United Kingdom Stock Screener
349 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 GB, based GB · Financial Services · Banks - Regional
Market Cap
$1.54B
Avg Intrinsic
$65.72B
Intrinsic / Market
42.76
Margin of Safety
97.7%
WACC
4.1%
FY End
2026-03-31
EPV
$145.80B
Profit
$23.29B
FCFF
$28.07B book
Market Cap
$3.67B
Avg Intrinsic
$42.94B
Intrinsic / Market
11.70
Margin of Safety
91.5%
WACC
5.9%
FY End
2025-12-31
EPV
$9.13B
Profit
$117.81B
FCFF
$1.89B
Market Cap
$10.51B
Avg Intrinsic
$84.28B
Intrinsic / Market
8.02
Margin of Safety
87.5%
WACC
10.4%
FY End
2026-04-30
EPV
$9.89B book
Profit
$233.05B
FCFF
$9.89B book
Listed GB, based GB · Industrials · Airlines
Profit is over 3× the larger of EPV and FCFFMarket Cap
$25.78B
Avg Intrinsic
$149.24B
Intrinsic / Market
5.79
Margin of Safety
82.7%
WACC
9.4%
FY End
2025-12-31
EPV
$32.42B
Profit
$374.43B
FCFF
$40.86B
Listed GB, based US · Financial Services · Asset Management
Market Cap
$1.22B
Avg Intrinsic
$5.17B
Intrinsic / Market
4.24
Margin of Safety
76.4%
WACC
9.0%
FY End
2025-12-31
EPV
$3.90B book
Profit
$7.72B
FCFF
$3.90B book
Listed GB, based US
Market Cap
$5.30B
Avg Intrinsic
$22.30B
Intrinsic / Market
4.21
Margin of Safety
76.2%
WACC
7.1%
FY End
2025-12-31
EPV
$88.48B
Profit
-$10.79B book
FCFF
-$10.79B book
Listed GB, based IE · Financial Services · Banks - Regional
Market Cap
$1.78B
Avg Intrinsic
$5.98B
Intrinsic / Market
3.37
Margin of Safety
70.3%
WACC
5.4%
FY End
2025-12-31
EPV
$12.35B
Profit
$2.67B
FCFF
$2.92B book
Listed GB, based ZA · Financial Services · Capital Markets
Market Cap
$5.09B
Avg Intrinsic
$15.17B
Intrinsic / Market
2.98
Margin of Safety
66.5%
WACC
5.8%
FY End
2026-03-31
EPV
$24.46B
Profit
$13.05B
FCFF
$8.00B book
Listed GB, based BM · Industrials · Conglomerates
Market Cap
$18.31B
Avg Intrinsic
$48.44B
Intrinsic / Market
2.65
Margin of Safety
62.2%
WACC
5.0%
FY End
2025-12-31
EPV
$40.32B
Profit
$54.70B book
FCFF
$50.31B
Listed GB, based CN
Market Cap
$6.38B
Avg Intrinsic
$16.78B
Intrinsic / Market
2.63
Margin of Safety
62.0%
WACC
6.7%
FY End
2025-12-31
EPV
$16.38B
Profit
$12.00B
FCFF
$21.97B
Listed GB, based US · Financial Services · Asset Management
Profit is over 3× the larger of EPV and FCFFMarket Cap
$8.66B
Avg Intrinsic
$22.33B
Intrinsic / Market
2.58
Margin of Safety
61.2%
WACC
6.5%
FY End
2025-12-31
EPV
$12.95B book
Profit
$41.10B
FCFF
$12.95B book
Listed GB, based ZA · Basic Materials · Gold
Profit is over 3× the larger of EPV and FCFFMarket Cap
$3.51B
Avg Intrinsic
$9.06B
Intrinsic / Market
2.58
Margin of Safety
61.2%
WACC
9.1%
FY End
2026-06-30
EPV
$5.59B
Profit
$20.55B
FCFF
$1.04B book
Listed GB, based GB · Financial Services · Mortgage Finance
Market Cap
$2.26B
Avg Intrinsic
$5.69B
Intrinsic / Market
2.52
Margin of Safety
60.3%
WACC
7.0%
FY End
2025-12-31
EPV
$10.56B
Profit
$3.53B
FCFF
$2.96B book
Listed GB, based NG · Financial Services · Banks - Diversified
Market Cap
$3.14B
Avg Intrinsic
$7.86B
Intrinsic / Market
2.50
Margin of Safety
60.0%
WACC
9.6%
FY End
2025-12-31
EPV
$7.53B
Profit
$13.71B
FCFF
$2.34B book
Listed GB, based US
Market Cap
$29.10B
Avg Intrinsic
$72.25B
Intrinsic / Market
2.48
Margin of Safety
59.7%
WACC
10.7%
FY End
2025-12-31
EPV
$99.31B
Profit
$94.27B
FCFF
$23.17B
Listed GB, based GB · Consumer Cyclical · Residential Construction
Market Cap
$1.07B
Avg Intrinsic
$2.64B
Intrinsic / Market
2.47
Margin of Safety
59.5%
WACC
13.5%
FY End
2025-12-31
EPV
$1.93B
Profit
$1.50B
FCFF
$4.48B book
Listed GB, based HK · Financial Services · Asset Management
Market Cap
$1.19B
Avg Intrinsic
$2.85B
Intrinsic / Market
2.39
Margin of Safety
58.1%
WACC
7.1%
FY End
2025-12-31
EPV
$1.95B book
Profit
$4.65B
FCFF
$1.95B book
Listed GB, based GB · Utilities · Utilities - Independent Power Producers
Profit is over 3× the larger of EPV and FCFFMarket Cap
$9.06B
Avg Intrinsic
$21.08B
Intrinsic / Market
2.33
Margin of Safety
57.0%
WACC
6.4%
FY End
2025-12-31
EPV
$4.71B book
Profit
$53.81B
FCFF
$4.71B book
Listed GB, based GB · Financial Services · Banks - Regional
Market Cap
$2.09B
Avg Intrinsic
$4.70B
Intrinsic / Market
2.25
Margin of Safety
55.5%
WACC
9.3%
FY End
2025-12-31
EPV
$7.75B
Profit
$3.56B
FCFF
$2.79B book
Listed GB, based GB · Financial Services · Banks - Diversified
Market Cap
$78.70B
Avg Intrinsic
$162.23B
Intrinsic / Market
2.06
Margin of Safety
51.5%
WACC
5.7%
FY End
2025-12-31
EPV
$269.47B
Profit
$111.33B
FCFF
$105.89B book
Listed GB, based GB · Financial Services · Mortgage Finance
Market Cap
$1.73B
Avg Intrinsic
$3.18B
Intrinsic / Market
1.84
Margin of Safety
45.7%
WACC
9.1%
FY End
2025-09-30
EPV
$5.44B
Profit
$2.05B
FCFF
$2.05B book
