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 · Consumer Cyclical · Furnishings, Fixtures & Appliances
Market Cap
$5.51B
Avg Intrinsic
$3.25B
Intrinsic / Market
0.59
Margin of Safety
-69.7%
WACC
10.8%
FY End
2025-12-31
EPV
$3.42B
Profit
$3.52B
FCFF
$2.81B
Market Cap
$142.99B
Avg Intrinsic
$84.16B
Intrinsic / Market
0.59
Margin of Safety
-69.9%
WACC
10.6%
FY End
2025-12-31
EPV
$20.69B
Profit
$206.22B
FCFF
$25.57B
Listed GB, based GB · Industrials · Specialty Business Services
Market Cap
$3.26B
Avg Intrinsic
$1.92B
Intrinsic / Market
0.59
Margin of Safety
-70.1%
WACC
6.6%
FY End
2025-12-31
EPV
$2.11B
Profit
$2.27B
FCFF
$1.37B
Listed GB, based GB · Consumer Defensive · Beverages - Non-Alcoholic
Market Cap
$46.00B
Avg Intrinsic
$27.04B
Intrinsic / Market
0.59
Margin of Safety
-70.1%
WACC
7.3%
FY End
2025-12-31
EPV
$32.76B
Profit
$26.05B
FCFF
$22.30B
Listed GB, based GB · Consumer Defensive · Beverages - Wineries & Distilleries
Market Cap
$48.18B
Avg Intrinsic
$28.13B
Intrinsic / Market
0.58
Margin of Safety
-71.3%
WACC
5.6%
FY End
2026-06-30
EPV
$42.64B
Profit
$22.87B
FCFF
$18.87B
Listed GB, based GB · Financial Services · Asset Management
Market Cap
$1.06B
Avg Intrinsic
$615.96M
Intrinsic / Market
0.58
Margin of Safety
-71.5%
WACC
10.0%
FY End
2026-03-31
EPV
$703.43M
Profit
$639.25M
FCFF
$505.20M
Listed GB, based GB · Consumer Cyclical · Department Stores
Market Cap
$10.58B
Avg Intrinsic
$6.12B
Intrinsic / Market
0.58
Margin of Safety
-72.8%
WACC
8.4%
FY End
2026-03-31
EPV
$8.33B
Profit
$3.93B
FCFF
$6.11B
Listed GB, based GB · Communication Services · Internet Content & Information
Market Cap
$4.43B
Avg Intrinsic
$2.55B
Intrinsic / Market
0.58
Margin of Safety
-73.6%
WACC
9.9%
FY End
2025-12-31
EPV
$3.60B
Profit
$2.02B
FCFF
$2.04B
Listed GB, based US
Market Cap
$687.16B
Avg Intrinsic
$395.61B
Intrinsic / Market
0.58
Margin of Safety
-73.7%
WACC
8.8%
FY End
2025-09-30
EPV
$262.07B
Profit
$175.69B
FCFF
$749.05B
Listed GB, based US
Market Cap
$221.59B
Avg Intrinsic
$127.10B
Intrinsic / Market
0.57
Margin of Safety
-74.3%
WACC
6.5%
FY End
2025-12-31
EPV
$116.71B
Profit
$226.83B
FCFF
$37.77B
Listed GB, based GB · Consumer Cyclical · Home Improvement Retail
Market Cap
$7.28B
Avg Intrinsic
$4.13B
Intrinsic / Market
0.57
Margin of Safety
-76.1%
WACC
8.9%
FY End
2026-01-31
EPV
$3.69B
Profit
$4.36B
FCFF
$4.35B
Listed GB, based JP · Communication Services · Electronic Gaming & Multimedia
Market Cap
$18.81B
Avg Intrinsic
$10.54B
Intrinsic / Market
0.56
Margin of Safety
-78.5%
WACC
6.9%
FY End
2026-03-31
EPV
$10.80B
Profit
$9.40B
FCFF
$11.42B
Listed GB, based GB · Financial Services · Capital Markets
Market Cap
$2.17B
Avg Intrinsic
$1.21B
Intrinsic / Market
0.56
Margin of Safety
-78.8%
WACC
7.8%
FY End
2026-03-31
EPV
$1.47B
Profit
$1.22B
FCFF
$951.72M
Listed GB, based GB · Industrials · Industrial Distribution
Market Cap
$1.67B
Avg Intrinsic
$934.37M
Intrinsic / Market
0.56
Margin of Safety
-79.1%
WACC
12.3%
FY End
2025-12-31
EPV
$1.42B
Profit
$17.58M
FCFF
$1.36B
Listed GB, based GB · Industrials · Specialty Business Services
Market Cap
$10.14B
Avg Intrinsic
$5.64B
Intrinsic / Market
0.56
Margin of Safety
-79.9%
WACC
5.5%
FY End
2025-12-31
EPV
$6.41B
Profit
$5.25B
FCFF
$5.26B
Listed GB, based MX · Basic Materials · Other Precious Metals & Mining
Market Cap
$26.85B
Avg Intrinsic
$14.80B
Intrinsic / Market
0.55
Margin of Safety
-81.4%
WACC
8.8%
FY End
2025-12-31
EPV
$9.80B
Profit
$17.84B
FCFF
$16.77B
Listed GB, based US
Market Cap
$348.42B
Avg Intrinsic
$190.92B
Intrinsic / Market
0.55
Margin of Safety
-82.5%
WACC
6.3%
FY End
2026-06-30
EPV
$229.54B
Profit
$178.86B
FCFF
$164.37B
Listed GB, based GB · Industrials · Marine Shipping
Market Cap
$2.09B
Avg Intrinsic
$1.14B
Intrinsic / Market
0.55
Margin of Safety
-82.9%
WACC
8.5%
FY End
2025-12-31
EPV
$1.72B
Profit
$1.03B
FCFF
$681.49M
Listed GB, based GB · Consumer Defensive · Grocery Stores
Market Cap
$9.55B
Avg Intrinsic
$5.21B
Intrinsic / Market
0.55
Margin of Safety
-83.2%
WACC
7.0%
FY End
2026-02-28
EPV
$3.09B
Profit
$6.54B
FCFF
$6.01B
Listed GB, based GB · Technology · Electronics & Computer Distribution
Market Cap
$4.82B
Avg Intrinsic
$2.62B
Intrinsic / Market
0.54
Margin of Safety
-83.9%
WACC
8.1%
FY End
2024-07-31
EPV
$2.12B
Profit
$2.79B
FCFF
$2.96B
Listed GB, based AT · Industrials · Metal Fabrication
Market Cap
$1.88B
Avg Intrinsic
$1.01B
Intrinsic / Market
0.54
Margin of Safety
-85.1%
WACC
8.5%
FY End
2025-12-31
EPV
$1.22B
Profit
$956.41M
FCFF
$863.87M
Listed GB, based GB · Financial Services · Asset Management
Market Cap
$9.97B
Avg Intrinsic
$5.36B
Intrinsic / Market
0.54
Margin of Safety
-86.0%
WACC
6.3%
FY End
2025-12-31
EPV
$3.54B book
Profit
$9.01B
FCFF
$3.54B book
Listed GB, based GB · Financial Services · Asset Management
Market Cap
$4.76B
Avg Intrinsic
$2.54B
Intrinsic / Market
0.53
Margin of Safety
-87.7%
WACC
