M

Intrinsic / Market

0.45

Margin of Safety

-121.7%

WACC

8.1%

FY End

2025-12-31

EPV

$91.15M

Profit

$787.42M book

FCFF

$787.42M book

Listed CA, based CA · Basic Materials · Copper

Market Cap

$34.36B

Avg Intrinsic

$15.47B

Intrinsic / Market

0.45

Margin of Safety

-122.1%

WACC

12.6%

FY End

2025-12-31

EPV

$6.14B

Profit

$20.14B book

FCFF

$20.14B book

Listed CA, based CA · Financial Services · Financial Data & Stock Exchanges

Market Cap

$10.45B

Avg Intrinsic

$4.69B

Intrinsic / Market

0.45

Margin of Safety

-122.8%

WACC

10.2%

FY End

2025-12-31

EPV

$4.40B

Profit

$5.71B

FCFF

$3.96B

Listed CA, based CA · Basic Materials · Other Precious Metals & Mining

Market Cap

$1.10B

Avg Intrinsic

$492.13M

Intrinsic / Market

0.45

Margin of Safety

-122.8%

WACC

14.9%

FY End

2025-09-30

EPV

$492.13M book

Profit

$492.13M book

FCFF

$492.13M book

Listed CA, based CA · Consumer Cyclical · Auto Parts

Market Cap

$17.64B

Avg Intrinsic

$7.86B

Intrinsic / Market

0.45

Margin of Safety

-124.5%

WACC

12.1%

FY End

2025-12-31

EPV

$6.91B

Profit

$8.95B

FCFF

$7.71B

Listed CA, based US · Consumer Cyclical · Restaurants

Market Cap

$32.72B

Avg Intrinsic

$14.56B

Intrinsic / Market

0.45

Margin of Safety

-124.7%

WACC

6.0%

FY End

2025-12-31

EPV

$21.41B

Profit

$10.99B

FCFF

$11.28B

Listed CA, based CA · Energy · Oil & Gas E&P

Market Cap

$1.61B

Avg Intrinsic

$716.33M

Intrinsic / Market

0.44

Margin of Safety

-125.3%

WACC

7.2%

FY End

2025-12-31

EPV

$533.09M

Profit

$807.94M book

FCFF

$807.94M book

Listed CA, based CA · Energy · Oil & Gas Midstream

Market Cap

$27.27B

Avg Intrinsic

$12.03B

Intrinsic / Market

0.44

Margin of Safety

-126.7%

WACC

7.3%

FY End

2025-12-31

EPV

$11.51B

Profit

$13.26B

FCFF

$11.32B

Listed CA, based CA · Technology · Software - Application

Market Cap

$6.99B

Avg Intrinsic

$3.05B

Intrinsic / Market

0.44

Margin of Safety

-128.9%

WACC

5.7%

FY End

2026-01-31

EPV

$3.51B

Profit

$3.09B

FCFF

$2.56B

Listed CA, based CA · Energy · Oil & Gas Integrated

Market Cap

$62.14B

Avg Intrinsic

$27.08B

Intrinsic / Market

0.44

Margin of Safety

-129.4%

WACC

8.9%

FY End

2025-12-31

EPV

$35.07B

Profit

$22.06B

FCFF

$24.11B

Listed CA, based CA · Industrials · Specialty Industrial Machinery

Market Cap

$1.88B

Avg Intrinsic

$805.11M

Intrinsic / Market

0.43

Margin of Safety

-133.5%

WACC

9.2%

FY End

2026-03-31

EPV

$485.27M

Profit

$1.27B book

FCFF

$660.04M

Listed CA, based US · Basic Materials · Copper

Market Cap

$1.25B

Avg Intrinsic

$531.11M

Intrinsic / Market

0.42

Margin of Safety

-135.9%

WACC

12.1%

FY End

2025-12-31

EPV

$531.11M book

Profit

$531.11M book

FCFF

$531.11M book

Listed CA, based CA · Basic Materials · Gold

Market Cap

$13.87B

Avg Intrinsic

$5.88B

Intrinsic / Market

0.42

Margin of Safety

-136.0%

WACC

12.7%

FY End

2025-12-31

EPV

$5.17B

Profit

$6.06B

FCFF

$6.40B

Listed CA, based CA · Industrials · Engineering & Construction

Market Cap

$9.91B

Avg Intrinsic

$4.19B

Intrinsic / Market

0.42

Margin of Safety

-136.7%

WACC

9.9%

FY End

2025-12-31

EPV

$4.46B

Profit

$3.78B

FCFF

$4.31B

