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 FR · Communication Services · Advertising Agencies
Market Cap
$1.83B
Avg Intrinsic
$2.89B
Intrinsic / Market
1.58
Margin of Safety
36.5%
WACC
7.8%
FY End
2025-12-31
EPV
$3.66B
Profit
$2.27B
FCFF
$2.74B
Listed DE, based SG · Consumer Defensive · Packaged Foods
Market Cap
$1.49B
Avg Intrinsic
$2.34B
Intrinsic / Market
1.57
Margin of Safety
36.5%
WACC
4.3%
FY End
2025-09-30
EPV
$2.22B
Profit
$2.27B
FCFF
$2.54B
Listed DE, based TR · Communication Services · Telecom Services
Market Cap
$4.22B
Avg Intrinsic
$6.64B
Intrinsic / Market
1.57
Margin of Safety
36.5%
WACC
7.4%
FY End
2024-12-31
EPV
$5.10B
Profit
$8.60B
FCFF
$6.23B
Listed DE, based CN · Industrials · Specialty Industrial Machinery
Market Cap
$3.83B
Avg Intrinsic
$6.01B
Intrinsic / Market
1.57
Margin of Safety
36.2%
WACC
5.0%
FY End
2025-12-31
EPV
$5.80B
Profit
$5.12B
FCFF
$7.10B book
Listed DE, based US · Consumer Defensive · Packaged Foods
Market Cap
$1.09B
Avg Intrinsic
$1.71B
Intrinsic / Market
1.56
Margin of Safety
36.0%
WACC
6.0%
FY End
2025-09-30
EPV
$3.88B
Profit
-$467.67M book
FCFF
$1.70B
Listed DE, based BE · Basic Materials · Agricultural Inputs
Market Cap
$1.13B
Avg Intrinsic
$1.77B
Intrinsic / Market
1.56
Margin of Safety
36.0%
WACC
7.7%
FY End
2025-12-31
EPV
$2.07B
Profit
$1.95B book
FCFF
$1.28B
Listed DE, based US · Energy · Oil & Gas Midstream
Market Cap
$3.30B
Avg Intrinsic
$5.16B
Intrinsic / Market
1.56
Margin of Safety
36.0%
WACC
4.6%
FY End
2025-12-31
EPV
$3.45B
Profit
$5.24B
FCFF
$6.80B
Listed DE, based FR · Consumer Cyclical · Luxury Goods
Market Cap
$83.74B
Avg Intrinsic
$130.76B
Intrinsic / Market
1.56
Margin of Safety
36.0%
WACC
7.1%
FY End
2025-12-31
EPV
$200.81B
Profit
$58.07B
FCFF
$133.40B
Listed DE, based CZ · Financial Services · Banks - Regional
Market Cap
$8.66B
Avg Intrinsic
$13.51B
Intrinsic / Market
1.56
Margin of Safety
35.9%
WACC
4.7%
FY End
2025-12-31
EPV
$22.63B
Profit
$12.26B
FCFF
$5.63B book
Listed DE, based US · Financial Services · Banks - Regional
Market Cap
$4.25B
Avg Intrinsic
$6.63B
Intrinsic / Market
1.56
Margin of Safety
35.9%
WACC
9.4%
FY End
2025-12-31
EPV
$9.37B
Profit
$3.19B
FCFF
$7.34B
Listed DE, based CL · Utilities · Utilities - Renewable
Market Cap
$5.66B
Avg Intrinsic
$8.82B
Intrinsic / Market
1.56
Margin of Safety
35.8%
WACC
6.0%
FY End
2025-12-31
EPV
$13.94B
Profit
$6.80B
FCFF
$5.72B book
Listed DE, based CN · Consumer Cyclical · Auto Parts
Market Cap
$2.02B
Avg Intrinsic
$3.13B
Intrinsic / Market
1.55
Margin of Safety
35.7%
WACC
5.5%
FY End
2025-12-31
EPV
$3.19B
Profit
$2.55B
FCFF
$3.67B book
Listed DE, based FR · Consumer Defensive · Farm Products
Market Cap
$4.10B
Avg Intrinsic
$6.36B
Intrinsic / Market
1.55
Margin of Safety
35.5%
WACC
6.5%
FY End
2026-02-28
EPV
$7.25B
Profit
$6.48B
FCFF
$5.36B
Listed DE, based AT · Financial Services · Banks - Regional
Market Cap
$49.71B
Avg Intrinsic
$77.09B
Intrinsic / Market
1.55
Margin of Safety
35.5%
WACC
6.2%
FY End
2025-12-31
EPV
$134.07B
Profit
$49.52B
FCFF
$47.67B book
Listed DE, based JP · Financial Services · Banks - Regional
Market Cap
$9.31B
Avg Intrinsic
$14.42B
Intrinsic / Market
1.55
Margin of Safety
35.5%
WACC
4.2%
FY End
2026-03-31
EPV
$27.77B
Profit
$8.76B
FCFF
$6.74B book
Listed DE, based JP · Real Estate · Real Estate - Diversified
Market Cap
$8.03B
Avg Intrinsic
$12.44B
Intrinsic / Market
1.55
Margin of Safety
35.5%
WACC
2.9%
FY End
2025-12-31
EPV
$20.61B
Profit
$10.66B
FCFF
$6.06B book
Listed DE, based DK · Industrials · Marine Shipping
Market Cap
$1.49B
Avg Intrinsic
$2.31B
Intrinsic / Market
1.55
Margin of Safety
35.5%
WACC
4.4%
FY End
2025-12-31
EPV
$4.38B
Profit
$1.21B
FCFF
$1.33B book
Listed DE, based BM · Energy · Oil & Gas Midstream
Market Cap
$1.21B
Avg Intrinsic
$1.88B
Intrinsic / Market
1.55
Margin of Safety
35.4%
WACC
5.9%
FY End
2025-12-31
EPV
$3.90B
Profit
$203.50M
FCFF
$1.53B
Listed DE, based BM · Financial Services · Banks - Diversified
Market Cap
$2.32B
Avg Intrinsic
$3.59B
Intrinsic / Market
1.55
Margin of Safety
35.4%
WACC
7.7%
FY End
2025-12-31
EPV
$4.74B
Profit
$2.52B
FCFF
$3.53B
Listed DE, based CN · Communication Services · Telecom Services
Market Cap
$19.07B
Avg Intrinsic
$29.51B
Intrinsic / Market
1.55
Margin of Safety
35.4%
WACC
4.5%
FY End
2025-12-31
EPV
$31.28B
Profit
$26.95B
FCFF
$30.31B book
Listed DE, based JP · Consumer Cyclical · Auto Parts
Market Cap
$9.41B
Avg Intrinsic
$14.56B
Intrinsic / Market
1.55
Margin of Safety
35.4%
WACC
6.0%
FY End
2026-03-31
EPV
$12.08B
Profit
$14.12B
FCFF
$17.50B
Listed DE, based US · Financial Services · Banks - Regional
Market Cap
$5.21B
Avg Intrinsic
$8.06B
Intrinsic / Market
1.55
Margin of Safety
35.3%
WACC
10.8%
FY End
2026-06-30
EPV
$9.51B
Profit
$5.46B
FCFF
$9.20B
Listed DE, based JP · Financial Services · Banks - Regional
Market Cap
$4.43B
Avg Intrinsic
$6.83B
Intrinsic / Market
1.54
Margin of Safety
35.2%
WACC
4.7%
FY End
2026-03-31
EPV
$10.38B
Profit
$5.79B
FCFF
$4.33B book
Listed DE, based JP · Industrials · Airlines
