Germany Stock Screener
4,541 companies
Which stocks look cheapest against what their own reports say they are worth? The list is ordered by Intrinsic Value / Market Cap.
Apply suggested sets Return on Investment >= -0.1. Each raised the average return slightly over 2023-2024, on a hold-out half of the companies and on 2025; some single markets and portfolio sizes did worse.
Operating Income ÷ RevenueLatest fiscal yearKeeps profitable businesses. On the current valuation it lowered the Top N return at every threshold tested.
Operating Income ÷ Gross ProfitLatest fiscal yearDrops businesses whose overheads absorb their gross profit. On the current valuation it lowered the Top N return in every mode.
(Cash − Total Debt) ÷ Market Cap × 100Latest quarterAround -50 it drops only the most indebted companies, which helped Traditional Value slightly. Stricter thresholds lowered the return.
(Latest Year Revenue − Prior Year Revenue) ÷ Prior Year RevenueLatest fiscal year vs the year beforeIn Tech, 10% and above kept the cheap companies still growing; the gain was large but not consistent across samples. No effect in Traditional Value.
ΔNOPAT ÷ Growth CapExLatest fiscal year vs the year beforeAt -0.10 or 0 it drops companies whose growth investment lost money, which helped Traditional Value slightly. Higher thresholds lowered the return.
Market Cap ÷ Book ValueLatest quarterAt 10 or below it drops only extreme prices against book value, which helped Tech Value slightly. Tighter thresholds lowered the return outside Tech.
Net income > 0, book value at the start of the latest year, return on equity > 0Latest 3 fiscal yearsLeaves out companies whose 15-year profit projection cannot be made: a loss in one of the latest three years, no book value to measure growth on, or a return on equity at or below zero. Their Profit value is the book value alone, so without this filter the average still includes them on the other two values. On the current valuation it lowered the Top N return in every mode.
NOPAT − (CapEx − Depreciation + Δ Working Capital) > 0, return on capital > 0Latest 3 fiscal yearsLeaves out companies whose 15-year free cash flow projection cannot be made: operating profit or free cash flow at or below zero in one of the latest three years, or a return on capital at or below zero. Technology and Communication Services add half of R&D after tax to NOPAT. Banks are not held to it: their working capital is their loans and deposits. Measured when it also left out large working capital swings, it lowered the Top N return more than any other filter.
|Δ Working Capital| ÷ Operating IncomeLargest of the latest 3 fiscal yearsLeaves out companies whose change in working capital was above half of operating profit in any of the latest three years. Their FCFF is computed either way. Over 36 years in 21 countries, using it lowered the Top N return by 0.4 to 0.9 points a year, a difference too small to be sure of. Banks are not held to it: their working capital is their loans and deposits.
Group by Legal Name, keep one row per companyKeeps the newest valuation, then the listing in the company's home country, the USD listing, the country filtered on, the largest market capCollapses the same legal entity listed on multiple exchanges into a single row. For example, Truist Financial appears on the New York Stock Exchange and on two German exchanges; with this on, only the primary US listing is shown. Recommended for portfolio construction; turn off when you need to inspect each individual listing.
Profit value > 3 × the larger of the EPV + Growth and FCFF valuesLatest valuationAfter years of losses, or buybacks larger than the book, the book value is close to zero, so the return on equity and the Profit value explode and the company jumps to the top of the list. Over 36 years of history in 21 countries, leaving these companies out kept the Top N return the same (between −0.2 and +0.3 points a year): it tidies the top of the list, it does not raise the return.
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.
Listed DE, based US · Utilities · Utilities - Regulated Electric
Profit is over 3× the larger of EPV and FCFFMarket Cap
$159.68B
Avg Intrinsic
$32.16B
Intrinsic / Market
0.20
Margin of Safety
-396.4%
WACC
6.2%
FY End
2025-12-31
EPV
-$4.20B
Profit
$78.70B
FCFF
$21.99B
Listed DE, based HK · Healthcare · Biotechnology
Market Cap
$2.72B
Avg Intrinsic
$547.60M
Intrinsic / Market
0.20
Margin of Safety
-396.9%
WACC
10.4%
FY End
2025-12-31
EPV
$547.60M book
Profit
$547.60M book
FCFF
$547.60M book
Listed DE, based SE · Healthcare · Drug Manufacturers - Specialty & Generic
Market Cap
$14.97B
Avg Intrinsic
$3.01B
Intrinsic / Market
0.20
Margin of Safety
-397.5%
WACC
5.9%
FY End
2025-12-31
EPV
$5.11B
Profit
$2.33B
FCFF
$1.58B
Listed DE, based US · Technology · Scientific & Technical Instruments
Market Cap
$5.15B
Avg Intrinsic
$1.03B
Intrinsic / Market
0.20
Margin of Safety
-398.5%
WACC
14.7%
FY End
2025-12-31
EPV
$1.14B
Profit
$623.11M
FCFF
$1.33B
Listed DE, based US · Healthcare · Medical Instruments & Supplies
Market Cap
$25.54B
Avg Intrinsic
$5.12B
Intrinsic / Market
0.20
Margin of Safety
-399.3%
WACC
11.2%
FY End
2025-12-31
EPV
$5.40B
Profit
$4.80B
FCFF
$5.15B
Listed DE, based DE · Consumer Cyclical · Auto Parts
Market Cap
$1.11B
Avg Intrinsic
$221.97M
Intrinsic / Market
0.20
Margin of Safety
-399.8%
WACC
8.1%
FY End
2025-12-31
EPV
$479.84M
Profit
$171.11M
FCFF
$14.96M
Listed DE, based NO · Technology · Semiconductors
Market Cap
$3.65B
Avg Intrinsic
$730.57M
Intrinsic / Market
0.20
Margin of Safety
-400.2%
WACC
9.8%
FY End
2025-12-31
EPV
$784.35M
Profit
$703.68M book
FCFF
$703.68M book