Listed GB, based IE · Financial Services · Banks - Regional
Market Cap
$18.45B
Avg Intrinsic
$32.65B
Intrinsic / Market
1.77
Margin of Safety
43.5%
WACC
6.1%
FY End
2025-12-31
EPV
$58.73B
Profit
$24.04B
FCFF
$15.19B book
Listed GB, based JE · Energy · Uranium
Market Cap
$1.83B
Avg Intrinsic
$3.19B
Intrinsic / Market
1.74
Margin of Safety
42.6%
WACC
6.3%
FY End
2026-03-31
EPV
$5.34B
Profit
$2.11B book
FCFF
$2.11B book
Listed GB, based HK
Market Cap
$14.79B
Avg Intrinsic
$25.73B
Intrinsic / Market
1.74
Margin of Safety
42.5%
WACC
6.0%
FY End
2025-12-31
EPV
$34.27B
Profit
$37.91B
FCFF
$5.01B book
Listed GB, based GB · Financial Services · Asset Management
Market Cap
$35.22B
Avg Intrinsic
$60.67B
Intrinsic / Market
1.72
Margin of Safety
41.9%
WACC
10.9%
FY End
2026-03-31
EPV
$40.73B book
Profit
$100.56B
FCFF
$40.73B book
Listed GB, based GB · Consumer Cyclical · Travel Services
Market Cap
$3.51B
Avg Intrinsic
$6.02B
Intrinsic / Market
1.72
Margin of Safety
41.7%
WACC
8.8%
FY End
2026-03-31
EPV
$8.37B
Profit
$6.97B
FCFF
$2.72B book
Listed GB, based GB · Financial Services · Banks - Regional
Market Cap
$69.52B
Avg Intrinsic
$118.78B
Intrinsic / Market
1.71
Margin of Safety
41.5%
WACC
6.2%
FY End
2025-12-31
EPV
$211.75B
Profit
$86.45B
FCFF
$58.15B book
Listed GB, based GB · Consumer Defensive · Tobacco
Market Cap
$24.66B
Avg Intrinsic
$41.53B
Intrinsic / Market
1.68
Margin of Safety
40.6%
WACC
4.4%
FY End
2025-09-30
EPV
$65.61B
Profit
$28.62B
FCFF
$30.36B
Listed GB, based GB · Healthcare · Drug Manufacturers - General
Market Cap
$96.58B
Avg Intrinsic
$158.22B
Intrinsic / Market
1.64
Margin of Safety
39.0%
WACC
5.6%
FY End
2025-12-31
EPV
$182.77B
Profit
$191.72B
FCFF
$100.18B
Listed GB, based GB · Utilities · Utilities - Renewable
Market Cap
$3.64B
Avg Intrinsic
$5.93B
Intrinsic / Market
1.63
Margin of Safety
38.6%
WACC
6.6%
FY End
2025-12-31
EPV
$6.37B
Profit
$8.19B
FCFF
$3.24B
Listed GB, based GB · Financial Services · Asset Management
Market Cap
$4.12B
Avg Intrinsic
$6.58B
Intrinsic / Market
1.60
Margin of Safety
37.4%
WACC
6.2%
FY End
2025-12-31
EPV
$5.69B book
Profit
$8.36B
FCFF
$5.69B book
Listed GB
Market Cap
$1.11B
Avg Intrinsic
$1.76B
Intrinsic / Market
1.58
Margin of Safety
36.6%
WACC
10.0%
FY End
2026-01-31
EPV
$1.76B book
Profit
$1.76B book
FCFF
$1.76B book
Listed GB, based FR · Communication Services · Entertainment
Market Cap
$2.79B
Avg Intrinsic
$4.33B
Intrinsic / Market
1.55
Margin of Safety
35.4%
WACC
4.7%
FY End
2025-12-31
EPV
$4.33B book
Profit
$4.33B book
FCFF
$4.33B book
Market Cap
$1.71B
Avg Intrinsic
$2.64B
Intrinsic / Market
1.54
Margin of Safety
35.3%
WACC
10.1%
FY End
2025-12-31
EPV
$1.54B book
Profit
$4.83B
FCFF
$1.54B book
Listed GB, based JP · Consumer Cyclical · Auto Manufacturers
Market Cap
$231.27B
Avg Intrinsic
$350.09B
Intrinsic / Market
1.51
Margin of Safety
33.9%
WACC
3.2%
FY End
2026-03-31
EPV
$483.53B
Profit
$330.41B
FCFF
$236.33B book
Listed GB, based GB · Consumer Defensive · Farm Products
Market Cap
$1.01B
Avg Intrinsic
$1.53B
Intrinsic / Market
1.51
Margin of Safety
33.7%
WACC
5.4%
FY End
2025-12-31
EPV
$1.76B
Profit
$1.47B
FCFF
$1.35B
Listed GB, based GB · Financial Services · Asset Management
Market Cap
$1.69B
Avg Intrinsic
$2.54B
Intrinsic / Market
1.50
Margin of Safety
33.2%
WACC
9.9%
FY End
2025-09-30
EPV
$1.57B book
Profit
$4.46B
FCFF
$1.57B book
Listed GB
Market Cap
$1.95B
Avg Intrinsic
$2.89B
Intrinsic / Market
1.48
Margin of Safety
32.6%
WACC
9.6%
FY End
2026-05-31
EPV
$2.89B book
Profit
$2.89B book
FCFF
$2.89B book
Market Cap
$3.81B
Avg Intrinsic
$5.57B
Intrinsic / Market
1.46
Margin of Safety
31.6%
WACC
10.3%
FY End
2026-03-31
EPV
$3.33B book
Profit
$10.05B
FCFF
$3.33B book
Listed GB, based ZA · Financial Services · Financial Conglomerates
Market Cap
$3.21B
Avg Intrinsic
$4.67B
Intrinsic / Market
1.45
Margin of Safety
31.1%
WACC
6.2%
FY End
2025-12-31
EPV
$3.81B book
Profit
$6.38B
FCFF
$3.81B book
Listed GB, based GB · Communication Services · Telecom Services
Market Cap
$39.55B
Avg Intrinsic
$57.34B
Intrinsic / Market
1.45
Margin of Safety
31.0%
WACC
2.7%
FY End
2026-03-31
EPV
$81.03B
Profit
$62.36B book
FCFF
$28.61B
Listed GB, based FR
Market Cap
$97.13B
Avg Intrinsic
$139.47B
Intrinsic / Market
1.44
Margin of Safety
30.4%
WACC
5.3%
FY End
2025-12-31
EPV
$181.90B
Profit
$120.83B
FCFF
$115.67B
Listed GB, based GB · Financial Services · Banks - Regional
Market Cap
$78.96B
Avg Intrinsic
$112.99B
Intrinsic / Market
1.43
Margin of Safety
30.1%
WACC
6.1%
FY End
2025-12-31
EPV
$207.85B
Profit
$68.45B
FCFF
$62.67B book
Listed GB, based GB · Consumer Cyclical · Residential Construction
Market Cap