Market Cap
$8.11B
Avg Intrinsic
$12.51B
Intrinsic / Market
1.54
Margin of Safety
35.2%
WACC
4.9%
FY End
2026-03-31
EPV
$15.38B
Profit
$11.55B
FCFF
$10.60B
Listed DE, based CA · Energy · Oil & Gas E&P
Market Cap
$2.02B
Avg Intrinsic
$3.12B
Intrinsic / Market
1.54
Margin of Safety
35.2%
WACC
6.1%
FY End
2025-12-31
EPV
$3.45B
Profit
$3.55B
FCFF
$2.35B book
Listed DE, based PL · Communication Services · Entertainment
Market Cap
$2.55B
Avg Intrinsic
$3.94B
Intrinsic / Market
1.54
Margin of Safety
35.2%
WACC
6.7%
FY End
2025-12-31
EPV
$1.68B
Profit
$6.99B
FCFF
$3.14B
Listed DE, based NL · Financial Services · Asset Management
Market Cap
$25.36B
Avg Intrinsic
$39.09B
Intrinsic / Market
1.54
Margin of Safety
35.1%
WACC
6.9%
FY End
2025-12-31
EPV
$39.09B book
Profit
$39.09B book
FCFF
$39.09B book
Listed DE, based MX · Basic Materials · Building Materials
Market Cap
$2.71B
Avg Intrinsic
$4.18B
Intrinsic / Market
1.54
Margin of Safety
35.1%
WACC
6.2%
FY End
2025-12-31
EPV
$4.56B
Profit
$5.62B
FCFF
$2.37B book
Listed DE, based NO · Financial Services · Banks - Regional
Market Cap
$45.51B
Avg Intrinsic
$70.06B
Intrinsic / Market
1.54
Margin of Safety
35.0%
WACC
4.8%
FY End
2025-12-31
EPV
$122.36B
Profit
$59.65B
FCFF
$28.17B book
Listed DE, based PT · Basic Materials · Paper & Paper Products
Market Cap
$2.39B
Avg Intrinsic
$3.67B
Intrinsic / Market
1.54
Margin of Safety
34.9%
WACC
4.8%
FY End
2025-12-31
EPV
$5.89B
Profit
$2.54B
FCFF
$2.57B
Listed DE, based SE · Financial Services · Banks - Diversified
Market Cap
$1.34B
Avg Intrinsic
$2.07B
Intrinsic / Market
1.54
Margin of Safety
34.9%
WACC
7.4%
FY End
2025-12-31
EPV
$4.09B
Profit
$1.77B
FCFF
$346.81M book
Listed DE, based CA · Financial Services · Banks - Regional
Market Cap
$3.59B
Avg Intrinsic
$5.52B
Intrinsic / Market
1.54
Margin of Safety
34.9%
WACC
5.7%
FY End
2025-10-31
EPV
$11.21B
Profit
$2.45B
FCFF
$2.89B book
Listed DE, based US · Financial Services · Banks - Regional
Market Cap
$26.88B
Avg Intrinsic
$41.28B
Intrinsic / Market
1.54
Margin of Safety
34.9%
WACC
8.0%
FY End
2025-12-31
EPV
$57.39B
Profit
$19.27B
FCFF
$47.17B
Listed DE, based IL · Financial Services · Banks - Regional
Market Cap
$32.03B
Avg Intrinsic
$49.18B
Intrinsic / Market
1.54
Margin of Safety
34.9%
WACC
5.8%
FY End
2025-12-31
EPV
$76.86B
Profit
$48.17B
FCFF
$22.50B book
Listed DE, based US · Basic Materials · Agricultural Inputs
Market Cap
$17.43B
Avg Intrinsic
$26.73B
Intrinsic / Market
1.53
Margin of Safety
34.8%
WACC
6.3%
FY End
2025-12-31
EPV
$40.71B
Profit
$16.93B
FCFF
$22.57B
Listed DE, based US · Financial Services · Capital Markets
Market Cap
$7.84B
Avg Intrinsic
$12.02B
Intrinsic / Market
1.53
Margin of Safety
34.8%
WACC
5.7%
FY End
2025-09-30
EPV
$28.65B
Profit
$5.92B
FCFF
$1.47B
Listed DE, based ES · Financial Services · Banks - Diversified
Market Cap
$18.45B
Avg Intrinsic
$28.27B
Intrinsic / Market
1.53
Margin of Safety
34.7%
WACC
5.5%
FY End
2025-12-31
EPV
$50.58B
Profit
$20.31B
FCFF
$13.92B book
Listed DE, based CN · Consumer Cyclical · Internet Retail
Market Cap
$35.26B
Avg Intrinsic
$53.97B
Intrinsic / Market
1.53
Margin of Safety
34.7%
WACC
5.3%
FY End
2025-12-31
EPV
$75.20B
Profit
$45.11B
FCFF
$41.61B book
Listed DE, based JP · Industrials · Infrastructure Operations
Profit is over 3× the larger of EPV and FCFFMarket Cap
$1.94B
Avg Intrinsic
$2.97B
Intrinsic / Market
1.53
Margin of Safety
34.6%
WACC
4.5%
FY End
2025-10-31
EPV
$1.82B
Profit
$5.63B
FCFF
$1.45B
Listed DE, based FI · Consumer Cyclical · Packaging & Containers
Market Cap
$1.23B
Avg Intrinsic
$1.88B
Intrinsic / Market
1.53
Margin of Safety
34.6%
WACC
5.1%
FY End
2025-12-31
EPV
$1.88B book
Profit
$1.88B book
FCFF
$1.88B book
Listed DE, based NL · Financial Services · Banks - Diversified
Market Cap
$37.94B
Avg Intrinsic
$58.00B
Intrinsic / Market
1.53
Margin of Safety
34.6%
WACC
5.4%
FY End
2025-12-31
EPV
$109.71B
Profit
$33.03B
FCFF
$31.26B book
Listed DE, based US · Energy · Oil & Gas Integrated
Market Cap
$7.21B
Avg Intrinsic
$11.02B
Intrinsic / Market
1.53
Margin of Safety
34.5%
WACC
5.6%
FY End
2025-09-30
EPV
$12.16B
Profit
$10.61B
FCFF
$10.28B
Listed DE, based JP · Healthcare · Drug Manufacturers - General
Market Cap
$6.53B
Avg Intrinsic
$9.96B
Intrinsic / Market
1.53
Margin of Safety
34.4%
WACC
5.0%
FY End
2026-03-31
EPV
$15.04B
Profit
$7.39B
FCFF
$7.43B
Listed DE, based CN · Basic Materials · Aluminum
Market Cap
$27.10B
Avg Intrinsic
$41.23B
Intrinsic / Market
1.52
Margin of Safety
34.3%
WACC
8.2%
FY End
2025-12-31
EPV
$36.91B
Profit
$46.22B
FCFF
$40.56B
Listed DE, based FR · Consumer Defensive · Grocery Stores
Market Cap
$12.44B
Avg Intrinsic
$18.90B
Intrinsic / Market
1.52
Margin of Safety
34.2%
WACC
5.2%
FY End
2025-12-31
EPV
$25.90B
Profit
$17.84B
FCFF
$12.97B
Listed DE, based US · Financial Services · Banks - Regional
Market Cap
$4.93B
Avg Intrinsic
$7.48B
Intrinsic / Market
1.52
Margin of Safety
34.0%
WACC
8.4%
FY End
2025-12-31
EPV
$11.03B
Profit
$4.29B book
FCFF
$7.13B
