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 · Consumer Cyclical · Internet Retail
Market Cap
$8.29B
Avg Intrinsic
-$534.56M
Intrinsic / Market
-0.06
Margin of Safety
—
WACC
11.5%
FY End
2025-12-31
EPV
$468.23M
Profit
-$1.40B book
FCFF
-$675.44M
Listed DE, based NL · Consumer Cyclical · Leisure
Profit is over 3× the larger of EPV and FCFFMarket Cap
$2.10B
Avg Intrinsic
-$137.85M
Intrinsic / Market
-0.07
Margin of Safety
—
WACC
5.7%
FY End
2025-12-31
EPV
-$832.77M
Profit
$509.25M
FCFF
-$90.03M
Listed DE, based US · Healthcare · Biotechnology
Market Cap
$1.02B
Avg Intrinsic
-$67.26M
Intrinsic / Market
-0.07
Margin of Safety
—
WACC
10.4%
FY End
2025-12-31
EPV
-$67.26M book
Profit
-$67.26M book
FCFF
-$67.26M book
Listed DE, based GB · Consumer Cyclical · Specialty Retail
Market Cap
$1.09B
Avg Intrinsic
-$73.21M
Intrinsic / Market
-0.07
Margin of Safety
—
WACC
9.7%
FY End
2026-04-30
EPV
-$73.21M book
Profit
-$73.21M book
FCFF
-$73.21M book
Listed DE, based FR · Healthcare · Biotechnology
Market Cap
$1.47B
Avg Intrinsic
-$99.34M
Intrinsic / Market
-0.07
Margin of Safety
—
WACC
8.1%
FY End
2025-12-31
EPV
-$99.34M book
Profit
-$99.34M book
FCFF
-$99.34M book
Listed DE, based US · Communication Services · Entertainment
Market Cap
$8.38B
Avg Intrinsic
-$604.31M
Intrinsic / Market
-0.07
Margin of Safety
—
WACC
8.6%
FY End
2025-12-31
EPV
-$604.31M book
Profit
-$604.31M book
FCFF
-$604.31M book
Listed DE, based US · Healthcare · Biotechnology
Market Cap
$1.68B
Avg Intrinsic
-$132.53M
Intrinsic / Market
-0.08
Margin of Safety
—
WACC
13.2%
FY End
2025-12-31
EPV
-$132.53M book
Profit
-$132.53M book
FCFF
-$132.53M book
Listed DE, based US · Technology · Software - Application
Market Cap
$7.58B
Avg Intrinsic
-$610.97M
Intrinsic / Market
-0.08
Margin of Safety
—
WACC
10.2%
FY End
2025-12-31
EPV
-$610.97M book
Profit
-$610.97M book
FCFF
-$610.97M book
Listed DE, based GB · Communication Services · Telecom Services
Profit is over 3× the larger of EPV and FCFFMarket Cap
$2.80B
Avg Intrinsic
-$232.99M
Intrinsic / Market
-0.08
Margin of Safety
—
WACC
7.6%
FY End
2025-12-31
EPV
-$382.05M
Profit
$76.48M book
FCFF
-$393.38M
Listed DE, based US · Healthcare · Biotechnology
Market Cap
$10.63B
Avg Intrinsic
-$1.05B
Intrinsic / Market
-0.10
Margin of Safety
—
WACC
5.7%
FY End
2025-12-31
EPV
-$1.05B book
Profit
-$1.05B book
FCFF
-$1.05B book
Listed DE, based LU · Healthcare · Drug Manufacturers - Specialty & Generic
Market Cap
$1.67B
Avg Intrinsic
-$191.67M
Intrinsic / Market
-0.12
Margin of Safety
—
WACC
4.0%
FY End
2025-12-31
EPV
-$191.67M book
Profit
-$191.67M book
FCFF
-$191.67M book
Listed DE, based US · Healthcare · Biotechnology
Market Cap
$1.65B
Avg Intrinsic
-$190.90M
Intrinsic / Market
-0.12
Margin of Safety
—
WACC
17.3%
FY End
2025-12-31
EPV
-$190.90M book
Profit
-$190.90M book
FCFF
-$190.90M book
Listed DE, based DE · Real Estate · Real Estate Services
