Stock Screener
5,721 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 US, based US · Financial Services · Asset Management
Market Cap
$1.76B
Avg Intrinsic
$2.40B
Intrinsic / Market
1.36
Margin of Safety
26.7%
WACC
9.0%
FY End
2025-12-31
EPV
$1.99B book
Profit
$3.23B
FCFF
$1.99B book
Listed US, based US · Financial Services · Banks - Regional
Market Cap
$3.96B
Avg Intrinsic
$5.39B
Intrinsic / Market
1.36
Margin of Safety
26.6%
WACC
8.5%
FY End
2025-12-31
EPV
$7.75B
Profit
$2.81B
FCFF
$5.62B
Listed US, based US · Healthcare · Drug Manufacturers - Specialty & Generic
Market Cap
$2.35B
Avg Intrinsic
$3.20B
Intrinsic / Market
1.36
Margin of Safety
26.6%
WACC
4.2%
FY End
2026-03-31
EPV
$3.90B
Profit
$3.01B
FCFF
$2.69B
Listed US, based US · Industrials · Airlines
Market Cap
$36.32B
Avg Intrinsic
$49.46B
Intrinsic / Market
1.36
Margin of Safety
26.6%
WACC
7.6%
FY End
2025-12-31
EPV
$31.47B
Profit
$81.56B
FCFF
$35.36B
Listed FR, based FR · Consumer Cyclical · Recreational Vehicles
Market Cap
$2.70B
Avg Intrinsic
$3.68B
Intrinsic / Market
1.36
Margin of Safety
26.5%
WACC
10.4%
FY End
2025-08-31
EPV
$3.90B
Profit
$3.70B
FCFF
$3.43B
Listed US, based US · Consumer Cyclical · Auto Parts
Market Cap
$2.02B
Avg Intrinsic
$2.75B
Intrinsic / Market
1.36
Margin of Safety
26.5%
WACC
10.5%
FY End
2025-12-31
EPV
$2.09B
Profit
$3.84B
FCFF
$2.31B
Listed DE, based IT · Communication Services · Broadcasting
Market Cap
$2.28B
Avg Intrinsic
$3.09B
Intrinsic / Market
1.36
Margin of Safety
26.4%
WACC
5.2%
FY End
2025-12-31
EPV
$3.22B
Profit
$3.59B
FCFF
$2.46B
Listed DE · Financial Services · Banks - Regional
Market Cap
$2.05B
Avg Intrinsic
$2.79B
Intrinsic / Market
1.36
Margin of Safety
26.4%
WACC
5.7%
FY End
2025-12-31
EPV
$3.70B
Profit
$2.90B
FCFF
$1.76B book
Listed JP, based JP · Financial Services · Banks - Regional
Market Cap
$1.09B
Avg Intrinsic
$1.48B
Intrinsic / Market
1.36
Margin of Safety
26.3%
WACC
5.5%
FY End
2026-03-31
EPV
$2.79B
Profit
$690.60M
FCFF
$943.29M book
Listed JP, based JP · Consumer Cyclical · Department Stores
Market Cap
$5.59B
Avg Intrinsic
$7.58B
Intrinsic / Market
1.36
Margin of Safety
26.2%
WACC
2.4%
FY End
2026-03-31
EPV
$5.39B
Profit
$9.38B
FCFF
$7.97B
Listed US, based BR · Communication Services · Telecom Services
Market Cap
$8.30B
Avg Intrinsic
$11.25B
Intrinsic / Market
1.36
Margin of Safety
26.2%
WACC
7.1%
FY End
2025-12-31
EPV
$13.17B
Profit
$11.27B
FCFF
$9.31B
Listed US, based US · Financial Services · Banks - Regional
Market Cap
$12.83B
Avg Intrinsic
$17.36B
Intrinsic / Market
1.35
Margin of Safety
26.1%
WACC
8.9%
FY End
2025-12-31
EPV
$22.45B
Profit
$10.12B
FCFF
$19.50B
Listed US, based US · Financial Services · Asset Management
Market Cap
$2.48B
Avg Intrinsic
$3.35B
Intrinsic / Market
1.35
Margin of Safety
26.1%
WACC
10.5%
FY End
2025-12-31
EPV
$2.90B book
Profit
$4.26B
FCFF
$2.90B book
Listed JP, based JP · Industrials · Railroads
Market Cap
$8.25B
Avg Intrinsic
$11.16B
Intrinsic / Market
1.35
Margin of Safety
26.1%
WACC
2.8%
FY End
2026-03-31
EPV
$7.78B
Profit
$13.66B
FCFF
$12.03B
Listed DE, based ID · Technology · Software - Infrastructure
Market Cap
$1.20B
Avg Intrinsic
$1.62B
Intrinsic / Market
1.35
Margin of Safety
25.9%
WACC
6.8%
FY End
2025-12-31
EPV
$1.62B book
Profit
$1.62B book
FCFF
$1.62B book
Listed US, based CO · Financial Services · Banks - Regional
Market Cap
$21.53B
Avg Intrinsic
$29.06B
Intrinsic / Market
1.35
Margin of Safety
25.9%
WACC
6.5%
FY End
2025-12-31
EPV
$52.96B
Profit
$22.75B
FCFF
$11.45B book
Listed US, based US · Communication Services · Telecom Services
Market Cap
$4.01B
Avg Intrinsic
$5.41B
Intrinsic / Market
1.35
Margin of Safety
25.9%
WACC
6.5%
FY End
2025-12-31
EPV
$5.41B book
Profit
$5.41B book
FCFF
$5.41B book
Listed JP, based JP · Energy · Oil & Gas Integrated
Market Cap
$4.17B
Avg Intrinsic
$5.63B
Intrinsic / Market
1.35
Margin of Safety
25.8%
WACC
5.8%
FY End
2026-03-31
EPV
$7.50B
Profit
$4.78B
FCFF
$4.61B book
Listed JP, based JP · Healthcare · Medical Distribution
Market Cap
$2.16B
Avg Intrinsic
$2.91B
Intrinsic / Market
1.35
Margin of Safety
25.8%
WACC
5.9%
FY End
2026-03-31
EPV
$3.32B
Profit
$2.79B
FCFF
$2.61B book
Listed HK, based HK · Financial Services · Capital Markets
Market Cap
$3.53B
Avg Intrinsic
$4.76B
Intrinsic / Market
1.35
Margin of Safety
25.8%
WACC
3.4%
FY End
2025-12-31
EPV
$10.42B
Profit
$1.79B
FCFF
$2.05B book
Listed HK, based CN · Basic Materials · Building Materials
Market Cap
$1.25B
Avg Intrinsic
$1.69B
Intrinsic / Market
1.35
Margin of Safety
25.7%
WACC
6.3%
FY End
2025-12-31
EPV
$2.01B
Profit
$992.99M
FCFF
$2.06B book
Listed DE, based LU · Industrials · Marine Shipping
Market Cap
$1.11B
Avg Intrinsic
$1.50B
Intrinsic / Market
1.35
Margin of Safety
25.7%
WACC
7.7%
FY End
2025-12-31
EPV
$1.65B
Profit
$1.71B
FCFF
$1.13B
Listed DE, based MX · Consumer Defensive · Packaged Foods
Market Cap
$4.29B
Avg Intrinsic