Listed DE, based US · Basic Materials · Agricultural Inputs
Market Cap
$6.98B
Avg Intrinsic
$10.58B
Intrinsic / Market
1.52
Margin of Safety
34.0%
WACC
5.9%
FY End
2025-12-31
EPV
$13.00B
Profit
$7.10B
FCFF
$11.65B book
Listed DE, based NL · Financial Services · Capital Markets
Market Cap
$1.12B
Avg Intrinsic
$1.69B
Intrinsic / Market
1.51
Margin of Safety
34.0%
WACC
4.4%
FY End
2025-12-31
EPV
$1.02B book
Profit
$3.04B
FCFF
$1.02B book
Listed DE, based HK · Consumer Defensive · Beverages - Brewers
Market Cap
$7.70B
Avg Intrinsic
$11.65B
Intrinsic / Market
1.51
Margin of Safety
34.0%
WACC
6.7%
FY End
2025-12-31
EPV
$10.09B
Profit
$16.71B
FCFF
$8.16B
Listed DE, based FR · Basic Materials · Other Industrial Metals & Mining
Market Cap
$1.09B
Avg Intrinsic
$1.65B
Intrinsic / Market
1.51
Margin of Safety
33.9%
WACC
5.5%
FY End
2025-12-31
EPV
$1.65B book
Profit
$1.65B book
FCFF
$1.65B book
Listed DE, based DE · Communication Services · Telecom Services
Market Cap
$4.75B
Avg Intrinsic
$7.18B
Intrinsic / Market
1.51
Margin of Safety
33.8%
WACC
6.0%
FY End
2025-12-31
EPV
$7.72B
Profit
$7.01B
FCFF
$6.81B
Listed DE, based US · Financial Services · Capital Markets
Market Cap
$10.43B
Avg Intrinsic
$15.75B
Intrinsic / Market
1.51
Margin of Safety
33.8%
WACC
11.1%
FY End
2025-11-30
EPV
$30.76B
Profit
$5.72B
FCFF
$10.76B book
Listed DE, based GR · Communication Services · Telecom Services
Market Cap
$8.79B
Avg Intrinsic
$13.25B
Intrinsic / Market
1.51
Margin of Safety
33.7%
WACC
5.1%
FY End
2025-12-31
EPV
$15.31B
Profit
$13.69B
FCFF
$10.74B
Listed DE, based CH · Utilities · Utilities - Renewable
Market Cap
$7.24B
Avg Intrinsic
$10.89B
Intrinsic / Market
1.50
Margin of Safety
33.5%
WACC
5.1%
FY End
2025-12-31
EPV
$14.02B
Profit
$9.18B
FCFF
$9.45B
Listed DE, based CN · Basic Materials · Gold
Market Cap
$10.79B
Avg Intrinsic
$16.22B
Intrinsic / Market
1.50
Margin of Safety
33.5%
WACC
5.0%
FY End
2025-12-31
EPV
$26.95B
Profit
$11.76B
FCFF
$9.97B book
Listed DE, based ZA · Industrials · Conglomerates
Market Cap
$4.93B
Avg Intrinsic
$7.41B
Intrinsic / Market
1.50
Margin of Safety
33.4%
WACC
6.0%
FY End
2026-06-30
EPV
$8.18B
Profit
$8.82B
FCFF
$5.22B
Listed DE, based CA · Basic Materials · Lumber & Wood Production
Market Cap
$1.24B
Avg Intrinsic
$1.86B
Intrinsic / Market
1.50
Margin of Safety
33.4%
WACC
11.3%
FY End
2025-12-31
EPV
$1.86B book
Profit
$1.86B book
FCFF
$1.86B book
Listed DE, based US · Healthcare · Drug Manufacturers - General
Profit is over 3× the larger of EPV and FCFFMarket Cap
$1.03T
Avg Intrinsic
$1.54T
Intrinsic / Market
1.50
Margin of Safety
33.4%
WACC
7.4%
FY End
2025-12-31
EPV
$316.18B
Profit
$4.28T
FCFF
$33.91B book
Listed DE, based FR · Industrials · Specialty Business Services
Market Cap
$1.93B
Avg Intrinsic
$2.89B
Intrinsic / Market
1.50
Margin of Safety
33.4%
WACC
4.9%
FY End
2025-12-31
EPV
$3.58B
Profit
$1.82B
FCFF
$3.28B
Listed DE, based US · Financial Services · Banks - Regional
Market Cap
$3.15B
Avg Intrinsic
$4.72B
Intrinsic / Market
1.50
Margin of Safety
33.4%
WACC
9.0%
FY End
2025-12-31
EPV
$6.09B
Profit
$3.09B
FCFF
$4.98B
Listed DE, based US · Financial Services · Banks - Regional
Market Cap
$22.69B
Avg Intrinsic
$33.97B
Intrinsic / Market
1.50
Margin of Safety
33.2%
WACC
8.3%
FY End
2025-12-31
EPV
$44.55B
Profit
$19.82B book
FCFF
$37.55B
Listed DE, based DE · Industrials · Specialty Industrial Machinery
Market Cap
$1.23B
Avg Intrinsic
$1.85B
Intrinsic / Market
1.50
Margin of Safety
33.2%
WACC
9.1%
FY End
2025-12-31
EPV
$1.95B
Profit
$1.62B
FCFF
$1.98B
Listed DE, based US · Real Estate · Real Estate - Development
Market Cap
$1.65B
Avg Intrinsic
$2.46B
Intrinsic / Market
1.50
Margin of Safety
33.1%
WACC
6.4%
FY End
2025-12-31
EPV
$3.35B
Profit
$1.47B
FCFF
$2.57B book
Listed DE, based CN · Basic Materials · Building Materials
Market Cap
$1.12B
Avg Intrinsic
$1.67B
Intrinsic / Market
1.50
Margin of Safety
33.1%
WACC
6.3%
FY End
2025-12-31
EPV
$2.01B
Profit
$948.90M
FCFF
$2.06B book
Listed DE, based FR · Communication Services · Entertainment
Market Cap
$2.89B
Avg Intrinsic
$4.33B
Intrinsic / Market
1.49
Margin of Safety
33.1%
WACC
4.8%
FY End
2025-12-31
EPV
$4.33B book
Profit
$4.33B book
FCFF
$4.33B book
Listed DE, based AT · Real Estate · Real Estate Services
Market Cap
$2.37B
Avg Intrinsic
$3.53B
Intrinsic / Market
1.49
Margin of Safety
33.0%
WACC
6.3%
FY End
2025-12-31
EPV
$1.40B
Profit
$5.27B book
FCFF
$3.93B
Listed DE, based US · Financial Services · Banks - Regional
Market Cap
$1.69B
Avg Intrinsic
$2.53B
Intrinsic / Market
1.49
Margin of Safety
33.0%
WACC
8.6%
FY End
2025-12-31
EPV
$3.32B
Profit
$1.36B
FCFF
$2.90B
Listed DE, based US · Consumer Defensive · Grocery Stores
Market Cap
$6.58B
Avg Intrinsic
$9.82B
Intrinsic / Market
1.49
Margin of Safety
33.0%
WACC
3.5%
FY End
2026-02-28
EPV
$24.88B
Profit
$2.89B
FCFF
$1.71B
Listed DE, based GB · Technology · Information Technology Services
Profit is over 3× the larger of EPV and FCFFMarket Cap
$1.18B
Avg Intrinsic
$1.75B
Intrinsic / Market
