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 JP, based JP · Industrials · Conglomerates
Market Cap
$2.35B
Avg Intrinsic
$2.89B
Intrinsic / Market
1.23
Margin of Safety
18.5%
WACC
5.4%
FY End
2026-03-31
EPV
$3.21B
Profit
$2.95B
FCFF
$2.50B
Listed JP, based JP · Financial Services · Credit Services
Market Cap
$2.51B
Avg Intrinsic
$3.08B
Intrinsic / Market
1.23
Margin of Safety
18.5%
WACC
5.3%
FY End
2026-03-31
EPV
$3.59B
Profit
$3.12B
FCFF
$2.54B
Listed NL, based NL · Financial Services · Banks - Diversified
Market Cap
$98.12B
Avg Intrinsic
$120.23B
Intrinsic / Market
1.23
Margin of Safety
18.4%
WACC
5.9%
FY End
2025-12-31
EPV
$231.25B
Profit
$70.70B
FCFF
$58.75B book
Listed US, based GR · Industrials · Marine Shipping
Market Cap
$2.56B
Avg Intrinsic
$3.13B
Intrinsic / Market
1.23
Margin of Safety
18.4%
WACC
8.7%
FY End
2025-12-31
EPV
$2.70B
Profit
$3.10B
FCFF
$3.60B book
Listed JP, based JP · Financial Services · Banks - Regional
Market Cap
$1.76B
Avg Intrinsic
$2.15B
Intrinsic / Market
1.23
Margin of Safety
18.4%
WACC
5.4%
FY End
2026-03-31
EPV
$3.87B
Profit
$1.22B
FCFF
$1.36B book
Listed DE, based AT · Financial Services · Banks - Regional
Market Cap
$2.94B
Avg Intrinsic
$3.60B
Intrinsic / Market
1.22
Margin of Safety
18.3%
WACC
6.1%
FY End
2025-12-31
EPV
$4.29B
Profit
$3.35B
FCFF
$3.16B book
Listed CA, based CA · Financial Services · Asset Management
Market Cap
$2.41B
Avg Intrinsic
$2.95B
Intrinsic / Market
1.22
Margin of Safety
18.3%
WACC
8.6%
FY End
2025-12-31
EPV
$2.95B book
Profit
$2.95B book
FCFF
$2.95B book
Listed JP, based JP · Consumer Cyclical · Apparel Manufacturing
Market Cap
$1.82B
Avg Intrinsic
$2.22B
Intrinsic / Market
1.22
Margin of Safety
18.2%
WACC
7.3%
FY End
2026-03-31
EPV
$2.08B
Profit
$2.84B
FCFF
$1.75B
Listed US, based US · Financial Services · Banks - Regional
Market Cap
$8.04B
Avg Intrinsic
$9.83B
Intrinsic / Market
1.22
Margin of Safety
18.2%
WACC
7.3%
FY End
2025-12-31
EPV
$12.04B
Profit
$7.05B
FCFF
$10.39B
Listed US, based US · Financial Services · Banks - Regional
Market Cap
$3.96B
Avg Intrinsic
$4.85B
Intrinsic / Market
1.22
Margin of Safety
18.2%
WACC
9.1%
FY End
2025-12-31
EPV
$6.02B
Profit
$3.10B
FCFF
$5.42B
Listed HK, based CN · Industrials · Aerospace & Defense
Market Cap
$2.35B
Avg Intrinsic
$2.87B
Intrinsic / Market
1.22
Margin of Safety
18.2%
WACC
10.5%
FY End
2025-12-31
EPV
$3.53B book
Profit
$1.54B
FCFF
$3.53B book
Listed DE, based CN · Consumer Defensive · Household & Personal Products
Market Cap
$2.87B
Avg Intrinsic
$3.50B
Intrinsic / Market
1.22
Margin of Safety
18.1%
WACC
5.0%
FY End
2025-12-31
EPV
$6.62B
Profit
$2.17B
FCFF
$1.72B
Listed DE, based HU · Communication Services · Telecom Services
Market Cap
$6.44B
Avg Intrinsic
$7.85B
Intrinsic / Market
1.22
Margin of Safety
18.0%
WACC
7.6%
FY End
2025-12-31
EPV
$8.26B
Profit
$8.94B
FCFF
$6.34B
Listed GB
Market Cap
$1.93B
Avg Intrinsic
$2.35B
Intrinsic / Market
1.22
Margin of Safety
17.9%
WACC
10.5%
FY End
2026-06-30
EPV
$2.35B book
Profit
$2.35B book
FCFF
$2.35B book
Listed JP, based JP · Consumer Cyclical · Auto Parts
Market Cap
$2.71B
Avg Intrinsic
$3.30B
Intrinsic / Market
1.22
Margin of Safety
17.9%
WACC
6.9%
FY End
2026-03-31
EPV
$3.72B
Profit
$2.57B
FCFF
$3.61B
Listed CH, based CH · Consumer Defensive · Packaged Foods
Market Cap
$1.27B
Avg Intrinsic
$1.54B
Intrinsic / Market
1.22
Margin of Safety
17.8%
WACC
5.9%
FY End
2025-12-31
EPV
$1.19B
Profit
$2.39B
FCFF
$1.05B
Listed HK, based HK · Energy · Oil & Gas Midstream
Market Cap
$1.17B
Avg Intrinsic
$1.42B
Intrinsic / Market
1.22
Margin of Safety
17.8%
WACC
6.5%
FY End
2025-12-31
EPV
$746.58M
Profit
$2.14B
FCFF
$1.38B
Listed US, based TR · Communication Services · Telecom Services
Market Cap
$5.08B
Avg Intrinsic
$6.18B
Intrinsic / Market
1.22
Margin of Safety
17.8%
WACC
7.9%
FY End
2024-12-31
EPV
$4.79B
Profit
$7.81B
FCFF
$5.94B
Listed FR, based FR · Consumer Cyclical · Packaging & Containers
Market Cap
$2.59B
Avg Intrinsic
$3.15B
Intrinsic / Market
1.22
Margin of Safety
17.7%
WACC
6.1%
FY End
2025-12-31
EPV
$4.97B
Profit
$2.42B
FCFF
$2.06B
