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 · Industrials · Building Products & Equipment
Market Cap
$1.70B
Avg Intrinsic
$460.56M
Intrinsic / Market
0.27
Margin of Safety
-269.8%
WACC
9.6%
FY End
2024-07-31
EPV
$337.97M
Profit
$647.04M
FCFF
$396.66M
Listed GB, based GB · Technology · Electronic Components
Market Cap
$1.10B
Avg Intrinsic
$292.65M
Intrinsic / Market
0.27
Margin of Safety
-275.5%
WACC
10.4%
FY End
2026-03-31
EPV
$218.47M
Profit
$321.48M
FCFF
$338.00M
Listed GB, based GB · Industrials · Conglomerates
Market Cap
$18.20B
Avg Intrinsic
$4.84B
Intrinsic / Market
0.27
Margin of Safety
-275.7%
WACC
9.8%
FY End
2026-03-31
EPV
$4.91B
Profit
$5.72B
FCFF
$3.90B
Listed GB, based GB · Industrials · Specialty Industrial Machinery
Market Cap
$7.93B
Avg Intrinsic
$2.10B
Intrinsic / Market
0.27
Margin of Safety
-277.3%
WACC
8.5%
FY End
2025-12-31
EPV
-$1.32B
Profit
$3.81B book
FCFF
$3.81B book
Listed GB, based GB · Industrials · Specialty Industrial Machinery
Market Cap
$7.28B
Avg Intrinsic
$1.91B
Intrinsic / Market
0.26
Margin of Safety
-280.9%
WACC
10.0%
FY End
2025-12-31
EPV
$2.03B
Profit
$2.05B
FCFF
$1.65B
Listed GB, based US
Market Cap
$295.52B
Avg Intrinsic
$76.92B
Intrinsic / Market
0.26
Margin of Safety
-284.2%
WACC
6.3%
FY End
2025-12-31
EPV
$142.26B
Profit
-$6.66B book
FCFF
$95.17B
Listed GB, based GB · Consumer Defensive · Beverages - Non-Alcoholic
Market Cap
$1.22B
Avg Intrinsic
$312.99M
Intrinsic / Market
0.26
Margin of Safety
-290.4%
WACC
11.3%
FY End
2024-12-31
EPV
$401.32M
Profit
$270.58M
FCFF
$267.07M book
Listed GB, based GB · Consumer Cyclical · Luxury Goods
Market Cap
$4.94B
Avg Intrinsic
$1.25B
Intrinsic / Market
0.25
Margin of Safety
-294.3%
WACC
6.8%
FY End
2026-03-31
EPV
$2.02B
Profit
$1.25B book
FCFF
$497.28M
Listed GB, based GB · Industrials · Specialty Industrial Machinery
Market Cap
$10.53B
Avg Intrinsic
$2.65B
Intrinsic / Market
0.25
Margin of Safety
-296.9%
WACC
8.2%
FY End
2024-07-31
EPV
$1.79B
Profit
$3.86B
FCFF
$2.32B book
Listed GB, based GB · Industrials · Engineering & Construction
Market Cap
$3.43B
Avg Intrinsic
$863.38M
Intrinsic / Market
0.25
Margin of Safety
-297.0%
WACC
11.6%
FY End
2025-12-31
EPV
$794.95M
Profit
$1.02B
FCFF
$772.53M
Listed GB, based US · Industrials · Rental & Leasing Services
Market Cap
$31.82B
Avg Intrinsic
$7.68B
Intrinsic / Market
0.24
Margin of Safety
-314.5%
WACC
11.2%
FY End
2026-04-30
EPV
$5.66B
Profit
$9.92B
FCFF
$7.45B book
Listed GB, based GB · Consumer Cyclical · Restaurants
Market Cap
$1.09B
Avg Intrinsic
$260.99M
Intrinsic / Market
0.24
Margin of Safety
-318.9%
WACC
8.8%
FY End
2025-12-31
EPV
$623.84M
Profit
-$119.84M book
FCFF
$278.96M
Listed GB, based GB · Industrials · Specialty Industrial Machinery
Market Cap
$5.37B
Avg Intrinsic
$1.26B
Intrinsic / Market
0.23
Margin of Safety
-327.3%
WACC
10.8%
FY End
2025-12-31
EPV
$1.40B
Profit
$1.17B
FCFF
$1.20B