Listed CA, based CA · Utilities · Utilities - Diversified

Market Cap

$4.03B

Avg Intrinsic

$1.69B

Intrinsic / Market

0.42

Margin of Safety

-138.7%

WACC

5.8%

FY End

2025-12-31

EPV

-$3.36B

Profit

$3.44B

FCFF

$4.98B book

Listed CA, based CA · Basic Materials · Gold

Market Cap

$8.71B

Avg Intrinsic

$3.58B

Intrinsic / Market

0.41

Margin of Safety

-143.2%

WACC

12.5%

FY End

2025-12-31

EPV

$3.28B

Profit

$4.37B

FCFF

$3.09B

Listed CA, based US · Basic Materials · Gold

Market Cap

$18.55B

Avg Intrinsic

$7.61B

Intrinsic / Market

0.41

Margin of Safety

-143.8%

WACC

12.5%

FY End

2025-12-31

EPV

$1.99B

Profit

$10.42B book

FCFF

$10.42B book

140
GOOG.TO
Alphabet Inc.

Listed CA, based US · Communication Services · Internet Content & Information

Market Cap

$3.89T

Avg Intrinsic

$1.59T

Intrinsic / Market

0.41

Margin of Safety

-144.8%

WACC

11.5%

FY End

2025-12-31

EPV

$999.02B

Profit

$1.26T

FCFF

$2.51T

Listed CA, based CA · Energy · Oil & Gas E&P

Market Cap

$1.68B

Avg Intrinsic

$675.74M

Intrinsic / Market

0.40

Margin of Safety

-148.8%

WACC

7.3%

FY End

2025-12-31

EPV

$714.84M

Profit

$468.35M

FCFF

$844.03M book

Listed CA, based CA · Basic Materials · Silver

Market Cap

$1.92B

Avg Intrinsic

$761.62M

Intrinsic / Market

0.40

Margin of Safety

-151.8%

WACC

16.0%

FY End

2026-03-31

EPV

$897.43M

Profit

$447.53M

FCFF

$939.90M

Listed CA, based CA · Energy · Oil & Gas E&P

Market Cap

$1.02B

Avg Intrinsic

$400.97M

Intrinsic / Market

0.39

Margin of Safety

-154.9%

WACC

7.9%

FY End

2025-12-31

EPV

-$209.91M

Profit

$706.41M book

FCFF

$706.41M book

Listed CA, based CA · Basic Materials · Other Precious Metals & Mining

Market Cap

$6.43B

Avg Intrinsic

$2.50B

Intrinsic / Market

0.39

Margin of Safety

-156.9%

WACC

6.3%

FY End

2025-12-31

EPV

$2.47B

Profit

$2.76B

FCFF

$2.28B book

Listed CA, based CA · Utilities · Utilities - Regulated Gas

Market Cap

$1.03B

Avg Intrinsic

$400.87M

Intrinsic / Market

0.39

Margin of Safety

-157.3%

WACC

4.4%

FY End

2025-12-31

EPV

-$903.35M

Profit

$989.04M

FCFF

$1.12B book

Listed CA, based CA · Energy · Oil & Gas E&P

Market Cap

$2.06B

Avg Intrinsic

$799.96M

Intrinsic / Market

0.39

Margin of Safety

-157.4%

WACC

9.2%

FY End

2025-12-31

EPV

$925.39M

Profit

$758.95M

FCFF

$715.55M book

Listed CA, based CA · Basic Materials · Copper

Market Cap

$7.90B

Avg Intrinsic

$3.04B

Intrinsic / Market

0.39

Margin of Safety

-159.5%

WACC

16.1%

FY End

2025-12-31

EPV

$1.02B

Profit

$4.06B book

FCFF

$4.06B book

Listed CA, based CA · Healthcare · Drug Manufacturers - Specialty & Generic

Market Cap

$5.10B

Avg Intrinsic

$1.96B

Intrinsic / Market

0.38

Margin of Safety

-160.0%

WACC

9.1%

FY End

2026-03-31

EPV

$2.87B

Profit

$246.70M book

FCFF

$2.77B

Listed CA, based CA · Energy · Oil & Gas E&P

Market Cap

$3.53B

Avg Intrinsic

$1.36B

Intrinsic / Market

0.38

Margin of Safety

-160.0%

WACC

10.1%

FY End

2025-12-31

EPV

$1.49B

Profit

$640.50M

FCFF

$1.94B book

Listed CA, based CA · Energy · Oil & Gas Drilling

Profit is over 3× the larger of EPV and FCFF

Market Cap

$1.15B

Avg Intrinsic