Listed US, based US · Consumer Cyclical · Residential Construction
Market Cap
$4.15B
Avg Intrinsic
$5.04B
Intrinsic / Market
1.22
Margin of Safety
17.7%
WACC
9.8%
FY End
2025-12-31
EPV
$5.77B
Profit
$4.30B
FCFF
$5.06B book
Listed JP, based JP · Healthcare · Pharmaceutical Retailers
Market Cap
$2.64B
Avg Intrinsic
$3.20B
Intrinsic / Market
1.21
Margin of Safety
17.6%
WACC
4.6%
FY End
2026-03-31
EPV
$4.45B
Profit
$3.37B
FCFF
$1.79B book
Listed DE, based JP · Financial Services · Banks - Regional
Market Cap
$8.13B
Avg Intrinsic
$9.87B
Intrinsic / Market
1.21
Margin of Safety
17.6%
WACC
6.0%
FY End
2026-03-31
EPV
$15.02B
Profit
$6.87B
FCFF
$7.72B book
Listed DE, based TR · Industrials · Engineering & Construction
Market Cap
$8.57B
Avg Intrinsic
$10.40B
Intrinsic / Market
1.21
Margin of Safety
17.6%
WACC
6.7%
FY End
2025-12-31
EPV
$11.96B
Profit
$8.62B
FCFF
$10.63B
Listed DE, based SE · Consumer Defensive · Packaged Foods
Market Cap
$4.71B
Avg Intrinsic
$5.71B
Intrinsic / Market
1.21
Margin of Safety
17.6%
WACC
6.6%
FY End
2025-12-31
EPV
$5.24B
Profit
$6.33B
FCFF
$5.56B
Listed CA, based CA · Technology · Software - Application
Market Cap
$5.50B
Avg Intrinsic
$6.67B
Intrinsic / Market
1.21
Margin of Safety
17.5%
WACC
7.4%
FY End
2026-06-30
EPV
$6.73B
Profit
$5.58B
FCFF
$7.69B
Listed GB, based GB · Financial Services · Asset Management
Market Cap
$1.89B
Avg Intrinsic
$2.29B
Intrinsic / Market
1.21
Margin of Safety
17.5%
WACC
7.8%
FY End
2025-10-31
EPV
$1.87B book
Profit
$3.12B
FCFF
$1.87B book
Listed US, based BR · Technology · Software - Infrastructure
Market Cap
$3.11B
Avg Intrinsic
$3.77B
Intrinsic / Market
1.21
Margin of Safety
17.5%
WACC
8.9%
FY End
2025-12-31
EPV
$4.92B
Profit
$3.50B
FCFF
$2.90B book
Listed US, based US · Financial Services · Banks - Regional
Market Cap
$1.50B
Avg Intrinsic
$1.82B
Intrinsic / Market
1.21
Margin of Safety
17.5%
WACC
10.2%
FY End
2025-12-31
EPV
$2.29B
Profit
$1.22B
FCFF
$1.96B
Listed DE, based DK · Financial Services · Banks - Regional
Market Cap
$43.84B
Avg Intrinsic
$53.15B
Intrinsic / Market
1.21
Margin of Safety
17.5%
WACC
4.8%
FY End
2025-12-31
EPV
$89.95B
Profit
$43.92B
FCFF
$25.56B book
Listed GB, based GB · Consumer Cyclical · Residential Construction
Market Cap
$3.95B
Avg Intrinsic
$4.79B
Intrinsic / Market
1.21
Margin of Safety
17.5%
WACC
10.0%
FY End
2026-04-30
EPV
$5.37B
Profit
$4.00B
FCFF
$5.00B
Listed US, based US · Energy · Oil & Gas E&P
Market Cap
$10.47B
Avg Intrinsic
$12.69B
Intrinsic / Market
1.21
Margin of Safety
17.5%
WACC
5.0%
FY End
2025-12-31
EPV
$20.92B
Profit
$8.52B
FCFF
$8.63B
Listed DE, based GR · Financial Services · Banks - Diversified
Market Cap
$11.23B
Avg Intrinsic
$13.60B
Intrinsic / Market
1.21
Margin of Safety
17.4%
WACC
7.9%
FY End
2025-12-31
EPV
$17.90B
Profit
$12.55B
FCFF
$10.35B book
Listed DE, based MX · Consumer Defensive · Discount Stores
Market Cap
$44.80B
Avg Intrinsic
$54.21B
Intrinsic / Market
1.21
Margin of Safety
17.4%
WACC
4.9%
FY End
2025-12-31
EPV
$73.30B
Profit
$44.60B
FCFF
$44.72B
Listed US, based US · Real Estate · Real Estate - Development
Market Cap
$1.34B
Avg Intrinsic
$1.62B
Intrinsic / Market
1.21
Margin of Safety
17.3%
WACC
9.6%
FY End
2025-09-30
EPV
$1.50B
Profit
$1.50B
FCFF
$1.86B book
Listed DE, based SE · Financial Services · Asset Management
Market Cap
$2.17B
Avg Intrinsic
$2.62B
Intrinsic / Market
1.21
Margin of Safety
17.2%
WACC
12.2%
FY End
2025-12-31
EPV
$2.62B book
Profit
$2.62B book
FCFF
$2.62B book
Listed KR, based KR · Industrials · Security & Protection Services
Market Cap
$2.10B
Avg Intrinsic
$2.53B
Intrinsic / Market
1.21
Margin of Safety
17.2%
WACC
5.3%
FY End
2025-12-31
EPV
$3.04B
Profit
$2.19B
FCFF
$2.36B
Listed JP, based JP · Basic Materials · Specialty Chemicals
Market Cap
$2.27B
Avg Intrinsic
$2.74B
Intrinsic / Market
1.21
Margin of Safety
17.2%
WACC
4.5%
FY End
2026-03-31
EPV
$3.91B
Profit
$2.00B
FCFF
$2.32B book
Listed GB, based GB · Healthcare · Drug Manufacturers - Specialty & Generic
Market Cap
$4.43B
Avg Intrinsic
$5.35B
Intrinsic / Market
1.21
Margin of Safety
17.2%
WACC
7.0%
FY End