Listed GB, based GB · Consumer Cyclical · Travel Services
Market Cap
$1.52B
Avg Intrinsic
$345.28M
Intrinsic / Market
0.23
Margin of Safety
-340.3%
WACC
13.3%
FY End
2026-01-31
EPV
$186.55M
Profit
$588.26M
FCFF
$261.02M
Listed GB, based GB · Technology · Software - Application
Market Cap
$1.88B
Avg Intrinsic
$426.00M
Intrinsic / Market
0.23
Margin of Safety
-341.8%
WACC
9.7%
FY End
2026-03-31
EPV
$775.36M
Profit
$328.05M
FCFF
$174.58M
Listed GB, based KR · Technology · Consumer Electronics
Market Cap
$1.34T
Avg Intrinsic
$291.23B
Intrinsic / Market
0.22
Margin of Safety
-360.9%
WACC
13.6%
FY End
2025-12-31
EPV
$268.05B
Profit
$229.50B
FCFF
$376.13B book
Listed GB, based NL
Market Cap
$720.53B
Avg Intrinsic
$155.73B
Intrinsic / Market
0.22
Margin of Safety
-362.7%
WACC
12.7%
FY End
2025-12-31
EPV
$106.54B
Profit
$218.38B
FCFF
$142.26B
Listed GB, based US · Consumer Cyclical · Gambling
Market Cap
$17.75B
Avg Intrinsic
$3.76B
Intrinsic / Market
0.21
Margin of Safety
-372.5%
WACC
7.9%
FY End
2025-12-31
EPV
-$7.46B
Profit
$9.36B book
FCFF
$9.36B book
Listed GB, based GB · Financial Services · Asset Management
Market Cap
$1.61B
Avg Intrinsic
$327.37M
Intrinsic / Market
0.20
Margin of Safety
-392.5%
WACC
12.1%
FY End
2025-09-30
EPV
$552.31M
Profit
$306.31M book
FCFF
$123.51M
Listed GB, based GB · Financial Services · Asset Management
Market Cap
$6.87B
Avg Intrinsic
$1.39B
Intrinsic / Market
0.20
Margin of Safety
-393.2%
WACC
9.9%
FY End
2025-12-31
EPV
$189.65M
Profit
$1.99B book
FCFF
$1.99B book
Listed GB, based GB · Technology · Scientific & Technical Instruments
Market Cap
$5.86B
Avg Intrinsic
$1.18B
Intrinsic / Market
0.20
Margin of Safety
-395.6%
WACC
11.2%
FY End
2025-06-30
EPV
$1.23B book
Profit
$1.09B
FCFF
$1.23B book
Listed GB, based US
Market Cap
$9.69B
Avg Intrinsic
$1.93B
Intrinsic / Market
0.20
Margin of Safety
-402.4%
WACC
8.2%
FY End
2025-12-31
EPV
$1.93B book
Profit
$1.93B book
FCFF
$1.93B book
Listed GB, based GB · Financial Services · Asset Management
Market Cap
$20.73B
Avg Intrinsic
$4.11B
Intrinsic / Market
0.20
Margin of Safety
-404.6%
WACC
8.1%
FY End
2025-12-31
EPV
$3.55B book
Profit
$5.23B
FCFF
$3.55B book
Listed GB, based CA · Basic Materials · Copper
Market Cap
$3.08B
Avg Intrinsic
$603.17M
Intrinsic / Market
0.20
Margin of Safety
-411.3%
WACC
15.8%
FY End
2025-12-31
EPV
$603.17M book
Profit
$603.17M book
FCFF
$603.17M book
Listed GB, based GB · Technology · Electronic Components
Market Cap
$1.86B
Avg Intrinsic
$360.10M
Intrinsic / Market
0.19
Margin of Safety
-416.2%
WACC
7.3%
FY End
2025-12-31
EPV
$453.87M
Profit
$385.38M
FCFF
$241.04M book
Listed GB, based US
Market Cap
$4.97T
Avg Intrinsic
$952.45B
Intrinsic / Market
0.19
Margin of Safety
-421.7%
WACC
10.8%
FY End
2025-09-30
EPV
$992.91B
Profit
$716.90B
FCFF
$1.15T
Listed GB, based JE · Financial Services · Asset Management
Market Cap
$3.11B
Avg Intrinsic
$583.86M