$439.87M

Intrinsic / Market

0.38

Margin of Safety

-160.5%

WACC

9.4%

FY End

2025-12-31

EPV

$187.06M

Profit

$1.13B book

FCFF

$1.45M

151
SNOW.TO
Snowflake Inc.

Listed CA, based US · Technology · Software - Application

Market Cap

$5.63B

Avg Intrinsic

$2.15B

Intrinsic / Market

0.38

Margin of Safety

-161.7%

WACC

8.5%

FY End

2026-01-31

EPV

$2.15B book

Profit

$2.15B book

FCFF

$2.15B book

Listed CA, based CA · Energy · Oil & Gas Equipment & Services

Market Cap

$2.97B

Avg Intrinsic

$1.13B

Intrinsic / Market

0.38

Margin of Safety

-163.7%

WACC

10.7%

FY End

2025-12-31

EPV

$1.09B

Profit

$1.29B

FCFF

$1.01B

Listed CA, based CA · Industrials · Industrial Distribution

Market Cap

$3.53B

Avg Intrinsic

$1.33B

Intrinsic / Market

0.38

Margin of Safety

-165.4%

WACC

9.7%

FY End

2025-12-31

EPV

$1.68B

Profit

$1.20B

FCFF

$1.10B

Listed CA, based CA · Basic Materials · Other Industrial Metals & Mining

Market Cap

$1.14B

Avg Intrinsic

$421.92M

Intrinsic / Market

0.37

Margin of Safety

-169.5%

WACC

12.2%

FY End

2026-04-30

EPV

$421.92M book

Profit

$421.92M book

FCFF

$421.92M book

155
RIO.TO
Rio2 Limited

Listed CA, based CA · Basic Materials · Gold

Market Cap

$1.05B

Avg Intrinsic

$385.45M

Intrinsic / Market

0.37

Margin of Safety

-171.4%

WACC

16.3%

FY End

2025-12-31

EPV

$385.45M book

Profit

$385.45M book

FCFF

$385.45M book

Listed CA, based US · Industrials · Specialty Business Services

Market Cap

$15.58B

Avg Intrinsic

$5.63B

Intrinsic / Market

0.36

Margin of Safety

-176.7%

WACC

6.7%

FY End

2025-12-31

EPV

$5.46B

Profit

$6.24B

FCFF

$5.20B

Listed CA, based CA · Industrials · Railroads

Market Cap

$73.86B

Avg Intrinsic

$26.53B

Intrinsic / Market

0.36

Margin of Safety

-178.4%

WACC

9.1%

FY End

2025-12-31

EPV

$27.80B

Profit

$27.55B

FCFF

$24.24B

Listed CA, based CA · Basic Materials · Chemicals

Market Cap

$4.62B

Avg Intrinsic

$1.66B

Intrinsic / Market

0.36

Margin of Safety

-179.1%

WACC

7.8%

FY End

2025-12-31

EPV

$1.58B

Profit

$1.48B

FCFF

$1.90B

Listed CA, based CA · Basic Materials · Other Industrial Metals & Mining

Market Cap

$12.51B

Avg Intrinsic

$4.46B

Intrinsic / Market

0.36

Margin of Safety

-180.7%

WACC

14.6%

FY End

2025-12-31

EPV

$5.81B book

Profit

$1.75B

FCFF

$5.81B book

Listed CA, based CA · Basic Materials · Gold

Market Cap

$10.82B

Avg Intrinsic

$3.85B

Intrinsic / Market

0.36

Margin of Safety

-181.1%

WACC

18.4%

FY End

2025-12-31

EPV

$3.44B

Profit

$3.66B

FCFF

$4.45B book

Listed CA, based GB · Basic Materials · Gold

Market Cap

$13.98B

Avg Intrinsic

$4.92B

Intrinsic / Market

0.35

Margin of Safety

-183.8%

WACC

11.3%

FY End

2025-12-31

EPV

$3.67B book

Profit

$7.43B

FCFF

$3.67B book

Listed CA, based CA · Energy · Oil & Gas E&P

Market Cap

$1.68B

Avg Intrinsic

$576.58M

Intrinsic / Market

0.34

Margin of Safety

-191.0%

WACC

10.9%

FY End

2025-12-31

EPV

$600.50M

Profit

$446.17M

FCFF

$683.08M book

Listed CA, based CA · Industrials · Electrical Equipment & Parts

Market Cap

$1.88B

Avg Intrinsic

$632.30M

Intrinsic / Market

0.34

Margin of Safety

-196.9%

WACC