$6.01B
Avg Intrinsic
$8.55B
Intrinsic / Market
1.42
Margin of Safety
29.6%
WACC
13.0%
FY End
2026-06-30
EPV
$5.00B
Profit
$10.32B book
FCFF
$10.32B book
Listed GB, based IE · Financial Services · Banks - Regional
Market Cap
$26.31B
Avg Intrinsic
$37.25B
Intrinsic / Market
1.42
Margin of Safety
29.4%
WACC
6.3%
FY End
2025-12-31
EPV
$63.49B
Profit
$30.98B
FCFF
$17.28B book
Listed GB, based GG · Financial Services · Asset Management
Market Cap
$3.09B
Avg Intrinsic
$4.36B
Intrinsic / Market
1.41
Margin of Safety
29.1%
WACC
6.6%
FY End
2026-01-31
EPV
$4.27B book
Profit
$4.55B
FCFF
$4.27B book
Listed GB, based GB · Financial Services · Banks - Regional
Market Cap
$1.50B
Avg Intrinsic
$2.08B
Intrinsic / Market
1.38
Margin of Safety
27.7%
WACC
8.0%
FY End
2025-12-31
EPV
$6.23B
Profit
$0 book
FCFF
$0 book
Listed GB, based GB · Consumer Cyclical · Apparel Retail
Market Cap
$5.12B
Avg Intrinsic
$7.05B
Intrinsic / Market
1.38
Margin of Safety
27.3%
WACC
9.2%
FY End
2026-01-31
EPV
$8.05B
Profit
$7.32B
FCFF
$5.78B
Listed GB
Market Cap
$1.19B
Avg Intrinsic
$1.59B
Intrinsic / Market
1.34
Margin of Safety
25.3%
WACC
9.6%
FY End
2025-09-30
EPV
$1.67B book
Profit
$1.44B
FCFF
$1.67B book
Listed GB, based BM · Financial Services · Asset Management
Market Cap
$1.15B
Avg Intrinsic
$1.52B
Intrinsic / Market
1.32
Margin of Safety
24.5%
WACC
6.6%
FY End
2025-12-31
EPV
$1.66B book
Profit
$1.25B
FCFF
$1.66B book
Listed GB, based GB · Utilities · Utilities - Renewable
Market Cap
$2.42B
Avg Intrinsic
$3.13B
Intrinsic / Market
1.30
Margin of Safety
22.9%
WACC
6.9%
FY End
2025-12-31
EPV
$3.13B book
Profit
$3.13B book
FCFF
$3.13B book
Listed GB
Market Cap
$2.59B
Avg Intrinsic
$3.32B
Intrinsic / Market
1.28
Margin of Safety
22.1%
WACC
10.5%
FY End
2026-03-31
EPV
$3.93B book
Profit
$2.11B
FCFF
$3.93B book
Listed GB
Market Cap
$2.62B
Avg Intrinsic
$3.35B
Intrinsic / Market
1.28
Margin of Safety
22.0%
WACC
10.2%
FY End
2025-12-31
EPV
$2.78B book
Profit
$4.51B
FCFF
$2.78B book
Listed GB
Market Cap
$2.28B
Avg Intrinsic
$2.89B
Intrinsic / Market
1.27
Margin of Safety
21.3%
WACC
10.4%
FY End
2025-12-31
EPV
$3.46B book
Profit
$1.75B
FCFF
$3.46B book
Listed GB, based FR · Energy · Oil & Gas Integrated
Market Cap
$183.26B
Avg Intrinsic
$230.19B
Intrinsic / Market
1.26
Margin of Safety
20.4%
WACC
4.2%
FY End
2025-12-31
EPV
$316.48B
Profit
$188.49B
FCFF
$185.59B
Listed GB, based JE · Financial Services · Capital Markets
Market Cap
$3.08B
Avg Intrinsic
$3.85B
Intrinsic / Market
1.25
Margin of Safety
20.0%
WACC
5.8%
FY End
2025-12-31
EPV
$4.51B
Profit
$3.40B
FCFF
$3.63B
Listed GB, based GB · Financial Services · Capital Markets
Market Cap
$4.33B
Avg Intrinsic
$5.39B
Intrinsic / Market
1.24
Margin of Safety
19.7%
WACC
7.0%
FY End
2025-05-31
EPV
$7.02B
Profit
$5.13B
FCFF
$4.02B
Listed GB
Market Cap
$1.02B
Avg Intrinsic
$1.26B
Intrinsic / Market
1.23
Margin of Safety
18.9%
WACC
9.9%
FY End
2026-06-30
EPV
$1.14B book
Profit
$1.50B
FCFF
$1.14B book
Market Cap
$2.22B
Avg Intrinsic
$2.72B
Intrinsic / Market
1.23
Margin of Safety
18.6%
WACC
9.7%
FY End
2025-12-31
EPV
$1.62B book
Profit
$4.92B
FCFF
$1.62B book
Listed GB, based GB · Communication Services · Telecom Services
Market Cap
$26.23B
Avg Intrinsic
$32.19B
Intrinsic / Market
1.23
Margin of Safety
18.5%
WACC
5.5%
FY End
2026-03-31
EPV
$33.37B
Profit
$32.69B
FCFF
$30.51B
Listed GB
Market Cap
$1.93B
Avg Intrinsic
$2.35B
Intrinsic / Market
1.22
Margin of Safety
17.9%
WACC
10.5%
FY End
2026-06-30
EPV
$2.35B book
Profit
$2.35B book
FCFF
$2.35B book
Listed GB, based GB · Financial Services · Asset Management
Market Cap
$1.89B
Avg Intrinsic
$2.29B
Intrinsic / Market
1.21
Margin of Safety
17.5%
WACC
7.8%
FY End
2025-10-31
EPV
$1.87B book
Profit
$3.12B
FCFF
$1.87B book
Listed GB, based GB · Consumer Cyclical · Residential Construction
Market Cap
$3.95B
Avg Intrinsic
$4.79B
Intrinsic / Market
1.21
Margin of Safety
17.5%
WACC
10.0%
FY End
2026-04-30
EPV
$5.37B
Profit
$4.00B
FCFF
$5.00B
Listed GB, based GB · Healthcare · Drug Manufacturers - Specialty & Generic
Market Cap
$4.43B
Avg Intrinsic
$5.35B
Intrinsic / Market
1.21
Margin of Safety
17.2%
WACC
7.0%
FY End
2025-12-31
EPV
$5.65B
Profit
$5.27B
FCFF
$5.13B
Listed GB
Market Cap
$1.17B
Avg Intrinsic
$1.40B
Intrinsic / Market
1.20
Margin of Safety
16.4%
WACC
9.7%
FY End
2026-03-31
EPV
$1.40B book
Profit
$1.40B book
FCFF
$1.40B book
Listed GB, based GB · Industrials · Railroads
Market Cap
$1.26B
Avg Intrinsic
$1.50B
Intrinsic / Market
1.19
Margin of Safety
16.0%
WACC
6.7%
FY End
2026-03-31
EPV
$2.13B
Profit
$1.33B
FCFF
$1.04B
Listed GB
Market Cap
$2.30B
Avg Intrinsic
$2.73B
Intrinsic / Market
1.19