2025-12-31
EPV
$5.65B
Profit
$5.27B
FCFF
$5.13B
Listed JP, based JP · Healthcare · Drug Manufacturers - Specialty & Generic
Market Cap
$1.16B
Avg Intrinsic
$1.40B
Intrinsic / Market
1.21
Margin of Safety
17.2%
WACC
3.5%
FY End
2026-03-31
EPV
$1.78B
Profit
$1.30B
FCFF
$1.12B book
Listed DE, based IT · Utilities · Utilities - Diversified
Market Cap
$7.87B
Avg Intrinsic
$9.49B
Intrinsic / Market
1.21
Margin of Safety
17.1%
WACC
5.5%
FY End
2025-12-31
EPV
$6.48B
Profit
$14.55B
FCFF
$7.45B book
Listed US, based US · Energy · Thermal Coal
Market Cap
$2.74B
Avg Intrinsic
$3.30B
Intrinsic / Market
1.21
Margin of Safety
17.1%
WACC
6.5%
FY End
2025-12-31
EPV
$3.30B book
Profit
$3.30B book
FCFF
$3.30B book
Listed KR, based KR · Industrials · Airlines
Market Cap
$8.41B
Avg Intrinsic
$10.14B
Intrinsic / Market
1.21
Margin of Safety
17.1%
WACC
5.1%
FY End
2025-12-31
EPV
$17.56B
Profit
$5.88B
FCFF
$6.99B book
Listed US, based US · Financial Services · Banks - Regional
Market Cap
$1.46B
Avg Intrinsic
$1.76B
Intrinsic / Market
1.20
Margin of Safety
16.9%
WACC
8.8%
FY End
2025-12-31
EPV
$2.28B
Profit
$1.22B
FCFF
$1.78B
Listed DE, based DK · Healthcare · Biotechnology
Market Cap
$2.29B
Avg Intrinsic
$2.75B
Intrinsic / Market
1.20
Margin of Safety
16.7%
WACC
8.1%
FY End
2025-12-31
EPV
$2.75B book
Profit
$2.75B book
FCFF
$2.75B book
Listed JP, based JP · Basic Materials · Building Materials
Market Cap
$2.82B
Avg Intrinsic
$3.39B
Intrinsic / Market
1.20
Margin of Safety
16.6%
WACC
4.9%
FY End
2026-03-31
EPV
$2.73B
Profit
$3.45B
FCFF
$3.98B
Listed JP, based JP · Technology · Electronics & Computer Distribution
Market Cap
$1.97B
Avg Intrinsic
$2.36B
Intrinsic / Market
1.20
Margin of Safety
16.6%
WACC
6.4%
FY End
2026-03-31
EPV
$3.22B
Profit
$2.80B
FCFF
$1.06B book
Listed JP, based JP · Consumer Defensive · Packaged Foods
Market Cap
$1.49B
Avg Intrinsic
$1.79B
Intrinsic / Market
1.20
Margin of Safety
16.5%
WACC
4.6%
FY End
2025-12-31
EPV
$2.20B
Profit
$1.83B
FCFF
$1.35B book
Listed US, based US · Financial Services · Banks - Regional
Market Cap
$1.09B
Avg Intrinsic
$1.30B
Intrinsic / Market
1.20
Margin of Safety
16.4%
WACC
7.4%
FY End
2025-12-31
EPV
$1.82B
Profit
$934.67M
FCFF
$1.16B
Listed JP, based JP · Consumer Cyclical · Specialty Retail
Market Cap
$1.78B
Avg Intrinsic
$2.13B
Intrinsic / Market
1.20
Margin of Safety
16.4%
WACC
3.5%
FY End
2025-08-31
EPV
$2.69B
Profit
$2.28B
FCFF
$1.42B book
Listed GB
Market Cap
$1.17B
Avg Intrinsic
$1.40B
Intrinsic / Market
1.20
Margin of Safety
16.4%
WACC
9.7%
FY End
2026-03-31
EPV
$1.40B book
Profit
$1.40B book
FCFF
$1.40B book
Listed DE, based DE · Healthcare · Medical Instruments & Supplies
Market Cap
$3.72B
Avg Intrinsic
$4.45B
Intrinsic / Market
1.20
Margin of Safety
16.4%
WACC
7.1%
FY End
2025-12-31
EPV
$5.13B
Profit
$5.66B
FCFF
$2.58B
Listed US, based US · Financial Services · Banks - Regional
Market Cap
$6.03B
Avg Intrinsic
$7.21B
Intrinsic / Market
1.20
Margin of Safety
16.3%
WACC
8.3%
FY End
2025-12-31
EPV
$8.71B
Profit
$5.57B
FCFF
$7.34B
Listed AU, based US · Financial Services · Asset Management
Profit is over 3× the larger of EPV and FCFFMarket Cap
$2.09B
Avg Intrinsic
$2.50B
Intrinsic / Market
1.19
Margin of Safety
16.3%
WACC
8.5%
FY End
2025-12-31
EPV
$443.55M book
Profit
$6.61B
FCFF
$443.55M book
Listed DE, based ES · Utilities · Utilities - Regulated Gas
Market Cap
$30.29B
Avg Intrinsic
$36.14B
Intrinsic / Market
1.19
Margin of Safety
16.2%
WACC
7.2%
FY End
2025-12-31
EPV
$45.42B
Profit
$23.98B
FCFF
$39.01B
Listed JP, based JP · Financial Services · Banks - Regional
Market Cap
$2.29B
Avg Intrinsic
$2.73B
Intrinsic / Market
1.19
Margin of Safety
16.0%
WACC
5.4%
FY End
2026-03-31
EPV
$3.90B
Profit
$1.88B
FCFF
$2.41B book
Listed GB, based GB · Industrials · Railroads
Market Cap
$1.26B
Avg Intrinsic
$1.50B
Intrinsic / Market
1.19
Margin of Safety
16.0%
WACC
6.7%
FY End
2026-03-31
EPV
$2.13B
Profit
$1.33B
FCFF
$1.04B
Listed GB
Market Cap
$2.30B
Avg Intrinsic
$2.73B
Intrinsic / Market
1.19
Margin of Safety
16.0%
WACC
9.4%
FY End
2026-01-31
EPV
$2.72B book
Profit
$2.76B
FCFF
$2.72B book