Profit is over 3× the larger of EPV and FCFFMarket Cap
$1.05B
Avg Intrinsic
-$143.61M
Intrinsic / Market
-0.14
Margin of Safety
—
WACC
13.2%
FY End
2022-12-31
EPV
-$405.52M
Profit
$264.34M book
FCFF
-$289.66M
Listed DE, based CH · Communication Services · Telecom Services
Profit is over 3× the larger of EPV and FCFFMarket Cap
$3.79B
Avg Intrinsic
-$519.70M
Intrinsic / Market
-0.14
Margin of Safety
—
WACC
6.4%
FY End
2025-12-31
EPV
-$6.48B
Profit
$4.67B book
FCFF
$246.81M
Listed DE, based IE · Industrials · Specialty Business Services
Market Cap
$2.00B
Avg Intrinsic
-$275.76M
Intrinsic / Market
-0.14
Margin of Safety
—
WACC
9.9%
FY End
2026-06-30
EPV
-$361.15M
Profit
-$398.68M book
FCFF
-$67.46M
Listed DE, based DE · Real Estate · Real Estate Services
Profit is over 3× the larger of EPV and FCFFMarket Cap
$15.93B
Avg Intrinsic
-$2.33B
Intrinsic / Market
-0.15
Margin of Safety
—
WACC
4.5%
FY End
2025-12-31
EPV
-$44.45B
Profit
$36.47B book
FCFF
$994.73M
Listed DE, based US · Healthcare · Biotechnology
Market Cap
$1.56B
Avg Intrinsic
-$284.28M
Intrinsic / Market
-0.18
Margin of Safety
—
WACC
6.6%
FY End
2025-12-31
EPV
-$284.28M book
Profit
-$284.28M book
FCFF
-$284.28M book
Listed DE, based US · Utilities · Utilities - Renewable
Profit is over 3× the larger of EPV and FCFFMarket Cap
$7.15B
Avg Intrinsic
-$1.35B
Intrinsic / Market
-0.19
Margin of Safety
—
WACC
5.8%
FY End
2025-12-31
EPV
-$6.32B
Profit
$3.25B
FCFF
-$977.75M
Listed DE, based US · Healthcare · Biotechnology
Market Cap
$12.84B
Avg Intrinsic
-$2.51B
Intrinsic / Market
-0.20
Margin of Safety
—
WACC
9.5%
FY End
2025-12-31
EPV
-$2.51B book
Profit
-$2.51B book
FCFF
-$2.51B book
Listed DE, based US · Consumer Cyclical · Internet Retail
Market Cap
$13.28B
Avg Intrinsic
-$2.79B
Intrinsic / Market
-0.21
Margin of Safety
—
WACC
18.4%
FY End
2025-12-31
EPV
-$2.79B book
Profit
-$2.79B book
FCFF
-$2.79B book
Listed DE, based US · Healthcare · Drug Manufacturers - Specialty & Generic
Market Cap
$1.96B
Avg Intrinsic
-$454.74M
Intrinsic / Market
-0.23
Margin of Safety
—
WACC
8.4%
FY End
2025-12-31
EPV
-$454.74M book
Profit
-$454.74M book
FCFF
-$454.74M book
Listed DE, based US · Basic Materials · Specialty Chemicals
Market Cap
$4.29B
Avg Intrinsic
-$1.03B
Intrinsic / Market
-0.24
Margin of Safety
—
WACC
8.5%
FY End
2025-12-31
EPV
-$870.94M
Profit
-$887.39M book
FCFF
-$1.33B
Listed DE, based CN · Technology · Software - Infrastructure
Market Cap
$10.72B
Avg Intrinsic
-$2.65B
Intrinsic / Market
-0.25
Margin of Safety
—
WACC
10.5%
FY End
2025-12-31
EPV
-$2.65B book
Profit
-$2.65B book
FCFF
-$2.65B book
Listed DE, based MO · Consumer Cyclical · Resorts & Casinos
Market Cap
$3.14B
Avg Intrinsic
-$781.19M
Intrinsic / Market
-0.25
Margin of Safety
—
WACC
6.9%
FY End
2025-12-31
EPV
-$1.67B book
Profit
-$1.67B book
FCFF
$991.61M
Listed DE, based CA · Technology · Communication Equipment
Profit is over 3× the larger of EPV and FCFFMarket Cap