8.1%
FY End
2025-12-31
EPV
$3.67B
Profit
$1.72B
FCFF
$2.22B
Listed GB, based GB · Industrials · Engineering & Construction
Market Cap
$6.21B
Avg Intrinsic
$3.30B
Intrinsic / Market
0.53
Margin of Safety
-87.8%
WACC
8.5%
FY End
2026-03-31
EPV
$829.79M book
Profit
$4.58B
FCFF
$4.50B
Listed GB, based GB · Healthcare · Drug Manufacturers - General
Market Cap
$266.94B
Avg Intrinsic
$140.94B
Intrinsic / Market
0.53
Margin of Safety
-89.4%
WACC
5.6%
FY End
2025-12-31
EPV
$149.88B
Profit
$154.33B
FCFF
$118.60B
Listed GB, based AU · Basic Materials · Other Industrial Metals & Mining
Market Cap
$15.55B
Avg Intrinsic
$8.17B
Intrinsic / Market
0.53
Margin of Safety
-90.3%
WACC
8.7%
FY End
2026-06-30
EPV
$5.06B
Profit
$9.72B book
FCFF
$9.72B book
Listed GB, based ES · Basic Materials · Copper
Market Cap
$2.17B
Avg Intrinsic
$1.13B
Intrinsic / Market
0.52
Margin of Safety
-92.0%
WACC
13.4%
FY End
2025-12-31
EPV
$1.49B
Profit
$978.16M
FCFF
$931.38M book
Listed GB, based IE · Healthcare · Medical Distribution
Market Cap
$1.22B
Avg Intrinsic
$631.14M
Intrinsic / Market
0.52
Margin of Safety
-93.6%
WACC
8.6%
FY End
2025-12-31
EPV
$657.60M
Profit
$712.95M
FCFF
$522.88M
Listed GB, based US
Market Cap
$55.48B
Avg Intrinsic
$28.50B
Intrinsic / Market
0.51
Margin of Safety
-94.7%
WACC
9.9%
FY End
2026-05-31
EPV
$36.36B
Profit
$22.09B
FCFF
$27.05B
Listed GB, based GB · Industrials · Specialty Business Services
Market Cap
$59.49B
Avg Intrinsic
$30.45B
Intrinsic / Market
0.51
Margin of Safety
-95.4%
WACC
5.5%
FY End
2025-12-31
EPV
$47.81B
Profit
$19.43B
FCFF
$24.10B
Listed GB, based GB · Utilities · Utilities - Diversified
Market Cap
$39.71B
Avg Intrinsic
$20.29B
Intrinsic / Market
0.51
Margin of Safety
-95.7%
WACC
6.6%
FY End
2026-03-31
EPV
$13.44B
Profit
$25.80B
FCFF
$21.63B book
Listed GB, based GB · Energy · Oil & Gas Integrated
Market Cap
$309.02B
Avg Intrinsic
$156.89B
Intrinsic / Market
0.51
Margin of Safety
-97.0%
WACC
9.3%
FY End
2025-12-31
EPV
$164.64B
Profit
$155.68B
FCFF
$150.33B
Listed GB, based GB · Consumer Cyclical · Restaurants
Market Cap
$1.95B
Avg Intrinsic
$988.15M
Intrinsic / Market
0.51
Margin of Safety
-97.7%
WACC
6.2%
FY End
2025-09-30
EPV
$197.11M
Profit
$1.56B
FCFF
$1.20B
Listed GB, based GB · Basic Materials · Specialty Chemicals
Market Cap
$4.08B
Avg Intrinsic
$2.06B
Intrinsic / Market
0.51
Margin of Safety
-98.0%
WACC
9.7%
FY End
2026-03-31
EPV
$2.66B book
Profit
$871.06M
FCFF
$2.66B book
Listed GB, based GB · Financial Services · Asset Management
Market Cap
$3.06B
Avg Intrinsic
$1.53B
Intrinsic / Market
0.50
Margin of Safety
-99.6%
WACC
9.7%
FY End
2025-09-30
EPV
$1.36B
Profit
$2.37B
FCFF
$866.91M
Listed GB, based GB · Industrials · Industrial Distribution
Market Cap
$4.78B
Avg Intrinsic
$2.39B
Intrinsic / Market
0.50
Margin of Safety
-99.6%
WACC
8.9%
FY End
2026-03-31
EPV
$2.79B
Profit
$2.28B
FCFF
$2.10B
Listed GB, based ZA · Basic Materials · Other Precious Metals & Mining
Market Cap
$20.99B
Avg Intrinsic
$10.27B
Intrinsic / Market
0.49
Margin of Safety
-104.5%
WACC
11.0%
FY End
2025-12-31
EPV
$15.80B
Profit
$8.35B
FCFF
$6.65B book
Listed GB, based US
Market Cap
$3.84T
Avg Intrinsic
$1.87T
Intrinsic / Market
0.49
Margin of Safety
-105.3%
WACC
11.1%
FY End
2026-06-30
EPV
$1.17T
Profit
$2.38T
FCFF
$2.07T
Listed GB, based IE · Industrials · Consulting Services
Market Cap
$29.00B
Avg Intrinsic
$14.09B
Intrinsic / Market
0.49
Margin of Safety
-105.8%
WACC
8.6%
FY End
2026-03-31
EPV
$13.51B
Profit
$17.79B
FCFF
$10.97B
Listed GB, based GB · Consumer Cyclical · Apparel Retail
Market Cap
$22.28B
Avg Intrinsic
$10.59B
Intrinsic / Market
0.48
Margin of Safety
-110.4%
WACC
10.0%
FY End
2026-01-31
EPV
$10.90B
Profit
$12.73B
FCFF
$8.13B
Listed GB, based GB · Financial Services · Asset Management
Market Cap
$12.38B
Avg Intrinsic
$5.83B
Intrinsic / Market
0.47
Margin of Safety
-112.5%
WACC
10.5%
FY End
2025-12-31
EPV
$5.89B
Profit
$5.59B
FCFF
$6.01B book
Listed GB, based GB · Communication Services · Publishing
Market Cap
$9.99B
Avg Intrinsic
$4.69B
Intrinsic / Market
0.47
Margin of Safety
-112.8%
WACC
9.1%
FY End
2025-12-31
EPV
$4.84B
Profit
$5.00B
FCFF
$4.23B
Listed GB, based US
Market Cap
$360.85B
Avg Intrinsic
$168.92B
Intrinsic / Market
0.47
Margin of Safety
-113.6%
WACC
7.0%
FY End
2025-12-31
EPV
$193.11B
Profit
$163.78B
FCFF
$149.87B
Listed GB, based US
Market Cap
$941.21B
Avg Intrinsic
$440.15B
Intrinsic / Market
0.47
Margin of Safety
-113.8%
WACC
8.1%
FY End
2025-12-31
EPV
$374.97B book
Profit
$570.51B
FCFF
$374.97B book
Listed GB, based HK · Utilities · Utilities - Regulated Electric
Market Cap
$21.40B
Avg Intrinsic
$9.94B
Intrinsic / Market
0.46
Margin of Safety
-115.2%
WACC
8.2%
FY End
2025-12-31
EPV
$5.74B
Profit
$14.78B
FCFF
$9.31B
Listed GB, based US
Market Cap
$277.49B
Avg Intrinsic
$128.85B
Intrinsic / Market
0.46
Margin of Safety
-115.4%
WACC
7.0%
FY End