Listed FR, based FR · Communication Services · Broadcasting
Market Cap
$1.60B
Avg Intrinsic
$1.90B
Intrinsic / Market
1.19
Margin of Safety
16.0%
WACC
7.9%
FY End
2025-12-31
EPV
$2.44B
Profit
$1.70B
FCFF
$1.57B
Listed US, based US · Healthcare · Medical Devices
Market Cap
$1.24B
Avg Intrinsic
$1.48B
Intrinsic / Market
1.19
Margin of Safety
15.9%
WACC
7.4%
FY End
2025-12-31
EPV
$1.48B book
Profit
$1.48B book
FCFF
$1.48B book
Listed JP, based JP · Industrials · Business Equipment & Supplies
Market Cap
$2.23B
Avg Intrinsic
$2.65B
Intrinsic / Market
1.19
Margin of Safety
15.9%
WACC
4.5%
FY End
2025-12-31
EPV
$3.39B
Profit
$2.13B
FCFF
$2.44B
Listed JP, based JP · Consumer Defensive · Packaged Foods
Market Cap
$1.32B
Avg Intrinsic
$1.56B
Intrinsic / Market
1.19
Margin of Safety
15.9%
WACC
4.6%
FY End
2026-03-31
EPV
$1.56B
Profit
$1.63B
FCFF
$1.51B book
Listed US, based US · Financial Services · Banks - Regional
Market Cap
$7.87B
Avg Intrinsic
$9.35B
Intrinsic / Market
1.19
Margin of Safety
15.8%
WACC
8.0%
FY End
2025-12-31
EPV
$11.43B
Profit
$7.65B
FCFF
$8.98B
Listed HK, based CN · Basic Materials · Chemicals
Market Cap
$2.43B
Avg Intrinsic
$2.88B
Intrinsic / Market
1.19
Margin of Safety
15.8%
WACC
11.9%
FY End
2025-12-31
EPV
$3.52B
Profit
$2.25B
FCFF
$2.89B book
Listed DE, based SE · Real Estate · Real Estate - Development
Market Cap
$1.35B
Avg Intrinsic
$1.60B
Intrinsic / Market
1.19
Margin of Safety
15.7%
WACC
5.3%
FY End
2025-12-31
EPV
$569.27M
Profit
$2.90B book
FCFF
$1.34B
Listed HK, based HK · Consumer Cyclical · Apparel Manufacturing
Market Cap
$5.90B
Avg Intrinsic
$6.99B
Intrinsic / Market
1.19
Margin of Safety
15.7%
WACC
7.9%
FY End
2026-03-31
EPV
$9.33B
Profit
$7.52B
FCFF
$4.13B
Listed JP, based JP · Consumer Cyclical · Auto Parts
Market Cap
$7.04B
Avg Intrinsic
$8.34B
Intrinsic / Market
1.19
Margin of Safety
15.6%
WACC
5.8%
FY End
2025-12-31
EPV
$7.91B
Profit
$8.84B
FCFF
$8.28B
Listed DE, based BR · Communication Services · Telecom Services
Market Cap
$18.60B
Avg Intrinsic
$22.04B
Intrinsic / Market
1.18
Margin of Safety
15.6%
WACC
5.3%
FY End
2025-12-31
EPV
$28.90B
Profit
$18.11B
FCFF
$19.10B
Listed US, based IE · Consumer Defensive · Farm Products
Market Cap
$1.28B
Avg Intrinsic
$1.51B
Intrinsic / Market
1.18
Margin of Safety
15.6%
WACC
5.4%
FY End
2025-12-31
EPV
$1.80B
Profit
$1.27B
FCFF
$1.47B book
Listed DE, based FI · Financial Services · Banks - Regional
Market Cap
$64.95B
Avg Intrinsic
$76.94B
Intrinsic / Market
1.18
Margin of Safety
15.6%
WACC
4.9%
FY End
2025-12-31
EPV
$132.04B
Profit
$63.16B
FCFF
$35.61B book
Listed CH, based CH · Financial Services · Capital Markets
Market Cap
$2.36B
Avg Intrinsic
$2.80B
Intrinsic / Market
1.18
Margin of Safety
15.5%
WACC
5.2%
FY End
2025-12-31
EPV
$3.47B
Profit
$3.07B
FCFF
$1.85B
Listed US, based US · Healthcare · Healthcare Plans
Market Cap
$70.88B
Avg Intrinsic
$83.84B
Intrinsic / Market
1.18
Margin of Safety
15.5%
WACC
5.5%
FY End
2025-12-31
EPV
$121.70B
Profit
$64.17B
FCFF
$65.65B
Listed JP, based JP · Basic Materials · Steel
Market Cap
$6.88B
Avg Intrinsic
$8.13B
Intrinsic / Market
1.18
Margin of Safety
15.4%
WACC
4.1%
FY End
2025-03-31
EPV
$9.08B
Profit
$7.02B
FCFF
$8.30B
Listed JP, based JP · Consumer Defensive · Grocery Stores
Market Cap
$1.42B
Avg Intrinsic
$1.67B
Intrinsic / Market
1.18
Margin of Safety
15.4%
WACC
5.7%
FY End
2026-02-28
EPV
$2.02B
Profit
$2.00B
FCFF
$998.91M book
Listed GB
Market Cap
$3.29B
Avg Intrinsic
$3.89B
Intrinsic / Market
1.18
Margin of Safety
15.4%
WACC
7.8%
FY End
2025-12-31
EPV
$3.89B book
Profit
$3.89B book
FCFF
$3.89B book
Listed DE, based PT · Basic Materials · Lumber & Wood Production
Market Cap
$1.02B
Avg Intrinsic
$1.20B
Intrinsic / Market
1.18
Margin of Safety
15.3%
WACC
6.2%
FY End
2025-12-31
EPV
$1.41B
Profit
$1.06B
FCFF
$1.14B
Listed JP, based JP · Consumer Cyclical · Furnishings, Fixtures & Appliances
Market Cap
$1.16B
Avg Intrinsic
$1.37B
Intrinsic / Market
1.18
Margin of Safety
15.3%
WACC
6.3%
FY End
2026-03-31
EPV
$1.56B
Profit
$1.26B
FCFF
$1.28B
Listed HK, based CN · Real Estate · Real Estate Services