$5.77B
Intrinsic / Market
1.35
Margin of Safety
25.7%
WACC
7.2%
FY End
2025-12-31
EPV
$5.65B
Profit
$6.34B
FCFF
$5.33B
Listed JP, based JP · Basic Materials · Chemicals
Market Cap
$1.73B
Avg Intrinsic
$2.33B
Intrinsic / Market
1.34
Margin of Safety
25.6%
WACC
3.5%
FY End
2026-03-31
EPV
$3.04B
Profit
$1.82B
FCFF
$2.12B book
Listed DE, based LU · Financial Services · Asset Management
Market Cap
$3.19B
Avg Intrinsic
$4.29B
Intrinsic / Market
1.34
Margin of Safety
25.5%
WACC
7.8%
FY End
2025-12-31
EPV
$4.97B book
Profit
$2.92B
FCFF
$4.97B book
Listed US, based US · Consumer Defensive · Household & Personal Products
Market Cap
$1.33B
Avg Intrinsic
$1.79B
Intrinsic / Market
1.34
Margin of Safety
25.4%
WACC
5.5%
FY End
2025-09-30
EPV
$2.25B
Profit
$1.50B
FCFF
$1.62B
Listed US, based US · Financial Services · Banks - Regional
Market Cap
$3.42B
Avg Intrinsic
$4.58B
Intrinsic / Market
1.34
Margin of Safety
25.4%
WACC
8.8%
FY End
2025-12-31
EPV
$5.97B
Profit
$2.80B
FCFF
$4.98B
Listed US, based US · Energy · Oil & Gas E&P
Market Cap
$16.61B
Avg Intrinsic
$22.26B
Intrinsic / Market
1.34
Margin of Safety
25.4%
WACC
7.2%
FY End
2025-12-31
EPV
$20.73B
Profit
$30.15B
FCFF
$15.89B
Listed FR, based FR · Consumer Cyclical · Specialty Retail
Market Cap
$2.93B
Avg Intrinsic
$3.93B
Intrinsic / Market
1.34
Margin of Safety
25.3%
WACC
5.5%
FY End
2025-12-31
EPV
$6.03B
Profit
$3.49B
FCFF
$2.27B
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 DE, based DE · Industrials · Rental & Leasing Services
Market Cap
$3.76B
Avg Intrinsic
$5.04B
Intrinsic / Market
1.34
Margin of Safety
25.3%
WACC
6.0%
FY End
2025-12-31
EPV
$7.86B
Profit
$4.83B
FCFF
$2.42B book
Listed DE, based NO · Industrials · Aerospace & Defense
Profit is over 3× the larger of EPV and FCFFMarket Cap
$5.53B
Avg Intrinsic
$7.40B
Intrinsic / Market
1.34
Margin of Safety
25.2%
WACC
10.5%
FY End
2025-12-31
EPV
$2.38B
Profit
$18.35B
FCFF
$1.46B
Listed JP, based JP · Industrials · Engineering & Construction
Market Cap
$2.48B
Avg Intrinsic
$3.31B
Intrinsic / Market
1.34
Margin of Safety
25.2%
WACC
3.7%
FY End
2026-03-31
EPV
$5.35B
Profit
$3.33B
FCFF
$1.25B book
Listed KR, based KR · Industrials · Marine Shipping
Market Cap
$15.95B
Avg Intrinsic
$21.32B
Intrinsic / Market
1.34
Margin of Safety
25.2%
WACC
7.7%
FY End
2025-12-31
EPV
$28.65B
Profit
$16.65B
FCFF
$18.65B book
Listed JP, based JP · Financial Services · Banks - Regional
Market Cap
$2.13B
Avg Intrinsic
$2.85B
Intrinsic / Market
1.34
Margin of Safety
25.2%
WACC
5.2%
FY End
2026-03-31
EPV
$5.21B
Profit
$1.78B
FCFF
$1.56B book
Listed JP, based JP · Financial Services · Capital Markets
Market Cap
$1.09B
Avg Intrinsic
$1.46B
Intrinsic / Market
1.34
Margin of Safety
25.2%
WACC
5.3%
FY End
2026-03-31
EPV
$2.39B
Profit
$813.93M book
FCFF
$1.18B
Listed JP, based JP · Consumer Cyclical · Auto Parts
Market Cap
$1.21B
Avg Intrinsic
$1.61B
Intrinsic / Market
1.34
Margin of Safety
25.1%
WACC
7.3%
FY End
2026-03-31
EPV
$1.56B
Profit
$1.56B
FCFF
$1.70B
Listed DE, based IT · Financial Services · Banks - Regional
Market Cap
$2.27B
Avg Intrinsic
$3.03B
Intrinsic / Market
1.34
Margin of Safety
25.1%
WACC
5.1%
FY End
2025-12-31
EPV
$5.40B
Profit
$1.99B
FCFF
$1.71B book
Listed KR, based KR · Technology · Solar
Market Cap
$6.06B
Avg Intrinsic
$8.09B
Intrinsic / Market
1.34
Margin of Safety
25.1%
WACC
6.8%
FY End
2025-12-31
EPV
$8.09B book
Profit
$8.09B book
FCFF
$8.09B book
Listed CH, based CH · Financial Services · Banks - Regional
Market Cap
$5.16B
Avg Intrinsic
$6.88B
Intrinsic / Market
1.33
Margin of Safety
25.1%
WACC
4.2%
FY End
2025-12-31
EPV
$11.08B
Profit
$5.70B
FCFF
$3.86B book
Listed HK, based CN · Industrials · Integrated Freight & Logistics
Market Cap
$18.60B
Avg Intrinsic
$24.81B
Intrinsic / Market
1.33
Margin of Safety
25.0%
WACC
5.3%
FY End
2025-12-31
EPV
$29.06B
Profit
$23.09B
FCFF
$22.27B
Listed DE, based SE · Financial Services · Asset Management
Market Cap
$123.24B
Avg Intrinsic
$164.27B
Intrinsic / Market
1.33
Margin of Safety
25.0%
WACC
8.7%
FY End
2025-12-31
EPV
$111.98B book
Profit
$268.84B
FCFF
$111.98B book
Listed DE, based ID · Consumer Defensive · Tobacco
Market Cap
$3.40B
Avg Intrinsic
$4.53B
Intrinsic / Market
1.33
Margin of Safety
24.9%
WACC
7.7%
FY End
2025-12-31
EPV
$5.20B
Profit
$4.02B
FCFF
$4.38B
Listed JP, based JP · Financial Services · Banks - Regional
Market Cap
$2.24B
Avg Intrinsic
$2.98B
Intrinsic / Market
1.33
Margin of Safety
24.9%
WACC
4.7%
FY End
2026-03-31
EPV
$4.79B
Profit
$2.18B
FCFF
$1.97B book
Listed DE, based NO · Financial Services · Banks - Regional
Market Cap
$8.40B
Avg Intrinsic
$11.18B
Intrinsic / Market
1.33
Margin of Safety
24.9%
WACC
5.0%
FY End
2025-12-31
EPV
$18.84B
Profit
$9.29B
FCFF
$5.40B book
Listed DE, based NO · Industrials · Marine Shipping
Profit is over 3× the larger of EPV and FCFFMarket Cap
$1.38B
Avg Intrinsic
$1.84B
Intrinsic / Market
1.33