Intrinsic / Market
0.19
Margin of Safety
-431.9%
WACC
8.9%
FY End
2024-12-31
EPV
$607.87M
Profit
$700.88M book
FCFF
$442.82M
Listed GB, based GB · Industrials · Aerospace & Defense
Market Cap
$1.66B
Avg Intrinsic
$311.44M
Intrinsic / Market
0.19
Margin of Safety
-432.3%
WACC
10.5%
FY End
2025-12-31
EPV
$233.35M
Profit
$369.65M
FCFF
$331.31M
Listed GB, based GB · Healthcare · Biotechnology
Market Cap
$3.04B
Avg Intrinsic
$562.66M
Intrinsic / Market
0.19
Margin of Safety
-440.3%
WACC
10.2%
FY End
2025-12-31
EPV
$562.66M book
Profit
$562.66M book
FCFF
$562.66M book
Listed GB, based HU · Industrials · Airlines
Market Cap
$1.46B
Avg Intrinsic
$247.14M
Intrinsic / Market
0.17
Margin of Safety
-491.8%
WACC
2.6%
FY End
2026-03-31
EPV
$1.07B book
Profit
$757.24M
FCFF
-$1.08B
Listed GB, based GB · Industrials · Industrial Distribution
Market Cap
$14.04B
Avg Intrinsic
$2.31B
Intrinsic / Market
0.16
Margin of Safety
-506.8%
WACC
9.7%
FY End
2025-09-30
EPV
$1.93B
Profit
$2.90B
FCFF
$2.11B
Listed GB, based CA · Basic Materials · Gold
Market Cap
$62.45B
Avg Intrinsic
$10.25B
Intrinsic / Market
0.16
Margin of Safety
-509.5%
WACC
11.8%
FY End
2025-12-31
EPV
$9.09B
Profit
$11.95B
FCFF
$9.70B book
Listed GB, based US
Market Cap
$226.51B
Avg Intrinsic
$35.34B
Intrinsic / Market
0.16
Margin of Safety
-541.0%
WACC
10.5%
FY End
2026-01-31
EPV
$16.16B
Profit
$54.18B
FCFF
$35.67B
Listed GB, based GB · Healthcare · Medical Care Facilities
Market Cap
$1.34B
Avg Intrinsic
$193.44M
Intrinsic / Market
0.14
Margin of Safety
-590.9%
WACC
8.5%
FY End
2025-12-31
EPV
-$98.59M
Profit
$362.49M
FCFF
$316.43M
Listed GB, based GB · Healthcare · Biotechnology
Market Cap
$1.90B
Avg Intrinsic
$272.33M
Intrinsic / Market
0.14
Margin of Safety
-599.4%
WACC
9.3%
FY End
2025-06-30
EPV
$87.95M
Profit
$387.05M
FCFF
$342.00M
Listed GB, based GB · Industrials · Aerospace & Defense
Market Cap
$131.23B
Avg Intrinsic
$17.72B
Intrinsic / Market
0.14
Margin of Safety
-640.8%
WACC
11.9%
FY End
2025-12-31
EPV
$45.50B
Profit
$3.82B book
FCFF
$3.82B book
Listed GB, based GB · Industrials · Electrical Equipment & Parts
Market Cap
$1.24B
Avg Intrinsic
$145.11M
Intrinsic / Market
0.12
Margin of Safety
-754.5%
WACC
17.1%
FY End
2025-12-31
EPV
$145.11M book
Profit
$145.11M book
FCFF
$145.11M book
Listed GB, based TW
Market Cap
$1.93B
Avg Intrinsic
$196.36M
Intrinsic / Market
0.10
Margin of Safety
-883.2%
WACC
14.5%
FY End
2025-12-31
EPV
$146.41M
Profit
$278.39M
FCFF
$164.29M
Listed GB, based GB · Industrials · Specialty Industrial Machinery
Market Cap
$1.44B
Avg Intrinsic
$140.57M
Intrinsic / Market
0.10
Margin of Safety
-921.9%
WACC
8.5%
FY End
2026-04-30
EPV
$134.51M
Profit
$103.53M
FCFF
$183.65M book
Listed GB, based US
Market Cap
$119.02B
Avg Intrinsic
$5.99B
Intrinsic / Market
0.05
Margin of Safety
-1885.9%
WACC
9.8%
FY End
2025-12-31
EPV
$5.99B book
Profit
$5.99B book
FCFF
$5.99B book
Listed GB, based US