Market Cap
$1.63B
Avg Intrinsic
$1.92B
Intrinsic / Market
1.18
Margin of Safety
15.2%
WACC
8.2%
FY End
2025-12-31
EPV
$2.32B
Profit
$1.50B
FCFF
$1.94B
Listed JP, based JP · Consumer Cyclical · Auto Parts
Market Cap
$3.29B
Avg Intrinsic
$3.88B
Intrinsic / Market
1.18
Margin of Safety
15.2%
WACC
4.8%
FY End
2025-12-31
EPV
$1.33B
Profit
$5.52B
FCFF
$4.79B book
Listed JP, based JP · Consumer Defensive · Grocery Stores
Market Cap
$28.34B
Avg Intrinsic
$33.38B
Intrinsic / Market
1.18
Margin of Safety
15.1%
WACC
3.1%
FY End
2026-02-28
EPV
$43.43B
Profit
$27.65B
FCFF
$29.07B
Listed JP, based JP · Basic Materials · Aluminum
Market Cap
$1.11B
Avg Intrinsic
$1.30B
Intrinsic / Market
1.18
Margin of Safety
15.1%
WACC
4.4%
FY End
2026-03-31
EPV
$925.88M
Profit
$1.30B
FCFF
$1.68B book
Listed JP, based JP · Industrials · Conglomerates
Market Cap
$1.16B
Avg Intrinsic
$1.37B
Intrinsic / Market
1.18
Margin of Safety
15.0%
WACC
6.3%
FY End
2025-08-31
EPV
$1.42B
Profit
$2.19B
FCFF
$485.08M book
Listed GB
Market Cap
$3.31B
Avg Intrinsic
$3.89B
Intrinsic / Market
1.18
Margin of Safety
15.0%
WACC
10.5%
FY End
2026-03-31
EPV
$4.00B book
Profit
$3.68B
FCFF
$4.00B book
Listed GB, based GB · Basic Materials · Paper & Paper Products
Market Cap
$4.75B
Avg Intrinsic
$5.59B
Intrinsic / Market
1.18
Margin of Safety
15.0%
WACC
6.2%
FY End
2025-12-31
EPV
$7.40B
Profit
$3.66B
FCFF
$5.70B book
Listed AU, based AU · Industrials · Airlines
Market Cap
$1.30B
Avg Intrinsic
$1.53B
Intrinsic / Market
1.18
Margin of Safety
15.0%
WACC
8.0%
FY End
2026-06-30
EPV
$4.90B
Profit
-$156.52M book
FCFF
-$156.52M book
Listed DE, based ZA · Consumer Defensive · Food Distribution
Market Cap
$9.25B
Avg Intrinsic
$10.87B
Intrinsic / Market
1.18
Margin of Safety
14.9%
WACC
5.8%
FY End
2026-06-30
EPV
$10.82B
Profit
$13.55B
FCFF
$8.22B
Listed US, based US · Consumer Cyclical · Recreational Vehicles
Market Cap
$3.03B
Avg Intrinsic
$3.56B
Intrinsic / Market
1.18
Margin of Safety
14.9%
WACC
7.5%
FY End
2025-12-31
EPV
$5.02B
Profit
$2.41B
FCFF
$3.25B
Listed HK, based CN · Consumer Defensive · Education & Training Services
Market Cap
$1.65B
Avg Intrinsic
$1.94B
Intrinsic / Market
1.17
Margin of Safety
14.9%
WACC
4.9%
FY End
2025-12-31
EPV
$3.30B
Profit
$2.10B
FCFF
$424.96M book
Listed US, based US · Consumer Defensive · Packaged Foods
Market Cap
$7.10B
Avg Intrinsic
$8.34B
Intrinsic / Market
1.17
Margin of Safety
14.9%
WACC
7.0%
FY End
2026-05-31
EPV
$9.52B
Profit
$6.41B book
FCFF
$9.09B
Listed JP, based JP · Healthcare · Pharmaceutical Retailers
Market Cap
$1.18B
Avg Intrinsic
$1.39B
Intrinsic / Market
1.17
Margin of Safety
14.8%
WACC
3.2%
FY End
2025-04-30
EPV
$1.81B
Profit
$1.21B
FCFF
$1.15B
Listed DE, based AT · Energy · Oil & Gas Integrated
Market Cap
$25.88B
Avg Intrinsic
$30.38B
Intrinsic / Market
1.17
Margin of Safety
14.8%
WACC
4.9%
FY End
2025-12-31
EPV
$36.51B
Profit
$26.95B
FCFF
$27.70B
Listed JP, based JP · Financial Services · Banks - Regional
Market Cap
$4.44B
Avg Intrinsic
$5.21B
Intrinsic / Market
1.17
Margin of Safety
14.8%
WACC
5.0%
FY End
2026-03-31
EPV
$7.95B
Profit
$4.11B
FCFF
$3.57B book
Listed DE, based TH · Energy · Oil & Gas Refining & Marketing
Market Cap
$4.67B
Avg Intrinsic
$5.48B
Intrinsic / Market
1.17
Margin of Safety
14.7%
WACC
6.0%
FY End
2025-12-31
EPV
$6.55B
Profit
$5.54B
FCFF
$4.35B
Listed DE, based GR · Financial Services · Banks - Regional
Market Cap
$17.13B
Avg Intrinsic
$20.08B
Intrinsic / Market
1.17
Margin of Safety
14.7%
WACC
7.0%
FY End
2025-12-31
EPV
$27.13B
Profit
$22.00B
FCFF
$11.12B book
Listed US, based US · Consumer Cyclical · Residential Construction
Market Cap
$19.80B
Avg Intrinsic
$23.20B
Intrinsic / Market
1.17
Margin of Safety
14.7%
WACC
10.8%
FY End
2025-11-30
EPV
$30.95B
Profit
$16.87B
FCFF
$21.79B book
Listed DE, based IT · Consumer Defensive · Packaged Foods
Market Cap
$1.18B
Avg Intrinsic
$1.39B
Intrinsic / Market
1.17
Margin of Safety
14.6%
WACC
7.5%
FY End
2025-12-31
EPV
$1.14B
Profit
$1.15B
FCFF
$1.87B book
Listed CH, based US · Financial Services · Banks - Diversified
Market Cap
$352.98B