Margin of Safety
24.8%
WACC
9.6%
FY End
2025-12-31
EPV
$819.68M
Profit
$3.64B
FCFF
$1.05B
Listed US, based US · Financial Services · Banks - Regional
Market Cap
$5.92B
Avg Intrinsic
$7.88B
Intrinsic / Market
1.33
Margin of Safety
24.8%
WACC
8.9%
FY End
2025-12-31
EPV
$10.16B
Profit
$4.87B
FCFF
$8.60B
Listed JP, based JP · Consumer Cyclical · Specialty Retail
Market Cap
$1.66B
Avg Intrinsic
$2.20B
Intrinsic / Market
1.33
Margin of Safety
24.7%
WACC
4.3%
FY End
2026-03-31
EPV
$2.45B
Profit
$2.15B
FCFF
$2.00B
Listed DE, based TW · Basic Materials · Steel
Market Cap
$7.93B
Avg Intrinsic
$10.53B
Intrinsic / Market
1.33
Margin of Safety
24.7%
WACC
4.3%
FY End
2025-12-31
EPV
$10.53B book
Profit
$10.53B book
FCFF
$10.53B book
Listed AU, based AU · Healthcare · Medical Distribution
Market Cap
$2.46B
Avg Intrinsic
$3.26B
Intrinsic / Market
1.33
Margin of Safety
24.6%
WACC
4.9%
FY End
2026-06-30
EPV
$4.35B
Profit
$3.16B
FCFF
$2.27B book
Listed JP, based JP · Industrials · Engineering & Construction
Market Cap
$1.76B
Avg Intrinsic
$2.33B
Intrinsic / Market
1.33
Margin of Safety
24.6%
WACC
4.5%
FY End
2026-03-31
EPV
$3.15B
Profit
$2.54B
FCFF
$1.31B book
Listed JP, based JP · Industrials · Conglomerates
Market Cap
$1.01B
Avg Intrinsic
$1.33B
Intrinsic / Market
1.33
Margin of Safety
24.6%
WACC
3.5%
FY End
2026-03-31
EPV
$1.52B
Profit
$1.33B
FCFF
$1.15B
Listed US, based US · Financial Services · Banks - Regional
Market Cap
$3.53B
Avg Intrinsic
$4.67B
Intrinsic / Market
1.33
Margin of Safety
24.6%
WACC
8.3%
FY End
2025-12-31
EPV
$6.58B
Profit
$2.63B
FCFF
$4.81B
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 JP, based JP · Financial Services · Banks - Regional
Market Cap
$4.44B
Avg Intrinsic
$5.88B
Intrinsic / Market
1.32
Margin of Safety
24.5%
WACC
4.7%
FY End
2026-03-31
EPV
$9.88B
Profit
$4.21B
FCFF
$3.56B book
Listed DE, based IT · Financial Services · Banks - Regional
Market Cap
$7.40B
Avg Intrinsic
$9.79B
Intrinsic / Market
1.32
Margin of Safety
24.4%
WACC
6.3%
FY End
2025-12-31
EPV
$14.86B
Profit
$9.11B
FCFF
$5.40B book
Listed DE, based ZA · Consumer Defensive · Packaged Foods
Market Cap
$1.64B
Avg Intrinsic
$2.16B
Intrinsic / Market
1.32
Margin of Safety
24.4%
WACC
5.8%
FY End
2026-06-30
EPV
$2.49B
Profit
$1.91B
FCFF
$2.09B
Listed US, based US · Financial Services · Banks - Regional
Market Cap
$7.56B
Avg Intrinsic
$9.99B
Intrinsic / Market
1.32
Margin of Safety
24.3%
WACC
4.9%
FY End
2025-12-31
EPV
$13.97B
Profit
$7.14B
FCFF
$8.86B
Listed DE, based NO · Consumer Defensive · Farm Products
Market Cap
$1.78B
Avg Intrinsic
$2.34B
Intrinsic / Market
1.32
Margin of Safety
24.2%
WACC
6.5%
FY End
2025-12-31
EPV
$3.18B
Profit
$1.24B
FCFF
$2.62B book
Listed HK, based CN · Communication Services · Telecom Services
Market Cap
$51.96B
Avg Intrinsic
$68.55B
Intrinsic / Market
1.32
Margin of Safety
24.2%
WACC
7.2%
FY End
2025-12-31
EPV
$69.46B
Profit
$64.71B
FCFF
$71.48B
Listed DE, based HK · Consumer Cyclical · Auto Manufacturers
Market Cap
$19.65B
Avg Intrinsic
$25.91B
Intrinsic / Market
1.32
Margin of Safety
24.2%
WACC
5.6%
FY End
2025-12-31
EPV
$28.13B
Profit
$32.12B
FCFF
$17.47B
Listed JP, based JP · Consumer Defensive · Beverages - Brewers
Market Cap
$14.53B
Avg Intrinsic
$19.16B
Intrinsic / Market
1.32
Margin of Safety
24.1%
WACC
3.7%
FY End
2025-12-31
EPV
$20.69B
Profit
$17.04B
FCFF
$19.74B book
Listed HK, based CN · Consumer Defensive · Packaged Foods
Market Cap
$8.29B
Avg Intrinsic
$10.93B
Intrinsic / Market
1.32
Margin of Safety
24.1%
WACC
4.2%
FY End
2025-12-31
EPV
$15.37B
Profit
$8.46B
FCFF
$8.95B
Listed JP, based JP · Financial Services · Banks - Regional
Market Cap
$6.61B
Avg Intrinsic
$8.70B
Intrinsic / Market
1.32
Margin of Safety
24.1%
WACC
4.8%
FY End
2026-03-31
EPV
$15.73B
Profit
$5.79B
FCFF
$4.59B book
Listed US, based US · Consumer Cyclical · Residential Construction
Market Cap
$2.81B
Avg Intrinsic
$3.70B
Intrinsic / Market
1.32
Margin of Safety
24.1%
WACC
9.0%
FY End
2025-11-30
EPV
$4.42B
Profit
$3.56B
FCFF
$3.12B
Listed HK, based HK · Real Estate · Real Estate Services
Market Cap
$17.66B
Avg Intrinsic
$23.26B
Intrinsic / Market
1.32
Margin of Safety
24.1%
WACC
7.4%
FY End
2025-12-31
EPV
$68.26M
Profit
$34.85B book
FCFF
$34.85B book
Listed CH, based CH · Financial Services · Asset Management
Market Cap
$1.90B
Avg Intrinsic
$2.50B
Intrinsic / Market
1.32
Margin of Safety
24.0%
WACC
8.6%
FY End
2026-03-31
EPV
$2.50B book
Profit
$2.50B book
FCFF
$2.50B book
Listed JP, based JP · Industrials · Conglomerates
Market Cap
$1.01B
Avg Intrinsic
$1.33B
Intrinsic / Market
1.32
Margin of Safety
24.0%
WACC
6.3%
FY End
2025-06-30
EPV
$1.36B
Profit
$1.59B
FCFF
$1.03B
Listed JP, based JP · Consumer Cyclical · Packaging & Containers
Market Cap
$1.11B
Avg Intrinsic
$1.46B
Intrinsic / Market
1.31
Margin of Safety
23.9%
WACC
6.8%
FY End
2026-03-31
EPV
$1.25B
Profit
$1.56B
FCFF
$1.59B