Listed DE, based US · Basic Materials · Other Precious Metals & Mining
Market Cap
$11.51B
Avg Intrinsic
$2.30B
Intrinsic / Market
0.20
Margin of Safety
-400.3%
WACC
13.0%
FY End
2025-12-31
EPV
$1.54B
Profit
$2.68B book
FCFF
$2.68B book
Listed DE, based LU · Consumer Cyclical · Leisure
Market Cap
$1.96B
Avg Intrinsic
$390.15M
Intrinsic / Market
0.20
Margin of Safety
-401.5%
WACC
9.3%
FY End
2025-12-31
EPV
$390.15M book
Profit
$390.15M book
FCFF
$390.15M book
Listed DE, based HK · Real Estate · Real Estate - Development
Market Cap
$63.81B
Avg Intrinsic
$12.72B
Intrinsic / Market
0.20
Margin of Safety
-401.7%
WACC
7.5%
FY End
2026-06-30
EPV
$11.57B
Profit
$11.91B
FCFF
$14.68B
Listed DE, based US · Technology · Electronic Components
Market Cap
$11.25B
Avg Intrinsic
$2.24B
Intrinsic / Market
0.20
Margin of Safety
-401.7%
WACC
12.8%
FY End
2025-12-31
EPV
$2.62B book
Profit
$1.49B
FCFF
$2.62B book
Listed DE, based CA · Energy · Oil & Gas Equipment & Services
Market Cap
$2.77B
Avg Intrinsic
$552.44M
Intrinsic / Market
0.20
Margin of Safety
-402.0%
WACC
14.8%
FY End
2025-12-31
EPV
-$53.25M
Profit
$1.17B book
FCFF
$539.38M
Listed DE, based HK · Basic Materials · Other Industrial Metals & Mining
Market Cap
$2.17B
Avg Intrinsic
$432.65M
Intrinsic / Market
0.20
Margin of Safety
-402.0%
WACC
10.1%
FY End
2025-12-31
EPV
$884.65M
Profit
$206.65M book
FCFF
$206.65M book
Listed DE, based US · Industrials · Aerospace & Defense
Market Cap
$12.32B
Avg Intrinsic
$2.45B
Intrinsic / Market
0.20
Margin of Safety
-403.6%
WACC
10.0%
FY End
2025-09-30
EPV
$2.12B
Profit
$2.69B
FCFF
$2.53B
Listed DE, based US
Market Cap
$42.77B
Avg Intrinsic
$8.47B
Intrinsic / Market
0.20
Margin of Safety
-405.3%
WACC
6.7%
FY End
2025-12-31
EPV
$19.91B
Profit
-$7.11B book
FCFF
$12.60B
Listed DE, based US · Financial Services · Asset Management
Market Cap
$17.91B
Avg Intrinsic
$3.54B
Intrinsic / Market
0.20
Margin of Safety
-406.3%
WACC
12.0%
FY End
2025-12-31
EPV
$3.75B book
Profit
$3.12B
FCFF
$3.75B book
Listed DE, based US · Technology · Consumer Electronics
Market Cap
$2.05B
Avg Intrinsic
$403.94M
Intrinsic / Market
0.20
Margin of Safety
-406.6%
WACC
15.4%
FY End
2025-09-30
EPV
$403.94M book
Profit
$403.94M book
FCFF
$403.94M book
Listed DE, based SE · Communication Services · Telecom Services
Market Cap
$16.90B
Avg Intrinsic
$3.33B
Intrinsic / Market
0.20
Margin of Safety
-407.0%
WACC
5.1%
FY End
2025-12-31
EPV
-$3.08B
Profit
$5.52B book
FCFF
$7.56B
Listed DE, based US · Communication Services · Internet Content & Information
Market Cap
$10.71B
Avg Intrinsic
$2.11B
Intrinsic / Market
0.20
Margin of Safety
-407.5%
WACC
9.3%
FY End
2025-12-31
EPV
$535.83M
Profit
$2.90B book
FCFF
$2.90B book
Listed DE, based CH · Healthcare · Medical Devices
Market Cap
$1.72B
Avg Intrinsic
$338.43M
Intrinsic / Market
0.20
Margin of Safety
-408.2%
WACC
9.8%
FY End
2025-12-31
EPV
$338.43M book
Profit
$338.43M book
FCFF
$338.43M book
Listed DE, based GB · Financial Services · Asset Management
Market Cap
$1.67B
Avg Intrinsic
$329.13M
Intrinsic / Market
0.20
Margin of Safety
-408.1%
WACC
12.0%
FY End
2025-09-30
EPV
$556.92M
Profit
$306.31M book
FCFF
$124.17M
Listed DE, based CN · Healthcare · Biotechnology
Market Cap
$1.77B
Avg Intrinsic
$347.21M
Intrinsic / Market
0.20
Margin of Safety
-408.6%
WACC
10.4%
FY End
2025-12-31
EPV
$347.21M book
Profit
$347.21M book
FCFF
$347.21M book
Listed DE, based AT · Technology · Electronic Components
Market Cap
$9.50B
Avg Intrinsic
$1.87B
Intrinsic / Market
0.20
Margin of Safety
-408.8%
WACC
12.6%
FY End
2026-03-31
EPV
$2.13B
Profit
$1.74B book
FCFF
$1.74B book
Listed DE, based US · Communication Services · Advertising Agencies
Market Cap
$2.70B
Avg Intrinsic
$531.16M
Intrinsic / Market
0.20
Margin of Safety
-409.0%
WACC
9.2%
FY End
2025-12-31
EPV
$753.81M
Profit
-$5.54M book
FCFF
$845.21M
Listed DE, based CA · Technology · Software - Application
Market Cap
$3.85B
Avg Intrinsic
$753.34M
Intrinsic / Market
0.20
Margin of Safety
-411.3%
WACC
8.6%
FY End
2025-12-31
EPV
$991.18M
Profit
$399.94M book
FCFF
$868.90M
Listed DE, based US · Industrials · Rental & Leasing Services
Market Cap
$64.49B
Avg Intrinsic
$12.61B
Intrinsic / Market
0.20
Margin of Safety
-411.5%
WACC
13.0%
FY End
2025-12-31
EPV
$9.51B
Profit
$18.56B
FCFF
$9.75B
Listed DE, based CA · Healthcare · Medical Care Facilities
Market Cap
$1.61B
Avg Intrinsic
$313.58M
Intrinsic / Market
0.20
Margin of Safety
-412.9%
WACC
7.3%
FY End
2025-12-31
EPV
-$132.02M
Profit
$399.84M
FCFF
$672.90M book
Listed DE, based GB · Healthcare · Biotechnology
Market Cap
$25.27B
Avg Intrinsic
$4.93B
Intrinsic / Market
0.20
Margin of Safety
-412.9%
WACC
11.2%
FY End
2026-03-31
EPV
$4.93B book
Profit
$4.93B book
FCFF
$4.93B book
Listed DE, based US · Technology · Software - Application
Market Cap
$5.90B
Avg Intrinsic
$1.15B
Intrinsic / Market
0.19
Margin of Safety
-414.0%
WACC
8.9%
FY End
2025-12-31
EPV
$1.15B book
Profit
$1.15B book
FCFF
$1.15B book
Listed DE, based AU · Consumer Cyclical · Gambling
Market Cap
$8.10B
Avg Intrinsic
$1.58B
Intrinsic / Market
0.19
Margin of Safety
-414.3%
WACC
6.5%
FY End
2026-06-30
EPV
$3.13B
Profit
$1.06B
FCFF
$534.05M
Listed DE, based US · Healthcare · Medical Devices
Market Cap
$1.16B
Avg Intrinsic
$225.56M
Intrinsic / Market
0.19
Margin of Safety
-415.3%
WACC
9.9%
FY End
2025-12-31
EPV
-$215.40M
Profit
$446.03M book
FCFF
$446.03M book
Listed DE, based US · Financial Services · Financial Data & Stock Exchanges
Market Cap
$52.49B
Avg Intrinsic
$10.15B
Intrinsic / Market
0.19
Margin of Safety
-417.1%
WACC
22.1%
FY End
2025-12-31
EPV
$13.09B book
Profit
$4.27B
FCFF
$13.09B book
Listed DE, based US · Technology · Software - Infrastructure