Margin of Safety
16.0%
WACC
9.4%
FY End
2026-01-31
EPV
$2.72B book
Profit
$2.76B
FCFF
$2.72B book
Listed GB
Market Cap
$3.29B
Avg Intrinsic
$3.89B
Intrinsic / Market
1.18
Margin of Safety
15.4%
WACC
7.8%
FY End
2025-12-31
EPV
$3.89B book
Profit
$3.89B book
FCFF
$3.89B book
Listed GB
Market Cap
$3.31B
Avg Intrinsic
$3.89B
Intrinsic / Market
1.18
Margin of Safety
15.0%
WACC
10.5%
FY End
2026-03-31
EPV
$4.00B book
Profit
$3.68B
FCFF
$4.00B book
Listed GB, based GB · Basic Materials · Paper & Paper Products
Market Cap
$4.75B
Avg Intrinsic
$5.59B
Intrinsic / Market
1.18
Margin of Safety
15.0%
WACC
6.2%
FY End
2025-12-31
EPV
$7.40B
Profit
$3.66B
FCFF
$5.70B book
Listed GB, based KY
Market Cap
$3.48B
Avg Intrinsic
$4.03B
Intrinsic / Market
1.16
Margin of Safety
13.6%
WACC
11.8%
FY End
2025-12-31
EPV
$7.30B
Profit
$3.03B
FCFF
$1.75B book
Listed GB
Market Cap
$1.20B
Avg Intrinsic
$1.39B
Intrinsic / Market
1.16
Margin of Safety
13.5%
WACC
9.8%
FY End
2026-06-30
EPV
$1.29B book
Profit
$1.58B
FCFF
$1.29B book
Listed GB, based US · Consumer Cyclical · Auto Parts
Market Cap
$1.32B
Avg Intrinsic
$1.52B
Intrinsic / Market
1.15
Margin of Safety
12.7%
WACC
5.2%
FY End
2025-12-31
EPV
$1.52B book
Profit
$1.52B book
FCFF
$1.52B book
Listed GB, based GB · Consumer Cyclical · Gambling
Market Cap
$1.43B
Avg Intrinsic
$1.63B
Intrinsic / Market
1.14
Margin of Safety
12.4%
WACC
7.8%
FY End
2025-12-31
EPV
$1.63B book
Profit
$1.63B book
FCFF
$1.63B book
Listed GB
Market Cap
$1.54B
Avg Intrinsic
$1.75B
Intrinsic / Market
1.13
Margin of Safety
11.6%
WACC
9.8%
FY End
2026-03-31
EPV
$1.75B book
Profit
$1.75B book
FCFF
$1.75B book
Listed GB
Market Cap
$22.38B
Avg Intrinsic
$25.26B
Intrinsic / Market
1.13
Margin of Safety
11.4%
WACC
9.9%
FY End
2026-03-31
EPV
$18.23B book
Profit
$39.33B
FCFF
$18.23B book
Listed GB
Market Cap
$1.01B
Avg Intrinsic
$1.13B
Intrinsic / Market
1.12
Margin of Safety
10.4%
WACC
10.3%
FY End
2025-09-30
EPV
$1.13B book
Profit
$1.13B book
FCFF
$1.13B book
Listed GB, based GB · Communication Services · Broadcasting
Market Cap
$3.33B
Avg Intrinsic
$3.69B
Intrinsic / Market
1.11
Margin of Safety
9.8%
WACC
7.3%
FY End
2025-12-31
EPV
$4.94B
Profit
$2.88B
FCFF
$3.25B
Listed GB, based GB · Financial Services · Banks - Diversified
Market Cap
$63.51B
Avg Intrinsic
$69.37B
Intrinsic / Market
1.09
Margin of Safety
8.5%
WACC
5.5%
FY End
2025-12-31
EPV
$79.86B
Profit
$72.30B
FCFF
$55.95B book
Listed GB, based JP · Industrials · Business Equipment & Supplies
Market Cap
$6.39B
Avg Intrinsic
$6.98B
Intrinsic / Market
1.09
Margin of Safety
8.4%
WACC
4.5%
FY End
2024-03-31
EPV
$6.06B
Profit
$7.44B book
FCFF
$7.44B book
Listed GB, based GB · Consumer Defensive · Farm Products
Market Cap
$1.45B
Avg Intrinsic
$1.58B
Intrinsic / Market
1.09
Margin of Safety
8.3%
WACC
6.5%
FY End
2025-12-31
EPV
$1.75B
Profit
$1.65B
FCFF
$1.33B
Listed GB, based GB · Consumer Defensive · Packaged Foods
Market Cap
$2.18B
Avg Intrinsic
$2.38B
Intrinsic / Market
1.09
Margin of Safety
8.2%
WACC
7.6%
FY End
2026-03-31
EPV
$2.54B
Profit
$2.31B
FCFF
$2.28B
Listed GB, based GB · Financial Services · Asset Management
Profit is over 3× the larger of EPV and FCFFMarket Cap
$2.33B
Avg Intrinsic
$2.54B
Intrinsic / Market
1.09
Margin of Safety
8.2%
WACC
10.0%
FY End
2026-01-31
EPV
$12.85M
Profit
$5.81B
FCFF
$1.80B book
Listed GB, based DK
Market Cap
$6.98B
Avg Intrinsic
$7.59B
Intrinsic / Market
1.09
Margin of Safety
8.0%
WACC
5.7%
FY End
2025-12-31
EPV
$7.85B
Profit
$8.41B
FCFF
$6.50B
Listed GB, based CA · Financial Services · Asset Management
Market Cap
$1.27B
Avg Intrinsic
$1.38B
Intrinsic / Market
1.09
Margin of Safety
8.0%
WACC
7.5%
FY End
2026-03-31
EPV
$5.61M
Profit
$2.66B
FCFF
$1.47B book
Listed GB, based GB · Consumer Defensive · Household & Personal Products
Market Cap
$42.16B
Avg Intrinsic
$45.75B
Intrinsic / Market
1.08
Margin of Safety
7.8%
WACC
5.6%
FY End
2025-12-31
EPV
$50.95B
Profit
$46.05B
FCFF
$40.24B
Listed GB
Market Cap
$1.35B
Avg Intrinsic
$1.46B
Intrinsic / Market
1.08
Margin of Safety
7.6%
WACC
9.6%
FY End
2025-09-30
EPV
$1.38B book
Profit
$1.64B
FCFF
$1.38B book
Listed GB, based GB · Industrials · Engineering & Construction
Market Cap
$2.70B
Avg Intrinsic
$2.90B
Intrinsic / Market
1.07
Margin of Safety
6.9%
WACC
9.0%
FY End
2025-12-31
EPV
$3.25B
Profit
$3.30B
FCFF
$2.14B
Listed GB
Market Cap
$1.30B
Avg Intrinsic
$1.39B
Intrinsic / Market
1.07
Margin of Safety
6.6%
WACC
10.5%
FY End
2026-01-31
EPV
$1.39B book
Profit
$1.39B book
FCFF
$1.39B book
Listed GB, based US
Market Cap
$161.63B
Avg Intrinsic
$172.91B
Intrinsic / Market
1.07
Margin of Safety
6.5%
WACC
5.4%
FY End
2025-12-31