Market Cap
$1.32T
Avg Intrinsic
$55.76B
Intrinsic / Market
0.04
Margin of Safety
-2264.4%
WACC
15.4%
FY End
2025-12-31
EPV
$75.73B
Profit
$36.10B
FCFF
$55.46B
Listed GB, based GB · Utilities · Utilities - Regulated Water
Market Cap
$12.56B
Avg Intrinsic
$48.29M
Intrinsic / Market
0.00380
Margin of Safety
-25904.6%
WACC
5.0%
FY End
2025-03-31
EPV
-$5.36B
Profit
$3.08B
FCFF
$2.43B book
Listed GB, based GB · Consumer Cyclical · Lodging
Market Cap
$23.64B
Avg Intrinsic
-$154.23M
Intrinsic / Market
-0.00650
Margin of Safety
—
WACC
9.4%
FY End
2025-12-31
EPV
$4.58B
Profit
-$2.98B book
FCFF
-$2.06B
Listed GB, based GB · Technology · Software - Application
Market Cap
$1.20B
Avg Intrinsic
-$8.50M
Intrinsic / Market
-0.00710
Margin of Safety
—
WACC
7.5%
FY End
2025-12-31
EPV
$7.69M
Profit
$6.62M
FCFF
-$39.80M book
Listed GB, based GB · Consumer Cyclical · Restaurants
Market Cap
$1.30B
Avg Intrinsic
-$80.31M
Intrinsic / Market
-0.06
Margin of Safety
—
WACC
7.6%
FY End
2024-07-31
EPV
-$1.28B
Profit
$487.92M book
FCFF
$554.40M
Listed GB, based GB · Consumer Cyclical · Specialty Retail
Market Cap
$1.09B
Avg Intrinsic
-$73.21M
Intrinsic / Market
-0.07
Margin of Safety
—
WACC
9.9%
FY End
2026-04-30
EPV
-$73.21M book
Profit
-$73.21M book
FCFF
-$73.21M book
Listed GB, based GB · Communication Services · Telecom Services
Profit is over 3× the larger of EPV and FCFFMarket Cap
$2.92B
Avg Intrinsic
-$245.51M
Intrinsic / Market
-0.08
Margin of Safety
—
WACC
7.7%
FY End
2025-12-31
EPV
-$404.33M
Profit
$76.48M book
FCFF
-$408.67M
Listed GB, based GB · Communication Services · Telecom Services
Market Cap
$5.34B
Avg Intrinsic
-$1.77B
Intrinsic / Market
-0.33
Margin of Safety
—
WACC
15.3%
FY End
2026-03-31
EPV
-$3.30B
Profit
-$997.03M book
FCFF
-$997.03M book
Listed GB, based CH · Real Estate · Real Estate Services
Market Cap
$2.21B
Avg Intrinsic
-$2.25B
Intrinsic / Market
-1.02
Margin of Safety
—
WACC
3.3%
FY End
2025-12-31
EPV
-$5.94B
Profit
-$408.41M book
FCFF
-$408.41M book
| # | Company | Market Cap | Avg Intrinsic | Intrinsic / Market | Margin of Safety | WACC | EPV / Profit / FCFF | FY End |
|---|---|---|---|---|---|---|---|---|
| 301 | FAN.L Volution Group plcListed GB, based GB · Industrials · Building Products & Equipment | $1.70B | $460.56M | 0.27 | -269.8% | 9.6% | $337.97M $647.04M $396.66M | 2024-07-31 |
| 302 | DSCV.L discoverIE Group plcListed GB, based GB · Technology · Electronic Components | $1.10B | $292.65M | 0.27 | -275.5% | 10.4% | $218.47M $321.48M $338.00M | 2026-03-31 |
| 303 | HLMA.L Halma plcListed GB, based GB · Industrials · Conglomerates | $18.20B | $4.84B | 0.27 | -275.7% | 9.8% | $4.91B $5.72B $3.90B | 2026-03-31 |
| 304 | MRO.L Melrose Industries PLCListed GB, based GB · Industrials · Specialty Industrial Machinery | $7.93B | $2.10B | 0.27 | -277.3% | 8.5% | -$1.32B $3.81B book $3.81B book | 2025-12-31 |