Market Cap
$46.61B
Avg Intrinsic
$8.99B
Intrinsic / Market
0.19
Margin of Safety
-418.6%
WACC
12.8%
FY End
2025-12-31
EPV
$8.99B book
Profit
$8.99B book
FCFF
$8.99B book
Listed DE, based US · Consumer Cyclical · Travel Services
Market Cap
$97.55B
Avg Intrinsic
$18.80B
Intrinsic / Market
0.19
Margin of Safety
-418.8%
WACC
11.3%
FY End
2025-12-31
EPV
$27.85B
Profit
$20.75B
FCFF
$7.81B book
Listed DE, based US · Technology · Electronic Components
Market Cap
$215.43B
Avg Intrinsic
$41.52B
Intrinsic / Market
0.19
Margin of Safety
-418.9%
WACC
11.9%
FY End
2025-12-31
EPV
$33.78B
Profit
$58.87B
FCFF
$31.90B
Listed DE, based CA · Industrials · Trucking
Market Cap
$9.86B
Avg Intrinsic
$1.90B
Intrinsic / Market
0.19
Margin of Safety
-419.7%
WACC
11.1%
FY End
2025-12-31
EPV
$2.09B
Profit
$2.40B
FCFF
$1.20B
Listed DE, based CA · Basic Materials · Gold
Market Cap
$6.35B
Avg Intrinsic
$1.22B
Intrinsic / Market
0.19
Margin of Safety
-420.2%
WACC
12.3%
FY End
2025-12-31
EPV
$954.52M
Profit
$1.22B
FCFF
$1.49B book
Listed DE, based US · Consumer Cyclical · Lodging
Market Cap
$15.13B
Avg Intrinsic
$2.91B
Intrinsic / Market
0.19
Margin of Safety
-420.9%
WACC
10.9%
FY End
2025-12-31
EPV
$3.63B book
Profit
$1.46B
FCFF
$3.63B book
Listed DE, based US · Technology · Electronic Components
Market Cap
$216.29B
Avg Intrinsic
$41.52B
Intrinsic / Market
0.19
Margin of Safety
-421.0%
WACC
11.9%
FY End
2025-12-31
EPV
$33.78B
Profit
$58.87B
FCFF
$31.90B
Listed DE, based US · Technology · Electronic Components
Market Cap
$12.18B
Avg Intrinsic
$2.33B
Intrinsic / Market
0.19
Margin of Safety
-422.5%
WACC
12.1%
FY End
2025-09-30
EPV
$2.18B
Profit
$2.14B
FCFF
$2.67B
Listed DE, based CH · Technology · Scientific & Technical Instruments
Market Cap
$4.94B
Avg Intrinsic
$942.57M
Intrinsic / Market
0.19
Margin of Safety
-424.4%
WACC
13.2%
FY End
2025-12-31
EPV
$880.44M
Profit
$910.11M
FCFF
$1.04B
Listed DE, based US · Industrials · Railroads
Market Cap
$49.16B
Avg Intrinsic
$9.36B
Intrinsic / Market
0.19
Margin of Safety
-425.3%
WACC
9.1%
FY End
2025-12-31
EPV
$7.12B
Profit
$11.75B
FCFF
$9.20B
Listed DE, based GB · Financial Services · Asset Management
Market Cap
$21.58B
Avg Intrinsic
$4.10B
Intrinsic / Market
0.19
Margin of Safety
-425.7%
WACC
8.2%
FY End
2025-12-31
EPV
$3.55B book
Profit
$5.22B
FCFF
$3.55B book
Listed DE, based AU · Industrials · Waste Management
Market Cap
$4.51B
Avg Intrinsic
$856.97M
Intrinsic / Market
0.19
Margin of Safety
-426.7%
WACC
6.8%
FY End
2026-06-30
EPV
$285.91M
Profit
$1.43B
FCFF
$854.62M
Listed DE, based BM · Consumer Cyclical · Travel Services
Market Cap
$34.65B
Avg Intrinsic
$6.58B
Intrinsic / Market
0.19
Margin of Safety
-426.8%
WACC
11.8%
FY End
2025-12-31
EPV
$7.46B
Profit
$1.65B book
FCFF
$10.62B
Listed DE, based US · Healthcare · Health Information Services
Market Cap
$1.74B
Avg Intrinsic
$329.28M
Intrinsic / Market
0.19
Margin of Safety
-428.8%
WACC
13.6%
FY End
2025-12-31
EPV
$329.28M book
Profit
$329.28M book
FCFF
$329.28M book
Listed DE, based NZ · Healthcare · Medical Instruments & Supplies
Market Cap
$14.93B
Avg Intrinsic
$2.82B
Intrinsic / Market
0.19
Margin of Safety
-429.0%
WACC
9.9%
FY End
2026-03-31
EPV
$4.50B
Profit
$2.76B
FCFF
$1.21B book
Listed DE, based IT · Industrials · Aerospace & Defense
Market Cap
$1.72B
Avg Intrinsic
$325.84M
Intrinsic / Market
0.19
Margin of Safety
-429.3%
WACC
9.6%
FY End
2025-12-31
EPV
$225.12M
Profit
$287.66M
FCFF
$464.75M
Listed DE, based AU · Communication Services · Entertainment
Market Cap
$1.71B
Avg Intrinsic
$323.32M
Intrinsic / Market
0.19
Margin of Safety
-429.8%
WACC
5.9%
FY End
2026-06-30
EPV
-$211.02M
Profit
$546.84M
FCFF
$634.15M book
Listed DE, based AU · Financial Services · Capital Markets
Market Cap
$3.80B
Avg Intrinsic
$716.14M
Intrinsic / Market
0.19
Margin of Safety
-430.6%
WACC
10.5%
FY End
2026-06-30
EPV
$820.59M
Profit
$691.67M
FCFF
$636.16M
Listed DE, based NO · Industrials · Aerospace & Defense
Market Cap
$26.71B
Avg Intrinsic
$5.03B
Intrinsic / Market
0.19
Margin of Safety
-430.9%
WACC
6.0%
FY End
2025-12-31
EPV
$7.61B
Profit
$5.24B
FCFF
$2.24B
Listed DE, based US · Industrials · Consulting Services
Market Cap
$26.20B
Avg Intrinsic
$4.93B
Intrinsic / Market
0.19
Margin of Safety
-431.6%
WACC
7.8%
FY End
2025-12-31
EPV
$10.26B
Profit
-$1.19B book
FCFF
$5.72B
Listed DE, based IL · Technology · Semiconductor Equipment & Materials
Market Cap
$12.54B
Avg Intrinsic
$2.36B
Intrinsic / Market
0.19
Margin of Safety
-432.1%
WACC
14.4%
FY End
2025-12-31
EPV
$1.88B
Profit
$2.82B
FCFF
$2.37B
Listed DE, based US · Healthcare · Diagnostics & Research
Market Cap
$43.16B
Avg Intrinsic
$8.11B
Intrinsic / Market
0.19
Margin of Safety
-432.1%
WACC
9.5%
FY End
2025-12-31
EPV
$6.05B
Profit
$12.64B
FCFF
$5.65B
Listed DE, based US · Healthcare · Medical Devices
Market Cap
$32.50B
Avg Intrinsic
$6.10B
Intrinsic / Market
0.19
Margin of Safety
-432.8%
WACC
12.5%
FY End
2025-12-31
EPV
$6.41B
Profit
$6.11B
FCFF
$5.78B
Listed DE, based US · Industrials · Engineering & Construction
Market Cap
$4.75B
Avg Intrinsic
$888.52M
Intrinsic / Market
0.19
Margin of Safety
-434.1%
WACC
9.8%
FY End
2025-12-31
EPV
$479.50M
Profit
$1.38B
FCFF
$806.14M book
Listed DE, based US · Healthcare · Medical Instruments & Supplies
Market Cap
$143.14B
Avg Intrinsic
$26.78B
Intrinsic / Market
0.19
Margin of Safety
-434.5%
WACC
13.3%
FY End
2025-12-31
EPV
$24.60B
Profit
$24.77B
FCFF
$30.97B
Listed DE, based CA · Real Estate · Real Estate Services
Market Cap
$1.23B
Avg Intrinsic
$230.06M
Intrinsic / Market
0.19
Margin of Safety
-435.3%
WACC
8.4%
FY End
2025-12-31
EPV
$230.06M book
Profit
$230.06M book
FCFF
$230.06M book
Listed DE, based US · Technology · Software - Application