EPV
$199.76B
Profit
$176.07B
FCFF
$142.90B
Listed GB
Market Cap
$2.02B
Avg Intrinsic
$2.16B
Intrinsic / Market
1.07
Margin of Safety
6.3%
WACC
10.5%
FY End
2025-08-31
EPV
$1.98B book
Profit
$2.51B
FCFF
$1.98B book
Listed GB
Market Cap
$1.04B
Avg Intrinsic
$1.11B
Intrinsic / Market
1.07
Margin of Safety
6.1%
WACC
10.1%
FY End
2026-04-30
EPV
$1.11B book
Profit
$1.11B book
FCFF
$1.11B book
Listed GB
Market Cap
$1.09B
Avg Intrinsic
$1.16B
Intrinsic / Market
1.06
Margin of Safety
6.0%
WACC
10.5%
FY End
2025-12-31
EPV
$1.15B book
Profit
$1.19B
FCFF
$1.15B book
Listed GB, based GB · Consumer Cyclical · Residential Construction
Market Cap
$3.81B
Avg Intrinsic
$3.92B
Intrinsic / Market
1.03
Margin of Safety
3.0%
WACC
12.8%
FY End
2025-12-31
EPV
$4.65B
Profit
$3.43B
FCFF
$3.68B
Listed GB, based GB · Consumer Cyclical · Auto & Truck Dealerships
Market Cap
$3.41B
Avg Intrinsic
$3.51B
Intrinsic / Market
1.03
Margin of Safety
2.9%
WACC
10.1%
FY End
2025-12-31
EPV
$4.01B
Profit
$3.45B
FCFF
$3.08B
Listed GB
Market Cap
$8.70B
Avg Intrinsic
$8.91B
Intrinsic / Market
1.02
Margin of Safety
2.4%
WACC
10.0%
FY End
2025-12-31
EPV
$8.32B book
Profit
$10.11B
FCFF
$8.32B book
Listed GB
Market Cap
$4.36B
Avg Intrinsic
$4.44B
Intrinsic / Market
1.02
Margin of Safety
1.6%
WACC
10.5%
FY End
2024-06-30
EPV
$4.44B book
Profit
$4.44B book
FCFF
$4.44B book
Listed GB
Market Cap
$3.35B
Avg Intrinsic
$3.40B
Intrinsic / Market
1.02
Margin of Safety
1.5%
WACC
10.0%
FY End
2026-04-30
EPV
$3.40B book
Profit
$3.40B book
FCFF
$3.40B book
Listed GB, based SG
Market Cap
$25.53B
Avg Intrinsic
$25.91B
Intrinsic / Market
1.01
Margin of Safety
1.5%
WACC
9.4%
FY End
2025-12-31
EPV
$25.46B
Profit
$24.60B
FCFF
$27.66B
Listed GB, based GB · Industrials · Rental & Leasing Services
Market Cap
$1.37B
Avg Intrinsic
$1.37B
Intrinsic / Market
1.00
Margin of Safety
-0.2%
WACC
6.8%
FY End
2026-04-30
EPV
$1.81B
Profit
$1.35B
FCFF
$938.70M
| # | Company | Market Cap | Avg Intrinsic | Intrinsic / Market | Margin of Safety | WACC | EPV / Profit / FCFF | FY End |
|---|---|---|---|---|---|---|---|---|
| 1 | NBS.L Nationwide Building SocietyListed GB, based GB · Financial Services · Banks - Regional | $1.54B | $65.72B | 42.76 | 97.7% | 4.1% | $145.80B $23.29B $28.07B book | 2026-03-31 |
| 2 | 0A9W.L Organon & Co.Listed GB, based US | $3.67B | $42.94B | 11.70 | 91.5% | 5.9% | $9.13B $117.81B $1.89B | 2025-12-31 |
| 3 | PCT.L Polar Capital Technology OrdListed GB | $10.51B | $84.28B | 8.02 | 87.5% | 10.4% | $9.89B book $233.05B $9.89B book | 2026-04-30 |
| 4 | IAG.L International Consolidated Airlines Group S.A.Listed GB, based GB · Industrials · Airlines | $25.78B | $149.24B | 5.79 | 82.7% | 9.4% | $32.42B $374.43B $40.86B | 2025-12-31 |
| 5 | TFG.L Tetragon Financial Group LimitedListed GB, based US · Financial Services · Asset Management | $1.22B | $5.17B | 4.24 | 76.4% | 9.0% | $3.90B book $7.72B $3.90B book | 2025-12-31 |
| 6 | 0W2Y.L Booking Holdings Inc.Listed GB, based US | $5.30B | $22.30B | 4.21 | 76.2% | 7.1% | $88.48B -$10.79B book -$10.79B book | 2025-12-31 |
| 7 | PTSB.L Permanent TSB Group Holdings plcListed GB, based IE · Financial Services · Banks - Regional | $1.78B | $5.98B | 3.37 | 70.3% | 5.4% | $12.35B $2.67B $2.92B book | 2025-12-31 |
| 8 | INVP.L Investec GroupListed GB, based ZA · Financial Services · Capital Markets | $5.09B | $15.17B | 2.98 | 66.5% | 5.8% | $24.46B $13.05B $8.00B book | 2026-03-31 |
| 9 | JAR.L Jardine Matheson Holdings LimitedListed GB, based BM · Industrials · Conglomerates | $18.31B | $48.44B | 2.65 | 62.2% | 5.0% | $40.32B $54.70B book $50.31B | 2025-12-31 |
| 10 | 0LQ0.L Vipshop Holdings LimitedListed GB, based CN | $6.38B | $16.78B | 2.63 | 62.0% | 6.7% | $16.38B $12.00B $21.97B | 2025-12-31 |
| 11 | PSH.L Pershing Square Holdings, Ltd.Listed GB, based US · Financial Services · Asset Management | $8.66B | $22.33B | 2.58 | 61.2% | 6.5% | $12.95B book $41.10B $12.95B book | 2025-12-31 |
| 12 | PAF.L Pan African Resources PLCListed GB, based ZA · Basic Materials · Gold | $3.51B | $9.06B | 2.58 | 61.2% | 9.1% | $5.59B $20.55B $1.04B book | 2026-06-30 |
| 13 | OSB.L OSB Group PlcListed GB, based GB · Financial Services · Mortgage Finance | $2.26B | $5.69B | 2.52 | 60.3% | 7.0% | $10.56B $3.53B $2.96B book | 2025-12-31 |
| 14 | GTCO.L Guaranty Trust Holding Company PlcListed GB, based NG · Financial Services · Banks - Diversified | $3.14B | $7.86B | 2.50 | 60.0% | 9.6% | $7.53B $13.71B $2.34B book | 2025-12-31 |
| 15 | 0QYI.L Netflix, Inc.Listed GB, based US | $29.10B | $72.25B | 2.48 | 59.7% | 10.7% | $99.31B $94.27B $23.17B | 2025-12-31 |