Listed JP, based JP · Communication Services · Electronic Gaming & Multimedia
Market Cap
$1.53B
Avg Intrinsic
$2.00B
Intrinsic / Market
1.31
Margin of Safety
23.9%
WACC
5.7%
FY End
2026-03-31
EPV
$2.35B
Profit
$1.45B
FCFF
$2.22B
Listed US, based US · Financial Services · Banks - Regional
Market Cap
$4.13B
Avg Intrinsic
$5.42B
Intrinsic / Market
1.31
Margin of Safety
23.9%
WACC
10.2%
FY End
2025-12-31
EPV
$7.06B
Profit
$3.25B
FCFF
$5.96B
Listed FR, based FR · Industrials · Engineering & Construction
Market Cap
$17.48B
Avg Intrinsic
$22.97B
Intrinsic / Market
1.31
Margin of Safety
23.9%
WACC
5.4%
FY End
2025-12-31
EPV
$29.90B
Profit
$18.91B
FCFF
$20.10B
Listed CA, based CA · Energy · Oil & Gas E&P
Market Cap
$13.75B
Avg Intrinsic
$18.05B
Intrinsic / Market
1.31
Margin of Safety
23.8%
WACC
4.9%
FY End
2025-12-31
EPV
$24.92B
Profit
$14.29B
FCFF
$14.94B
Listed DE, based FI · Basic Materials · Chemicals
Market Cap
$2.52B
Avg Intrinsic
$3.30B
Intrinsic / Market
1.31
Margin of Safety
23.8%
WACC
6.0%
FY End
2025-12-31
EPV
$3.91B
Profit
$3.14B
FCFF
$2.86B
Listed JP, based JP · Financial Services · Credit Services
Market Cap
$2.01B
Avg Intrinsic
$2.64B
Intrinsic / Market
1.31
Margin of Safety
23.8%
WACC
4.4%
FY End
2026-02-28
EPV
$354.55M
Profit
$3.55B
FCFF
$4.02B book
Listed JP, based JP · Industrials · Farm & Heavy Construction Machinery
Market Cap
$2.16B
Avg Intrinsic
$2.83B
Intrinsic / Market
1.31
Margin of Safety
23.8%
WACC
7.7%
FY End
2026-02-28
EPV
$2.44B
Profit
$2.66B
FCFF
$3.39B
Listed DE, based TH · Basic Materials · Chemicals
Market Cap
$7.21B
Avg Intrinsic
$9.43B
Intrinsic / Market
1.31
Margin of Safety
23.6%
WACC
6.3%
FY End
2025-12-31
EPV
$9.43B book
Profit
$9.43B book
FCFF
$9.43B book
Listed DE, based CN · Industrials · Infrastructure Operations
Market Cap
$6.97B
Avg Intrinsic
$9.12B
Intrinsic / Market
1.31
Margin of Safety
23.6%
WACC
5.0%
FY End
2025-12-31
EPV
$9.81B
Profit
$9.39B
FCFF
$8.16B book
Listed US, based SG · Energy · Oil & Gas Midstream
Market Cap
$3.76B
Avg Intrinsic
$4.92B
Intrinsic / Market
1.31
Margin of Safety
23.6%
WACC
5.2%
FY End
2025-12-31
EPV
$8.04B
Profit
$2.83B
FCFF
$3.88B
Listed US, based US · Financial Services · Asset Management
Market Cap
$1.74B
Avg Intrinsic
$2.28B
Intrinsic / Market
1.31
Margin of Safety
23.5%
WACC
8.7%
FY End
2025-11-30
EPV
$2.16B book
Profit
$2.52B
FCFF
$2.16B book
Listed AU, based AU · Basic Materials · Other Industrial Metals & Mining
Market Cap
$34.98B
Avg Intrinsic
$45.74B
Intrinsic / Market
1.31
Margin of Safety
23.5%
WACC
7.8%
FY End
2026-06-30
EPV
$60.36B
Profit
$36.73B
FCFF
$40.12B
Listed JP, based JP · Industrials · Pollution & Treatment Controls
Market Cap
$1.23B
Avg Intrinsic
$1.60B
Intrinsic / Market
1.31
Margin of Safety
23.4%
WACC
4.3%
FY End
2026-03-31
EPV
$2.19B
Profit
$1.35B
FCFF
$1.27B book
Listed DE, based SG · Consumer Defensive · Packaged Foods
Market Cap
$4.39B
Avg Intrinsic
$5.73B
Intrinsic / Market
1.31
Margin of Safety
23.4%
WACC
4.7%
FY End
2025-12-31
EPV
$9.58B
Profit
$5.93B
FCFF
$1.67B book
Listed FR, based FR · Energy · Oil & Gas Equipment & Services
Market Cap
$5.46B
Avg Intrinsic
$7.12B
Intrinsic / Market
1.30
Margin of Safety
23.3%
WACC
6.5%
FY End
2025-12-31
EPV
$11.30B
Profit
$7.34B
FCFF
$2.71B book
Listed KR, based KR · Industrials · Integrated Freight & Logistics
Market Cap
$9.85B
Avg Intrinsic
$12.84B
Intrinsic / Market
1.30
Margin of Safety
23.3%
WACC
8.8%
FY End
2025-12-31
EPV
$13.30B
Profit
$13.59B
FCFF
$11.62B
Listed US, based US · Consumer Cyclical · Residential Construction
Market Cap
$5.42B
Avg Intrinsic
$7.07B
Intrinsic / Market
1.30
Margin of Safety
23.3%
WACC
10.3%
FY End
2025-12-31
EPV
$7.41B
Profit
$6.67B
FCFF
$7.13B
Listed US, based US · Financial Services · Mortgage Finance
Market Cap
$1.16B
Avg Intrinsic
$1.52B
Intrinsic / Market
1.30
Margin of Safety
23.3%
WACC
5.3%
FY End
2025-12-31
EPV
$2.29B
Profit
$751.11M
FCFF
$1.51B
Listed DE, based DK · Financial Services · Banks - Regional
Market Cap
$1.11B
Avg Intrinsic
$1.45B
Intrinsic / Market
1.30
Margin of Safety
23.3%
WACC
6.0%
FY End
2025-12-31
EPV
$2.03B
Profit
$1.52B
FCFF
$801.38M book
Listed DE, based SE · Real Estate · Real Estate Services
Market Cap
$2.02B
Avg Intrinsic
$2.63B
Intrinsic / Market
1.30
Margin of Safety
23.2%
WACC
5.1%
FY End
2025-12-31
EPV
$1.38B
Profit
$3.85B book
FCFF
$2.68B
Listed AU, based AU · Energy · Thermal Coal
Market Cap
$5.29B
Avg Intrinsic
$6.88B
Intrinsic / Market
1.30
Margin of Safety
23.1%
WACC
10.7%
FY End
2025-12-31
EPV
$10.90B
Profit
$3.67B
FCFF
$6.08B
Listed JP, based JP · Industrials · Tools & Accessories
Market Cap
$1.28B
Avg Intrinsic
$1.66B
Intrinsic / Market
1.30
Margin of Safety
23.0%
WACC
4.9%
FY End
2026-03-31
EPV
$872.08M
Profit
$1.95B book
FCFF
$2.17B
Listed US, based US · Consumer Cyclical · Auto & Truck Dealerships
Market Cap
$5.46B
Avg Intrinsic
$7.09B
Intrinsic / Market
1.30
Margin of Safety
23.0%
WACC
8.8%