Market Cap
$1.33B
Avg Intrinsic
$247.15M
Intrinsic / Market
0.19
Margin of Safety
-436.8%
WACC
8.1%
FY End
2026-01-31
EPV
$247.15M book
Profit
$247.15M book
FCFF
$247.15M book
Listed DE, based TH · Utilities · Utilities - Independent Power Producers
Market Cap
$25.54B
Avg Intrinsic
$4.75B
Intrinsic / Market
0.19
Margin of Safety
-438.1%
WACC
7.8%
FY End
2024-12-31
EPV
-$3.01B
Profit
$6.78B
FCFF
$10.46B book
Listed DE, based US · Technology · Electronic Components
Market Cap
$27.35B
Avg Intrinsic
$5.08B
Intrinsic / Market
0.19
Margin of Safety
-438.5%
WACC
11.1%
FY End
2025-08-31
EPV
$6.81B
Profit
$3.39B
FCFF
$5.04B
Listed DE, based US · Technology · Software - Infrastructure
Market Cap
$37.65B
Avg Intrinsic
$6.98B
Intrinsic / Market
0.19
Margin of Safety
-439.4%
WACC
9.2%
FY End
2026-01-31
EPV
$6.98B book
Profit
$6.98B book
FCFF
$6.98B book
Listed DE, based US · Technology · Communication Equipment
Market Cap
$18.05B
Avg Intrinsic
$3.34B
Intrinsic / Market
0.18
Margin of Safety
-440.7%
WACC
12.5%
FY End
2025-12-31
EPV
$2.48B
Profit
$3.90B
FCFF
$3.64B
Listed DE, based US · Healthcare · Drug Manufacturers - Specialty & Generic
Profit is over 3× the larger of EPV and FCFFMarket Cap
$10.95B
Avg Intrinsic
$2.02B
Intrinsic / Market
0.18
Margin of Safety
-441.6%
WACC
11.8%
FY End
2025-12-31
EPV
-$1.52B
Profit
$6.59B book
FCFF
$993.31M
Listed DE, based US · Technology · Computer Hardware
Market Cap
$18.14B
Avg Intrinsic
$3.34B
Intrinsic / Market
0.18
Margin of Safety
-442.6%
WACC
24.2%
FY End
2025-12-31
EPV
$3.34B book
Profit
$3.34B book
FCFF
$3.34B book
Listed DE, based US · Technology · Semiconductors
Market Cap
$11.59B
Avg Intrinsic
$2.13B
Intrinsic / Market
0.18
Margin of Safety
-443.4%
WACC
15.7%
FY End
2025-12-31
EPV
$2.00B
Profit
$1.97B
FCFF
$2.42B
Listed DE, based CA · Healthcare · Medical Instruments & Supplies
Profit is over 3× the larger of EPV and FCFFMarket Cap
$6.10B
Avg Intrinsic
$1.12B
Intrinsic / Market
0.18
Margin of Safety
-444.8%
WACC
7.1%
FY End
2025-12-31
EPV
-$4.06B
Profit
$6.45B book
FCFF
$970.80M
Listed DE, based CN · Basic Materials · Chemicals
Market Cap
$2.54B
Avg Intrinsic
$463.69M
Intrinsic / Market
0.18
Margin of Safety
-447.0%
WACC
8.1%
FY End
2025-12-31
EPV
$463.69M book
Profit
$463.69M book
FCFF
$463.69M book
Listed DE, based US · Real Estate · Real Estate - Diversified
Market Cap
$3.93B
Avg Intrinsic
$717.72M
Intrinsic / Market
0.18
Margin of Safety
-447.2%
WACC
11.2%
FY End
2025-12-31
EPV
$415.22M
Profit
$964.19M
FCFF
$773.74M book
Listed DE, based US · Industrials · Aerospace & Defense
Market Cap
$19.49B
Avg Intrinsic
$3.55B
Intrinsic / Market
0.18
Margin of Safety
-448.3%
WACC
9.3%
FY End
2025-09-30
EPV
$2.87B
Profit
$4.50B
FCFF
$3.29B
Listed DE, based US · Healthcare · Biotechnology
Market Cap
$5.05B
Avg Intrinsic
$919.60M
Intrinsic / Market
0.18
Margin of Safety
-448.8%
WACC
17.6%
FY End
2025-12-31
EPV
$919.60M book
Profit
$919.60M book
FCFF
$919.60M book
Listed DE, based US · Technology · Semiconductors
Market Cap
$2.61B
Avg Intrinsic
$474.01M
Intrinsic / Market
0.18
Margin of Safety
-449.8%
WACC
13.7%
FY End
2025-12-31
EPV
$534.76M
Profit
$279.46M
FCFF
$607.81M
Listed DE, based CH · Healthcare · Drug Manufacturers - Specialty & Generic
Market Cap
$45.10B
Avg Intrinsic
$8.16B
Intrinsic / Market
0.18
Margin of Safety
-452.9%
WACC
10.3%
FY End
2025-12-31
EPV
$8.16B book
Profit
$8.16B book
FCFF
$8.16B book
Listed DE, based NO · Industrials · Aerospace & Defense
Market Cap
$27.90B
Avg Intrinsic
$5.03B
Intrinsic / Market
0.18
Margin of Safety
-454.3%
WACC
6.0%
FY End
2025-12-31
EPV
$7.62B
Profit
$5.24B
FCFF
$2.24B
Listed DE, based US · Industrials · Specialty Industrial Machinery
Market Cap
$17.94B
Avg Intrinsic
$3.24B
Intrinsic / Market
0.18
Margin of Safety
-454.6%
WACC
10.2%
FY End
2025-12-31
EPV
$1.82B
Profit
$5.21B
FCFF
$2.68B
Listed DE, based US · Consumer Cyclical · Auto Parts
Market Cap
$10.86B
Avg Intrinsic
$1.95B
Intrinsic / Market
0.18
Margin of Safety
-455.7%
WACC
20.2%
FY End
2025-12-31
EPV
$1.95B book
Profit
$1.95B book
FCFF
$1.95B book
Listed DE, based US · Healthcare · Diagnostics & Research
Market Cap
$16.84B
Avg Intrinsic
$3.03B
Intrinsic / Market
0.18
Margin of Safety
-456.2%
WACC
11.3%
FY End
2025-12-31
EPV
$4.75B
Profit
$2.78B
FCFF
$1.54B
Listed DE, based US · Technology · Software - Application
Market Cap
$1.17B
Avg Intrinsic
$209.41M
Intrinsic / Market
0.18
Margin of Safety
-456.6%
WACC
11.8%
FY End
2025-12-31
EPV
$209.41M book
Profit
$209.41M book
FCFF
$209.41M book
Listed DE, based CN · Technology · Electronic Components
Market Cap
$19.62B
Avg Intrinsic
$3.52B
Intrinsic / Market
0.18
Margin of Safety
-456.7%
WACC
13.4%
FY End
2025-12-31
EPV
$3.73B
Profit
$2.92B
FCFF
$3.92B
Listed DE, based CO · Basic Materials · Building Materials
Market Cap
$19.11B
Avg Intrinsic
$3.43B
Intrinsic / Market
0.18
Margin of Safety
-457.2%
WACC
6.0%
FY End
2025-12-31
EPV
$3.84B
Profit
$2.83B book
FCFF
$3.62B
Listed DE, based IL · Industrials · Aerospace & Defense
Market Cap
$32.64B
Avg Intrinsic
$5.85B
Intrinsic / Market
0.18
Margin of Safety
-457.9%
WACC
10.4%
FY End
2025-12-31
EPV
$6.26B
Profit
$5.45B
FCFF
$5.84B
Listed DE, based US · Financial Services · Capital Markets
Market Cap
$9.86B
Avg Intrinsic
$1.76B
Intrinsic / Market
0.18
Margin of Safety
-461.6%
WACC
22.8%
FY End
2025-12-31
EPV
$1.76B book
Profit
$1.76B book
FCFF
$1.76B book
Listed DE, based CA · Financial Services · Asset Management
Market Cap
$2.65B
Avg Intrinsic
$471.47M
Intrinsic / Market
0.18
Margin of Safety
-462.2%
WACC
13.3%
FY End
2025-12-31
EPV
$526.24M
Profit
$473.04M
FCFF
$415.12M
Listed DE, based LU · Communication Services · Telecom Services