2025-12-31
EPV
$122.86B book
Profit
$140.81B
FCFF
$122.86B book
Listed GB, based GB · Basic Materials · Building Materials
Market Cap
$1.93B
Avg Intrinsic
$890.87M
Intrinsic / Market
0.46
Margin of Safety
-116.2%
WACC
10.0%
FY End
2025-12-31
EPV
$817.14M
Profit
$844.25M
FCFF
$1.01B
Listed GB, based GB · Basic Materials · Specialty Chemicals
Market Cap
$1.08B
Avg Intrinsic
$498.24M
Intrinsic / Market
0.46
Margin of Safety
-116.7%
WACC
8.8%
FY End
2025-09-30
EPV
$633.14M
Profit
$408.24M
FCFF
$453.33M book
Listed GB, based GB · Industrials · Engineering & Construction
Market Cap
$1.79B
Avg Intrinsic
$821.27M
Intrinsic / Market
0.46
Margin of Safety
-117.3%
WACC
6.3%
FY End
2024-06-30
EPV
$873.07M
Profit
$644.81M
FCFF
$945.94M
Listed GB, based GB · Energy · Oil & Gas E&P
Market Cap
$1.36B
Avg Intrinsic
$622.51M
Intrinsic / Market
0.46
Margin of Safety
-118.5%
WACC
9.9%
FY End
2025-12-31
EPV
$622.51M book
Profit
$622.51M book
FCFF
$622.51M book
Listed GB, based GB · Industrials · Electrical Equipment & Parts
Market Cap
$1.66B
Avg Intrinsic
$757.52M
Intrinsic / Market
0.46
Margin of Safety
-119.5%
WACC
11.2%
FY End
2026-03-31
EPV
$755.88M
Profit
$862.55M
FCFF
$654.13M
Listed GB, based US · Energy · Oil & Gas E&P
Market Cap
$1.55B
Avg Intrinsic
$705.60M
Intrinsic / Market
0.46
Margin of Safety
-119.6%
WACC
7.5%
FY End
2025-12-31
EPV
$705.60M book
Profit
$705.60M book
FCFF
$705.60M book
Listed GB, based HK · Healthcare · Drug Manufacturers - Specialty & Generic
Market Cap
$2.50B
Avg Intrinsic
$1.11B
Intrinsic / Market
0.45
Margin of Safety
-123.8%
WACC
7.0%
FY End
2025-12-31
EPV
$1.25B book
Profit
$839.54M
FCFF
$1.25B book
Listed GB, based AU · Basic Materials · Gold
Market Cap
$1.73B
Avg Intrinsic
$766.21M
Intrinsic / Market
0.44
Margin of Safety
-125.6%
WACC
11.8%
FY End
2025-12-31
EPV
$930.27M
Profit
$684.18M book
FCFF
$684.18M book
Listed GB, based GB · Financial Services · Asset Management
Market Cap
$3.14B
Avg Intrinsic
$1.38B
Intrinsic / Market
0.44
Margin of Safety
-126.8%
WACC
8.8%
FY End
2025-12-31
EPV
$266.23M
Profit
$1.82B book
FCFF
$2.06B
Listed GB, based GB · Consumer Cyclical · Restaurants
Market Cap
$51.09B
Avg Intrinsic
$22.33B
Intrinsic / Market
0.44
Margin of Safety
-128.8%
WACC
7.6%
FY End
2025-09-30
EPV
$22.55B
Profit
$25.81B
FCFF
$18.64B
Listed GB, based GB · Industrials · Specialty Business Services
Market Cap
$3.65B
Avg Intrinsic
$1.58B
Intrinsic / Market
0.43
Margin of Safety
-131.6%
WACC
8.9%
FY End
2026-03-31
EPV
$2.20B
Profit
$1.50B
FCFF
$1.03B
Listed GB, based GB · Industrials · Specialty Industrial Machinery
Market Cap
$1.01B
Avg Intrinsic
$430.27M
Intrinsic / Market
0.43
Margin of Safety
-134.3%
WACC
8.2%
FY End
2025-12-31
EPV
$731.66M
Profit
$403.89M
FCFF
$155.25M
Listed GB, based IE · Consumer Defensive · Packaged Foods
Market Cap
$5.64B
Avg Intrinsic
$2.40B
Intrinsic / Market
0.43
Margin of Safety
-134.7%
WACC
6.6%
FY End
2025-12-31
EPV
$2.28B
Profit
$2.52B
FCFF
$2.41B
Listed GB, based US
Market Cap
$364.62B
Avg Intrinsic
$154.13B
Intrinsic / Market
0.42
Margin of Safety
-136.6%
WACC
5.4%
FY End
2025-12-31
EPV
$172.19B
Profit
$248.16B
FCFF
$42.03B book
Listed GB, based GB · Basic Materials · Other Precious Metals & Mining
Market Cap
$3.78B
Avg Intrinsic
$1.60B
Intrinsic / Market
0.42
Margin of Safety
-136.7%
WACC
10.2%
FY End
2025-12-31
EPV
$1.74B
Profit
$1.95B
FCFF
$1.11B book
Listed GB, based GB · Consumer Cyclical · Luxury Goods
Market Cap
$2.13B
Avg Intrinsic
$897.36M
Intrinsic / Market
0.42
Margin of Safety
-136.9%
WACC
12.9%
FY End
2026-04-30
EPV
$824.37M
Profit
$1.14B
FCFF
$724.98M
Listed GB, based GB · Financial Services · Financial Data & Stock Exchanges
Market Cap
$52.59B
Avg Intrinsic
$21.65B
Intrinsic / Market
0.41
Margin of Safety
-142.9%
WACC
6.9%
FY End
2025-12-31
EPV
$28.03B
Profit
$16.43B
FCFF
$20.51B
Listed GB, based US
Market Cap
$1.84T
Avg Intrinsic
$751.37B
Intrinsic / Market
0.41
Margin of Safety
-144.9%
WACC
11.3%
FY End
2025-12-31
EPV
$489.34B
Profit
$784.00B
FCFF
$980.76B
Listed GB, based US
Market Cap
$170.34B
Avg Intrinsic
$69.40B
Intrinsic / Market
0.41
Margin of Safety
-145.5%
WACC
6.9%
FY End
2025-12-31
EPV
$63.77B
Profit
$91.67B
FCFF
$52.75B book
Listed GB, based GB · Utilities · Utilities - Regulated Water
Market Cap
$14.06B
Avg Intrinsic
$5.66B
Intrinsic / Market
0.40
Margin of Safety
-148.2%
WACC
5.2%
FY End
2026-03-31
EPV
$6.32B
Profit
$7.72B
FCFF
$2.96B book
Listed GB, based GB · Real Estate · Real Estate Services
Market Cap
$2.23B
Avg Intrinsic
$880.95M
Intrinsic / Market
0.40
Margin of Safety
-152.6%
WACC
9.4%
FY End
2025-12-31
EPV
$756.09M
Profit
$886.94M
FCFF
$999.82M book
Listed GB, based GB · Energy · Oil & Gas E&P
Market Cap
$6.12B
Avg Intrinsic
$2.42B
Intrinsic / Market
0.39
Margin of Safety
-153.2%
WACC
6.3%
FY End
2025-12-31
EPV
$2.42B book
Profit
$2.42B book
FCFF
$2.42B book