$2.21B
Avg Intrinsic
-$553.79M
Intrinsic / Market
-0.25
Margin of Safety
—
WACC
10.0%
FY End
2025-12-31
EPV
-$1.19B
Profit
$834.69M book
FCFF
-$1.31B
Listed DE, based US · Communication Services · Telecom Services
Market Cap
$5.77B
Avg Intrinsic
-$1.49B
Intrinsic / Market
-0.26
Margin of Safety
—
WACC
9.6%
FY End
2025-12-31
EPV
-$1.49B book
Profit
-$1.49B book
FCFF
-$1.49B book
Listed DE, based US · Consumer Cyclical · Luxury Goods
Market Cap
$1.24B
Avg Intrinsic
-$378.11M
Intrinsic / Market
-0.31
Margin of Safety
—
WACC
16.8%
FY End
2025-12-31
EPV
-$378.11M book
Profit
-$378.11M book
FCFF
-$378.11M book
Listed DE, based CA · Real Estate · Real Estate Services
Profit is over 3× the larger of EPV and FCFFMarket Cap
$1.09B
Avg Intrinsic
-$352.39M
Intrinsic / Market
-0.32
Margin of Safety
—
WACC
6.0%
FY End
2025-12-31
EPV
-$771.72M
Profit
$55.23M book
FCFF
-$340.68M
Listed DE, based GB · Communication Services · Telecom Services
Market Cap
$4.95B
Avg Intrinsic
-$1.75B
Intrinsic / Market
-0.35
Margin of Safety
—
WACC
14.9%
FY End
2026-03-31
EPV
-$3.26B
Profit
-$997.03M book
FCFF
-$997.03M book
Listed DE, based US · Consumer Cyclical · Resorts & Casinos
Market Cap
$7.65B
Avg Intrinsic
-$2.72B
Intrinsic / Market
-0.36
Margin of Safety
—
WACC
3.3%
FY End
2025-12-31
EPV
-$14.21B
Profit
$2.67B
FCFF
$3.37B
Listed DE, based LU · Consumer Cyclical · Packaging & Containers
Market Cap
$2.76B
Avg Intrinsic
-$1.24B
Intrinsic / Market
-0.45
Margin of Safety
—
WACC
6.0%
FY End
2025-12-31
EPV
-$2.71B
Profit
-$750.75M book
FCFF
-$253.32M
Listed DE, based US · Technology · Software - Infrastructure
Market Cap
$5.26B
Avg Intrinsic
-$2.42B
Intrinsic / Market
-0.46
Margin of Safety
—
WACC
21.1%
FY End
2025-12-31
EPV
-$2.42B book
Profit
-$2.42B book
FCFF
-$2.42B book
Listed DE, based VN · Consumer Cyclical · Auto Manufacturers
Market Cap
$7.18B
Avg Intrinsic
-$3.32B
Intrinsic / Market
-0.46
Margin of Safety
—
WACC
15.2%
FY End
2025-12-31
EPV
-$3.32B book
Profit
-$3.32B book
FCFF
-$3.32B book
Listed DE, based IL · Technology · Software - Infrastructure
Market Cap
$3.43B
Avg Intrinsic
-$1.74B
Intrinsic / Market
-0.51
Margin of Safety
—
WACC
6.7%
FY End
2025-12-31
EPV
-$1.74B book
Profit
-$1.74B book
FCFF
-$1.74B book
Listed DE, based US · Communication Services · Entertainment
Market Cap
$2.62B
Avg Intrinsic
-$1.45B
Intrinsic / Market
-0.56
Margin of Safety
—
WACC
8.3%
FY End
2025-12-31
EPV
-$1.45B book
Profit
-$1.45B book
FCFF
-$1.45B book
Listed DE, based US · Consumer Cyclical · Auto Manufacturers
Market Cap
$1.32B
Avg Intrinsic
-$1.06B
Intrinsic / Market
-0.80
Margin of Safety
—
WACC
4.2%
FY End
2025-12-31
EPV
-$1.06B book
Profit
-$1.06B book
FCFF
-$1.06B book
Listed DE, based US · Healthcare · Medical Care Facilities
Market Cap
$2.39B
Avg Intrinsic
-$2.03B
Intrinsic / Market
-0.85
Margin of Safety
—
WACC
4.6%
FY End
2025-12-31
EPV
-$4.75B
Profit
-$27.65M book
FCFF