10.2%

FY End

2025-12-31

EPV

$558.60M

Profit

$1.07B

FCFF

$271.66M book

Listed CA, based US · Basic Materials · Other Precious Metals & Mining

Market Cap

$2.17B

Avg Intrinsic

$720.57M

Intrinsic / Market

0.33

Margin of Safety

-200.6%

WACC

9.3%

FY End

2025-12-31

EPV

$720.57M book

Profit

$720.57M book

FCFF

$720.57M book

Listed CA, based CA · Industrials · Waste Management

Market Cap

$39.51B

Avg Intrinsic

$13.02B

Intrinsic / Market

0.33

Margin of Safety

-203.5%

WACC

6.4%

FY End

2025-12-31

EPV

$12.61B

Profit

$15.87B

FCFF

$10.58B

Listed CA, based CA · Basic Materials · Gold

Market Cap

$15.24B

Avg Intrinsic

$5.00B

Intrinsic / Market

0.33

Margin of Safety

-204.8%

WACC

13.6%

FY End

2025-12-31

EPV

$4.46B

Profit

$7.52B

FCFF

$3.02B

Listed CA, based CA · Industrials · Engineering & Construction

Market Cap

$2.72B

Avg Intrinsic

$876.16M

Intrinsic / Market

0.32

Margin of Safety

-210.1%

WACC

7.8%

FY End

2025-12-31

EPV

$637.80M

Profit

$1.12B

FCFF

$866.25M

Listed CA, based CA · Basic Materials · Gold

Market Cap

$3.24B

Avg Intrinsic

$1.04B

Intrinsic / Market

0.32

Margin of Safety

-211.9%

WACC

15.1%

FY End

2025-12-31

EPV

$301.45M

Profit

$1.05B

FCFF

$1.77B book

Listed CA, based CA · Energy · Oil & Gas Midstream

Market Cap

$62.92B

Avg Intrinsic

$20.06B

Intrinsic / Market

0.32

Margin of Safety

-213.7%

WACC

7.5%

FY End

2025-12-31

EPV

$7.73B

Profit

$26.04B

FCFF

$26.40B book

Listed CA, based CA · Consumer Defensive · Packaged Foods

Market Cap

$1.35B

Avg Intrinsic

$427.69M

Intrinsic / Market

0.32

Margin of Safety

-216.4%

WACC

9.1%

FY End

2025-12-31

EPV

$481.88M

Profit

$420.09M

FCFF

$381.11M

Listed CA, based CA · Healthcare · Medical Care Facilities

Profit is over 3× the larger of EPV and FCFF

Market Cap

$1.89B

Avg Intrinsic

$595.00M

Intrinsic / Market

0.32

Margin of Safety

-217.2%

WACC

9.3%

FY End

2025-12-31

EPV

$173.96M

Profit

$1.33B

FCFF

$285.15M book

Listed CA, based CA · Energy · Oil & Gas Equipment & Services

Market Cap

$1.70B

Avg Intrinsic

$534.55M

Intrinsic / Market

0.31

Margin of Safety

-218.9%

WACC

6.9%

FY End

2025-09-30

EPV

$412.24M

Profit

$750.50M

FCFF

$440.91M

Listed CA, based CA · Industrials · Aerospace & Defense

Market Cap

$4.94B

Avg Intrinsic

$1.51B

Intrinsic / Market

0.31

Margin of Safety

-227.7%

WACC

5.6%

FY End

2025-12-31

EPV

$1.74B

Profit

$1.45B

FCFF

$1.33B book

Listed CA, based CA · Industrials · Specialty Industrial Machinery

Market Cap

$1.56B

Avg Intrinsic

$470.52M

Intrinsic / Market

0.30

Margin of Safety

-231.1%

WACC

9.7%

FY End

2025-12-31

EPV

$393.97M

Profit

$518.43M

FCFF

$499.17M

175
CAE.TO
CAE Inc.

Listed CA, based CA · Industrials · Aerospace & Defense

Market Cap

$7.89B

Avg Intrinsic

$2.36B

Intrinsic / Market

0.30

Margin of Safety

-234.6%

WACC

9.3%

FY End

2026-03-31

EPV

$1.77B

Profit

$2.80B

FCFF

$2.51B

Listed CA, based CA · Basic Materials · Gold

Market Cap

$19.29B

Avg Intrinsic

$5.76B

Intrinsic / Market

0.30

Margin of Safety

-234.7%

WACC

13.7%

FY End

2025-12-31

EPV

$2.37B

Profit

$7.37B book

FCFF

$7.56B