FY End
2025-12-31
EPV
$13.48B
Profit
$7.79B
FCFF
$0 book
Listed KR, based KR · Communication Services · Electronic Gaming & Multimedia
Market Cap
$6.02B
Avg Intrinsic
$7.82B
Intrinsic / Market
1.30
Margin of Safety
23.0%
WACC
8.5%
FY End
2025-12-31
EPV
$9.49B
Profit
$6.80B
FCFF
$7.16B
Listed US, based US · Financial Services · Asset Management
Market Cap
$1.01B
Avg Intrinsic
$1.32B
Intrinsic / Market
1.30
Margin of Safety
22.9%
WACC
10.9%
FY End
2025-12-31
EPV
$928.12M book
Profit
$2.09B
FCFF
$928.12M book
Listed US, based IN · Financial Services · Banks - Regional
Market Cap
$126.18B
Avg Intrinsic
$163.67B
Intrinsic / Market
1.30
Margin of Safety
22.9%
WACC
5.8%
FY End
2026-03-31
EPV
$211.04B
Profit
$121.30B
FCFF
$158.68B
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 US, based US · Financial Services · Banks - Diversified
Market Cap
$242.92B
Avg Intrinsic
$314.33B
Intrinsic / Market
1.29
Margin of Safety
22.7%
WACC
7.2%
FY End
2025-12-31
EPV
$556.93B
Profit
$203.54B
FCFF
$182.51B book
Listed US, based US · Consumer Cyclical · Auto & Truck Dealerships
Market Cap
$2.00B
Avg Intrinsic
$2.59B
Intrinsic / Market
1.29
Margin of Safety
22.7%
WACC
5.0%
FY End
2025-12-31
EPV
$4.02B
Profit
$2.71B
FCFF
$1.03B book
Listed US, based US · Consumer Cyclical · Residential Construction
Market Cap
$3.12B
Avg Intrinsic
$4.04B
Intrinsic / Market
1.29
Margin of Safety
22.7%
WACC
11.2%
FY End
2025-12-31
EPV
$4.15B
Profit
$3.98B
FCFF
$3.98B
Listed HK, based CN · Technology · Electronic Components
Market Cap
$5.12B
Avg Intrinsic
$6.62B
Intrinsic / Market
1.29
Margin of Safety
22.6%
WACC
7.1%
FY End
2025-12-31
EPV
$6.52B
Profit
$4.77B
FCFF
$8.58B
| # | Company | Market Cap | Avg Intrinsic | Intrinsic / Market | Margin of Safety | WACC | EPV / Profit / FCFF | FY End |
|---|---|---|---|---|---|---|---|---|
| 1001 | GAB The Gabelli Equity Trust Inc.Listed US, based US · Financial Services · Asset Management | $1.76B | $2.40B | 1.36 | 26.7% | 9.0% | $1.99B book $3.23B $1.99B book | 2025-12-31 |
| 1002 | INDB Independent Bank Corp.Listed US, based US · Financial Services · Banks - Regional | $3.96B | $5.39B | 1.36 | 26.6% | 8.5% | $7.75B $2.81B $5.62B | 2025-12-31 |
| 1003 | PBH Prestige Consumer Healthcare Inc.Listed US, based US · Healthcare · Drug Manufacturers - Specialty & Generic | $2.35B | $3.20B | 1.36 | 26.6% | 4.2% | $3.90B $3.01B $2.69B | 2026-03-31 |
| 1004 | UAL United Airlines Holdings, Inc.Listed US, based US · Industrials · Airlines | $36.32B | $49.46B | 1.36 | 26.6% | 7.6% | $31.47B $81.56B $35.36B | 2025-12-31 |
| 1005 | TRI.PA Trigano S.A.Listed FR, based FR · Consumer Cyclical · Recreational Vehicles | $2.70B | $3.68B | 1.36 | 26.5% | 10.4% | $3.90B $3.70B $3.43B | 2025-08-31 |
| 1006 | VC Visteon CorporationListed US, based US · Consumer Cyclical · Auto Parts | $2.02B | $2.75B | 1.36 | 26.5% | 10.5% | $2.09B $3.84B $2.31B | 2025-12-31 |
| 1007 | T0J1.F MFE-Mediaforeurope N.V.Listed DE, based IT · Communication Services · Broadcasting | $2.28B | $3.09B | 1.36 | 26.4% | 5.2% | $3.22B $3.59B $2.46B | 2025-12-31 |
| 1008 | D8Q.F Bladex Inc.Listed DE · Financial Services · Banks - Regional | $2.05B | $2.79B | 1.36 | 26.4% | 5.7% | $3.70B $2.90B $1.76B book | 2025-12-31 |
| 1009 | 8344.T The Yamagata Bank, Ltd.Listed JP, based JP · Financial Services · Banks - Regional | $1.09B | $1.48B | 1.36 | 26.3% | 5.5% | $2.79B $690.60M $943.29M book | 2026-03-31 |
| 1010 | 9005.T Tokyu CorporationListed JP, based JP · Consumer Cyclical · Department Stores | $5.59B | $7.58B | 1.36 | 26.2% | 2.4% | $5.39B $9.38B $7.97B | 2026-03-31 |
| 1011 | TIMB TIM S.A.Listed US, based BR · Communication Services · Telecom Services | $8.30B | $11.25B | 1.36 | 26.2% | 7.1% | $13.17B $11.27B $9.31B | 2025-12-31 |
| 1012 | WBS Webster Financial CorporationListed US, based US · Financial Services · Banks - Regional | $12.83B | $17.36B | 1.35 | 26.1% | 8.9% | $22.45B $10.12B $19.50B | 2025-12-31 |
| 1013 | GDV The Gabelli Dividend & Income TrustListed US, based US · Financial Services · Asset Management | $2.48B | $3.35B | 1.35 | 26.1% | 10.5% | $2.90B book $4.26B $2.90B book | 2025-12-31 |
| 1014 | 9021.T West Japan Railway CompanyListed JP, based JP · Industrials · Railroads | $8.25B | $11.16B | 1.35 | 26.1% | 2.8% | $7.78B $13.66B $12.03B | 2026-03-31 |
| 1015 | CK8.F PT GoTo Gojek Tokopedia TbkListed DE, based ID · Technology · Software - Infrastructure | $1.20B | $1.62B | 1.35 | 25.9% | 6.8% | $1.62B book $1.62B book $1.62B book | 2025-12-31 |
| 1016 | CIB Grupo Cibest S.A.Listed US, based CO · Financial Services · Banks - Regional | $21.53B | $29.06B | 1.35 | 25.9% | 6.5% | $52.96B $22.75B $11.45B book | 2025-12-31 |
| 1017 | TDS Telephone and Data Systems, Inc.Listed US, based US · Communication Services · Telecom Services | $4.01B | $5.41B | 1.35 | 25.9% | 6.5% | $5.41B book $5.41B book $5.41B book | 2025-12-31 |