-$1.31B
Listed DE, based CH · Real Estate · Real Estate Services
Market Cap
$2.32B
Avg Intrinsic
-$2.27B
Intrinsic / Market
-0.98
Margin of Safety
—
WACC
3.4%
FY End
2025-12-31
EPV
-$5.99B
Profit
-$408.41M book
FCFF
-$408.41M book
Listed DE, based CH · Healthcare · Biotechnology
Market Cap
$1.37B
Avg Intrinsic
-$1.48B
Intrinsic / Market
-1.08
Margin of Safety
—
WACC
8.0%
FY End
2025-12-31
EPV
-$1.48B book
Profit
-$1.48B book
FCFF
-$1.48B book
Listed DE, based BR · Industrials · Airlines
Market Cap
$1.14B
Avg Intrinsic
-$2.00B
Intrinsic / Market
-1.75
Margin of Safety
—
WACC
25.9%
FY End
2025-12-31
EPV
-$2.33B
Profit
-$995.81M book
FCFF
-$2.67B
Listed DE, based DE · Consumer Cyclical · Specialty Retail
Market Cap
$2.43B
Avg Intrinsic
-$169.00B
Intrinsic / Market
-69.53
Margin of Safety
—
WACC
12.5%
FY End
2025-09-30
EPV
$673.43M book
Profit
$173.02M
FCFF
-$507.85B
| # | Company | Market Cap | Avg Intrinsic | Intrinsic / Market | Margin of Safety | WACC | EPV / Profit / FCFF | FY End |
|---|---|---|---|---|---|---|---|---|
| 4501 | 3E2.DE Etsy, Inc.Listed DE, based US · Consumer Cyclical · Internet Retail | $8.29B | -$534.56M | -0.06 | — | 11.5% | $468.23M -$1.40B book -$675.44M | 2025-12-31 |
| 4502 | B4F.F Basic-Fit N.V.Listed DE, based NL · Consumer Cyclical · Leisure | $2.10B | -$137.85M | -0.07 | — | 5.7% | -$832.77M $509.25M -$90.03M | 2025-12-31 |
| 4503 | NNFN.F MannKind CorporationListed DE, based US · Healthcare · Biotechnology | $1.02B | -$67.26M | -0.07 | — | 10.4% | -$67.26M book -$67.26M book -$67.26M book | 2025-12-31 |
| 4504 | 769.F Moonpig Group PLCListed DE, based GB · Consumer Cyclical · Specialty Retail | $1.09B | -$73.21M | -0.07 | — | 9.7% | -$73.21M book -$73.21M book -$73.21M book | 2026-04-30 |
| 4505 | 5NR.F Nanobiotix S.A.Listed DE, based FR · Healthcare · Biotechnology | $1.47B | -$99.34M | -0.07 | — | 8.1% | -$99.34M book -$99.34M book -$99.34M book | 2025-12-31 |
| 4506 | W6K0.F Liberty Live Holdings, Inc.Listed DE, based US · Communication Services · Entertainment | $8.38B | -$604.31M | -0.07 | — | 8.6% | -$604.31M book -$604.31M book -$604.31M book | 2025-12-31 |
| 4507 | UR8.F UroGen Pharma Ltd.Listed DE, based US · Healthcare · Biotechnology | $1.68B | -$132.53M | -0.08 | — | 13.2% | -$132.53M book -$132.53M book -$132.53M book | 2025-12-31 |
| 4508 | 3RCA.F RingCentral, Inc.Listed DE, based US · Technology · Software - Application | $7.58B | -$610.97M | -0.08 | — | 10.2% | -$610.97M book -$610.97M book -$610.97M book | 2025-12-31 |
| 4509 | 8HT.F Helios Towers plcListed DE, based GB · Communication Services · Telecom Services | $2.80B | -$232.99M | -0.08 | — | 7.6% | -$382.05M $76.48M book -$393.38M | 2025-12-31 |
| 4510 | 26CA.F ImmunityBio, Inc.Listed DE, based US · Healthcare · Biotechnology | $10.63B | -$1.05B | -0.10 | — | 5.7% | -$1.05B book -$1.05B book -$1.05B book | 2025-12-31 |