Market Cap
$14.05B
Avg Intrinsic
$2.50B
Intrinsic / Market
0.18
Margin of Safety
-463.0%
WACC
7.2%
FY End
2025-12-31
EPV
$2.50B book
Profit
$2.50B book
FCFF
$2.50B book
Listed DE, based JP · Technology · Electronic Components
Market Cap
$3.87B
Avg Intrinsic
$686.51M
Intrinsic / Market
0.18
Margin of Safety
-463.3%
WACC
11.9%
FY End
2026-03-31
EPV
$206.44M
Profit
$952.53M
FCFF
$900.57M book
Listed DE, based US · Technology · Software - Application
Market Cap
$2.49B
Avg Intrinsic
$440.93M
Intrinsic / Market
0.18
Margin of Safety
-464.9%
WACC
9.0%
FY End
2025-12-31
EPV
-$162.92M
Profit
$595.18M
FCFF
$890.51M
Listed DE, based JP · Technology · Semiconductor Equipment & Materials
Market Cap
$172.28B
Avg Intrinsic
$30.46B
Intrinsic / Market
0.18
Margin of Safety
-465.7%
WACC
12.5%
FY End
2026-03-31
EPV
$28.29B
Profit
$25.19B
FCFF
$37.90B
Listed DE, based CA · Consumer Defensive · Packaged Foods
Market Cap
$2.37B
Avg Intrinsic
$419.16M
Intrinsic / Market
0.18
Margin of Safety
-465.5%
WACC
7.7%
FY End
2025-12-31
EPV
-$339.50M
Profit
$957.81M book
FCFF
$639.19M
Listed DE, based SG · Industrials · Airports & Air Services
Profit is over 3× the larger of EPV and FCFFMarket Cap
$2.52B
Avg Intrinsic
$443.82M
Intrinsic / Market
0.18
Margin of Safety
-467.5%
WACC
6.4%
FY End
2026-03-31
EPV
$6.21M
Profit
$1.33B
FCFF
$0 book
Listed DE, based US · Industrials · Engineering & Construction
Market Cap
$8.11B
Avg Intrinsic
$1.43B
Intrinsic / Market
0.18
Margin of Safety
-469.1%
WACC
10.2%
FY End
2026-01-31
EPV
$217.94M
Profit
$2.83B
FCFF
$1.23B
Listed DE, based US · Technology · Communication Equipment
Market Cap
$1.08B
Avg Intrinsic
$189.68M
Intrinsic / Market
0.18
Margin of Safety
-470.3%
WACC
11.2%
FY End
2025-12-31
EPV
$274.14M
Profit
$86.15M
FCFF
$208.75M
Listed DE, based US · Basic Materials · Other Industrial Metals & Mining
Market Cap
$1.85B
Avg Intrinsic
$322.93M
Intrinsic / Market
0.17
Margin of Safety
-472.0%
WACC
10.6%
FY End
2025-12-31
EPV
$322.93M book
Profit
$322.93M book
FCFF
$322.93M book
Listed DE, based CA · Energy · Oil & Gas E&P
Market Cap
$1.68B
Avg Intrinsic
$293.61M
Intrinsic / Market
0.17
Margin of Safety
-473.3%
WACC
10.1%
FY End
2025-12-31
EPV
$293.61M book
Profit
$293.61M book
FCFF
$293.61M book
Listed DE, based US · Technology · Computer Hardware
Market Cap
$6.23B
Avg Intrinsic
$1.08B
Intrinsic / Market
0.17
Margin of Safety
-474.8%
WACC
17.3%
FY End
2025-12-31
EPV
$1.08B book
Profit
$1.08B book
FCFF
$1.08B book
Listed DE, based US · Healthcare · Drug Manufacturers - Specialty & Generic
Profit is over 3× the larger of EPV and FCFFMarket Cap
$20.08B
Avg Intrinsic
$3.48B
Intrinsic / Market
0.17
Margin of Safety
-476.2%
WACC
6.9%
FY End
2025-12-31
EPV
-$5.08B
Profit
$14.27B book
FCFF
$1.26B
Listed DE, based HK · Energy · Uranium
Market Cap
$1.93B
Avg Intrinsic
$335.03M
Intrinsic / Market
0.17
Margin of Safety
-476.5%
WACC
9.6%
FY End
2025-12-31
EPV
-$236.88M
Profit
$654.90M
FCFF
$587.05M book
Listed DE, based SE · Industrials · Industrial Distribution
Market Cap
$2.53B
Avg Intrinsic
$439.35M
Intrinsic / Market
0.17
Margin of Safety
-476.7%
WACC
11.2%
FY End
2025-12-31
EPV
$335.70M
Profit
$664.64M
FCFF
$317.73M
Listed DE, based CA · Technology · Electronic Components
Market Cap
$48.07B
Avg Intrinsic
$8.32B
Intrinsic / Market
0.17
Margin of Safety
-477.8%
WACC
13.2%
FY End
2025-12-31
EPV
$6.51B
Profit
$11.31B
FCFF
$7.14B
Listed DE, based CA · Industrials · Engineering & Construction
Market Cap
$1.97B
Avg Intrinsic
$339.03M
Intrinsic / Market
0.17
Margin of Safety
-480.5%
WACC
9.0%
FY End
2025-12-31
EPV
$282.93M
Profit
$421.44M
FCFF
$312.71M book
Listed DE, based US · Healthcare · Medical Instruments & Supplies
Market Cap
$3.00B
Avg Intrinsic
$516.95M
Intrinsic / Market
0.17
Margin of Safety
-480.9%
WACC
11.9%
FY End
2025-12-31
EPV
$516.95M book
Profit
$516.95M book
FCFF
$516.95M book
| # | Company | Market Cap | Avg Intrinsic | Intrinsic / Market | Margin of Safety | WACC | EPV / Profit / FCFF | FY End |
|---|---|---|---|---|---|---|---|---|
| 3901 | FP3.F NextEra Energy, Inc.Listed DE, based US · Utilities · Utilities - Regulated Electric | $159.68B | $32.16B | 0.20 | -396.4% | 6.2% | -$4.20B $78.70B $21.99B | 2025-12-31 |
| 3902 | O15.F InSilico Medicine Cayman TopCoListed DE, based HK · Healthcare · Biotechnology | $2.72B | $547.60M | 0.20 | -396.9% | 10.4% | $547.60M book $547.60M book $547.60M book | 2025-12-31 |
| 3903 | B6E.F Swedish Orphan Biovitrum AB (publ)Listed DE, based SE · Healthcare · Drug Manufacturers - Specialty & Generic | $14.97B | $3.01B | 0.20 | -397.5% | 5.9% | $5.11B $2.33B $1.58B | 2025-12-31 |
| 3904 | 1GSN.F Novanta Inc.Listed DE, based US · Technology · Scientific & Technical Instruments | $5.15B | $1.03B | 0.20 | -398.5% | 14.7% | $1.14B $623.11M $1.33B | 2025-12-31 |
| 3905 | WPS.F West Pharmaceutical Services, Inc.Listed DE, based US · Healthcare · Medical Instruments & Supplies | $25.54B | $5.12B | 0.20 | -399.3% | 11.2% | $5.40B $4.80B $5.15B | 2025-12-31 |
| 3906 | JST.F JOST Werke SEListed DE, based DE · Consumer Cyclical · Auto Parts | $1.11B | $221.97M | 0.20 | -399.8% | 8.1% | $479.84M $171.11M $14.96M | 2025-12-31 |
| 3907 | N0S.F Nordic Semiconductor ASAListed DE, based NO · Technology · Semiconductors | $3.65B | $730.57M | 0.20 | -400.2% | 9.8% | $784.35M $703.68M book $703.68M book | 2025-12-31 |
| 3908 | HCL.F Hecla Mining CompanyListed DE, based US · Basic Materials · Other Precious Metals & Mining | $11.51B | $2.30B | 0.20 | -400.3% | 13.0% | $1.54B $2.68B book $2.68B book | 2025-12-31 |
| 3909 | TNIE.DE tonies SEListed DE, based LU · Consumer Cyclical · Leisure | $1.96B | $390.15M | 0.20 | -401.5% | 9.3% | $390.15M book $390.15M book $390.15M book | 2025-12-31 |