| 305 | SPX.L Spirax Group plcListed GB, based GB · Industrials · Specialty Industrial Machinery | $7.28B | $1.91B | 0.26 | -280.9% | 10.0% | $2.03B $2.05B $1.65B | 2025-12-31 |
| 306 | 0M8V.L Philip Morris International Inc.Listed GB, based US | $295.52B | $76.92B | 0.26 | -284.2% | 6.3% | $142.26B -$6.66B book $95.17B | 2025-12-31 |
| 307 | FEVR.L Fevertree Drinks PLCListed GB, based GB · Consumer Defensive · Beverages - Non-Alcoholic | $1.22B | $312.99M | 0.26 | -290.4% | 11.3% | $401.32M $270.58M $267.07M book | 2024-12-31 |
| 308 | BRBY.L Burberry Group plcListed GB, based GB · Consumer Cyclical · Luxury Goods | $4.94B | $1.25B | 0.25 | -294.3% | 6.8% | $2.02B $1.25B book $497.28M | 2026-03-31 |
| 309 | SMIN.L Smiths Group plcListed GB, based GB · Industrials · Specialty Industrial Machinery | $10.53B | $2.65B | 0.25 | -296.9% | 8.2% | $1.79B $3.86B $2.32B book | 2024-07-31 |
| 310 | HILS.L Hill & Smith PLCListed GB, based GB · Industrials · Engineering & Construction | $3.43B | $863.38M | 0.25 | -297.0% | 11.6% | $794.95M $1.02B $772.53M | 2025-12-31 |
| 311 | SUNB.L Sunbelt Rentals Holdings, Inc.Listed GB, based US · Industrials · Rental & Leasing Services | $31.82B | $7.68B | 0.24 | -314.5% | 11.2% | $5.66B $9.92B $7.45B book | 2026-04-30 |
| 312 | DOM.L Domino's Pizza Group plcListed GB, based GB · Consumer Cyclical · Restaurants | $1.09B | $260.99M | 0.24 | -318.9% | 8.8% | $623.84M -$119.84M book $278.96M | 2025-12-31 |
| 313 | ROR.L Rotork plcListed GB, based GB · Industrials · Specialty Industrial Machinery | $5.37B | $1.26B | 0.23 | -327.3% | 10.8% | $1.40B $1.17B $1.20B | 2025-12-31 |
| 314 | SAGA.L Saga plcListed GB, based GB · Consumer Cyclical · Travel Services | $1.52B | $345.28M | 0.23 | -340.3% | 13.3% | $186.55M $588.26M $261.02M | 2026-01-31 |
| 315 | KNOS.L Kainos Group plcListed GB, based GB · Technology · Software - Application | $1.88B | $426.00M | 0.23 | -341.8% | 9.7% | $775.36M $328.05M $174.58M | 2026-03-31 |
| 316 | BC94.L Samsung Electronics Co., Ltd.Listed GB, based KR · Technology · Consumer Electronics | $1.34T | $291.23B | 0.22 | -360.9% | 13.6% | $268.05B $229.50B $376.13B book | 2025-12-31 |
| 317 | 0M42.L ASML Holding N.V.Listed GB, based NL | $720.53B | $155.73B | 0.22 | -362.7% | 12.7% | $106.54B $218.38B $142.26B | 2025-12-31 |
| 318 | FLTR.L Flutter Entertainment plcListed GB, based US · Consumer Cyclical · Gambling | $17.75B | $3.76B | 0.21 | -372.5% | 7.9% | -$7.46B $9.36B book $9.36B book | 2025-12-31 |
| 319 | IHP.L IntegraFin Holdings plcListed GB, based GB · Financial Services · Asset Management | $1.61B | $327.37M | 0.20 | -392.5% | 12.1% | $552.31M $306.31M book $123.51M | 2025-09-30 |
| 320 | STJ.L St. James's Place plcListed GB, based GB · Financial Services · Asset Management | $6.87B | $1.39B | 0.20 | -393.2% | 9.9% | $189.65M $1.99B book $1.99B book | 2025-12-31 |