1.49
Margin of Safety
32.9%
WACC
6.5%
FY End
2025-12-31
EPV
-$561.09M
Profit
$4.54B book
FCFF
$1.28B
Listed DE, based US · Financial Services · Banks - Regional
Market Cap
$3.95B
Avg Intrinsic
$5.88B
Intrinsic / Market
1.49
Margin of Safety
32.8%
WACC
8.5%
FY End
2025-12-31
EPV
$6.25B
Profit
$6.04B
FCFF
$5.34B
Listed DE, based SG · Real Estate · Real Estate - Development
Market Cap
$5.24B
Avg Intrinsic
$7.79B
Intrinsic / Market
1.49
Margin of Safety
32.8%
WACC
5.7%
FY End
2025-12-31
EPV
$7.61B
Profit
$6.70B
FCFF
$9.08B
Listed DE, based JP · Industrials · Business Equipment & Supplies
Market Cap
$1.28B
Avg Intrinsic
$1.90B
Intrinsic / Market
1.49
Margin of Safety
32.7%
WACC
4.8%
FY End
2026-03-31
EPV
$2.29B
Profit
$2.11B
FCFF
$1.29B book
Listed DE, based US · Financial Services · Banks - Regional
Market Cap
$3.58B
Avg Intrinsic
$5.31B
Intrinsic / Market
1.49
Margin of Safety
32.7%
WACC
8.6%
FY End
2025-12-31
EPV
$7.63B
Profit
$2.74B
FCFF
$5.56B
Listed DE, based US · Financial Services · Banks - Regional
Market Cap
$88.37B
Avg Intrinsic
$131.24B
Intrinsic / Market
1.49
Margin of Safety
32.7%
WACC
7.0%
FY End
2025-12-31
EPV
$181.60B
Profit
$72.65B
FCFF
$139.47B
Listed DE, based JP · Industrials · Engineering & Construction
Market Cap
$1.31B
Avg Intrinsic
$1.94B
Intrinsic / Market
1.48
Margin of Safety
32.6%
WACC
5.2%
FY End
2026-03-31
EPV
$2.42B
Profit
$1.62B
FCFF
$1.79B
Listed DE, based JP · Industrials · Pollution & Treatment Controls
Market Cap
$1.09B
Avg Intrinsic
$1.62B
Intrinsic / Market
1.48
Margin of Safety
32.5%
WACC
4.2%
FY End
2026-03-31
EPV
$2.27B
Profit
$1.32B
FCFF
$1.27B book
Listed DE, based CA · Technology · Information Technology Services
Market Cap
$14.67B
Avg Intrinsic
$21.73B
Intrinsic / Market
1.48
Margin of Safety
32.5%
WACC
5.0%
FY End
2025-09-30
EPV
$26.68B
Profit
$22.67B
FCFF
$15.84B
Listed DE, based US · Industrials · Conglomerates
Market Cap
$3.66B
Avg Intrinsic
$5.42B
Intrinsic / Market
1.48
Margin of Safety
32.5%
WACC
4.7%
FY End
2025-12-31
EPV
$3.42B
Profit
$7.33B
FCFF
$5.51B book
Listed DE, based BR · Consumer Defensive · Farm Products
Market Cap
$1.52B
Avg Intrinsic
$2.25B
Intrinsic / Market
1.48
Margin of Safety
32.5%
WACC
9.3%
FY End
2025-12-31
EPV
$2.58B
Profit
$2.12B
FCFF
$2.04B
Listed DE, based US · Financial Services · Banks - Regional
Market Cap
$11.84B
Avg Intrinsic
$17.49B
Intrinsic / Market
1.48
Margin of Safety
32.3%
WACC
8.8%
FY End
2025-12-31
EPV
$22.71B
Profit
$10.12B
FCFF
$19.65B
Listed DE, based GB · Communication Services · Telecom Services
Market Cap
$39.09B
Avg Intrinsic
$57.69B
Intrinsic / Market
1.48
Margin of Safety
32.2%
WACC
2.6%
FY End
2026-03-31
EPV
$81.89B
Profit
$62.36B book
FCFF
$28.80B
Listed DE, based US · Financial Services · Banks - Regional
Market Cap
$1.62B
Avg Intrinsic
$2.38B
Intrinsic / Market
1.48
Margin of Safety
32.2%
WACC
15.8%
FY End
2025-12-31
EPV
$3.39B
Profit
$721.07M
FCFF
$3.04B
Listed DE, based CN · Communication Services · Internet Content & Information
Market Cap
$28.71B
Avg Intrinsic
$42.35B
Intrinsic / Market
1.48
Margin of Safety
32.2%
WACC
5.7%
FY End
2025-12-31
EPV
$42.75B
Profit
$40.82B
FCFF
$43.48B book
Listed DE, based IL · Technology · Software - Application
Market Cap
$6.57B
Avg Intrinsic
$9.69B
Intrinsic / Market
1.47
Margin of Safety
32.2%
WACC
4.8%
FY End
2025-12-31
EPV
$10.54B
Profit
$8.92B
FCFF
$9.61B
Listed DE, based GR · Consumer Cyclical · Specialty Retail
Market Cap
$4.02B
Avg Intrinsic
$5.92B
Intrinsic / Market
1.47
Margin of Safety
32.1%
WACC
6.5%
FY End
2025-12-31
EPV
$7.16B
Profit
$4.83B
FCFF
$5.77B
Listed DE, based ES · Real Estate · Real Estate Services
Market Cap
$1.58B
Avg Intrinsic
$2.31B
Intrinsic / Market
1.47
Margin of Safety
31.9%
WACC
5.1%
FY End
2025-12-31
EPV
$1.88B
Profit
$2.71B
FCFF
$2.35B
Listed DE, based TH · Consumer Defensive · Beverages - Wineries & Distilleries
Market Cap
$8.42B
Avg Intrinsic
$12.34B
Intrinsic / Market
1.46
Margin of Safety
31.7%
WACC
5.2%
FY End
2025-09-30
EPV
$15.33B
Profit
$10.62B
FCFF
$11.06B
Listed DE, based CN · Communication Services · Internet Content & Information
Market Cap
$15.93B
Avg Intrinsic
$23.32B
Intrinsic / Market
1.46
Margin of Safety
31.7%
WACC
8.0%
FY End
2025-12-31
EPV
$16.41B
Profit
$27.60B
FCFF
$25.94B
Listed DE, based CN · Industrials · Marine Shipping
Market Cap
$6.17B
Avg Intrinsic
$9.02B
Intrinsic / Market
1.46
Margin of Safety
31.7%
WACC
7.2%
FY End
2025-12-31
EPV
$9.92B
Profit
$9.51B
FCFF
$7.64B book
Listed DE, based ID · Energy · Thermal Coal
Market Cap
$3.82B
Avg Intrinsic
$5.59B
Intrinsic / Market
1.46
Margin of Safety
31.6%
WACC
7.1%
FY End
2025-12-31
EPV
$7.22B
Profit
$4.42B
FCFF
$5.13B book
Listed DE, based GB · Financial Services · Capital Markets
Market Cap
$4.88B
Avg Intrinsic
$7.14B
Intrinsic / Market
1.46
Margin of Safety
31.6%
WACC
6.6%
FY End
2025-12-31
EPV
$15.47B
Profit
$4.60B
FCFF
$1.34B
Listed DE, based JP · Industrials · Tools & Accessories
Market Cap
$1.26B
Avg Intrinsic
$1.85B
Intrinsic / Market
1.46
Margin of Safety