| 16 | VTY.L Vistry Group PLCListed GB, based GB · Consumer Cyclical · Residential Construction | $1.07B | $2.64B | 2.47 | 59.5% | 13.5% | $1.93B $1.50B $4.48B book | 2025-12-31 |
| 17 | VEIL.L Vietnam Enterprise OrdListed GB, based HK · Financial Services · Asset Management | $1.19B | $2.85B | 2.39 | 58.1% | 7.1% | $1.95B book $4.65B $1.95B book | 2025-12-31 |
| 18 | CNA.L Centrica plcListed GB, based GB · Utilities · Utilities - Independent Power Producers | $9.06B | $21.08B | 2.33 | 57.0% | 6.4% | $4.71B book $53.81B $4.71B book | 2025-12-31 |
| 19 | SHAW.L Shawbrook Group PLCListed GB, based GB · Financial Services · Banks - Regional | $2.09B | $4.70B | 2.25 | 55.5% | 9.3% | $7.75B $3.56B $2.79B book | 2025-12-31 |
| 20 | BARC.L Barclays PLCListed GB, based GB · Financial Services · Banks - Diversified | $78.70B | $162.23B | 2.06 | 51.5% | 5.7% | $269.47B $111.33B $105.89B book | 2025-12-31 |
| 21 | PAG.L Paragon Banking Group PLCListed GB, based GB · Financial Services · Mortgage Finance | $1.73B | $3.18B | 1.84 | 45.7% | 9.1% | $5.44B $2.05B $2.05B book | 2025-09-30 |
| 22 | BIRG.L Bank of Ireland Group plcListed GB, based IE · Financial Services · Banks - Regional | $18.45B | $32.65B | 1.77 | 43.5% | 6.1% | $58.73B $24.04B $15.19B book | 2025-12-31 |
| 23 | YCA.L Yellow Cake plcListed GB, based JE · Energy · Uranium | $1.83B | $3.19B | 1.74 | 42.6% | 6.3% | $5.34B $2.11B book $2.11B book | 2026-03-31 |
| 24 | 0FUT.L Futu Holdings LimitedListed GB, based HK | $14.79B | $25.73B | 1.74 | 42.5% | 6.0% | $34.27B $37.91B $5.01B book | 2025-12-31 |
| 25 | III.L 3i Group OrdListed GB, based GB · Financial Services · Asset Management | $35.22B | $60.67B | 1.72 | 41.9% | 10.9% | $40.73B book $100.56B $40.73B book | 2026-03-31 |
| 26 | JET2.L Jet2 plcListed GB, based GB · Consumer Cyclical · Travel Services | $3.51B | $6.02B | 1.72 | 41.7% | 8.8% | $8.37B $6.97B $2.72B book | 2026-03-31 |
| 27 | NWG.L NatWest Group plcListed GB, based GB · Financial Services · Banks - Regional | $69.52B | $118.78B | 1.71 | 41.5% | 6.2% | $211.75B $86.45B $58.15B book | 2025-12-31 |
| 28 | IMB.L Imperial Brands PLCListed GB, based GB · Consumer Defensive · Tobacco | $24.66B | $41.53B | 1.68 | 40.6% | 4.4% | $65.61B $28.62B $30.36B | 2025-09-30 |
| 29 | GSK.L GSK plcListed GB, based GB · Healthcare · Drug Manufacturers - General | $96.58B | $158.22B | 1.64 | 39.0% | 5.6% | $182.77B $191.72B $100.18B | 2025-12-31 |
| 30 | DRX.L Drax Group plcListed GB, based GB · Utilities · Utilities - Renewable | $3.64B | $5.93B | 1.63 | 38.6% | 6.6% | $6.37B $8.19B $3.24B | 2025-12-31 |
| 31 | RCP.L RIT Capital Partners OrdListed GB, based GB · Financial Services · Asset Management | $4.12B | $6.58B | 1.60 | 37.4% | 6.2% | $5.69B book $8.36B $5.69B book | 2025-12-31 |
| 32 | ICGT.L ICG Enterprise Trust OrdListed GB | $1.11B | $1.76B | 1.58 | 36.6% | 10.0% | $1.76B book $1.76B book $1.76B book | 2026-01-31 |
| 33 | CAN.L Canal+ SAListed GB, based FR · Communication Services · Entertainment | $2.79B | $4.33B | 1.55 | 35.4% | 4.7% | $4.33B book $4.33B book $4.33B book | 2025-12-31 |
| 34 | TMPL.L Temple Bar OrdListed GB | $1.71B | $2.64B | 1.54 | 35.3% | 10.1% | $1.54B book $4.83B $1.54B book | 2025-12-31 |
| 35 | TYT.L Toyota Motor CorporationListed GB, based JP · Consumer Cyclical · Auto Manufacturers | $231.27B | $350.09B | 1.51 | 33.9% | 3.2% | $483.53B $330.41B $236.33B book | 2026-03-31 |
| 36 | AEP.L AEP Plantations PlcListed GB, based GB · Consumer Defensive · Farm Products | $1.01B | $1.53B | 1.51 | 33.7% | 5.4% | $1.76B $1.47B $1.35B | 2025-12-31 |
| 37 | JFJ.L JPMorgan Japanese OrdListed GB, based GB · Financial Services · Asset Management | $1.69B | $2.54B | 1.50 | 33.2% | 9.9% | $1.57B book $4.46B $1.57B book | 2025-09-30 |
| 38 | PIN.L Pantheon International OrdListed GB | $1.95B | $2.89B | 1.48 | 32.6% | 9.6% | $2.89B book $2.89B book $2.89B book | 2026-05-31 |
| 39 | TEM.L Templeton Emerging Mkts Invmt Tr TEMITListed GB | $3.81B | $5.57B | 1.46 | 31.6% | 10.3% | $3.33B book $10.05B $3.33B book | 2026-03-31 |
| 40 | OMU.L Old Mutual LimitedListed GB, based ZA · Financial Services · Financial Conglomerates | $3.21B | $4.67B | 1.45 | 31.1% | 6.2% | $3.81B book $6.38B $3.81B book | 2025-12-31 |
| 41 | VOD.L Vodafone Group Public Limited CompanyListed GB, based GB · Communication Services · Telecom Services | $39.55B | $57.34B | 1.45 | 31.0% | 2.7% | $81.03B $62.36B book $28.61B | 2026-03-31 |
| 42 | 0A2V.L SanofiListed GB, based FR | $97.13B | $139.47B | 1.44 | 30.4% | 5.3% | $181.90B $120.83B $115.67B | 2025-12-31 |