| 4511 | Z45.F AlvotechListed DE, based LU · Healthcare · Drug Manufacturers - Specialty & Generic | $1.67B | -$191.67M | -0.12 | — | 4.0% | -$191.67M book -$191.67M book -$191.67M book | 2025-12-31 |
| 4512 | NVV1.F Novavax, Inc.Listed DE, based US · Healthcare · Biotechnology | $1.65B | -$190.90M | -0.12 | — | 17.3% | -$190.90M book -$190.90M book -$190.90M book | 2025-12-31 |
| 4513 | A4Y0.F ACCENTRO Real Estate AGListed DE, based DE · Real Estate · Real Estate Services | $1.05B | -$143.61M | -0.14 | — | 13.2% | -$405.52M $264.34M book -$289.66M | 2022-12-31 |
| 4514 | 9301.F Sunrise Communications AGListed DE, based CH · Communication Services · Telecom Services | $3.79B | -$519.70M | -0.14 | — | 6.4% | -$6.48B $4.67B book $246.81M | 2025-12-31 |
| 4515 | 3UF.F Cimpress plcListed DE, based IE · Industrials · Specialty Business Services | $2.00B | -$275.76M | -0.14 | — | 9.9% | -$361.15M -$398.68M book -$67.46M | 2026-06-30 |
| 4516 | VNA.DE Vonovia SEListed DE, based DE · Real Estate · Real Estate Services | $15.93B | -$2.33B | -0.15 | — | 4.5% | -$44.45B $36.47B book $994.73M | 2025-12-31 |
| 4517 | UP0.F Ultragenyx Pharmaceutical Inc.Listed DE, based US · Healthcare · Biotechnology | $1.56B | -$284.28M | -0.18 | — | 6.6% | -$284.28M book -$284.28M book -$284.28M book | 2025-12-31 |
| 4518 | NY41.F Clearway Energy, Inc.Listed DE, based US · Utilities · Utilities - Renewable | $7.15B | -$1.35B | -0.19 | — | 5.8% | -$6.32B $3.25B -$977.75M | 2025-12-31 |
| 4519 | 2CL.F BridgeBio Pharma, Inc.Listed DE, based US · Healthcare · Biotechnology | $12.84B | -$2.51B | -0.20 | — | 9.5% | -$2.51B book -$2.51B book -$2.51B book | 2025-12-31 |
| 4520 | 1WF.F Wayfair Inc.Listed DE, based US · Consumer Cyclical · Internet Retail | $13.28B | -$2.79B | -0.21 | — | 18.4% | -$2.79B book -$2.79B book -$2.79B book | 2025-12-31 |
| 4521 | BO1.F BioCryst Pharmaceuticals, Inc.Listed DE, based US · Healthcare · Drug Manufacturers - Specialty & Generic | $1.96B | -$454.74M | -0.23 | — | 8.4% | -$454.74M book -$454.74M book -$454.74M book | 2025-12-31 |
| 4522 | X3Q.F Calumet, Inc.Listed DE, based US · Basic Materials · Specialty Chemicals | $4.29B | -$1.03B | -0.24 | — | 8.5% | -$870.94M -$887.39M book -$1.33B | 2025-12-31 |
| 4523 | E5A.F MiniMax Group Inc.Listed DE, based CN · Technology · Software - Infrastructure | $10.72B | -$2.65B | -0.25 | — | 10.5% | -$2.65B book -$2.65B book -$2.65B book | 2025-12-31 |
| 4524 | 8WY.F Wynn Macau, LimitedListed DE, based MO · Consumer Cyclical · Resorts & Casinos | $3.14B | -$781.19M | -0.25 | — | 6.9% | -$1.67B book -$1.67B book $991.61M | 2025-12-31 |
| 4525 | ZE2.F Telesat CorporationListed DE, based CA · Technology · Communication Equipment | $2.21B | -$553.79M | -0.25 | — | 10.0% | -$1.19B $834.69M book -$1.31B | 2025-12-31 |
| 4526 | CYTH.F Lumen Technologies, Inc.Listed DE, based US · Communication Services · Telecom Services | $5.77B | -$1.49B | -0.26 | — | 9.6% | -$1.49B book -$1.49B book -$1.49B book | 2025-12-31 |