Avg Intrinsic
$413.59B
Intrinsic / Market
1.17
Margin of Safety
14.7%
WACC
7.7%
FY End
2025-12-31
EPV
$671.94B
Profit
$267.87B
FCFF
$300.97B book
Listed JP, based JP · Financial Services · Banks - Regional
Market Cap
$5.75B
Avg Intrinsic
$6.73B
Intrinsic / Market
1.17
Margin of Safety
14.6%
WACC
4.9%
FY End
2026-03-31
EPV
$10.11B
Profit
$5.75B
FCFF
$4.33B book
Listed JP, based JP · Financial Services · Banks - Regional
Market Cap
$9.85B
Avg Intrinsic
$11.54B
Intrinsic / Market
1.17
Margin of Safety
14.6%
WACC
4.7%
FY End
2026-03-31
EPV
$19.43B
Profit
$8.43B
FCFF
$6.75B book
Listed KR, based KR · Consumer Defensive · Packaged Foods
Market Cap
$6.81B
Avg Intrinsic
$7.97B
Intrinsic / Market
1.17
Margin of Safety
14.6%
WACC
4.8%
FY End
2025-12-31
EPV
$6.10B
Profit
$16.82B
FCFF
$1.01B book
Listed US, based US · Communication Services · Entertainment
Market Cap
$25.87B
Avg Intrinsic
$30.29B
Intrinsic / Market
1.17
Margin of Safety
14.6%
WACC
7.0%
FY End
2026-06-30
EPV
$34.28B
Profit
$27.11B
FCFF
$29.48B
| # | Company | Market Cap | Avg Intrinsic | Intrinsic / Market | Margin of Safety | WACC | EPV / Profit / FCFF | FY End |
|---|---|---|---|---|---|---|---|---|
| 1201 | 8020.T Kanematsu CorporationListed JP, based JP · Industrials · Conglomerates | $2.35B | $2.89B | 1.23 | 18.5% | 5.4% | $3.21B $2.95B $2.50B | 2026-03-31 |
| 1202 | 7164.T ZENKOKU HOSHO Co.,Ltd.Listed JP, based JP · Financial Services · Credit Services | $2.51B | $3.08B | 1.23 | 18.5% | 5.3% | $3.59B $3.12B $2.54B | 2026-03-31 |
| 1203 | INGA.AS ING Groep N.V.Listed NL, based NL · Financial Services · Banks - Diversified | $98.12B | $120.23B | 1.23 | 18.4% | 5.9% | $231.25B $70.70B $58.75B book | 2025-12-31 |
| 1204 | NMM Navios Maritime Partners L.P.Listed US, based GR · Industrials · Marine Shipping | $2.56B | $3.13B | 1.23 | 18.4% | 8.7% | $2.70B $3.10B $3.60B book | 2025-12-31 |
| 1205 | 8346.T The Toho Bank, Ltd.Listed JP, based JP · Financial Services · Banks - Regional | $1.76B | $2.15B | 1.23 | 18.4% | 5.4% | $3.87B $1.22B $1.36B book | 2026-03-31 |
| 1206 | ZTY.F BTV Vier Länder Bank AGListed DE, based AT · Financial Services · Banks - Regional | $2.94B | $3.60B | 1.22 | 18.3% | 6.1% | $4.29B $3.35B $3.16B book | 2025-12-31 |
| 1207 | FIH-U.TO Fairfax India Holdings CorporationListed CA, based CA · Financial Services · Asset Management | $2.41B | $2.95B | 1.22 | 18.3% | 8.6% | $2.95B book $2.95B book $2.95B book | 2025-12-31 |
| 1208 | 8111.T Goldwin Inc.Listed JP, based JP · Consumer Cyclical · Apparel Manufacturing | $1.82B | $2.22B | 1.22 | 18.2% | 7.3% | $2.08B $2.84B $1.75B | 2026-03-31 |
| 1209 | PB Prosperity Bancshares, Inc.Listed US, based US · Financial Services · Banks - Regional | $8.04B | $9.83B | 1.22 | 18.2% | 7.3% | $12.04B $7.05B $10.39B | 2025-12-31 |
| 1210 | WSFS WSFS Financial CorporationListed US, based US · Financial Services · Banks - Regional | $3.96B | $4.85B | 1.22 | 18.2% | 9.1% | $6.02B $3.10B $5.42B | 2025-12-31 |
| 1211 | 0317.HK CSSC Offshore & Marine Engineering (Group) Company LimitedListed HK, based CN · Industrials · Aerospace & Defense | $2.35B | $2.87B | 1.22 | 18.2% | 10.5% | $3.53B book $1.54B $3.53B book | 2025-12-31 |
| 1212 | HGNC.F Hengan International Group Company LimitedListed DE, based CN · Consumer Defensive · Household & Personal Products | $2.87B | $3.50B | 1.22 | 18.1% | 5.0% | $6.62B $2.17B $1.72B | 2025-12-31 |
| 1213 | MGY.F Magyar Telekom Telecommun.PLC NListed DE, based HU · Communication Services · Telecom Services | $6.44B | $7.85B | 1.22 | 18.0% | 7.6% | $8.26B $8.94B $6.34B | 2025-12-31 |
| 1214 | JMGI.L JPMorgan Emerging Markets Growth & Income plc.Listed GB | $1.93B | $2.35B | 1.22 | 17.9% | 10.5% | $2.35B book $2.35B book $2.35B book | 2026-06-30 |
| 1215 | 6923.T Stanley Electric Co., Ltd.Listed JP, based JP · Consumer Cyclical · Auto Parts | $2.71B | $3.30B | 1.22 | 17.9% | 6.9% | $3.72B $2.57B $3.61B | 2026-03-31 |
| 1216 | ARYN.SW ARYZTA AGListed CH, based CH · Consumer Defensive · Packaged Foods | $1.27B | $1.54B | 1.22 | 17.8% | 5.9% | $1.19B $2.39B $1.05B | 2025-12-31 |