| 1018 | 5021.T Cosmo Energy Holdings Co., Ltd.Listed JP, based JP · Energy · Oil & Gas Integrated | $4.17B | $5.63B | 1.35 | 25.8% | 5.8% | $7.50B $4.78B $4.61B book | 2026-03-31 |
| 1019 | 9987.T Suzuken Co., Ltd.Listed JP, based JP · Healthcare · Medical Distribution | $2.16B | $2.91B | 1.35 | 25.8% | 5.9% | $3.32B $2.79B $2.61B book | 2026-03-31 |
| 1020 | 1788.HK Guotai Junan International Holdings LimitedListed HK, based HK · Financial Services · Capital Markets | $3.53B | $4.76B | 1.35 | 25.8% | 3.4% | $10.42B $1.79B $2.05B book | 2025-12-31 |
| 1021 | 2233.HK West China Cement LimitedListed HK, based CN · Basic Materials · Building Materials | $1.25B | $1.69B | 1.35 | 25.7% | 6.3% | $2.01B $992.99M $2.06B book | 2025-12-31 |
| 1022 | B7C0.F d'Amico International Shipping S.A.Listed DE, based LU · Industrials · Marine Shipping | $1.11B | $1.50B | 1.35 | 25.7% | 7.7% | $1.65B $1.71B $1.13B | 2025-12-31 |
| 1023 | 3G3B.F Gruma, S.A.B. de C.V.Listed DE, based MX · Consumer Defensive · Packaged Foods | $4.29B | $5.77B | 1.35 | 25.7% | 7.2% | $5.65B $6.34B $5.33B | 2025-12-31 |
| 1024 | 4061.T Denka Company LimitedListed JP, based JP · Basic Materials · Chemicals | $1.73B | $2.33B | 1.34 | 25.6% | 3.5% | $3.04B $1.82B $2.12B book | 2026-03-31 |
| 1025 | 28B.F Brederode SAListed DE, based LU · Financial Services · Asset Management | $3.19B | $4.29B | 1.34 | 25.5% | 7.8% | $4.97B book $2.92B $4.97B book | 2025-12-31 |
| 1026 | EPC Edgewell Personal Care CompanyListed US, based US · Consumer Defensive · Household & Personal Products | $1.33B | $1.79B | 1.34 | 25.4% | 5.5% | $2.25B $1.50B $1.62B | 2025-09-30 |
| 1027 | FFBC First Financial Bancorp.Listed US, based US · Financial Services · Banks - Regional | $3.42B | $4.58B | 1.34 | 25.4% | 8.8% | $5.97B $2.80B $4.98B | 2025-12-31 |
| 1028 | OVV Ovintiv Inc.Listed US, based US · Energy · Oil & Gas E&P | $16.61B | $22.26B | 1.34 | 25.4% | 7.2% | $20.73B $30.15B $15.89B | 2025-12-31 |
| 1029 | MMB.PA Lagardere SAListed FR, based FR · Consumer Cyclical · Specialty Retail | $2.93B | $3.93B | 1.34 | 25.3% | 5.5% | $6.03B $3.49B $2.27B | 2025-12-31 |
| 1030 | 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 |
| 1031 | SIX2.DE Sixt SEListed DE, based DE · Industrials · Rental & Leasing Services | $3.76B | $5.04B | 1.34 | 25.3% | 6.0% | $7.86B $4.83B $2.42B book | 2025-12-31 |
| 1032 | Z4Q.F Kongsberg Maritime ASAListed DE, based NO · Industrials · Aerospace & Defense | $5.53B | $7.40B | 1.34 | 25.2% | 10.5% | $2.38B $18.35B $1.46B | 2025-12-31 |
| 1033 | 1893.T Penta-Ocean Construction Co., Ltd.Listed JP, based JP · Industrials · Engineering & Construction | $2.48B | $3.31B | 1.34 | 25.2% | 3.7% | $5.35B $3.33B $1.25B book | 2026-03-31 |
| 1034 | 011200.KS HMM Co.,LtdListed KR, based KR · Industrials · Marine Shipping | $15.95B | $21.32B | 1.34 | 25.2% | 7.7% | $28.65B $16.65B $18.65B book | 2025-12-31 |
| 1035 | 8370.T The Kiyo Bank, Ltd.Listed JP, based JP · Financial Services · Banks - Regional | $2.13B | $2.85B | 1.34 | 25.2% | 5.2% | $5.21B $1.78B $1.56B book | 2026-03-31 |
| 1036 | 8698.T Monex Group, Inc.Listed JP, based JP · Financial Services · Capital Markets | $1.09B | $1.46B | 1.34 | 25.2% | 5.3% | $2.39B $813.93M book $1.18B | 2026-03-31 |
| 1037 | 7296.T F.C.C. Co., Ltd.Listed JP, based JP · Consumer Cyclical · Auto Parts | $1.21B | $1.61B | 1.34 | 25.1% | 7.3% | $1.56B $1.56B $1.70B | 2026-03-31 |
| 1038 | BJ7.F Banco di Desio e della Brianza S.p.A.Listed DE, based IT · Financial Services · Banks - Regional | $2.27B | $3.03B | 1.34 | 25.1% | 5.1% | $5.40B $1.99B $1.71B book | 2025-12-31 |
| 1039 | 009830.KS Hanwha Solutions CorporationListed KR, based KR · Technology · Solar | $6.06B | $8.09B | 1.34 | 25.1% | 6.8% | $8.09B book $8.09B book $8.09B book | 2025-12-31 |
| 1040 | SGKN.SW St. Galler Kantonalbank AGListed CH, based CH · Financial Services · Banks - Regional | $5.16B | $6.88B | 1.33 | 25.1% | 4.2% | $11.08B $5.70B $3.86B book | 2025-12-31 |
| 1041 | 6936.HK S.F. Holding Co., Ltd.Listed HK, based CN · Industrials · Integrated Freight & Logistics | $18.60B | $24.81B | 1.33 | 25.0% | 5.3% | $29.06B $23.09B $22.27B | 2025-12-31 |
| 1042 | IVSD.F Investor AB (publ)Listed DE, based SE · Financial Services · Asset Management | $123.24B | $164.27B | 1.33 | 25.0% | 8.7% | $111.98B book $268.84B $111.98B book | 2025-12-31 |
| 1043 | HSZ.F PT Hanjaya Mandala Sampoerna TbkListed DE, based ID · Consumer Defensive · Tobacco | $3.40B | $4.53B | 1.33 | 24.9% | 7.7% | $5.20B $4.02B $4.38B | 2025-12-31 |
| 1044 | 8522.T The Bank of Nagoya, Ltd.Listed JP, based JP · Financial Services · Banks - Regional | $2.24B | $2.98B | 1.33 | 24.9% | 4.7% | $4.79B $2.18B $1.97B book | 2026-03-31 |
| 1045 | B4M1.F SpareBank 1 Sør-Norge ASAListed DE, based NO · Financial Services · Banks - Regional | $8.40B | $11.18B | 1.33 | 24.9% | 5.0% | $18.84B $9.29B $5.40B book | 2025-12-31 |