31.6%
WACC
4.9%
FY End
2026-03-31
EPV
$1.42B
Profit
$1.95B book
FCFF
$2.18B
Listed DE, based ES · Consumer Cyclical · Auto Parts
Market Cap
$3.37B
Avg Intrinsic
$4.93B
Intrinsic / Market
1.46
Margin of Safety
31.6%
WACC
7.4%
FY End
2025-12-31
EPV
$5.18B
Profit
$5.08B
FCFF
$4.53B
Listed DE, based PL · Financial Services · Banks - Regional
Market Cap
$20.50B
Avg Intrinsic
$29.96B
Intrinsic / Market
1.46
Margin of Safety
31.6%
WACC
5.7%
FY End
2025-12-31
EPV
$57.04B
Profit
$24.23B
FCFF
$8.60B book
Listed DE, based PL · Financial Services · Banks - Regional
Market Cap
$37.95B
Avg Intrinsic
$55.43B
Intrinsic / Market
1.46
Margin of Safety
31.5%
WACC
7.3%
FY End
2025-12-31
EPV
$71.77B
Profit
$79.60B
FCFF
$14.91B book
Listed DE, based SE · Financial Services · Banks - Diversified
Market Cap
$4.30B
Avg Intrinsic
$6.28B
Intrinsic / Market
1.46
Margin of Safety
31.5%
WACC
7.8%
FY End
2025-12-31
EPV
$11.57B
Profit
$4.39B
FCFF
$2.87B book
Listed DE, based PL · Utilities · Utilities - Regulated Electric
Market Cap
$8.78B
Avg Intrinsic
$12.80B
Intrinsic / Market
1.46
Margin of Safety
31.4%
WACC
8.4%
FY End
2025-12-31
EPV
$12.80B book
Profit
$12.80B book
FCFF
$12.80B book
Listed DE, based SG · Industrials · Railroads
Market Cap
$2.17B
Avg Intrinsic
$3.16B
Intrinsic / Market
1.46
Margin of Safety
31.4%
WACC
4.3%
FY End
2025-12-31
EPV
$4.47B
Profit
$2.69B
FCFF
$2.31B book
Listed DE, based US · Financial Services · Banks - Regional
Market Cap
$2.49B
Avg Intrinsic
$3.63B
Intrinsic / Market
1.46
Margin of Safety
31.4%
WACC
8.7%
FY End
2025-12-31
EPV
$5.52B
Profit
$1.58B
FCFF
$3.78B
Listed DE, based JP · Consumer Defensive · Packaged Foods
Market Cap
$1.52B
Avg Intrinsic
$2.21B
Intrinsic / Market
1.46
Margin of Safety
31.3%
WACC
3.6%
FY End
2026-03-31
EPV
$2.34B
Profit
$2.21B
FCFF
$2.06B
| # | Company | Market Cap | Avg Intrinsic | Intrinsic / Market | Margin of Safety | WACC | EPV / Profit / FCFF | FY End |
|---|---|---|---|---|---|---|---|---|
| 601 | JP71.F Havas N.V.Listed DE, based FR · Communication Services · Advertising Agencies | $1.83B | $2.89B | 1.58 | 36.5% | 7.8% | $3.66B $2.27B $2.74B | 2025-12-31 |
| 602 | FNV2.F Fraser and Neave, LimitedListed DE, based SG · Consumer Defensive · Packaged Foods | $1.49B | $2.34B | 1.57 | 36.5% | 4.3% | $2.22B $2.27B $2.54B | 2025-09-30 |
| 603 | TUL1.F Turkcell Iletisim Hizmetleri A.S.Listed DE, based TR · Communication Services · Telecom Services | $4.22B | $6.64B | 1.57 | 36.5% | 7.4% | $5.10B $8.60B $6.23B | 2024-12-31 |
| 604 | CXGH.F Goldwind Science&Technology Co., Ltd.Listed DE, based CN · Industrials · Specialty Industrial Machinery | $3.83B | $6.01B | 1.57 | 36.2% | 5.0% | $5.80B $5.12B $7.10B book | 2025-12-31 |
| 605 | D51.F BellRing Brands, Inc.Listed DE, based US · Consumer Defensive · Packaged Foods | $1.09B | $1.71B | 1.56 | 36.0% | 6.0% | $3.88B -$467.67M book $1.70B | 2025-09-30 |
| 606 | TEZ.F Tessenderlo Group NVListed DE, based BE · Basic Materials · Agricultural Inputs | $1.13B | $1.77B | 1.56 | 36.0% | 7.7% | $2.07B $1.95B book $1.28B | 2025-12-31 |
| 607 | Y8F.F SunocoCorp LLCListed DE, based US · Energy · Oil & Gas Midstream | $3.30B | $5.16B | 1.56 | 36.0% | 4.6% | $3.45B $5.24B $6.80B | 2025-12-31 |
| 608 | DIO.DE Christian Dior SEListed DE, based FR · Consumer Cyclical · Luxury Goods | $83.74B | $130.76B | 1.56 | 36.0% | 7.1% | $200.81B $58.07B $133.40B | 2025-12-31 |
| 609 | KONN.F Komercní banka, a.s.Listed DE, based CZ · Financial Services · Banks - Regional | $8.66B | $13.51B | 1.56 | 35.9% | 4.7% | $22.63B $12.26B $5.63B book | 2025-12-31 |
| 610 | TCA.F Texas Capital Bancshares, Inc.Listed DE, based US · Financial Services · Banks - Regional | $4.25B | $6.63B | 1.56 | 35.9% | 9.4% | $9.37B $3.19B $7.34B | 2025-12-31 |
| 611 | 355.F Enel Chile S.A.Listed DE, based CL · Utilities · Utilities - Renewable | $5.66B | $8.82B | 1.56 | 35.8% | 6.0% | $13.94B $6.80B $5.72B book | 2025-12-31 |
| 612 | VM2.F Ningbo Joyson Electronic Corp.Listed DE, based CN · Consumer Cyclical · Auto Parts | $2.02B | $3.13B | 1.55 | 35.7% | 5.5% | $3.19B $2.55B $3.67B book | 2025-12-31 |
| 613 | LC4.F L.D.C. S.A.Listed DE, based FR · Consumer Defensive · Farm Products | $4.10B | $6.36B | 1.55 | 35.5% | 6.5% | $7.25B $6.48B $5.36B | 2026-02-28 |
| 614 | EBO.DE Erste Group Bank AGListed DE, based AT · Financial Services · Banks - Regional | $49.71B | $77.09B | 1.55 | 35.5% | 6.2% | $134.07B $49.52B $47.67B book | 2025-12-31 |
| 615 | 4FK.F Fukuoka Financial Group, Inc.Listed DE, based JP · Financial Services · Banks - Regional | $9.31B | $14.42B | 1.55 | 35.5% | 4.2% | $27.77B $8.76B $6.74B book | 2026-03-31 |
| 616 | 87W.F Hulic Co., Ltd.Listed DE, based JP · Real Estate · Real Estate - Diversified | $8.03B | $12.44B | 1.55 | 35.5% | 2.9% | $20.61B $10.66B $6.06B book | 2025-12-31 |
| 617 | D69.F Dampskibsselskabet Norden A/SListed DE, based DK · Industrials · Marine Shipping | $1.49B | $2.31B | 1.55 | 35.5% | 4.4% | $4.38B $1.21B $1.33B book | 2025-12-31 |