| 321 | RSW.L Renishaw plcListed GB, based GB · Technology · Scientific & Technical Instruments | $5.86B | $1.18B | 0.20 | -395.6% | 11.2% | $1.23B book $1.09B $1.23B book | 2025-06-30 |
| 322 | 0RNH.L Snap Inc.Listed GB, based US | $9.69B | $1.93B | 0.20 | -402.4% | 8.2% | $1.93B book $1.93B book $1.93B book | 2025-12-31 |
| 323 | LGEN.L Legal & General Group PlcListed GB, based GB · Financial Services · Asset Management | $20.73B | $4.11B | 0.20 | -404.6% | 8.1% | $3.55B book $5.23B $3.55B book | 2025-12-31 |
| 324 | TKO.L Taseko Mines LimitedListed GB, based CA · Basic Materials · Copper | $3.08B | $603.17M | 0.20 | -411.3% | 15.8% | $603.17M book $603.17M book $603.17M book | 2025-12-31 |
| 325 | RPI.L Raspberry Pi Holdings plcListed GB, based GB · Technology · Electronic Components | $1.86B | $360.10M | 0.19 | -416.2% | 7.3% | $453.87M $385.38M $241.04M book | 2025-12-31 |
| 326 | 0R2V.L Apple Inc.Listed GB, based US | $4.97T | $952.45B | 0.19 | -421.7% | 10.8% | $992.91B $716.90B $1.15T | 2025-09-30 |
| 327 | JTC.L JTC PLCListed GB, based JE · Financial Services · Asset Management | $3.11B | $583.86M | 0.19 | -431.9% | 8.9% | $607.87M $700.88M book $442.82M | 2024-12-31 |
| 328 | SNR.L Senior plcListed GB, based GB · Industrials · Aerospace & Defense | $1.66B | $311.44M | 0.19 | -432.3% | 10.5% | $233.35M $369.65M $331.31M | 2025-12-31 |
| 329 | ONT.L Oxford Nanopore Technologies plcListed GB, based GB · Healthcare · Biotechnology | $3.04B | $562.66M | 0.19 | -440.3% | 10.2% | $562.66M book $562.66M book $562.66M book | 2025-12-31 |
| 330 | WIZZ.L Wizz Air Holdings PlcListed GB, based HU · Industrials · Airlines | $1.46B | $247.14M | 0.17 | -491.8% | 2.6% | $1.07B book $757.24M -$1.08B | 2026-03-31 |
| 331 | DPLM.L Diploma PLCListed GB, based GB · Industrials · Industrial Distribution | $14.04B | $2.31B | 0.16 | -506.8% | 9.7% | $1.93B $2.90B $2.11B | 2025-09-30 |
| 332 | WPM.L Wheaton Precious Metals Corp.Listed GB, based CA · Basic Materials · Gold | $62.45B | $10.25B | 0.16 | -509.5% | 11.8% | $9.09B $11.95B $9.70B book | 2025-12-31 |
| 333 | 0QYJ.L Salesforce, Inc.Listed GB, based US | $226.51B | $35.34B | 0.16 | -541.0% | 10.5% | $16.16B $54.18B $35.67B | 2026-01-31 |
| 334 | SPI.L Spire Healthcare Group plcListed GB, based GB · Healthcare · Medical Care Facilities | $1.34B | $193.44M | 0.14 | -590.9% | 8.5% | -$98.59M $362.49M $316.43M | 2025-12-31 |
| 335 | GNS.L Genus plcListed GB, based GB · Healthcare · Biotechnology | $1.90B | $272.33M | 0.14 | -599.4% | 9.3% | $87.95M $387.05M $342.00M | 2025-06-30 |
| 336 | RR.L Rolls-Royce Holdings plcListed GB, based GB · Industrials · Aerospace & Defense | $131.23B | $17.72B | 0.14 | -640.8% | 11.9% | $45.50B $3.82B book $3.82B book | 2025-12-31 |
| 337 | CWR.L Ceres Power Holdings plcListed GB, based GB · Industrials · Electrical Equipment & Parts | $1.24B | $145.11M | 0.12 | -754.5% | 17.1% | $145.11M book $145.11M book $145.11M book | 2025-12-31 |