Listed GB, based GB · Industrials · Staffing & Employment Services
Market Cap
$1.36B
Avg Intrinsic
$535.47M
Intrinsic / Market
0.39
Margin of Safety
-153.9%
WACC
8.8%
FY End
2026-06-30
EPV
$535.47M book
Profit
$535.47M book
FCFF
$535.47M book
Listed GB, based GB · Healthcare · Medical Instruments & Supplies
Market Cap
$5.62B
Avg Intrinsic
$2.19B
Intrinsic / Market
0.39
Margin of Safety
-156.6%
WACC
7.8%
FY End
2025-12-31
EPV
$2.14B
Profit
$2.46B
FCFF
$1.97B
Listed GB, based GB · Technology · Software - Infrastructure
Market Cap
$1.38B
Avg Intrinsic
$537.58M
Intrinsic / Market
0.39
Margin of Safety
-157.6%
WACC
8.8%
FY End
2026-02-28
EPV
$862.38M
Profit
$640.81M
FCFF
$109.55M book
Listed GB, based GB · Basic Materials · Specialty Chemicals
Market Cap
$6.15B
Avg Intrinsic
$2.38B
Intrinsic / Market
0.39
Margin of Safety
-158.3%
WACC
9.1%
FY End
2025-12-31
EPV
$2.45B
Profit
$2.42B
FCFF
$2.27B
Listed GB, based GB · Consumer Cyclical · Leisure
Market Cap
$7.62B
Avg Intrinsic
$2.92B
Intrinsic / Market
0.38
Margin of Safety
-160.7%
WACC
9.9%
FY End
2026-05-31
EPV
$2.99B
Profit
$3.57B
FCFF
$2.21B
Listed GB, based CN
Market Cap
$6.18B
Avg Intrinsic
$2.34B
Intrinsic / Market
0.38
Margin of Safety
-163.7%
WACC
7.4%
FY End
2025-12-31
EPV
$2.34B book
Profit
$2.34B book
FCFF
$2.34B book
Listed GB, based GB · Technology · Software - Application
Market Cap
$12.06B
Avg Intrinsic
$4.55B
Intrinsic / Market
0.38
Margin of Safety
-165.1%
WACC
5.7%
FY End
2025-09-30
EPV
$7.56B
Profit
$2.46B
FCFF
$3.63B
Listed GB, based GB · Industrials · Specialty Industrial Machinery
Market Cap
$9.74B
Avg Intrinsic
$3.60B
Intrinsic / Market
0.37
Margin of Safety
-170.6%
WACC
10.0%
FY End
2025-12-31
EPV
$3.78B
Profit
$4.23B
FCFF
$2.79B
Listed GB, based GB · Basic Materials · Specialty Chemicals
Market Cap
$1.35B
Avg Intrinsic
$497.93M
Intrinsic / Market
0.37
Margin of Safety
-171.6%
WACC
9.3%
FY End
2025-12-31
EPV
$229.33M
Profit
$616.24M
FCFF
$648.21M
Listed GB, based US · Industrials · Industrial Distribution
Market Cap
$43.53B
Avg Intrinsic
$15.61B
Intrinsic / Market
0.36
Margin of Safety
-178.9%
WACC
10.5%
FY End
2025-07-31
EPV
$15.06B
Profit
$18.78B
FCFF
$12.99B
Listed GB, based GB · Basic Materials · Gold
Market Cap
$13.74B
Avg Intrinsic
$4.92B
Intrinsic / Market
0.36
Margin of Safety
-179.2%
WACC
11.3%
FY End
2025-12-31
EPV
$3.67B book
Profit
$7.43B
FCFF
$3.67B book
Listed GB, based GB · Financial Services · Asset Management
Market Cap
$4.04B
Avg Intrinsic
$1.44B
Intrinsic / Market
0.36
Margin of Safety
-180.2%
WACC
6.5%
FY End
2025-12-31
EPV
$1.83B
Profit
$1.60B book
FCFF
$887.86M
Listed GB, based GB · Industrials · Specialty Industrial Machinery
Market Cap
$2.08B
Avg Intrinsic
$735.83M
Intrinsic / Market
0.35
Margin of Safety
-182.4%
WACC
11.6%
FY End
2025-12-31
EPV
$714.48M
Profit
$772.89M
FCFF
$720.11M
Listed GB, based IE · Consumer Defensive · Packaged Foods
Market Cap
$2.66B
Avg Intrinsic
$908.40M
Intrinsic / Market
0.34
Margin of Safety
-192.4%
WACC
6.6%
FY End
2025-09-30
EPV
$302.77M
Profit
$1.42B
FCFF
$1.01B
Listed GB, based GB · Industrials · Aerospace & Defense
Market Cap
$76.96B
Avg Intrinsic
$26.28B
Intrinsic / Market
0.34
Margin of Safety
-192.9%
WACC
9.7%
FY End
2025-12-31
EPV
$30.11B
Profit
$27.27B
FCFF
$21.46B
Listed GB, based US
Market Cap
$4.20T
Avg Intrinsic
$1.42T
Intrinsic / Market
0.34
Margin of Safety
-196.2%
WACC
11.6%
FY End
2025-12-31
EPV
$997.28B
Profit
$1.26T
FCFF
$2.00T
Listed GB, based GB · Technology · Information Technology Services
Market Cap
$7.74B
Avg Intrinsic
$2.60B
Intrinsic / Market
0.34
Margin of Safety
-198.1%
WACC
10.0%
FY End
2025-12-31
EPV
$3.97B
Profit
$2.27B
FCFF
$1.55B
Listed GB, based GB · Energy · Oil & Gas Integrated
Market Cap
$115.79B
Avg Intrinsic
$38.80B
Intrinsic / Market
0.34
Margin of Safety
-198.4%
WACC
6.9%
FY End
2025-12-31
EPV
$40.20B
Profit
$46.60B
FCFF
$29.61B
Listed GB, based IM · Consumer Cyclical · Gambling
Market Cap
$3.58B
Avg Intrinsic
$1.19B
Intrinsic / Market
0.33
Margin of Safety
-201.7%
WACC
6.7%
FY End
2025-12-31
EPV
-$1.21B
Profit
$1.60B book
FCFF
$3.17B
Listed GB, based GB · Basic Materials · Other Industrial Metals & Mining
Market Cap
$58.18B
Avg Intrinsic
$19.10B
Intrinsic / Market
0.33
Margin of Safety
-204.6%
WACC
8.9%
FY End
2025-12-31
EPV
$23.43B book
Profit
$10.46B
FCFF
$23.43B book
Listed GB, based CH · Basic Materials · Other Industrial Metals & Mining
Market Cap
$88.20B
Avg Intrinsic
$28.31B
Intrinsic / Market
0.32
Margin of Safety
-211.5%
WACC
5.9%
FY End
2025-12-31
EPV
$57.83B
Profit
$23.77B
FCFF
$3.35B
Listed GB, based JP · Technology · Electronic Components
Market Cap
$4.50B
Avg Intrinsic
$1.40B
Intrinsic / Market
0.31
Margin of Safety
-221.9%
WACC
9.0%
FY End
2026-03-31
EPV
$1.68B
Profit
$1.58B
FCFF
$935.80M book
Listed GB, based GB · Industrials · Aerospace & Defense
Market Cap
$1.95B
Avg Intrinsic
$603.57M
Intrinsic / Market
0.31