| 1217 | 0934.HK Sinopec Kantons Holdings LimitedListed HK, based HK · Energy · Oil & Gas Midstream | $1.17B | $1.42B | 1.22 | 17.8% | 6.5% | $746.58M $2.14B $1.38B | 2025-12-31 |
| 1218 | TKC Turkcell Iletisim Hizmetleri A.S.Listed US, based TR · Communication Services · Telecom Services | $5.08B | $6.18B | 1.22 | 17.8% | 7.9% | $4.79B $7.81B $5.94B | 2024-12-31 |
| 1219 | VRLA.PA Verallia Société AnonymeListed FR, based FR · Consumer Cyclical · Packaging & Containers | $2.59B | $3.15B | 1.22 | 17.7% | 6.1% | $4.97B $2.42B $2.06B | 2025-12-31 |
| 1220 | MTH Meritage Homes CorporationListed US, based US · Consumer Cyclical · Residential Construction | $4.15B | $5.04B | 1.22 | 17.7% | 9.8% | $5.77B $4.30B $5.06B book | 2025-12-31 |
| 1221 | 9989.T Sundrug Co.,Ltd.Listed JP, based JP · Healthcare · Pharmaceutical Retailers | $2.64B | $3.20B | 1.21 | 17.6% | 4.6% | $4.45B $3.37B $1.79B book | 2026-03-31 |
| 1222 | LCJ.F SBI Shinsei Bank Ltd. RListed DE, based JP · Financial Services · Banks - Regional | $8.13B | $9.87B | 1.21 | 17.6% | 6.0% | $15.02B $6.87B $7.72B book | 2026-03-31 |
| 1223 | ENP.F Enka Insaat ve Sanayi A.S.Listed DE, based TR · Industrials · Engineering & Construction | $8.57B | $10.40B | 1.21 | 17.6% | 6.7% | $11.96B $8.62B $10.63B | 2025-12-31 |
| 1224 | 6AA0.F AAK AB (publ.)Listed DE, based SE · Consumer Defensive · Packaged Foods | $4.71B | $5.71B | 1.21 | 17.6% | 6.6% | $5.24B $6.33B $5.56B | 2025-12-31 |
| 1225 | OTEX.TO Open Text CorporationListed CA, based CA · Technology · Software - Application | $5.50B | $6.67B | 1.21 | 17.5% | 7.4% | $6.73B $5.58B $7.69B | 2026-06-30 |
| 1226 | BNKR.L Bankers OrdListed GB, based GB · Financial Services · Asset Management | $1.89B | $2.29B | 1.21 | 17.5% | 7.8% | $1.87B book $3.12B $1.87B book | 2025-10-31 |
| 1227 | PAGS PagSeguro Digital Ltd.Listed US, based BR · Technology · Software - Infrastructure | $3.11B | $3.77B | 1.21 | 17.5% | 8.9% | $4.92B $3.50B $2.90B book | 2025-12-31 |
| 1228 | AMAL Amalgamated Financial Corp.Listed US, based US · Financial Services · Banks - Regional | $1.50B | $1.82B | 1.21 | 17.5% | 10.2% | $2.29B $1.22B $1.96B | 2025-12-31 |
| 1229 | DSN.F Danske Bank A/SListed DE, based DK · Financial Services · Banks - Regional | $43.84B | $53.15B | 1.21 | 17.5% | 4.8% | $89.95B $43.92B $25.56B book | 2025-12-31 |
| 1230 | BKG.L The Berkeley Group Holdings plcListed GB, based GB · Consumer Cyclical · Residential Construction | $3.95B | $4.79B | 1.21 | 17.5% | 10.0% | $5.37B $4.00B $5.00B | 2026-04-30 |
| 1231 | AR Antero Resources CorporationListed US, based US · Energy · Oil & Gas E&P | $10.47B | $12.69B | 1.21 | 17.5% | 5.0% | $20.92B $8.52B $8.63B | 2025-12-31 |
| 1232 | UI6.F Alpha Bank S.A.Listed DE, based GR · Financial Services · Banks - Diversified | $11.23B | $13.60B | 1.21 | 17.4% | 7.9% | $17.90B $12.55B $10.35B book | 2025-12-31 |
| 1233 | 4GNB.F Wal-Mart de México, S.A.B. de C.V.Listed DE, based MX · Consumer Defensive · Discount Stores | $44.80B | $54.21B | 1.21 | 17.4% | 4.9% | $73.30B $44.60B $44.72B | 2025-12-31 |
| 1234 | FOR Forestar Group Inc.Listed US, based US · Real Estate · Real Estate - Development | $1.34B | $1.62B | 1.21 | 17.3% | 9.6% | $1.50B $1.50B $1.86B book | 2025-09-30 |
| 1235 | BLZ.F Bure Equity AB (publ)Listed DE, based SE · Financial Services · Asset Management | $2.17B | $2.62B | 1.21 | 17.2% | 12.2% | $2.62B book $2.62B book $2.62B book | 2025-12-31 |
| 1236 | 012750.KS S-1 CorporationListed KR, based KR · Industrials · Security & Protection Services | $2.10B | $2.53B | 1.21 | 17.2% | 5.3% | $3.04B $2.19B $2.36B | 2025-12-31 |
| 1237 | 4202.T Daicel CorporationListed JP, based JP · Basic Materials · Specialty Chemicals | $2.27B | $2.74B | 1.21 | 17.2% | 4.5% | $3.91B $2.00B $2.32B book | 2026-03-31 |
| 1238 | HIK.L Hikma Pharmaceuticals PLCListed GB, based GB · Healthcare · Drug Manufacturers - Specialty & Generic | $4.43B | $5.35B | 1.21 | 17.2% | 7.0% | $5.65B $5.27B $5.13B | 2025-12-31 |