| 618 | EI5.F Teekay Corporation Ltd.Listed DE, based BM · Energy · Oil & Gas Midstream | $1.21B | $1.88B | 1.55 | 35.4% | 5.9% | $3.90B $203.50M $1.53B | 2025-12-31 |
| 619 | 4IK.F The Bank of N.T. Butterfield & Son LimitedListed DE, based BM · Financial Services · Banks - Diversified | $2.32B | $3.59B | 1.55 | 35.4% | 7.7% | $4.74B $2.52B $3.53B | 2025-12-31 |
| 620 | 2Y11.F China Tower Corporation LimitedListed DE, based CN · Communication Services · Telecom Services | $19.07B | $29.51B | 1.55 | 35.4% | 4.5% | $31.28B $26.95B $30.31B book | 2025-12-31 |
| 621 | AKN.F Aisin CorporationListed DE, based JP · Consumer Cyclical · Auto Parts | $9.41B | $14.56B | 1.55 | 35.4% | 6.0% | $12.08B $14.12B $17.50B | 2026-03-31 |
| 622 | BB4.F Axos Financial, Inc.Listed DE, based US · Financial Services · Banks - Regional | $5.21B | $8.06B | 1.55 | 35.3% | 10.8% | $9.51B $5.46B $9.20B | 2026-06-30 |
| 623 | 62A.F The 77 Bank, Ltd.Listed DE, based JP · Financial Services · Banks - Regional | $4.43B | $6.83B | 1.54 | 35.2% | 4.7% | $10.38B $5.79B $4.33B book | 2026-03-31 |
| 624 | JAL.F Japan Airlines Co., Ltd.Listed DE, based JP · Industrials · Airlines | $8.11B | $12.51B | 1.54 | 35.2% | 4.9% | $15.38B $11.55B $10.60B | 2026-03-31 |
| 625 | QPX.F Parex Resources Inc.Listed DE, based CA · Energy · Oil & Gas E&P | $2.02B | $3.12B | 1.54 | 35.2% | 6.1% | $3.45B $3.55B $2.35B book | 2025-12-31 |
| 626 | CP9.F Cyfrowy Polsat S.A.Listed DE, based PL · Communication Services · Entertainment | $2.55B | $3.94B | 1.54 | 35.2% | 6.7% | $1.68B $6.99B $3.14B | 2025-12-31 |
| 627 | EYX.DE Exor N.V.Listed DE, based NL · Financial Services · Asset Management | $25.36B | $39.09B | 1.54 | 35.1% | 6.9% | $39.09B book $39.09B book $39.09B book | 2025-12-31 |
| 628 | AK4.F GCC, S.A.B. de C.V.Listed DE, based MX · Basic Materials · Building Materials | $2.71B | $4.18B | 1.54 | 35.1% | 6.2% | $4.56B $5.62B $2.37B book | 2025-12-31 |
| 629 | D1NC.F DNB Bank ASAListed DE, based NO · Financial Services · Banks - Regional | $45.51B | $70.06B | 1.54 | 35.0% | 4.8% | $122.36B $59.65B $28.17B book | 2025-12-31 |
| 630 | PO9.F The Navigator Company, S.A.Listed DE, based PT · Basic Materials · Paper & Paper Products | $2.39B | $3.67B | 1.54 | 34.9% | 4.8% | $5.89B $2.54B $2.57B | 2025-12-31 |
| 631 | 6TF0.F Avarda Bank AB (publ)Listed DE, based SE · Financial Services · Banks - Diversified | $1.34B | $2.07B | 1.54 | 34.9% | 7.4% | $4.09B $1.77B $346.81M book | 2025-12-31 |
| 632 | V22.F EQB Inc.Listed DE, based CA · Financial Services · Banks - Regional | $3.59B | $5.52B | 1.54 | 34.9% | 5.7% | $11.21B $2.45B $2.89B book | 2025-10-31 |
| 633 | 1C5.F Citizens Financial Group, Inc.Listed DE, based US · Financial Services · Banks - Regional | $26.88B | $41.28B | 1.54 | 34.9% | 8.0% | $57.39B $19.27B $47.17B | 2025-12-31 |
| 634 | 5BK0.F Bank Hapoalim B.M.Listed DE, based IL · Financial Services · Banks - Regional | $32.03B | $49.18B | 1.54 | 34.9% | 5.8% | $76.86B $48.17B $22.50B book | 2025-12-31 |
| 635 | C4F.F CF Industries Holdings, Inc.Listed DE, based US · Basic Materials · Agricultural Inputs | $17.43B | $26.73B | 1.53 | 34.8% | 6.3% | $40.71B $16.93B $22.57B | 2025-12-31 |
| 636 | I4F.F StoneX Group Inc.Listed DE, based US · Financial Services · Capital Markets | $7.84B | $12.02B | 1.53 | 34.8% | 5.7% | $28.65B $5.92B $1.47B | 2025-09-30 |
| 637 | BDSB.F Banco de Sabadell, S.A.Listed DE, based ES · Financial Services · Banks - Diversified | $18.45B | $28.27B | 1.53 | 34.7% | 5.5% | $50.58B $20.31B $13.92B book | 2025-12-31 |
| 638 | 013C.F JD.com, Inc.Listed DE, based CN · Consumer Cyclical · Internet Retail | $35.26B | $53.97B | 1.53 | 34.7% | 5.3% | $75.20B $45.11B $41.61B book | 2025-12-31 |
| 639 | 5FJ.F PARK24 Co., Ltd.Listed DE, based JP · Industrials · Infrastructure Operations | $1.94B | $2.97B | 1.53 | 34.6% | 4.5% | $1.82B $5.63B $1.45B | 2025-10-31 |
| 640 | MSRB.F Metsä Board OyjListed DE, based FI · Consumer Cyclical · Packaging & Containers | $1.23B | $1.88B | 1.53 | 34.6% | 5.1% | $1.88B book $1.88B book $1.88B book | 2025-12-31 |
| 641 | AB2A.F ABN AMRO Bank N.V.Listed DE, based NL · Financial Services · Banks - Diversified | $37.94B | $58.00B | 1.53 | 34.6% | 5.4% | $109.71B $33.03B $31.26B book | 2025-12-31 |
| 642 | NFG.F National Fuel Gas CompanyListed DE, based US · Energy · Oil & Gas Integrated | $7.21B | $11.02B | 1.53 | 34.5% | 5.6% | $12.16B $10.61B $10.28B | 2025-09-30 |
| 643 | ON4.F Ono Pharmaceutical Co., Ltd.Listed DE, based JP · Healthcare · Drug Manufacturers - General | $6.53B | $9.96B | 1.53 | 34.4% | 5.0% | $15.04B $7.39B $7.43B | 2026-03-31 |
| 644 | H0Q.F China Hongqiao Group LimitedListed DE, based CN · Basic Materials · Aluminum | $27.10B | $41.23B | 1.52 | 34.3% | 8.2% | $36.91B $46.22B $40.56B | 2025-12-31 |
| 645 | CAR.F Carrefour SAListed DE, based FR · Consumer Defensive · Grocery Stores | $12.44B | $18.90B | 1.52 | 34.2% | 5.2% | $25.90B $17.84B $12.97B | 2025-12-31 |