Margin of Safety
-223.6%
WACC
8.5%
FY End
2025-10-31
EPV
$610.13M
Profit
$702.75M
FCFF
$497.82M book
Listed GB, based GB · Industrials · Specialty Industrial Machinery
Market Cap
$9.04B
Avg Intrinsic
$2.74B
Intrinsic / Market
0.30
Margin of Safety
-230.4%
WACC
9.3%
FY End
2025-12-31
EPV
$2.61B
Profit
$3.33B
FCFF
$2.26B
Listed GB, based GB · Financial Services · Asset Management
Market Cap
$1.90B
Avg Intrinsic
$575.97M
Intrinsic / Market
0.30
Margin of Safety
-230.5%
WACC
10.3%
FY End
2026-06-30
EPV
$519.64M
Profit
$706.18M
FCFF
$502.07M
Listed GB, based US
Market Cap
$11.73B
Avg Intrinsic
$3.54B
Intrinsic / Market
0.30
Margin of Safety
-230.9%
WACC
11.5%
FY End
2026-01-31
EPV
$825.66M
Profit
$3.66B
FCFF
$6.15B book
Listed GB, based GB · Technology · Scientific & Technical Instruments
Market Cap
$2.29B
Avg Intrinsic
$690.39M
Intrinsic / Market
0.30
Margin of Safety
-231.9%
WACC
10.9%
FY End
2026-03-31
EPV
$624.28M
Profit
$648.56M
FCFF
$798.34M
Listed GB, based GB · Industrials · Specialty Business Services
Market Cap
$12.17B
Avg Intrinsic
$3.62B
Intrinsic / Market
0.30
Margin of Safety
-236.4%
WACC
8.9%
FY End
2025-12-31
EPV
$4.17B
Profit
$3.64B
FCFF
$3.05B
Listed GB, based FI
Market Cap
$57.76B
Avg Intrinsic
$17.17B
Intrinsic / Market
0.30
Margin of Safety
-236.5%
WACC
8.8%
FY End
2025-12-31
EPV
$15.23B
Profit
$11.93B
FCFF
$24.34B book
Listed GB, based US
Market Cap
$842.81B
Avg Intrinsic
$241.56B
Intrinsic / Market
0.29
Margin of Safety
-248.9%
WACC
7.6%
FY End
2026-01-31
EPV
$211.13B
Profit
$277.55B
FCFF
$236.01B
Listed GB, based GB · Basic Materials · Copper
Market Cap
$49.90B
Avg Intrinsic
$14.26B
Intrinsic / Market
0.29
Margin of Safety
-250.0%
WACC
11.7%
FY End
2025-12-31
EPV
$17.25B
Profit
$10.42B
FCFF
$15.10B book
Listed GB, based GB · Healthcare · Medical Care Facilities
Market Cap
$1.19B
Avg Intrinsic
$332.15M
Intrinsic / Market
0.28
Margin of Safety
-258.9%
WACC
8.8%
FY End
2026-06-30
EPV
$212.10M
Profit
$392.18M book
FCFF
$392.18M book
| # | Company | Market Cap | Avg Intrinsic | Intrinsic / Market | Margin of Safety | WACC | EPV / Profit / FCFF | FY End |
|---|---|---|---|---|---|---|---|---|
| 201 | HWDN.L Howden Joinery Group PlcListed GB, based GB · Consumer Cyclical · Furnishings, Fixtures & Appliances | $5.51B | $3.25B | 0.59 | -69.7% | 10.8% | $3.42B $3.52B $2.81B | 2025-12-31 |
| 202 | 0A1U.L Uber Technologies, Inc.Listed GB, based US | $142.99B | $84.16B | 0.59 | -69.9% | 10.6% | $20.69B $206.22B $25.57B | 2025-12-31 |
| 203 | SRP.L Serco Group plcListed GB, based GB · Industrials · Specialty Business Services | $3.26B | $1.92B | 0.59 | -70.1% | 6.6% | $2.11B $2.27B $1.37B | 2025-12-31 |
| 204 | CCEP.L Coca-Cola Europacific Partners PLCListed GB, based GB · Consumer Defensive · Beverages - Non-Alcoholic | $46.00B | $27.04B | 0.59 | -70.1% | 7.3% | $32.76B $26.05B $22.30B | 2025-12-31 |
| 205 | DGE.L Diageo plcListed GB, based GB · Consumer Defensive · Beverages - Wineries & Distilleries | $48.18B | $28.13B | 0.58 | -71.3% | 5.6% | $42.64B $22.87B $18.87B | 2026-06-30 |
| 206 | POLR.L Polar Capital Holdings PlcListed GB, based GB · Financial Services · Asset Management | $1.06B | $615.96M | 0.58 | -71.5% | 10.0% | $703.43M $639.25M $505.20M | 2026-03-31 |
| 207 | MKS.L Marks and Spencer Group plcListed GB, based GB · Consumer Cyclical · Department Stores | $10.58B | $6.12B | 0.58 | -72.8% | 8.4% | $8.33B $3.93B $6.11B | 2026-03-31 |
| 208 | RMV.L Rightmove plcListed GB, based GB · Communication Services · Internet Content & Information | $4.43B | $2.55B | 0.58 | -73.6% | 9.9% | $3.60B $2.02B $2.04B | 2025-12-31 |
| 209 | 0QZ0.L Visa Inc.Listed GB, based US | $687.16B | $395.61B | 0.58 | -73.7% | 8.8% | $262.07B $175.69B $749.05B | 2025-09-30 |
| 210 | 0R0T.L Amgen Inc.Listed GB, based US | $221.59B | $127.10B | 0.57 | -74.3% | 6.5% | $116.71B $226.83B $37.77B | 2025-12-31 |
| 211 | KGF.L Kingfisher plcListed GB, based GB · Consumer Cyclical · Home Improvement Retail | $7.28B | $4.13B | 0.57 | -76.1% | 8.9% | $3.69B $4.36B $4.35B | 2026-01-31 |
| 212 | KNM.L Konami Group CorporationListed GB, based JP · Communication Services · Electronic Gaming & Multimedia | $18.81B | $10.54B | 0.56 | -78.5% | 6.9% | $10.80B $9.40B $11.42B | 2026-03-31 |
| 213 | CMCX.L CMC Markets PlcListed GB, based GB · Financial Services · Capital Markets | $2.17B | $1.21B | 0.56 | -78.8% | 7.8% | $1.47B $1.22B $951.72M | 2026-03-31 |
| 214 | TPK.L Travis Perkins plcListed GB, based GB · Industrials · Industrial Distribution | $1.67B | $934.37M | 0.56 | -79.1% | 12.3% | $1.42B $17.58M $1.36B | 2025-12-31 |
| 215 | RTO.L Rentokil Initial plcListed GB, based GB · Industrials · Specialty Business Services | $10.14B | $5.64B | 0.56 | -79.9% | 5.5% | $6.41B $5.25B $5.26B | 2025-12-31 |
| 216 | FRES.L Fresnillo plcListed GB, based MX · Basic Materials · Other Precious Metals & Mining | $26.85B | $14.80B | 0.55 | -81.4% | 8.8% | $9.80B $17.84B $16.77B | 2025-12-31 |