| 1046 | O6O.F Solstad Maritime ASAListed DE, based NO · Industrials · Marine Shipping | $1.38B | $1.84B | 1.33 | 24.8% | 9.6% | $819.68M $3.64B $1.05B | 2025-12-31 |
| 1047 | HWC Hancock Whitney CorporationListed US, based US · Financial Services · Banks - Regional | $5.92B | $7.88B | 1.33 | 24.8% | 8.9% | $10.16B $4.87B $8.60B | 2025-12-31 |
| 1048 | 8282.T K's Holdings CorporationListed JP, based JP · Consumer Cyclical · Specialty Retail | $1.66B | $2.20B | 1.33 | 24.7% | 4.3% | $2.45B $2.15B $2.00B | 2026-03-31 |
| 1049 | CNS.F China Steel CorporationListed DE, based TW · Basic Materials · Steel | $7.93B | $10.53B | 1.33 | 24.7% | 4.3% | $10.53B book $10.53B book $10.53B book | 2025-12-31 |
| 1050 | EBO.AX EBOS Group LimitedListed AU, based AU · Healthcare · Medical Distribution | $2.46B | $3.26B | 1.33 | 24.6% | 4.9% | $4.35B $3.16B $2.27B book | 2026-06-30 |
| 1051 | 1719.T Hazama Ando CorporationListed JP, based JP · Industrials · Engineering & Construction | $1.76B | $2.33B | 1.33 | 24.6% | 4.5% | $3.15B $2.54B $1.31B book | 2026-03-31 |
| 1052 | 3167.T TOKAI Holdings CorporationListed JP, based JP · Industrials · Conglomerates | $1.01B | $1.33B | 1.33 | 24.6% | 3.5% | $1.52B $1.33B $1.15B | 2026-03-31 |
| 1053 | TOWN TowneBankListed US, based US · Financial Services · Banks - Regional | $3.53B | $4.67B | 1.33 | 24.6% | 8.3% | $6.58B $2.63B $4.81B | 2025-12-31 |
| 1054 | 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 |
| 1055 | 7337.T Hirogin Holdings, Inc.Listed JP, based JP · Financial Services · Banks - Regional | $4.44B | $5.88B | 1.32 | 24.5% | 4.7% | $9.88B $4.21B $3.56B book | 2026-03-31 |
| 1056 | EAO.F Credito Emiliano S.p.A.Listed DE, based IT · Financial Services · Banks - Regional | $7.40B | $9.79B | 1.32 | 24.4% | 6.3% | $14.86B $9.11B $5.40B book | 2025-12-31 |
| 1057 | IZ6.F AVI LimitedListed DE, based ZA · Consumer Defensive · Packaged Foods | $1.64B | $2.16B | 1.32 | 24.4% | 5.8% | $2.49B $1.91B $2.09B | 2026-06-30 |
| 1058 | CBC Central Bancompany, Inc.Listed US, based US · Financial Services · Banks - Regional | $7.56B | $9.99B | 1.32 | 24.3% | 4.9% | $13.97B $7.14B $8.86B | 2025-12-31 |
| 1059 | Z85.F Austevoll Seafood ASAListed DE, based NO · Consumer Defensive · Farm Products | $1.78B | $2.34B | 1.32 | 24.2% | 6.5% | $3.18B $1.24B $2.62B book | 2025-12-31 |
| 1060 | 0728.HK China Telecom Corporation LimitedListed HK, based CN · Communication Services · Telecom Services | $51.96B | $68.55B | 1.32 | 24.2% | 7.2% | $69.46B $64.71B $71.48B | 2025-12-31 |
| 1061 | GRU1.F Geely Automobile Holdings Ltd.RListed DE, based HK · Consumer Cyclical · Auto Manufacturers | $19.65B | $25.91B | 1.32 | 24.2% | 5.6% | $28.13B $32.12B $17.47B | 2025-12-31 |
| 1062 | 2502.T Asahi Group Holdings, Ltd.Listed JP, based JP · Consumer Defensive · Beverages - Brewers | $14.53B | $19.16B | 1.32 | 24.1% | 3.7% | $20.69B $17.04B $19.74B book | 2025-12-31 |
| 1063 | 0322.HK Tingyi (Cayman Islands) Holding Corp.Listed HK, based CN · Consumer Defensive · Packaged Foods | $8.29B | $10.93B | 1.32 | 24.1% | 4.2% | $15.37B $8.46B $8.95B | 2025-12-31 |
| 1064 | 8377.T Hokuhoku Financial Group, Inc.Listed JP, based JP · Financial Services · Banks - Regional | $6.61B | $8.70B | 1.32 | 24.1% | 4.8% | $15.73B $5.79B $4.59B book | 2026-03-31 |
| 1065 | KBH KB HomeListed US, based US · Consumer Cyclical · Residential Construction | $2.81B | $3.70B | 1.32 | 24.1% | 9.0% | $4.42B $3.56B $3.12B | 2025-11-30 |
| 1066 | 1972.HK Swire Properties LimitedListed HK, based HK · Real Estate · Real Estate Services | $17.66B | $23.26B | 1.32 | 24.1% | 7.4% | $68.26M $34.85B book $34.85B book | 2025-12-31 |
| 1067 | HBMNE.SW HBM Healthcare Investments AGListed CH, based CH · Financial Services · Asset Management | $1.90B | $2.50B | 1.32 | 24.0% | 8.6% | $2.50B book $2.50B book $2.50B book | 2026-03-31 |
| 1068 | 3076.T Ai Holdings CorporationListed JP, based JP · Industrials · Conglomerates | $1.01B | $1.33B | 1.32 | 24.0% | 6.3% | $1.36B $1.59B $1.03B | 2025-06-30 |
| 1069 | 7864.T Fuji Seal International, Inc.Listed JP, based JP · Consumer Cyclical · Packaging & Containers | $1.11B | $1.46B | 1.31 | 23.9% | 6.8% | $1.25B $1.56B $1.59B | 2026-03-31 |
| 1070 | 2121.T MIXI, Inc.Listed JP, based JP · Communication Services · Electronic Gaming & Multimedia | $1.53B | $2.00B | 1.31 | 23.9% | 5.7% | $2.35B $1.45B $2.22B | 2026-03-31 |
| 1071 | FBP First BanCorp.Listed US, based US · Financial Services · Banks - Regional | $4.13B | $5.42B | 1.31 | 23.9% | 10.2% | $7.06B $3.25B $5.96B | 2025-12-31 |
| 1072 | EN.PA Bouygues SAListed FR, based FR · Industrials · Engineering & Construction | $17.48B | $22.97B | 1.31 | 23.9% | 5.4% | $29.90B $18.91B $20.10B | 2025-12-31 |
| 1073 | ARX.TO ARC Resources Ltd.Listed CA, based CA · Energy · Oil & Gas E&P | $13.75B | $18.05B | 1.31 | 23.8% | 4.9% | $24.92B $14.29B $14.94B | 2025-12-31 |