| 3910 | SNO0.F Sino Land Company LimitedListed DE, based HK · Real Estate · Real Estate - Development | $63.81B | $12.72B | 0.20 | -401.7% | 7.5% | $11.57B $11.91B $14.68B | 2026-06-30 |
| 3911 | LFS.F Littelfuse, Inc.Listed DE, based US · Technology · Electronic Components | $11.25B | $2.24B | 0.20 | -401.7% | 12.8% | $2.62B book $1.49B $2.62B book | 2025-12-31 |
| 3912 | 7EX.F Enerflex Ltd.Listed DE, based CA · Energy · Oil & Gas Equipment & Services | $2.77B | $552.44M | 0.20 | -402.0% | 14.8% | -$53.25M $1.17B book $539.38M | 2025-12-31 |
| 3913 | V2M.F Jiaxin International Resources Investment LimitedListed DE, based HK · Basic Materials · Other Industrial Metals & Mining | $2.17B | $432.65M | 0.20 | -402.0% | 10.1% | $884.65M $206.65M book $206.65M book | 2025-12-31 |
| 3914 | MO7R.F Moog Inc.Listed DE, based US · Industrials · Aerospace & Defense | $12.32B | $2.45B | 0.20 | -403.6% | 10.0% | $2.12B $2.69B $2.53B | 2025-09-30 |
| 3915 | TGR.DE Yum! Brands, Inc.Listed DE, based US | $42.77B | $8.47B | 0.20 | -405.3% | 6.7% | $19.91B -$7.11B book $12.60B | 2025-12-31 |
| 3916 | B81.F TPG Inc.Listed DE, based US · Financial Services · Asset Management | $17.91B | $3.54B | 0.20 | -406.3% | 12.0% | $3.75B book $3.12B $3.75B book | 2025-12-31 |
| 3917 | 8SO.F Sonos, Inc.Listed DE, based US · Technology · Consumer Electronics | $2.05B | $403.94M | 0.20 | -406.6% | 15.4% | $403.94M book $403.94M book $403.94M book | 2025-09-30 |
| 3918 | TLS.F Telia Company AB (publ)Listed DE, based SE · Communication Services · Telecom Services | $16.90B | $3.33B | 0.20 | -407.0% | 5.1% | -$3.08B $5.52B book $7.56B | 2025-12-31 |
| 3919 | 2U9.F Pinterest Inc. RListed DE, based US · Communication Services · Internet Content & Information | $10.71B | $2.11B | 0.20 | -407.5% | 9.3% | $535.83M $2.90B book $2.90B book | 2025-12-31 |
| 3920 | 038.F NovoCure LimitedListed DE, based CH · Healthcare · Medical Devices | $1.72B | $338.43M | 0.20 | -408.2% | 9.8% | $338.43M book $338.43M book $338.43M book | 2025-12-31 |
| 3921 | 84N.F IntegraFin Holdings plcListed DE, based GB · Financial Services · Asset Management | $1.67B | $329.13M | 0.20 | -408.1% | 12.0% | $556.92M $306.31M book $124.17M | 2025-09-30 |
| 3922 | 4ZB.F Duality Biotherapeutics, Inc.Listed DE, based CN · Healthcare · Biotechnology | $1.77B | $347.21M | 0.20 | -408.6% | 10.4% | $347.21M book $347.21M book $347.21M book | 2025-12-31 |
| 3923 | AUS.F AT & S Austria Technologie & Systemtechnik AktiengesellschaftListed DE, based AT · Technology · Electronic Components | $9.50B | $1.87B | 0.20 | -408.8% | 12.6% | $2.13B $1.74B book $1.74B book | 2026-03-31 |
| 3924 | L0K.F Liftoff Mobile, Inc.Listed DE, based US · Communication Services · Advertising Agencies | $2.70B | $531.16M | 0.20 | -409.0% | 9.2% | $753.81M -$5.54M book $845.21M | 2025-12-31 |
| 3925 | 9KX.F Kinaxis Inc.Listed DE, based CA · Technology · Software - Application | $3.85B | $753.34M | 0.20 | -411.3% | 8.6% | $991.18M $399.94M book $868.90M | 2025-12-31 |
| 3926 | UR3.DE United Rentals, Inc.Listed DE, based US · Industrials · Rental & Leasing Services | $64.49B | $12.61B | 0.20 | -411.5% | 13.0% | $9.51B $18.56B $9.75B | 2025-12-31 |
| 3927 | 636.F Sienna Senior Living Inc.Listed DE, based CA · Healthcare · Medical Care Facilities | $1.61B | $313.58M | 0.20 | -412.9% | 7.3% | -$132.02M $399.84M $672.90M book | 2025-12-31 |
| 3928 | 87S.F Roivant Sciences Ltd.Listed DE, based GB · Healthcare · Biotechnology | $25.27B | $4.93B | 0.20 | -412.9% | 11.2% | $4.93B book $4.93B book $4.93B book | 2026-03-31 |
| 3929 | GD0.F NIQ Global Intelligence plcListed DE, based US · Technology · Software - Application | $5.90B | $1.15B | 0.19 | -414.0% | 8.9% | $1.15B book $1.15B book $1.15B book | 2025-12-31 |
| 3930 | KH7.F The Lottery Corporation LimitedListed DE, based AU · Consumer Cyclical · Gambling | $8.10B | $1.58B | 0.19 | -414.3% | 6.5% | $3.13B $1.06B $534.05M | 2026-06-30 |
| 3931 | CYL.F Artivion, Inc.Listed DE, based US · Healthcare · Medical Devices | $1.16B | $225.56M | 0.19 | -415.3% | 9.9% | -$215.40M $446.03M book $446.03M book | 2025-12-31 |
| 3932 | 1QZ.F Coinbase Global, Inc.Listed DE, based US · Financial Services · Financial Data & Stock Exchanges | $52.49B | $10.15B | 0.19 | -417.1% | 22.1% | $13.09B book $4.27B $13.09B book | 2025-12-31 |
| 3933 | TWH.F Twilio Inc.Listed DE, based US · Technology · Software - Infrastructure | $46.61B | $8.99B | 0.19 | -418.6% | 12.8% | $8.99B book $8.99B book $8.99B book | 2025-12-31 |
| 3934 | 6Z1.DE Airbnb, Inc.Listed DE, based US · Consumer Cyclical · Travel Services | $97.55B | $18.80B | 0.19 | -418.8% | 11.3% | $27.85B $20.75B $7.81B book | 2025-12-31 |
| 3935 | XPH.DE Amphenol Corp. RListed DE, based US · Technology · Electronic Components | $215.43B | $41.52B | 0.19 | -418.9% | 11.9% | $33.78B $58.87B $31.90B | 2025-12-31 |
| 3936 | 9TF.F TFI International Inc.Listed DE, based CA · Industrials · Trucking | $9.86B | $1.90B | 0.19 | -419.7% | 11.1% | $2.09B $2.40B $1.20B | 2025-12-31 |
| 3937 | OM40.F OR Royalties Inc.Listed DE, based CA · Basic Materials · Gold | $6.35B | $1.22B | 0.19 | -420.2% | 12.3% | $954.52M $1.22B $1.49B book | 2025-12-31 |
| 3938 | 1HTA.F Hyatt Hotels CorporationListed DE, based US · Consumer Cyclical · Lodging | $15.13B | $2.91B | 0.19 | -420.9% | 10.9% | $3.63B book $1.46B $3.63B book | 2025-12-31 |
| 3939 | XPH.F Amphenol CorporationListed DE, based US · Technology · Electronic Components | $216.29B | $41.52B | 0.19 | -421.0% | 11.9% | $33.78B $58.87B $31.90B | 2025-12-31 |