| 646 | EB0.F Eastern Bankshares, Inc.Listed DE, based US · Financial Services · Banks - Regional | $4.93B | $7.48B | 1.52 | 34.0% | 8.4% | $11.03B $4.29B book $7.13B | 2025-12-31 |
| 647 | 02M.F The Mosaic CompanyListed DE, based US · Basic Materials · Agricultural Inputs | $6.98B | $10.58B | 1.52 | 34.0% | 5.9% | $13.00B $7.10B $11.65B book | 2025-12-31 |
| 648 | O3I.F Flow Traders Ltd.Listed DE, based NL · Financial Services · Capital Markets | $1.12B | $1.69B | 1.51 | 34.0% | 4.4% | $1.02B book $3.04B $1.02B book | 2025-12-31 |
| 649 | CHK0.F China Resources Beer (Holdings) Company LimitedListed DE, based HK · Consumer Defensive · Beverages - Brewers | $7.70B | $11.65B | 1.51 | 34.0% | 6.7% | $10.09B $16.71B $8.16B | 2025-12-31 |
| 650 | ER7.F ERAMET S.A.Listed DE, based FR · Basic Materials · Other Industrial Metals & Mining | $1.09B | $1.65B | 1.51 | 33.9% | 5.5% | $1.65B book $1.65B book $1.65B book | 2025-12-31 |
| 651 | 1U1.F 1&1 AGListed DE, based DE · Communication Services · Telecom Services | $4.75B | $7.18B | 1.51 | 33.8% | 6.0% | $7.72B $7.01B $6.81B | 2025-12-31 |
| 652 | LN3.F Jefferies Financial Group Inc.Listed DE, based US · Financial Services · Capital Markets | $10.43B | $15.75B | 1.51 | 33.8% | 11.1% | $30.76B $5.72B $10.76B book | 2025-11-30 |
| 653 | OTE.F Hellenic Telecommunications Organization S.A.Listed DE, based GR · Communication Services · Telecom Services | $8.79B | $13.25B | 1.51 | 33.7% | 5.1% | $15.31B $13.69B $10.74B | 2025-12-31 |
| 654 | B9W.F BKW AG NListed DE, based CH · Utilities · Utilities - Renewable | $7.24B | $10.89B | 1.50 | 33.5% | 5.1% | $14.02B $9.18B $9.45B | 2025-12-31 |
| 655 | 188H.F Shandong Gold Mining Co., Ltd.Listed DE, based CN · Basic Materials · Gold | $10.79B | $16.22B | 1.50 | 33.5% | 5.0% | $26.95B $11.76B $9.97B book | 2025-12-31 |
| 656 | NQL.F The Bidvest Group LimitedListed DE, based ZA · Industrials · Conglomerates | $4.93B | $7.41B | 1.50 | 33.4% | 6.0% | $8.18B $8.82B $5.22B | 2026-06-30 |
| 657 | NKC.F Canfor CorporationListed DE, based CA · Basic Materials · Lumber & Wood Production | $1.24B | $1.86B | 1.50 | 33.4% | 11.3% | $1.86B book $1.86B book $1.86B book | 2025-12-31 |
| 658 | LLY.DE Eli Lilly and CompanyListed DE, based US · Healthcare · Drug Manufacturers - General | $1.03T | $1.54T | 1.50 | 33.4% | 7.4% | $316.18B $4.28T $33.91B book | 2025-12-31 |
| 659 | CW3.F Louis Hachette Group S.A.Listed DE, based FR · Industrials · Specialty Business Services | $1.93B | $2.89B | 1.50 | 33.4% | 4.9% | $3.58B $1.82B $3.28B | 2025-12-31 |
| 660 | 1HI.F First Hawaiian, Inc.Listed DE, based US · Financial Services · Banks - Regional | $3.15B | $4.72B | 1.50 | 33.4% | 9.0% | $6.09B $3.09B $4.98B | 2025-12-31 |
| 661 | KEY.DE KeyCorpListed DE, based US · Financial Services · Banks - Regional | $22.69B | $33.97B | 1.50 | 33.2% | 8.3% | $44.55B $19.82B book $37.55B | 2025-12-31 |
| 662 | DUE.DE Dürr AktiengesellschaftListed DE, based DE · Industrials · Specialty Industrial Machinery | $1.23B | $1.85B | 1.50 | 33.2% | 9.1% | $1.95B $1.62B $1.98B | 2025-12-31 |
| 663 | CCT.F Century Communities, Inc.Listed DE, based US · Real Estate · Real Estate - Development | $1.65B | $2.46B | 1.50 | 33.1% | 6.4% | $3.35B $1.47B $2.57B book | 2025-12-31 |
| 664 | WFG1.F West China Cement LimitedListed DE, based CN · Basic Materials · Building Materials | $1.12B | $1.67B | 1.50 | 33.1% | 6.3% | $2.01B $948.90M $2.06B book | 2025-12-31 |
| 665 | YA3.F Canal+ SAListed DE, based FR · Communication Services · Entertainment | $2.89B | $4.33B | 1.49 | 33.1% | 4.8% | $4.33B book $4.33B book $4.33B book | 2025-12-31 |
| 666 | IMO1.F CPI Europe AGListed DE, based AT · Real Estate · Real Estate Services | $2.37B | $3.53B | 1.49 | 33.0% | 6.3% | $1.40B $5.27B book $3.93B | 2025-12-31 |
| 667 | NB9.F National Bank Holdings CorporationListed DE, based US · Financial Services · Banks - Regional | $1.69B | $2.53B | 1.49 | 33.0% | 8.6% | $3.32B $1.36B $2.90B | 2025-12-31 |
| 668 | 27S.F Albertsons Companies, Inc.Listed DE, based US · Consumer Defensive · Grocery Stores | $6.58B | $9.82B | 1.49 | 33.0% | 3.5% | $24.88B $2.89B $1.71B | 2026-02-28 |
| 669 | 16A.F Clarivate PlcListed DE, based GB · Technology · Information Technology Services | $1.18B | $1.75B | 1.49 | 32.9% | 6.5% | -$561.09M $4.54B book $1.28B | 2025-12-31 |
| 670 | IB4.F International Bancshares CorporationListed DE, based US · Financial Services · Banks - Regional | $3.95B | $5.88B | 1.49 | 32.8% | 8.5% | $6.25B $6.04B $5.34B | 2025-12-31 |
| 671 | U1O.F UOL Group LimitedListed DE, based SG · Real Estate · Real Estate - Development | $5.24B | $7.79B | 1.49 | 32.8% | 5.7% | $7.61B $6.70B $9.08B | 2025-12-31 |
| 672 | X4O.F Okamura CorporationListed DE, based JP · Industrials · Business Equipment & Supplies | $1.28B | $1.90B | 1.49 | 32.7% | 4.8% | $2.29B $2.11B $1.29B book | 2026-03-31 |
| 673 | 60O.F Independent Bank Corp.Listed DE, based US · Financial Services · Banks - Regional | $3.58B | $5.31B | 1.49 | 32.7% | 8.6% | $7.63B $2.74B $5.56B | 2025-12-31 |