| 4527 | 6RR.F The RealReal, Inc.Listed DE, based US · Consumer Cyclical · Luxury Goods | $1.24B | -$378.11M | -0.31 | — | 16.8% | -$378.11M book -$378.11M book -$378.11M book | 2025-12-31 |
| 4528 | 0SV.F StorageVault Canada Inc.Listed DE, based CA · Real Estate · Real Estate Services | $1.09B | -$352.39M | -0.32 | — | 6.0% | -$771.72M $55.23M book -$340.68M | 2025-12-31 |
| 4529 | 1ZG.F Zegona Communications plcListed DE, based GB · Communication Services · Telecom Services | $4.95B | -$1.75B | -0.35 | — | 14.9% | -$3.26B -$997.03M book -$997.03M book | 2026-03-31 |
| 4530 | MGG.F MGM Resorts InternationalListed DE, based US · Consumer Cyclical · Resorts & Casinos | $7.65B | -$2.72B | -0.36 | — | 3.3% | -$14.21B $2.67B $3.37B | 2025-12-31 |
| 4531 | 7JZ.F Ardagh Metal Packaging S.A.Listed DE, based LU · Consumer Cyclical · Packaging & Containers | $2.76B | -$1.24B | -0.45 | — | 6.0% | -$2.71B -$750.75M book -$253.32M | 2025-12-31 |
| 4532 | 7ZD.F Core Scientific, Inc.Listed DE, based US · Technology · Software - Infrastructure | $5.26B | -$2.42B | -0.46 | — | 21.1% | -$2.42B book -$2.42B book -$2.42B book | 2025-12-31 |
| 4533 | 0TL.F VinFast Auto Ltd.Listed DE, based VN · Consumer Cyclical · Auto Manufacturers | $7.18B | -$3.32B | -0.46 | — | 15.2% | -$3.32B book -$3.32B book -$3.32B book | 2025-12-31 |
| 4534 | W1X.F Wix.com Ltd.Listed DE, based IL · Technology · Software - Infrastructure | $3.43B | -$1.74B | -0.51 | — | 6.7% | -$1.74B book -$1.74B book -$1.74B book | 2025-12-31 |
| 4535 | AH91.F AMC Entertainment Holdings, Inc.Listed DE, based US · Communication Services · Entertainment | $2.62B | -$1.45B | -0.56 | — | 8.3% | -$1.45B book -$1.45B book -$1.45B book | 2025-12-31 |
| 4536 | CH2.F Lucid Group, Inc.Listed DE, based US · Consumer Cyclical · Auto Manufacturers | $1.32B | -$1.06B | -0.80 | — | 4.2% | -$1.06B book -$1.06B book -$1.06B book | 2025-12-31 |
| 4537 | B7S.F Brookdale Senior Living Inc.Listed DE, based US · Healthcare · Medical Care Facilities | $2.39B | -$2.03B | -0.85 | — | 4.6% | -$4.75B -$27.65M book -$1.31B | 2025-12-31 |
| 4538 | IWG.F International Workplace Group plcListed DE, based CH · Real Estate · Real Estate Services | $2.32B | -$2.27B | -0.98 | — | 3.4% | -$5.99B -$408.41M book -$408.41M book | 2025-12-31 |
| 4539 | 19T.F Idorsia LtdListed DE, based CH · Healthcare · Biotechnology | $1.37B | -$1.48B | -1.08 | — | 8.0% | -$1.48B book -$1.48B book -$1.48B book | 2025-12-31 |
| 4540 | 8AZ3.F Azul S.A.Listed DE, based BR · Industrials · Airlines | $1.14B | -$2.00B | -1.75 | — | 25.9% | -$2.33B -$995.81M book -$2.67B | 2025-12-31 |
| 4541 | CEC.DE Ceconomy AGListed DE, based DE · Consumer Cyclical · Specialty Retail | $2.43B | -$169.00B | -69.53 | — | 12.5% | $673.43M book $173.02M -$507.85B | 2025-09-30 |
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