| 3940 | SAYN.F Sanmina CorporationListed DE, based US · Technology · Electronic Components | $12.18B | $2.33B | 0.19 | -422.5% | 12.1% | $2.18B $2.14B $2.67B | 2025-09-30 |
| 3941 | IFZ0.F INFICON Holding AGListed DE, based CH · Technology · Scientific & Technical Instruments | $4.94B | $942.57M | 0.19 | -424.4% | 13.2% | $880.44M $910.11M $1.04B | 2025-12-31 |
| 3942 | WB2.DE Westinghouse Air Brake Technologies CorporationListed DE, based US · Industrials · Railroads | $49.16B | $9.36B | 0.19 | -425.3% | 9.1% | $7.12B $11.75B $9.20B | 2025-12-31 |
| 3943 | LGI.DE Legal & General Group PlcListed DE, based GB · Financial Services · Asset Management | $21.58B | $4.10B | 0.19 | -425.7% | 8.2% | $3.55B book $5.22B $3.55B book | 2025-12-31 |
| 3944 | TG9.F Cleanaway Waste Management LimitedListed DE, based AU · Industrials · Waste Management | $4.51B | $856.97M | 0.19 | -426.7% | 6.8% | $285.91M $1.43B $854.62M | 2026-06-30 |
| 3945 | ZG8.F Viking Holdings LtdListed DE, based BM · Consumer Cyclical · Travel Services | $34.65B | $6.58B | 0.19 | -426.8% | 11.8% | $7.46B $1.65B book $10.62B | 2025-12-31 |
| 3946 | 43Z.F Schrödinger, Inc.Listed DE, based US · Healthcare · Health Information Services | $1.74B | $329.28M | 0.19 | -428.8% | 13.6% | $329.28M book $329.28M book $329.28M book | 2025-12-31 |
| 3947 | FPLB.F Fisher & Paykel Healthcare Corporation LimitedListed DE, based NZ · Healthcare · Medical Instruments & Supplies | $14.93B | $2.82B | 0.19 | -429.0% | 9.9% | $4.50B $2.76B $1.21B book | 2026-03-31 |
| 3948 | 2ZP.F Avio S.p.A.Listed DE, based IT · Industrials · Aerospace & Defense | $1.72B | $325.84M | 0.19 | -429.3% | 9.6% | $225.12M $287.66M $464.75M | 2025-12-31 |
| 3949 | AQHE.F EVT LimitedListed DE, based AU · Communication Services · Entertainment | $1.71B | $323.32M | 0.19 | -429.8% | 5.9% | -$211.02M $546.84M $634.15M book | 2026-06-30 |
| 3950 | FSB.F HUB24 LimitedListed DE, based AU · Financial Services · Capital Markets | $3.80B | $716.14M | 0.19 | -430.6% | 10.5% | $820.59M $691.67M $636.16M | 2026-06-30 |
| 3951 | KOZ0.F Kongsberg Gruppen AS NListed DE, based NO · Industrials · Aerospace & Defense | $26.71B | $5.03B | 0.19 | -430.9% | 6.0% | $7.61B $5.24B $2.24B | 2025-12-31 |
| 3952 | VA7A.DE Verisk Analytics, Inc.Listed DE, based US · Industrials · Consulting Services | $26.20B | $4.93B | 0.19 | -431.6% | 7.8% | $10.26B -$1.19B book $5.72B | 2025-12-31 |
| 3953 | NMR.F Nova Ltd.Listed DE, based IL · Technology · Semiconductor Equipment & Materials | $12.54B | $2.36B | 0.19 | -432.1% | 14.4% | $1.88B $2.82B $2.37B | 2025-12-31 |
| 3954 | QTS.DE IQVIA Holdings Inc.Listed DE, based US · Healthcare · Diagnostics & Research | $43.16B | $8.11B | 0.19 | -432.1% | 9.5% | $6.05B $12.64B $5.65B | 2025-12-31 |
| 3955 | DC4.DE DexCom, Inc.Listed DE, based US · Healthcare · Medical Devices | $32.50B | $6.10B | 0.19 | -432.8% | 12.5% | $6.41B $6.11B $5.78B | 2025-12-31 |
| 3956 | GRG.F Granite Construction IncorporatedListed DE, based US · Industrials · Engineering & Construction | $4.75B | $888.52M | 0.19 | -434.1% | 9.8% | $479.50M $1.38B $806.14M book | 2025-12-31 |
| 3957 | IUI1.F Intuitive Surgical, Inc.Listed DE, based US · Healthcare · Medical Instruments & Supplies | $143.14B | $26.78B | 0.19 | -434.5% | 13.3% | $24.60B $24.77B $30.97B | 2025-12-31 |
| 3958 | 53U.F Altus Group LimitedListed DE, based CA · Real Estate · Real Estate Services | $1.23B | $230.06M | 0.19 | -435.3% | 8.4% | $230.06M book $230.06M book $230.06M book | 2025-12-31 |
| 3959 | 2TY.F PagerDuty, Inc.Listed DE, based US · Technology · Software - Application | $1.33B | $247.15M | 0.19 | -436.8% | 8.1% | $247.15M book $247.15M book $247.15M book | 2026-01-31 |
| 3960 | 7YW.F Gulf Development Public Company LimitedListed DE, based TH · Utilities · Utilities - Independent Power Producers | $25.54B | $4.75B | 0.19 | -438.1% | 7.8% | -$3.01B $6.78B $10.46B book | 2024-12-31 |
| 3961 | JBL.F Jabil Inc.Listed DE, based US · Technology · Electronic Components | $27.35B | $5.08B | 0.19 | -438.5% | 11.1% | $6.81B $3.39B $5.04B | 2025-08-31 |
| 3962 | 0OK.F Okta, Inc.Listed DE, based US · Technology · Software - Infrastructure | $37.65B | $6.98B | 0.19 | -439.4% | 9.2% | $6.98B book $6.98B book $6.98B book | 2026-01-31 |
| 3963 | ZT1A.DE Zebra Technologies CorporationListed DE, based US · Technology · Communication Equipment | $18.05B | $3.34B | 0.18 | -440.7% | 12.5% | $2.48B $3.90B $3.64B | 2025-12-31 |
| 3964 | 5EA.F Elanco Animal Health IncorporatedListed DE, based US · Healthcare · Drug Manufacturers - Specialty & Generic | $10.95B | $2.02B | 0.18 | -441.6% | 11.8% | -$1.52B $6.59B book $993.31M | 2025-12-31 |
| 3965 | 0YB0.F IonQ, Inc.Listed DE, based US · Technology · Computer Hardware | $18.14B | $3.34B | 0.18 | -442.6% | 24.2% | $3.34B book $3.34B book $3.34B book | 2025-12-31 |
| 3966 | RMB.F Rambus Inc.Listed DE, based US · Technology · Semiconductors | $11.59B | $2.13B | 0.18 | -443.4% | 15.7% | $2.00B $1.97B $2.42B | 2025-12-31 |
| 3967 | S2L.F Bausch + Lomb CorporationListed DE, based CA · Healthcare · Medical Instruments & Supplies | $6.10B | $1.12B | 0.18 | -444.8% | 7.1% | -$4.06B $6.45B book $970.80M | 2025-12-31 |
| 3968 | Y83.F Zhejiang Yongtai Technology Co.,Ltd.Listed DE, based CN · Basic Materials · Chemicals | $2.54B | $463.69M | 0.18 | -447.0% | 8.1% | $463.69M book $463.69M book $463.69M book | 2025-12-31 |
| 3969 | JOE.F The St. Joe CompanyListed DE, based US · Real Estate · Real Estate - Diversified | $3.93B | $717.72M | 0.18 | -447.2% | 11.2% | $415.22M $964.19M $773.74M book | 2025-12-31 |
| 3970 | WW1.F Woodward, Inc.Listed DE, based US · Industrials · Aerospace & Defense | $19.49B | $3.55B | 0.18 | -448.3% | 9.3% | $2.87B $4.50B $3.29B | 2025-09-30 |