Listed CA, based CA · Basic Materials · Other Precious Metals & Mining

Market Cap

$6.47B

Avg Intrinsic

$1.91B

Intrinsic / Market

0.30

Margin of Safety

-238.6%

WACC

13.6%

FY End

2025-12-31

EPV

$3.85B

Profit

$940.96M book

FCFF

$940.96M book

Listed CA, based CA · Basic Materials · Copper

Market Cap

$21.35B

Avg Intrinsic

$6.26B

Intrinsic / Market

0.29

Margin of Safety

-241.1%

WACC

17.1%

FY End

2025-12-31

EPV

$4.49B

Profit

$6.00B

FCFF

$8.29B book

Listed CA, based CA · Basic Materials · Silver

Market Cap

$8.89B

Avg Intrinsic

$2.59B

Intrinsic / Market

0.29

Margin of Safety

-242.9%

WACC

17.1%

FY End

2025-12-31

EPV

$1.02B

Profit

$3.38B book

FCFF

$3.38B book

Listed CA, based CA · Industrials · Industrial Distribution

Market Cap

$13.82B

Avg Intrinsic

$4.03B

Intrinsic / Market

0.29

Margin of Safety

-243.4%

WACC

9.9%

FY End

2025-12-31

EPV

$4.21B

Profit

$4.25B

FCFF

$3.62B

Listed CA, based CA · Basic Materials · Gold

Market Cap

$2.69B

Avg Intrinsic

$780.20M

Intrinsic / Market

0.29

Margin of Safety

-244.9%

WACC

13.7%

FY End

2025-12-31

EPV

$780.20M book

Profit

$780.20M book

FCFF

$780.20M book

Listed CA, based CA · Industrials · Engineering & Construction

Market Cap

$2.35B

Avg Intrinsic

$680.84M

Intrinsic / Market

0.29

Margin of Safety

-245.6%

WACC

10.1%

FY End

2025-12-31

EPV

$680.84M book

Profit

$680.84M book

FCFF

$680.84M book

Listed CA, based CA · Consumer Cyclical · Auto Manufacturers

Market Cap

$2.16B

Avg Intrinsic

$621.53M

Intrinsic / Market

0.29

Margin of Safety

-246.7%

WACC

7.6%

FY End

2025-12-31

EPV

$621.53M book

Profit

$621.53M book

FCFF

$621.53M book

Listed CA, based CA · Energy · Oil & Gas Midstream

Market Cap

$3.89B

Avg Intrinsic

$1.12B

Intrinsic / Market

0.29

Margin of Safety

-247.7%

WACC

6.5%

FY End

2025-12-31

EPV

$1.23B

Profit

$1.18B

FCFF

$941.60M

Listed CA, based CA · Energy · Oil & Gas E&P

Market Cap

$5.53B

Avg Intrinsic

$1.59B

Intrinsic / Market

0.29

Margin of Safety

-248.0%

WACC

9.6%

FY End

2025-12-31

EPV

$1.58B

Profit

$1.61B

FCFF

$1.58B

Listed CA, based CA · Real Estate · Real Estate Services

Market Cap

$5.76B

Avg Intrinsic

$1.64B

Intrinsic / Market

0.28

Margin of Safety

-251.2%

WACC

8.5%

FY End

2025-12-31

EPV

$1.70B

Profit

$1.66B

FCFF

$1.56B

Listed CA, based CA · Industrials · Industrial Distribution

Market Cap

$10.47B

Avg Intrinsic

$2.93B

Intrinsic / Market

0.28

Margin of Safety

-257.2%

WACC

11.2%

FY End

2025-12-31

EPV

$3.05B

Profit

$3.36B

FCFF

$2.37B

Listed CA, based CA · Utilities · Utilities - Independent Power Producers

Market Cap

$6.92B

Avg Intrinsic

$1.91B

Intrinsic / Market

0.28

Margin of Safety

-262.7%

WACC

5.8%

FY End

2025-12-31

EPV

$1.79B

Profit

$2.40B

FCFF

$1.52B

Listed CA, based CA · Industrials · Trucking

Market Cap

$2.23B

Avg Intrinsic

$613.18M

Intrinsic / Market

0.28

Margin of Safety

-263.0%

WACC

9.0%

FY End

2025-12-31

EPV

$659.84M

Profit

$663.41M

FCFF

$516.29M

Listed CA, based US · Energy · Uranium

Market Cap

$2.90B

Avg Intrinsic

$797.59M

Intrinsic / Market

0.28

Margin of Safety

-263.4%

WACC

12.3%