| 217 | 0NOF.L The Procter & Gamble CompanyListed GB, based US | $348.42B | $190.92B | 0.55 | -82.5% | 6.3% | $229.54B $178.86B $164.37B | 2026-06-30 |
| 218 | CKN.L Clarkson PLCListed GB, based GB · Industrials · Marine Shipping | $2.09B | $1.14B | 0.55 | -82.9% | 8.5% | $1.72B $1.03B $681.49M | 2025-12-31 |
| 219 | SBRY.L J Sainsbury plcListed GB, based GB · Consumer Defensive · Grocery Stores | $9.55B | $5.21B | 0.55 | -83.2% | 7.0% | $3.09B $6.54B $6.01B | 2026-02-28 |
| 220 | SCT.L Softcat plcListed GB, based GB · Technology · Electronics & Computer Distribution | $4.82B | $2.62B | 0.54 | -83.9% | 8.1% | $2.12B $2.79B $2.96B | 2024-07-31 |
| 221 | RHIM.L RHI Magnesita N.V.Listed GB, based AT · Industrials · Metal Fabrication | $1.88B | $1.01B | 0.54 | -85.1% | 8.5% | $1.22B $956.41M $863.87M | 2025-12-31 |
| 222 | MNG.L M&G plcListed GB, based GB · Financial Services · Asset Management | $9.97B | $5.36B | 0.54 | -86.0% | 6.3% | $3.54B book $9.01B $3.54B book | 2025-12-31 |
| 223 | EMG.L Man Group PlcListed GB, based GB · Financial Services · Asset Management | $4.76B | $2.54B | 0.53 | -87.7% | 8.1% | $3.67B $1.72B $2.22B | 2025-12-31 |
| 224 | BAB.L Babcock International Group PLCListed GB, based GB · Industrials · Engineering & Construction | $6.21B | $3.30B | 0.53 | -87.8% | 8.5% | $829.79M book $4.58B $4.50B | 2026-03-31 |
| 225 | AZN.L AstraZeneca PLCListed GB, based GB · Healthcare · Drug Manufacturers - General | $266.94B | $140.94B | 0.53 | -89.4% | 5.6% | $149.88B $154.33B $118.60B | 2025-12-31 |
| 226 | S32.L South32 LimitedListed GB, based AU · Basic Materials · Other Industrial Metals & Mining | $15.55B | $8.17B | 0.53 | -90.3% | 8.7% | $5.06B $9.72B book $9.72B book | 2026-06-30 |
| 227 | ATYM.L Atalaya Mining Copper, S.A.Listed GB, based ES · Basic Materials · Copper | $2.17B | $1.13B | 0.52 | -92.0% | 13.4% | $1.49B $978.16M $931.38M book | 2025-12-31 |
| 228 | UPR.L Uniphar plcListed GB, based IE · Healthcare · Medical Distribution | $1.22B | $631.14M | 0.52 | -93.6% | 8.6% | $657.60M $712.95M $522.88M | 2025-12-31 |
| 229 | 0QZ6.L NIKE, Inc.Listed GB, based US | $55.48B | $28.50B | 0.51 | -94.7% | 9.9% | $36.36B $22.09B $27.05B | 2026-05-31 |
| 230 | REL.L RELX PLCListed GB, based GB · Industrials · Specialty Business Services | $59.49B | $30.45B | 0.51 | -95.4% | 5.5% | $47.81B $19.43B $24.10B | 2025-12-31 |
| 231 | SSE.L SSE plcListed GB, based GB · Utilities · Utilities - Diversified | $39.71B | $20.29B | 0.51 | -95.7% | 6.6% | $13.44B $25.80B $21.63B book | 2026-03-31 |
| 232 | SHEL.L Shell plcListed GB, based GB · Energy · Oil & Gas Integrated | $309.02B | $156.89B | 0.51 | -97.0% | 9.3% | $164.64B $155.68B $150.33B | 2025-12-31 |
| 233 | SSPG.L SSP Group plcListed GB, based GB · Consumer Cyclical · Restaurants | $1.95B | $988.15M | 0.51 | -97.7% | 6.2% | $197.11M $1.56B $1.20B | 2025-09-30 |
| 234 | JMAT.L Johnson Matthey PlcListed GB, based GB · Basic Materials · Specialty Chemicals | $4.08B | $2.06B | 0.51 | -98.0% | 9.7% | $2.66B book $871.06M $2.66B book | 2026-03-31 |
| 235 | AJB.L AJ Bell plcListed GB, based GB · Financial Services · Asset Management | $3.06B | $1.53B | 0.50 | -99.6% | 9.7% | $1.36B $2.37B $866.91M | 2025-09-30 |
| 236 | RS1.L RS Group plcListed GB, based GB · Industrials · Industrial Distribution | $4.78B | $2.39B | 0.50 | -99.6% | 8.9% | $2.79B $2.28B $2.10B | 2026-03-31 |
| 237 | VALT.L Valterra Platinum LimitedListed GB, based ZA · Basic Materials · Other Precious Metals & Mining | $20.99B | $10.27B | 0.49 | -104.5% | 11.0% | $15.80B $8.35B $6.65B book | 2025-12-31 |
| 238 | 0QYP.L Microsoft CorporationListed GB, based US | $3.84T | $1.87T | 0.49 | -105.3% | 11.1% | $1.17T $2.38T $2.07T | 2026-06-30 |
| 239 | EXPN.L Experian plcListed GB, based IE · Industrials · Consulting Services | $29.00B | $14.09B | 0.49 | -105.8% | 8.6% | $13.51B $17.79B $10.97B | 2026-03-31 |
| 240 | NXT.L NEXT plcListed GB, based GB · Consumer Cyclical · Apparel Retail | $22.28B | $10.59B | 0.48 | -110.4% | 10.0% | $10.90B $12.73B $8.13B | 2026-01-31 |
| 241 | SDR.L Schroders plcListed GB, based GB · Financial Services · Asset Management | $12.38B | $5.83B | 0.47 | -112.5% | 10.5% | $5.89B $5.59B $6.01B book | 2025-12-31 |
| 242 | PSON.L Pearson plcListed GB, based GB · Communication Services · Publishing | $9.99B | $4.69B | 0.47 | -112.8% | 9.1% | $4.84B $5.00B $4.23B | 2025-12-31 |
| 243 | 0R2Q.L Chevron CorporationListed GB, based US | $360.85B | $168.92B | 0.47 | -113.6% | 7.0% | $193.11B $163.78B $149.87B | 2025-12-31 |
| 244 | 0Q1F.L JPMorgan Chase & Co.Listed GB, based US | $941.21B | $440.15B | 0.47 | -113.8% | 8.1% | $374.97B book $570.51B $374.97B book | 2025-12-31 |