| 3971 | MMQ0.F Definium Therapeutics, Inc.Listed DE, based US · Healthcare · Biotechnology | $5.05B | $919.60M | 0.18 | -448.8% | 17.6% | $919.60M book $919.60M book $919.60M book | 2025-12-31 |
| 3972 | PWI.F Power Integrations, Inc.Listed DE, based US · Technology · Semiconductors | $2.61B | $474.01M | 0.18 | -449.8% | 13.7% | $534.76M $279.46M $607.81M | 2025-12-31 |
| 3973 | PY3.F Galderma Group AGListed DE, based CH · Healthcare · Drug Manufacturers - Specialty & Generic | $45.10B | $8.16B | 0.18 | -452.9% | 10.3% | $8.16B book $8.16B book $8.16B book | 2025-12-31 |
| 3974 | KOZ1.F Kongsberg Gruppen ASAListed DE, based NO · Industrials · Aerospace & Defense | $27.90B | $5.03B | 0.18 | -454.3% | 6.0% | $7.62B $5.24B $2.24B | 2025-12-31 |
| 3975 | 2II.F ITT Inc.Listed DE, based US · Industrials · Specialty Industrial Machinery | $17.94B | $3.24B | 0.18 | -454.6% | 10.2% | $1.82B $5.21B $2.68B | 2025-12-31 |
| 3976 | 77F.F Aurora Innovation, Inc.Listed DE, based US · Consumer Cyclical · Auto Parts | $10.86B | $1.95B | 0.18 | -455.7% | 20.2% | $1.95B book $1.95B book $1.95B book | 2025-12-31 |
| 3977 | 01P.F Medpace Holdings, Inc.Listed DE, based US · Healthcare · Diagnostics & Research | $16.84B | $3.03B | 0.18 | -456.2% | 11.3% | $4.75B $2.78B $1.54B | 2025-12-31 |
| 3978 | 9TN.F Riskified Ltd.Listed DE, based US · Technology · Software - Application | $1.17B | $209.41M | 0.18 | -456.6% | 11.8% | $209.41M book $209.41M book $209.41M book | 2025-12-31 |
| 3979 | 2C50.F Chaozhou Three-Circle (Group) Co.,Ltd.Listed DE, based CN · Technology · Electronic Components | $19.62B | $3.52B | 0.18 | -456.7% | 13.4% | $3.73B $2.92B $3.92B | 2025-12-31 |
| 3980 | F25.F Cementos Argos S.A.Listed DE, based CO · Basic Materials · Building Materials | $19.11B | $3.43B | 0.18 | -457.2% | 6.0% | $3.84B $2.83B book $3.62B | 2025-12-31 |
| 3981 | EB2.F Elbit Systems Ltd.Listed DE, based IL · Industrials · Aerospace & Defense | $32.64B | $5.85B | 0.18 | -457.9% | 10.4% | $6.26B $5.45B $5.84B | 2025-12-31 |
| 3982 | V71.F Hut 8 Corp.Listed DE, based US · Financial Services · Capital Markets | $9.86B | $1.76B | 0.18 | -461.6% | 22.8% | $1.76B book $1.76B book $1.76B book | 2025-12-31 |
| 3983 | A781.F Sprott Inc.Listed DE, based CA · Financial Services · Asset Management | $2.65B | $471.47M | 0.18 | -462.2% | 13.3% | $526.24M $473.04M $415.12M | 2025-12-31 |
| 3984 | M4M1.F Millicom International Cellular S.A.Listed DE, based LU · Communication Services · Telecom Services | $14.05B | $2.50B | 0.18 | -463.0% | 7.2% | $2.50B book $2.50B book $2.50B book | 2025-12-31 |
| 3985 | MEC.F Meiko Electronics Co., Ltd.Listed DE, based JP · Technology · Electronic Components | $3.87B | $686.51M | 0.18 | -463.3% | 11.9% | $206.44M $952.53M $900.57M book | 2026-03-31 |
| 3986 | BNK.F Blackbaud, Inc.Listed DE, based US · Technology · Software - Application | $2.49B | $440.93M | 0.18 | -464.9% | 9.0% | -$162.92M $595.18M $890.51M | 2025-12-31 |
| 3987 | TKY.F Tokyo Electron LimitedListed DE, based JP · Technology · Semiconductor Equipment & Materials | $172.28B | $30.46B | 0.18 | -465.7% | 12.5% | $28.29B $25.19B $37.90B | 2026-03-31 |
| 3988 | M1L.F Maple Leaf Foods Inc.Listed DE, based CA · Consumer Defensive · Packaged Foods | $2.37B | $419.16M | 0.18 | -465.5% | 7.7% | -$339.50M $957.81M book $639.19M | 2025-12-31 |
| 3989 | O3H.F SIA Engineering Company LimitedListed DE, based SG · Industrials · Airports & Air Services | $2.52B | $443.82M | 0.18 | -467.5% | 6.4% | $6.21M $1.33B $0 book | 2026-03-31 |
| 3990 | DYI.F Dycom Industries, Inc.Listed DE, based US · Industrials · Engineering & Construction | $8.11B | $1.43B | 0.18 | -469.1% | 10.2% | $217.94M $2.83B $1.23B | 2026-01-31 |
| 3991 | HMC.F Harmonic Inc.Listed DE, based US · Technology · Communication Equipment | $1.08B | $189.68M | 0.18 | -470.3% | 11.2% | $274.14M $86.15M $208.75M | 2025-12-31 |
| 3992 | QS8.F Sunshine Silver Mining & Refining CompanyListed DE, based US · Basic Materials · Other Industrial Metals & Mining | $1.85B | $322.93M | 0.17 | -472.0% | 10.6% | $322.93M book $322.93M book $322.93M book | 2025-12-31 |
| 3993 | 7F4.F Tenaz Energy Corp.Listed DE, based CA · Energy · Oil & Gas E&P | $1.68B | $293.61M | 0.17 | -473.3% | 10.1% | $293.61M book $293.61M book $293.61M book | 2025-12-31 |
| 3994 | RQ0.F D-Wave Quantum Inc.Listed DE, based US · Technology · Computer Hardware | $6.23B | $1.08B | 0.17 | -474.8% | 17.3% | $1.08B book $1.08B book $1.08B book | 2025-12-31 |
| 3995 | VIA.DE Viatris Inc.Listed DE, based US · Healthcare · Drug Manufacturers - Specialty & Generic | $20.08B | $3.48B | 0.17 | -476.2% | 6.9% | -$5.08B $14.27B book $1.26B | 2025-12-31 |
| 3996 | VBO.F CGN Mining Company LimitedListed DE, based HK · Energy · Uranium | $1.93B | $335.03M | 0.17 | -476.5% | 9.6% | -$236.88M $654.90M $587.05M book | 2025-12-31 |
| 3997 | 29B0.F Bufab AB (publ)Listed DE, based SE · Industrials · Industrial Distribution | $2.53B | $439.35M | 0.17 | -476.7% | 11.2% | $335.70M $664.64M $317.73M | 2025-12-31 |
| 3998 | CTW0.F Celestica Inc. RListed DE, based CA · Technology · Electronic Components | $48.07B | $8.32B | 0.17 | -477.8% | 13.2% | $6.51B $11.31B $7.14B | 2025-12-31 |
| 3999 | 6BD0.F Badger Infrastructure Solutions Ltd.Listed DE, based CA · Industrials · Engineering & Construction | $1.97B | $339.03M | 0.17 | -480.5% | 9.0% | $282.93M $421.44M $312.71M book | 2025-12-31 |
| 4000 | A5I.F AtriCure, Inc.Listed DE, based US · Healthcare · Medical Instruments & Supplies | $3.00B | $516.95M | 0.17 | -480.9% | 11.9% | $516.95M book $516.95M book $516.95M book | 2025-12-31 |
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