| 674 | PNP.DE The PNC Financial Services Group, Inc.Listed DE, based US · Financial Services · Banks - Regional | $88.37B | $131.24B | 1.49 | 32.7% | 7.0% | $181.60B $72.65B $139.47B | 2025-12-31 |
| 675 | KUG1.F Kumagai Gumi Co.,Ltd.Listed DE, based JP · Industrials · Engineering & Construction | $1.31B | $1.94B | 1.48 | 32.6% | 5.2% | $2.42B $1.62B $1.79B | 2026-03-31 |
| 676 | HZS.F Kanadevia CorporationListed DE, based JP · Industrials · Pollution & Treatment Controls | $1.09B | $1.62B | 1.48 | 32.5% | 4.2% | $2.27B $1.32B $1.27B book | 2026-03-31 |
| 677 | CJ5A.F CGI Inc.Listed DE, based CA · Technology · Information Technology Services | $14.67B | $21.73B | 1.48 | 32.5% | 5.0% | $26.68B $22.67B $15.84B | 2025-09-30 |
| 678 | S0V.F Seaboard CorporationListed DE, based US · Industrials · Conglomerates | $3.66B | $5.42B | 1.48 | 32.5% | 4.7% | $3.42B $7.33B $5.51B book | 2025-12-31 |
| 679 | GJ9.F SLC Agrícola S.A.Listed DE, based BR · Consumer Defensive · Farm Products | $1.52B | $2.25B | 1.48 | 32.5% | 9.3% | $2.58B $2.12B $2.04B | 2025-12-31 |
| 680 | WED.F Webster Financial CorporationListed DE, based US · Financial Services · Banks - Regional | $11.84B | $17.49B | 1.48 | 32.3% | 8.8% | $22.71B $10.12B $19.65B | 2025-12-31 |
| 681 | VODI.DE Vodafone Group Public Limited CompanyListed DE, based GB · Communication Services · Telecom Services | $39.09B | $57.69B | 1.48 | 32.2% | 2.6% | $81.89B $62.36B book $28.80B | 2026-03-31 |
| 682 | 8LCA.F Happen, Inc.Listed DE, based US · Financial Services · Banks - Regional | $1.62B | $2.38B | 1.48 | 32.2% | 15.8% | $3.39B $721.07M $3.04B | 2025-12-31 |
| 683 | B1C.F Baidu, Inc.Listed DE, based CN · Communication Services · Internet Content & Information | $28.71B | $42.35B | 1.48 | 32.2% | 5.7% | $42.75B $40.82B $43.48B book | 2025-12-31 |
| 684 | NSY.F NICE Ltd.Listed DE, based IL · Technology · Software - Application | $6.57B | $9.69B | 1.47 | 32.2% | 4.8% | $10.54B $8.92B $9.61B | 2025-12-31 |
| 685 | 5JB.F Jumbo S.A.Listed DE, based GR · Consumer Cyclical · Specialty Retail | $4.02B | $5.92B | 1.47 | 32.1% | 6.5% | $7.16B $4.83B $5.77B | 2025-12-31 |
| 686 | RBS.F Realia Business, S.A.Listed DE, based ES · Real Estate · Real Estate Services | $1.58B | $2.31B | 1.47 | 31.9% | 5.1% | $1.88B $2.71B $2.35B | 2025-12-31 |
| 687 | T6W.F Thai Beverage Public Company LimitedListed DE, based TH · Consumer Defensive · Beverages - Wineries & Distilleries | $8.42B | $12.34B | 1.46 | 31.7% | 5.2% | $15.33B $10.62B $11.06B | 2025-09-30 |
| 688 | 5Y0.F Kuaishou TechnologyListed DE, based CN · Communication Services · Internet Content & Information | $15.93B | $23.32B | 1.46 | 31.7% | 8.0% | $16.41B $27.60B $25.94B | 2025-12-31 |
| 689 | 0QP.F Qingdao Port International Co., Ltd.Listed DE, based CN · Industrials · Marine Shipping | $6.17B | $9.02B | 1.46 | 31.7% | 7.2% | $9.92B $9.51B $7.64B book | 2025-12-31 |
| 690 | A64.F PT Alamtri Resources Indonesia TbkListed DE, based ID · Energy · Thermal Coal | $3.82B | $5.59B | 1.46 | 31.6% | 7.1% | $7.22B $4.42B $5.13B book | 2025-12-31 |
| 691 | 3TK.F Marex Group LimitedListed DE, based GB · Financial Services · Capital Markets | $4.88B | $7.14B | 1.46 | 31.6% | 6.6% | $15.47B $4.60B $1.34B | 2025-12-31 |
| 692 | NTN.F NTN CorporationListed DE, based JP · Industrials · Tools & Accessories | $1.26B | $1.85B | 1.46 | 31.6% | 4.9% | $1.42B $1.95B book $2.18B | 2026-03-31 |
| 693 | CAD.F CIE Automotive, S.A.Listed DE, based ES · Consumer Cyclical · Auto Parts | $3.37B | $4.93B | 1.46 | 31.6% | 7.4% | $5.18B $5.08B $4.53B | 2025-12-31 |
| 694 | BZI.F Erste Bank Polska S.A.Listed DE, based PL · Financial Services · Banks - Regional | $20.50B | $29.96B | 1.46 | 31.6% | 5.7% | $57.04B $24.23B $8.60B book | 2025-12-31 |
| 695 | P9O.F Powszechna Kasa Oszczednosci Bank Polski Spólka AkcyjnaListed DE, based PL · Financial Services · Banks - Regional | $37.95B | $55.43B | 1.46 | 31.5% | 7.3% | $71.77B $79.60B $14.91B book | 2025-12-31 |
| 696 | ZR5.F NOBA Bank Group AB (publ)Listed DE, based SE · Financial Services · Banks - Diversified | $4.30B | $6.28B | 1.46 | 31.5% | 7.8% | $11.57B $4.39B $2.87B book | 2025-12-31 |
| 697 | 6PG.F PGE Polska Grupa Energetyczna S.A.Listed DE, based PL · Utilities · Utilities - Regulated Electric | $8.78B | $12.80B | 1.46 | 31.4% | 8.4% | $12.80B book $12.80B book $12.80B book | 2025-12-31 |
| 698 | VZ1.F ComfortDelGro Corporation LimitedListed DE, based SG · Industrials · Railroads | $2.17B | $3.16B | 1.46 | 31.4% | 4.3% | $4.47B $2.69B $2.31B book | 2025-12-31 |
| 699 | 4I9.F Beacon Financial CorporationListed DE, based US · Financial Services · Banks - Regional | $2.49B | $3.63B | 1.46 | 31.4% | 8.7% | $5.52B $1.58B $3.78B | 2025-12-31 |
| 700 | 9X9.F Nippn CorporationListed DE, based JP · Consumer Defensive · Packaged Foods | $1.52B | $2.21B | 1.46 | 31.3% | 3.6% | $2.34B $2.21B $2.06B | 2026-03-31 |
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