| 245 | CKI.L CK INFRASTRUCTURE HOLDINGS LIMIListed GB, based HK · Utilities · Utilities - Regulated Electric | $21.40B | $9.94B | 0.46 | -115.2% | 8.2% | $5.74B $14.78B $9.31B | 2025-12-31 |
| 246 | 0R3G.L The Goldman Sachs Group, Inc.Listed GB, based US | $277.49B | $128.85B | 0.46 | -115.4% | 7.0% | $122.86B book $140.81B $122.86B book | 2025-12-31 |
| 247 | SRC.L SigmaRoc plcListed GB, based GB · Basic Materials · Building Materials | $1.93B | $890.87M | 0.46 | -116.2% | 10.0% | $817.14M $844.25M $1.01B | 2025-12-31 |
| 248 | VCT.L Victrex plcListed GB, based GB · Basic Materials · Specialty Chemicals | $1.08B | $498.24M | 0.46 | -116.7% | 8.8% | $633.14M $408.24M $453.33M book | 2025-09-30 |
| 249 | KIE.L Kier Group plcListed GB, based GB · Industrials · Engineering & Construction | $1.79B | $821.27M | 0.46 | -117.3% | 6.3% | $873.07M $644.81M $945.94M | 2024-06-30 |
| 250 | SQZ.L Serica Energy plcListed GB, based GB · Energy · Oil & Gas E&P | $1.36B | $622.51M | 0.46 | -118.5% | 9.9% | $622.51M book $622.51M book $622.51M book | 2025-12-31 |
| 251 | VLX.L Volex plcListed GB, based GB · Industrials · Electrical Equipment & Parts | $1.66B | $757.52M | 0.46 | -119.5% | 11.2% | $755.88M $862.55M $654.13M | 2026-03-31 |
| 252 | KOS.L Kosmos Energy Ltd.Listed GB, based US · Energy · Oil & Gas E&P | $1.55B | $705.60M | 0.46 | -119.6% | 7.5% | $705.60M book $705.60M book $705.60M book | 2025-12-31 |
| 253 | HCM.L HUTCHMED (China) LimitedListed GB, based HK · Healthcare · Drug Manufacturers - Specialty & Generic | $2.50B | $1.11B | 0.45 | -123.8% | 7.0% | $1.25B book $839.54M $1.25B book | 2025-12-31 |
| 254 | RSG.L Resolute Mining LimitedListed GB, based AU · Basic Materials · Gold | $1.73B | $766.21M | 0.44 | -125.6% | 11.8% | $930.27M $684.18M book $684.18M book | 2025-12-31 |
| 255 | QLT.L Quilter plcListed GB, based GB · Financial Services · Asset Management | $3.14B | $1.38B | 0.44 | -126.8% | 8.8% | $266.23M $1.82B book $2.06B | 2025-12-31 |
| 256 | CPG.L Compass Group PLCListed GB, based GB · Consumer Cyclical · Restaurants | $51.09B | $22.33B | 0.44 | -128.8% | 7.6% | $22.55B $25.81B $18.64B | 2025-09-30 |
| 257 | MTO.L Mitie Group plcListed GB, based GB · Industrials · Specialty Business Services | $3.65B | $1.58B | 0.43 | -131.6% | 8.9% | $2.20B $1.50B $1.03B | 2026-03-31 |
| 258 | MGAM.L Morgan Advanced Materials plcListed GB, based GB · Industrials · Specialty Industrial Machinery | $1.01B | $430.27M | 0.43 | -134.3% | 8.2% | $731.66M $403.89M $155.25M | 2025-12-31 |
| 259 | GLB.L Glanbia plcListed GB, based IE · Consumer Defensive · Packaged Foods | $5.64B | $2.40B | 0.43 | -134.7% | 6.6% | $2.28B $2.52B $2.41B | 2025-12-31 |
| 260 | 0QAH.L Merck & Co., Inc.Listed GB, based US | $364.62B | $154.13B | 0.42 | -136.6% | 5.4% | $172.19B $248.16B $42.03B book | 2025-12-31 |
| 261 | HOC.L Hochschild Mining plcListed GB, based GB · Basic Materials · Other Precious Metals & Mining | $3.78B | $1.60B | 0.42 | -136.7% | 10.2% | $1.74B $1.95B $1.11B book | 2025-12-31 |
| 262 | WOSG.L Watches of Switzerland Group PLCListed GB, based GB · Consumer Cyclical · Luxury Goods | $2.13B | $897.36M | 0.42 | -136.9% | 12.9% | $824.37M $1.14B $724.98M | 2026-04-30 |
| 263 | LSEG.L London Stock Exchange Group plcListed GB, based GB · Financial Services · Financial Data & Stock Exchanges | $52.59B | $21.65B | 0.41 | -142.9% | 6.9% | $28.03B $16.43B $20.51B | 2025-12-31 |
| 264 | 0QZI.L Meta Platforms, Inc.Listed GB, based US | $1.84T | $751.37B | 0.41 | -144.9% | 11.3% | $489.34B $784.00B $980.76B | 2025-12-31 |
| 265 | 0Q15.L Abbott LaboratoriesListed GB, based US | $170.34B | $69.40B | 0.41 | -145.5% | 6.9% | $63.77B $91.67B $52.75B book | 2025-12-31 |
| 266 | UU.L United Utilities Group PLCListed GB, based GB · Utilities · Utilities - Regulated Water | $14.06B | $5.66B | 0.40 | -148.2% | 5.2% | $6.32B $7.72B $2.96B book | 2026-03-31 |
| 267 | SVS.L Savills plcListed GB, based GB · Real Estate · Real Estate Services | $2.23B | $880.95M | 0.40 | -152.6% | 9.4% | $756.09M $886.94M $999.82M book | 2025-12-31 |
| 268 | ITH.L Ithaca Energy plcListed GB, based GB · Energy · Oil & Gas E&P | $6.12B | $2.42B | 0.39 | -153.2% | 6.3% | $2.42B book $2.42B book $2.42B book | 2025-12-31 |
| 269 | HAS.L Hays plcListed GB, based GB · Industrials · Staffing & Employment Services | $1.36B | $535.47M | 0.39 | -153.9% | 8.8% | $535.47M book $535.47M book $535.47M book | 2026-06-30 |
| 270 | CTEC.L Convatec Group PLCListed GB, based GB · Healthcare · Medical Instruments & Supplies | $5.62B | $2.19B | 0.39 | -156.6% | 7.8% | $2.14B $2.46B $1.97B | 2025-12-31 |
| 271 | BYIT.L Bytes Technology Group plcListed GB, based GB · Technology · Software - Infrastructure | $1.38B | $537.58M | 0.39 | -157.6% | 8.8% | $862.38M $640.81M $109.55M book | 2026-02-28 |
| 272 | CRDA.L Croda International PlcListed GB, based GB · Basic Materials · Specialty Chemicals | $6.15B | $2.38B | 0.39 | -158.3% | 9.1% | $2.45B $2.42B $2.27B | 2025-12-31 |