FY End

2025-12-31

EPV

$797.59M book

Profit

$797.59M book

FCFF

$797.59M book

Listed CA, based CA · Energy · Oil & Gas Midstream

Market Cap

$3.36B

Avg Intrinsic

$924.60M

Intrinsic / Market

0.28

Margin of Safety

-263.6%

WACC

7.7%

FY End

2025-12-31

EPV

$676.35M

Profit

$1.04B

FCFF

$1.06B book

Listed CA, based CA · Basic Materials · Other Industrial Metals & Mining

Market Cap

$1.09B

Avg Intrinsic

$296.33M

Intrinsic / Market

0.27

Margin of Safety

-266.2%

WACC

17.5%

FY End

2025-12-31

EPV

$296.33M book

Profit

$296.33M book

FCFF

$296.33M book

Listed CA, based US · Consumer Defensive · Discount Stores

Market Cap

$416.63B

Avg Intrinsic

$113.19B

Intrinsic / Market

0.27

Margin of Safety

-268.1%

WACC

9.6%

FY End

2026-08-31

EPV

$105.48B

Profit

$123.93B

FCFF

$110.15B

Listed CA, based CA · Basic Materials · Gold

Market Cap

$10.22B

Avg Intrinsic

$2.77B

Intrinsic / Market

0.27

Margin of Safety

-268.2%

WACC

10.0%

FY End

2025-12-31

EPV

$4.54B

Profit

$1.89B book

FCFF

$1.89B book

Listed CA, based CA · Real Estate · Real Estate Services

Market Cap

$4.69B

Avg Intrinsic

$1.27B

Intrinsic / Market

0.27

Margin of Safety

-269.6%

WACC

7.8%

FY End

2025-12-31

EPV

$1.10B

Profit

$1.26B

FCFF

$1.44B

Listed CA, based CA · Technology · Software - Application

Market Cap

$4.11B

Avg Intrinsic

$1.11B

Intrinsic / Market

0.27

Margin of Safety

-270.8%

WACC

8.0%

FY End

2025-12-31

EPV

$1.65B

Profit

$848.85M book

FCFF

$829.03M

Listed CA, based CA · Industrials · Railroads

Market Cap

$77.15B

Avg Intrinsic

$20.57B

Intrinsic / Market

0.27

Margin of Safety

-275.1%

WACC

10.1%

FY End

2025-12-31

EPV

$16.78B

Profit

$27.50B

FCFF

$17.44B

Listed CA, based CA · Utilities · Utilities - Diversified

Market Cap

$10.03B

Avg Intrinsic

$2.62B

Intrinsic / Market

0.26

Margin of Safety

-283.3%

WACC

5.6%

FY End

2025-12-31

EPV

$4.03B

Profit

$2.26B

FCFF

$1.56B

Listed CA, based CA · Basic Materials · Other Precious Metals & Mining

Market Cap

$11.19B

Avg Intrinsic

$2.87B

Intrinsic / Market

0.26

Margin of Safety

-289.9%

WACC

14.8%

FY End

2025-12-31

EPV

$2.16B

Profit

$2.66B book

FCFF

$3.79B

Listed CA, based CA · Industrials · Rental & Leasing Services

Market Cap

$6.31B

Avg Intrinsic

$1.57B

Intrinsic / Market

0.25

Margin of Safety

-301.8%

WACC

5.3%

FY End

2025-12-31

EPV

-$1.70B

Profit

$3.74B

FCFF

$2.67B book

How to read this page

What Intrinsic Value means

The plain average of three values. Nothing is capped, so it can reach many times the Market Cap.

EPV + Growth

earnings power value plus growth value, less net debt.

Profit

15 years of profit paid to shareholders, plus the book value and the profit kept by then.

FCFF

15 years of free cash flow, plus the capital invested by then, less net debt.

Projections, not exact values. Intrinsic Values are projected from each company's past reports. They show which stocks look cheap compared with the others, not exactly what a stock is worth.

See how this ranking did on past years

The backtest picks the Top N the same way on an older fiscal year and measures what happened to them.

Open the backtest