| 338 | 0J5H.L Himax Technologies, Inc.Listed GB, based TW | $1.93B | $196.36M | 0.10 | -883.2% | 14.5% | $146.41M $278.39M $164.29M | 2025-12-31 |
| 339 | GDWN.L Goodwin PLCListed GB, based GB · Industrials · Specialty Industrial Machinery | $1.44B | $140.57M | 0.10 | -921.9% | 8.5% | $134.51M $103.53M $183.65M book | 2026-04-30 |
| 340 | 0BOE.L The Boeing CompanyListed GB, based US | $119.02B | $5.99B | 0.05 | -1885.9% | 9.8% | $5.99B book $5.99B book $5.99B book | 2025-12-31 |
| 341 | 0R0X.L Tesla, Inc.Listed GB, based US | $1.32T | $55.76B | 0.04 | -2264.4% | 15.4% | $75.73B $36.10B $55.46B | 2025-12-31 |
| 342 | SVT.L Severn Trent PLCListed GB, based GB · Utilities · Utilities - Regulated Water | $12.56B | $48.29M | 0.00380 | -25904.6% | 5.0% | -$5.36B $3.08B $2.43B book | 2025-03-31 |
| 343 | IHG.L InterContinental Hotels Group PLCListed GB, based GB · Consumer Cyclical · Lodging | $23.64B | -$154.23M | -0.00650 | — | 9.4% | $4.58B -$2.98B book -$2.06B | 2025-12-31 |
| 344 | TRST.L Trustpilot Group plcListed GB, based GB · Technology · Software - Application | $1.20B | -$8.50M | -0.00710 | — | 7.5% | $7.69M $6.62M -$39.80M book | 2025-12-31 |
| 345 | JDW.L J D Wetherspoon plcListed GB, based GB · Consumer Cyclical · Restaurants | $1.30B | -$80.31M | -0.06 | — | 7.6% | -$1.28B $487.92M book $554.40M | 2024-07-31 |
| 346 | MOON.L Moonpig Group PLCListed GB, based GB · Consumer Cyclical · Specialty Retail | $1.09B | -$73.21M | -0.07 | — | 9.9% | -$73.21M book -$73.21M book -$73.21M book | 2026-04-30 |
| 347 | HTWS.L Helios Towers plcListed GB, based GB · Communication Services · Telecom Services | $2.92B | -$245.51M | -0.08 | — | 7.7% | -$404.33M $76.48M book -$408.67M | 2025-12-31 |
| 348 | ZEG.L Zegona Communications plcListed GB, based GB · Communication Services · Telecom Services | $5.34B | -$1.77B | -0.33 | — | 15.3% | -$3.30B -$997.03M book -$997.03M book | 2026-03-31 |
| 349 | IWG.L International Workplace Group plcListed GB, based CH · Real Estate · Real Estate Services | $2.21B | -$2.25B | -1.02 | — | 3.3% | -$5.94B -$408.41M book -$408.41M book | 2025-12-31 |
How to read this page
What Intrinsic Value means
The plain average of three values. Nothing is capped, so it can reach many times the Market Cap.
EPV + Growth
earnings power value plus growth value, less net debt.
Profit
15 years of profit paid to shareholders, plus the book value and the profit kept by then.
FCFF
15 years of free cash flow, plus the capital invested by then, less net debt.
Projections, not exact values. Intrinsic Values are projected from each company's past reports. They show which stocks look cheap compared with the others, not exactly what a stock is worth.
See how this ranking did on past years
The backtest picks the Top N the same way on an older fiscal year and measures what happened to them.
Open the backtest