| 273 | GAW.L Games Workshop Group PLCListed GB, based GB · Consumer Cyclical · Leisure | $7.62B | $2.92B | 0.38 | -160.7% | 9.9% | $2.99B $3.57B $2.21B | 2026-05-31 |
| 274 | 0T3W.L Bilibili Inc.Listed GB, based CN | $6.18B | $2.34B | 0.38 | -163.7% | 7.4% | $2.34B book $2.34B book $2.34B book | 2025-12-31 |
| 275 | SGE.L The Sage Group plcListed GB, based GB · Technology · Software - Application | $12.06B | $4.55B | 0.38 | -165.1% | 5.7% | $7.56B $2.46B $3.63B | 2025-09-30 |
| 276 | IMI.L IMI plcListed GB, based GB · Industrials · Specialty Industrial Machinery | $9.74B | $3.60B | 0.37 | -170.6% | 10.0% | $3.78B $4.23B $2.79B | 2025-12-31 |
| 277 | ELM.L Elementis plcListed GB, based GB · Basic Materials · Specialty Chemicals | $1.35B | $497.93M | 0.37 | -171.6% | 9.3% | $229.33M $616.24M $648.21M | 2025-12-31 |
| 278 | FERG.L Ferguson Enterprises Inc.Listed GB, based US · Industrials · Industrial Distribution | $43.53B | $15.61B | 0.36 | -178.9% | 10.5% | $15.06B $18.78B $12.99B | 2025-07-31 |
| 279 | EDV.L Endeavour Mining plcListed GB, based GB · Basic Materials · Gold | $13.74B | $4.92B | 0.36 | -179.2% | 11.3% | $3.67B book $7.43B $3.67B book | 2025-12-31 |
| 280 | BPT.L Bridgepoint Group plcListed GB, based GB · Financial Services · Asset Management | $4.04B | $1.44B | 0.36 | -180.2% | 6.5% | $1.83B $1.60B book $887.86M | 2025-12-31 |
| 281 | BOY.L Bodycote plcListed GB, based GB · Industrials · Specialty Industrial Machinery | $2.08B | $735.83M | 0.35 | -182.4% | 11.6% | $714.48M $772.89M $720.11M | 2025-12-31 |
| 282 | GNC.L Greencore Group plcListed GB, based IE · Consumer Defensive · Packaged Foods | $2.66B | $908.40M | 0.34 | -192.4% | 6.6% | $302.77M $1.42B $1.01B | 2025-09-30 |
| 283 | BA.L BAE Systems plcListed GB, based GB · Industrials · Aerospace & Defense | $76.96B | $26.28B | 0.34 | -192.9% | 9.7% | $30.11B $27.27B $21.46B | 2025-12-31 |
| 284 | 0RIH.L Alphabet Inc.Listed GB, based US | $4.20T | $1.42T | 0.34 | -196.2% | 11.6% | $997.28B $1.26T $2.00T | 2025-12-31 |
| 285 | CCC.L Computacenter plcListed GB, based GB · Technology · Information Technology Services | $7.74B | $2.60B | 0.34 | -198.1% | 10.0% | $3.97B $2.27B $1.55B | 2025-12-31 |
| 286 | BP.L BP p.l.c.Listed GB, based GB · Energy · Oil & Gas Integrated | $115.79B | $38.80B | 0.34 | -198.4% | 6.9% | $40.20B $46.60B $29.61B | 2025-12-31 |
| 287 | ENT.L Entain PlcListed GB, based IM · Consumer Cyclical · Gambling | $3.58B | $1.19B | 0.33 | -201.7% | 6.7% | -$1.21B $1.60B book $3.17B | 2025-12-31 |
| 288 | AAL.L Anglo American plcListed GB, based GB · Basic Materials · Other Industrial Metals & Mining | $58.18B | $19.10B | 0.33 | -204.6% | 8.9% | $23.43B book $10.46B $23.43B book | 2025-12-31 |
| 289 | GLEN.L Glencore plcListed GB, based CH · Basic Materials · Other Industrial Metals & Mining | $88.20B | $28.31B | 0.32 | -211.5% | 5.9% | $57.83B $23.77B $3.35B | 2025-12-31 |
| 290 | MAW.L Maruwa Co.,Ltd.Listed GB, based JP · Technology · Electronic Components | $4.50B | $1.40B | 0.31 | -221.9% | 9.0% | $1.68B $1.58B $935.80M book | 2026-03-31 |
| 291 | CHG.L Chemring Group PLCListed GB, based GB · Industrials · Aerospace & Defense | $1.95B | $603.57M | 0.31 | -223.6% | 8.5% | $610.13M $702.75M $497.82M book | 2025-10-31 |
| 292 | WEIR.L The Weir Group PLCListed GB, based GB · Industrials · Specialty Industrial Machinery | $9.04B | $2.74B | 0.30 | -230.4% | 9.3% | $2.61B $3.33B $2.26B | 2025-12-31 |
| 293 | ASHM.L Ashmore Group PlcListed GB, based GB · Financial Services · Asset Management | $1.90B | $575.97M | 0.30 | -230.5% | 10.3% | $519.64M $706.18M $502.07M | 2026-06-30 |
| 294 | 0A6L.L GameStop Corp.Listed GB, based US | $11.73B | $3.54B | 0.30 | -230.9% | 11.5% | $825.66M $3.66B $6.15B book | 2026-01-31 |
| 295 | OXIG.L Oxford Instruments plcListed GB, based GB · Technology · Scientific & Technical Instruments | $2.29B | $690.39M | 0.30 | -231.9% | 10.9% | $624.28M $648.56M $798.34M | 2026-03-31 |
| 296 | ITRK.L Intertek Group plcListed GB, based GB · Industrials · Specialty Business Services | $12.17B | $3.62B | 0.30 | -236.4% | 8.9% | $4.17B $3.64B $3.05B | 2025-12-31 |
| 297 | 0K8D.L Nokia OyjListed GB, based FI | $57.76B | $17.17B | 0.30 | -236.5% | 8.8% | $15.23B $11.93B $24.34B book | 2025-12-31 |
| 298 | 0R1W.L Walmart Inc.Listed GB, based US | $842.81B | $241.56B | 0.29 | -248.9% | 7.6% | $211.13B $277.55B $236.01B | 2026-01-31 |
| 299 | ANTO.L Antofagasta plcListed GB, based GB · Basic Materials · Copper | $49.90B | $14.26B | 0.29 | -250.0% | 11.7% | $17.25B $10.42B $15.10B book | 2025-12-31 |
| 300 | CVSG.L CVS Group plcListed GB, based GB · Healthcare · Medical Care Facilities | $1.19B | $332.15M | 0.28 | -258.9% | 8.8% | $212.10M $392.18M book $392.18M book | 2026-06-30 |
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