| 43 | LLOY.L Lloyds Banking Group plcListed GB, based GB · Financial Services · Banks - Regional | $78.96B | $112.99B | 1.43 | 30.1% | 6.1% | $207.85B $68.45B $62.67B book | 2025-12-31 |
| 44 | BTRW.L Barratt Redrow plcListed GB, based GB · Consumer Cyclical · Residential Construction | $6.01B | $8.55B | 1.42 | 29.6% | 13.0% | $5.00B $10.32B book $10.32B book | 2026-06-30 |
| 45 | AIBG.L AIB Group plcListed GB, based IE · Financial Services · Banks - Regional | $26.31B | $37.25B | 1.42 | 29.4% | 6.3% | $63.49B $30.98B $17.28B book | 2025-12-31 |
| 46 | HVPE.L HarbourVest Global Private Equity Ltd.Listed GB, based GG · Financial Services · Asset Management | $3.09B | $4.36B | 1.41 | 29.1% | 6.6% | $4.27B book $4.55B $4.27B book | 2026-01-31 |
| 47 | MTRO.L Metro Bank Holdings PLCListed GB, based GB · Financial Services · Banks - Regional | $1.50B | $2.08B | 1.38 | 27.7% | 8.0% | $6.23B $0 book $0 book | 2025-12-31 |
| 48 | JD.L JD Sports Fashion PlcListed GB, based GB · Consumer Cyclical · Apparel Retail | $5.12B | $7.05B | 1.38 | 27.3% | 9.2% | $8.05B $7.32B $5.78B | 2026-01-31 |
| 49 | PPET.L Patria Private Equity TrustListed GB | $1.19B | $1.59B | 1.34 | 25.3% | 9.6% | $1.67B book $1.44B $1.67B book | 2025-09-30 |
| 50 | OCI.L Oakley Capital Investments LimitedListed GB, based BM · Financial Services · Asset Management | $1.15B | $1.52B | 1.32 | 24.5% | 6.6% | $1.66B book $1.25B $1.66B book | 2025-12-31 |
| 51 | TRIG.L The Renewables Infrastructure Group LimitedListed GB, based GB · Utilities · Utilities - Renewable | $2.42B | $3.13B | 1.30 | 22.9% | 6.9% | $3.13B book $3.13B book $3.13B book | 2025-12-31 |
| 52 | CLDN.L Caledonia Investments OrdListed GB | $2.59B | $3.32B | 1.28 | 22.1% | 10.5% | $3.93B book $2.11B $3.93B book | 2026-03-31 |
| 53 | MYI.L Murray International OrdListed GB | $2.62B | $3.35B | 1.28 | 22.0% | 10.2% | $2.78B book $4.51B $2.78B book | 2025-12-31 |
| 54 | HGT.L HgCapital Trust OrdListed GB | $2.28B | $2.89B | 1.27 | 21.3% | 10.4% | $3.46B book $1.75B $3.46B book | 2025-12-31 |
| 55 | TTE.L TotalEnergies SEListed GB, based FR · Energy · Oil & Gas Integrated | $183.26B | $230.19B | 1.26 | 20.4% | 4.2% | $316.48B $188.49B $185.59B | 2025-12-31 |
| 56 | TCAP.L TP ICAP Group PLCListed GB, based JE · Financial Services · Capital Markets | $3.08B | $3.85B | 1.25 | 20.0% | 5.8% | $4.51B $3.40B $3.63B | 2025-12-31 |
| 57 | IGG.L IG Group Holdings plcListed GB, based GB · Financial Services · Capital Markets | $4.33B | $5.39B | 1.24 | 19.7% | 7.0% | $7.02B $5.13B $4.02B | 2025-05-31 |
| 58 | ESCT.L The European Smaller Companies Trust PLCListed GB | $1.02B | $1.26B | 1.23 | 18.9% | 9.9% | $1.14B book $1.50B $1.14B book | 2026-06-30 |
| 59 | LWDB.L Law Debenture Corporation OrdListed GB | $2.22B | $2.72B | 1.23 | 18.6% | 9.7% | $1.62B book $4.92B $1.62B book | 2025-12-31 |
| 60 | BT-A.L BT Group plcListed GB, based GB · Communication Services · Telecom Services | $26.23B | $32.19B | 1.23 | 18.5% | 5.5% | $33.37B $32.69B $30.51B | 2026-03-31 |
| 61 | JMGI.L JPMorgan Emerging Markets Growth & Income plc.Listed GB | $1.93B | $2.35B | 1.22 | 17.9% | 10.5% | $2.35B book $2.35B book $2.35B book | 2026-06-30 |
| 62 | BNKR.L Bankers OrdListed GB, based GB · Financial Services · Asset Management | $1.89B | $2.29B | 1.21 | 17.5% | 7.8% | $1.87B book $3.12B $1.87B book | 2025-10-31 |
| 63 | BKG.L The Berkeley Group Holdings plcListed GB, based GB · Consumer Cyclical · Residential Construction | $3.95B | $4.79B | 1.21 | 17.5% | 10.0% | $5.37B $4.00B $5.00B | 2026-04-30 |
| 64 | HIK.L Hikma Pharmaceuticals PLCListed GB, based GB · Healthcare · Drug Manufacturers - Specialty & Generic | $4.43B | $5.35B | 1.21 | 17.2% | 7.0% | $5.65B $5.27B $5.13B | 2025-12-31 |
| 65 | TRY.L TR Property OrdListed GB | $1.17B | $1.40B | 1.20 | 16.4% | 9.7% | $1.40B book $1.40B book $1.40B book | 2026-03-31 |
| 66 | FGP.L FirstGroup plcListed GB, based GB · Industrials · Railroads | $1.26B | $1.50B | 1.19 | 16.0% | 6.7% | $2.13B $1.33B $1.04B | 2026-03-31 |
| 67 | MRC.L Mercantile OrdListed GB | $2.30B | $2.73B | 1.19 | 16.0% | 9.4% | $2.72B book $2.76B $2.72B book | 2026-01-31 |
| 68 | UKW.L Greencoat UK WindListed GB | $3.29B | $3.89B | 1.18 | 15.4% | 7.8% | $3.89B book $3.89B book $3.89B book | 2025-12-31 |
| 69 | HICL.L HICL Infrastructure PLC OrdListed GB | $3.31B | $3.89B | 1.18 | 15.0% | 10.5% | $4.00B book $3.68B $4.00B book | 2026-03-31 |
| 70 | MNDI.L Mondi plcListed GB, based GB · Basic Materials · Paper & Paper Products | $4.75B | $5.59B | 1.18 | 15.0% | 6.2% | $7.40B $3.66B $5.70B book | 2025-12-31 |
| 71 | 0A4H.L StoneCo Ltd.Listed GB, based KY | $3.48B | $4.03B | 1.16 | 13.6% | 11.8% | $7.30B $3.03B $1.75B book | 2025-12-31 |