| 1074 | KEM.F Kemira OyjListed DE, based FI · Basic Materials · Chemicals | $2.52B | $3.30B | 1.31 | 23.8% | 6.0% | $3.91B $3.14B $2.86B | 2025-12-31 |
| 1075 | 8570.T AEON Financial Service Co., Ltd.Listed JP, based JP · Financial Services · Credit Services | $2.01B | $2.64B | 1.31 | 23.8% | 4.4% | $354.55M $3.55B $4.02B book | 2026-02-28 |
| 1076 | 6432.T Takeuchi Mfg. Co., Ltd.Listed JP, based JP · Industrials · Farm & Heavy Construction Machinery | $2.16B | $2.83B | 1.31 | 23.8% | 7.7% | $2.44B $2.66B $3.39B | 2026-02-28 |
| 1077 | GCB.F PTT Global Chemical Public Company LimitedListed DE, based TH · Basic Materials · Chemicals | $7.21B | $9.43B | 1.31 | 23.6% | 6.3% | $9.43B book $9.43B book $9.43B book | 2025-12-31 |
| 1078 | JE2.F Jiangsu Expressway Company LimitedListed DE, based CN · Industrials · Infrastructure Operations | $6.97B | $9.12B | 1.31 | 23.6% | 5.0% | $9.81B $9.39B $8.16B book | 2025-12-31 |
| 1079 | BWLP BW LPG LimitedListed US, based SG · Energy · Oil & Gas Midstream | $3.76B | $4.92B | 1.31 | 23.6% | 5.2% | $8.04B $2.83B $3.88B | 2025-12-31 |
| 1080 | STEW SRH Total Return Fund, Inc.Listed US, based US · Financial Services · Asset Management | $1.74B | $2.28B | 1.31 | 23.5% | 8.7% | $2.16B book $2.52B $2.16B book | 2025-11-30 |
| 1081 | FMG.AX Fortescue LtdListed AU, based AU · Basic Materials · Other Industrial Metals & Mining | $34.98B | $45.74B | 1.31 | 23.5% | 7.8% | $60.36B $36.73B $40.12B | 2026-06-30 |
| 1082 | 7004.T Kanadevia CorporationListed JP, based JP · Industrials · Pollution & Treatment Controls | $1.23B | $1.60B | 1.31 | 23.4% | 4.3% | $2.19B $1.35B $1.27B book | 2026-03-31 |
| 1083 | 5F1.F First Resources LimitedListed DE, based SG · Consumer Defensive · Packaged Foods | $4.39B | $5.73B | 1.31 | 23.4% | 4.7% | $9.58B $5.93B $1.67B book | 2025-12-31 |
| 1084 | TE.PA Technip Energies N.V.Listed FR, based FR · Energy · Oil & Gas Equipment & Services | $5.46B | $7.12B | 1.30 | 23.3% | 6.5% | $11.30B $7.34B $2.71B book | 2025-12-31 |
| 1085 | 086280.KS Hyundai Glovis Co., Ltd.Listed KR, based KR · Industrials · Integrated Freight & Logistics | $9.85B | $12.84B | 1.30 | 23.3% | 8.8% | $13.30B $13.59B $11.62B | 2025-12-31 |
| 1086 | TMHC Taylor Morrison Home CorporationListed US, based US · Consumer Cyclical · Residential Construction | $5.42B | $7.07B | 1.30 | 23.3% | 10.3% | $7.41B $6.67B $7.13B | 2025-12-31 |
| 1087 | WD Walker & Dunlop, Inc.Listed US, based US · Financial Services · Mortgage Finance | $1.16B | $1.52B | 1.30 | 23.3% | 5.3% | $2.29B $751.11M $1.51B | 2025-12-31 |
| 1088 | 4AC.F SJF Bank A/SListed DE, based DK · Financial Services · Banks - Regional | $1.11B | $1.45B | 1.30 | 23.3% | 6.0% | $2.03B $1.52B $801.38M book | 2025-12-31 |
| 1089 | WILC.F Fabege AB (publ)Listed DE, based SE · Real Estate · Real Estate Services | $2.02B | $2.63B | 1.30 | 23.2% | 5.1% | $1.38B $3.85B book $2.68B | 2025-12-31 |
| 1090 | YAL.AX Yancoal Australia LtdListed AU, based AU · Energy · Thermal Coal | $5.29B | $6.88B | 1.30 | 23.1% | 10.7% | $10.90B $3.67B $6.08B | 2025-12-31 |
| 1091 | 6472.T NTN CorporationListed JP, based JP · Industrials · Tools & Accessories | $1.28B | $1.66B | 1.30 | 23.0% | 4.9% | $872.08M $1.95B book $2.17B | 2026-03-31 |
| 1092 | AN AutoNation, Inc.Listed US, based US · Consumer Cyclical · Auto & Truck Dealerships | $5.46B | $7.09B | 1.30 | 23.0% | 8.8% | $13.48B $7.79B $0 book | 2025-12-31 |
| 1093 | 259960.KS KRAFTON, Inc.Listed KR, based KR · Communication Services · Electronic Gaming & Multimedia | $6.02B | $7.82B | 1.30 | 23.0% | 8.5% | $9.49B $6.80B $7.16B | 2025-12-31 |
| 1094 | CII BlackRock Enhanced Large Cap Core Fund, Inc.Listed US, based US · Financial Services · Asset Management | $1.01B | $1.32B | 1.30 | 22.9% | 10.9% | $928.12M book $2.09B $928.12M book | 2025-12-31 |
| 1095 | HDB HDFC Bank LimitedListed US, based IN · Financial Services · Banks - Regional | $126.18B | $163.67B | 1.30 | 22.9% | 5.8% | $211.04B $121.30B $158.68B | 2026-03-31 |
| 1096 | 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 |
| 1097 | WFC Wells Fargo & CompanyListed US, based US · Financial Services · Banks - Diversified | $242.92B | $314.33B | 1.29 | 22.7% | 7.2% | $556.93B $203.54B $182.51B book | 2025-12-31 |
| 1098 | SAH Sonic Automotive, Inc.Listed US, based US · Consumer Cyclical · Auto & Truck Dealerships | $2.00B | $2.59B | 1.29 | 22.7% | 5.0% | $4.02B $2.71B $1.03B book | 2025-12-31 |
| 1099 | MHO M/I Homes, Inc.Listed US, based US · Consumer Cyclical · Residential Construction | $3.12B | $4.04B | 1.29 | 22.7% | 11.2% | $4.15B $3.98B $3.98B | 2025-12-31 |
| 1100 | 1688.HK Lingyi iTech (Guangdong) CompanyListed HK, based CN · Technology · Electronic Components | $5.12B | $6.62B | 1.29 | 22.6% | 7.1% | $6.52B $4.77B $8.58B | 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