| 72 | MUT.L Murray Income Trust OrdListed GB | $1.20B | $1.39B | 1.16 | 13.5% | 9.8% | $1.29B book $1.58B $1.29B book | 2026-06-30 |
| 73 | DCH.L Dauch CorporationListed GB, based US · Consumer Cyclical · Auto Parts | $1.32B | $1.52B | 1.15 | 12.7% | 5.2% | $1.52B book $1.52B book $1.52B book | 2025-12-31 |
| 74 | PTEC.L Playtech plcListed GB, based GB · Consumer Cyclical · Gambling | $1.43B | $1.63B | 1.14 | 12.4% | 7.8% | $1.63B book $1.63B book $1.63B book | 2025-12-31 |
| 75 | GROW.L Molten Ventures PlcListed GB | $1.54B | $1.75B | 1.13 | 11.6% | 9.8% | $1.75B book $1.75B book $1.75B book | 2026-03-31 |
| 76 | SMT.L Scottish Mortgage OrdListed GB | $22.38B | $25.26B | 1.13 | 11.4% | 9.9% | $18.23B book $39.33B $18.23B book | 2026-03-31 |
| 77 | FGT.L Finsbury Growth & Income OrdListed GB | $1.01B | $1.13B | 1.12 | 10.4% | 10.3% | $1.13B book $1.13B book $1.13B book | 2025-09-30 |
| 78 | ITV.L ITV plcListed GB, based GB · Communication Services · Broadcasting | $3.33B | $3.69B | 1.11 | 9.8% | 7.3% | $4.94B $2.88B $3.25B | 2025-12-31 |
| 79 | STAN.L Standard Chartered PLCListed GB, based GB · Financial Services · Banks - Diversified | $63.51B | $69.37B | 1.09 | 8.5% | 5.5% | $79.86B $72.30B $55.95B book | 2025-12-31 |
| 80 | RICO.L Ricoh Company, Ltd.Listed GB, based JP · Industrials · Business Equipment & Supplies | $6.39B | $6.98B | 1.09 | 8.4% | 4.5% | $6.06B $7.44B book $7.44B book | 2024-03-31 |
| 81 | MPE.L M.P. Evans Group PLCListed GB, based GB · Consumer Defensive · Farm Products | $1.45B | $1.58B | 1.09 | 8.3% | 6.5% | $1.75B $1.65B $1.33B | 2025-12-31 |
| 82 | PFD.L Premier Foods plcListed GB, based GB · Consumer Defensive · Packaged Foods | $2.18B | $2.38B | 1.09 | 8.2% | 7.6% | $2.54B $2.31B $2.28B | 2026-03-31 |
| 83 | MNTS.L The Schiehallion Fund LimitedListed GB, based GB · Financial Services · Asset Management | $2.33B | $2.54B | 1.09 | 8.2% | 10.0% | $12.85M $5.81B $1.80B book | 2026-01-31 |
| 84 | 0ABR.L H. Lundbeck A/SListed GB, based DK | $6.98B | $7.59B | 1.09 | 8.0% | 5.7% | $7.85B $8.41B $6.50B | 2025-12-31 |
| 85 | CORD.L Cordiant Digital Infrastructure LimitedListed GB, based CA · Financial Services · Asset Management | $1.27B | $1.38B | 1.09 | 8.0% | 7.5% | $5.61M $2.66B $1.47B book | 2026-03-31 |
| 86 | RKT.L Reckitt Benckiser Group plcListed GB, based GB · Consumer Defensive · Household & Personal Products | $42.16B | $45.75B | 1.08 | 7.8% | 5.6% | $50.95B $46.05B $40.24B | 2025-12-31 |
| 87 | AGT.L AVI Global Trust OrdListed GB | $1.35B | $1.46B | 1.08 | 7.6% | 9.6% | $1.38B book $1.64B $1.38B book | 2025-09-30 |
| 88 | MGNS.L Morgan Sindall Group plcListed GB, based GB · Industrials · Engineering & Construction | $2.70B | $2.90B | 1.07 | 6.9% | 9.0% | $3.25B $3.30B $2.14B | 2025-12-31 |
| 89 | MRCH.L Merchants Trust OrdListed GB | $1.30B | $1.39B | 1.07 | 6.6% | 10.5% | $1.39B book $1.39B book $1.39B book | 2026-01-31 |
| 90 | 0Q1N.L Pfizer Inc.Listed GB, based US | $161.63B | $172.91B | 1.07 | 6.5% | 5.4% | $199.76B $176.07B $142.90B | 2025-12-31 |
| 91 | FSV.L Fidelity Special Values OrdListed GB | $2.02B | $2.16B | 1.07 | 6.3% | 10.5% | $1.98B book $2.51B $1.98B book | 2025-08-31 |
| 92 | GSCT.L The Global Smaller Companies Trust OrdListed GB | $1.04B | $1.11B | 1.07 | 6.1% | 10.1% | $1.11B book $1.11B book $1.11B book | 2026-04-30 |
| 93 | BPCR.L BioPharma Credit OrdListed GB | $1.09B | $1.16B | 1.06 | 6.0% | 10.5% | $1.15B book $1.19B $1.15B book | 2025-12-31 |
| 94 | TW.L Taylor Wimpey plcListed GB, based GB · Consumer Cyclical · Residential Construction | $3.81B | $3.92B | 1.03 | 3.0% | 12.8% | $4.65B $3.43B $3.68B | 2025-12-31 |
| 95 | INCH.L Inchcape plcListed GB, based GB · Consumer Cyclical · Auto & Truck Dealerships | $3.41B | $3.51B | 1.03 | 2.9% | 10.1% | $4.01B $3.45B $3.08B | 2025-12-31 |
| 96 | FCIT.L F&C Investment Trust OrdListed GB | $8.70B | $8.91B | 1.02 | 2.4% | 10.0% | $8.32B book $10.11B $8.32B book | 2025-12-31 |
| 97 | JGGI.L JPMorgan Global Growth & Income OrdListed GB | $4.36B | $4.44B | 1.02 | 1.6% | 10.5% | $4.44B book $4.44B book $4.44B book | 2024-06-30 |
| 98 | MNKS.L Monks OrdListed GB | $3.35B | $3.40B | 1.02 | 1.5% | 10.0% | $3.40B book $3.40B book $3.40B book | 2026-04-30 |
| 99 | 0I50.L Trip.com Group LimitedListed GB, based SG | $25.53B | $25.91B | 1.01 | 1.5% | 9.4% | $25.46B $24.60B $27.66B | 2025-12-31 |
| 100 | ZIG.L Zigup PlcListed GB, based GB · Industrials · Rental & Leasing Services | $1.37B | $1.37B | 1.00 | -0.2% | 6.8% | $1.81B $1.35B $938.70M | 2026-04-30 |
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