| 1239 | 4887.T Sawai Group Holdings Co., Ltd.Listed JP, based JP · Healthcare · Drug Manufacturers - Specialty & Generic | $1.16B | $1.40B | 1.21 | 17.2% | 3.5% | $1.78B $1.30B $1.12B book | 2026-03-31 |
| 1240 | EAM.F A2A S.p.A.Listed DE, based IT · Utilities · Utilities - Diversified | $7.87B | $9.49B | 1.21 | 17.1% | 5.5% | $6.48B $14.55B $7.45B book | 2025-12-31 |
| 1241 | BTU Peabody Energy CorporationListed US, based US · Energy · Thermal Coal | $2.74B | $3.30B | 1.21 | 17.1% | 6.5% | $3.30B book $3.30B book $3.30B book | 2025-12-31 |
| 1242 | 003490.KS Korean Airlines Co.,Ltd.Listed KR, based KR · Industrials · Airlines | $8.41B | $10.14B | 1.21 | 17.1% | 5.1% | $17.56B $5.88B $6.99B book | 2025-12-31 |
| 1243 | LKFN Lakeland Financial CorporationListed US, based US · Financial Services · Banks - Regional | $1.46B | $1.76B | 1.20 | 16.9% | 8.8% | $2.28B $1.22B $1.78B | 2025-12-31 |
| 1244 | 22Z.F Zealand Pharma A/SListed DE, based DK · Healthcare · Biotechnology | $2.29B | $2.75B | 1.20 | 16.7% | 8.1% | $2.75B book $2.75B book $2.75B book | 2025-12-31 |
| 1245 | 5233.T Taiheiyo Cement CorporationListed JP, based JP · Basic Materials · Building Materials | $2.82B | $3.39B | 1.20 | 16.6% | 4.9% | $2.73B $3.45B $3.98B | 2026-03-31 |
| 1246 | 3107.T Daiwabo Holdings Co., Ltd.Listed JP, based JP · Technology · Electronics & Computer Distribution | $1.97B | $2.36B | 1.20 | 16.6% | 6.4% | $3.22B $2.80B $1.06B book | 2026-03-31 |
| 1247 | 2811.T Kagome Co., Ltd.Listed JP, based JP · Consumer Defensive · Packaged Foods | $1.49B | $1.79B | 1.20 | 16.5% | 4.6% | $2.20B $1.83B $1.35B book | 2025-12-31 |
| 1248 | FSBC Five Star BancorpListed US, based US · Financial Services · Banks - Regional | $1.09B | $1.30B | 1.20 | 16.4% | 7.4% | $1.82B $934.67M $1.16B | 2025-12-31 |
| 1249 | 3048.T Bic Camera Inc.Listed JP, based JP · Consumer Cyclical · Specialty Retail | $1.78B | $2.13B | 1.20 | 16.4% | 3.5% | $2.69B $2.28B $1.42B book | 2025-08-31 |
| 1250 | TRY.L TR Property OrdListed GB | $1.17B | $1.40B | 1.20 | 16.4% | 9.7% | $1.40B book $1.40B book $1.40B book | 2026-03-31 |
| 1251 | FIE.DE Fielmann Group AGListed DE, based DE · Healthcare · Medical Instruments & Supplies | $3.72B | $4.45B | 1.20 | 16.4% | 7.1% | $5.13B $5.66B $2.58B | 2025-12-31 |
| 1252 | HOMB Home BancShares, Inc.Listed US, based US · Financial Services · Banks - Regional | $6.03B | $7.21B | 1.20 | 16.3% | 8.3% | $8.71B $5.57B $7.34B | 2025-12-31 |
| 1253 | GQG.AX GQG Partners Inc.Listed AU, based US · Financial Services · Asset Management | $2.09B | $2.50B | 1.19 | 16.3% | 8.5% | $443.55M book $6.61B $443.55M book | 2025-12-31 |
| 1254 | GAN.F Naturgy Energy Group, S.A.Listed DE, based ES · Utilities · Utilities - Regulated Gas | $30.29B | $36.14B | 1.19 | 16.2% | 7.2% | $45.42B $23.98B $39.01B | 2025-12-31 |
| 1255 | 8386.T The Hyakujushi Bank, Ltd.Listed JP, based JP · Financial Services · Banks - Regional | $2.29B | $2.73B | 1.19 | 16.0% | 5.4% | $3.90B $1.88B $2.41B book | 2026-03-31 |
| 1256 | FGP.L FirstGroup plcListed GB, based GB · Industrials · Railroads | $1.26B | $1.50B | 1.19 | 16.0% | 6.7% | $2.13B $1.33B $1.04B | 2026-03-31 |
| 1257 | MRC.L Mercantile OrdListed GB | $2.30B | $2.73B | 1.19 | 16.0% | 9.4% | $2.72B book $2.76B $2.72B book | 2026-01-31 |
| 1258 | MMT.PA Métropole Télévision S.A.Listed FR, based FR · Communication Services · Broadcasting | $1.60B | $1.90B | 1.19 | 16.0% | 7.9% | $2.44B $1.70B $1.57B | 2025-12-31 |
| 1259 | ENOV Enovis CorporationListed US, based US · Healthcare · Medical Devices | $1.24B | $1.48B | 1.19 | 15.9% | 7.4% | $1.48B book $1.48B book $1.48B book | 2025-12-31 |
| 1260 | 7984.T Kokuyo Co., Ltd.Listed JP, based JP · Industrials · Business Equipment & Supplies | $2.23B | $2.65B | 1.19 | 15.9% | 4.5% | $3.39B $2.13B $2.44B | 2025-12-31 |
| 1261 | 2270.T MEGMILK SNOW BRAND Co.,Ltd.Listed JP, based JP · Consumer Defensive · Packaged Foods | $1.32B | $1.56B | 1.19 | 15.9% | 4.6% | $1.56B $1.63B $1.51B book | 2026-03-31 |
| 1262 | CBSH Commerce Bancshares, Inc.Listed US, based US · Financial Services · Banks - Regional | $7.87B | $9.35B | 1.19 | 15.8% | 8.0% | $11.43B $7.65B $8.98B | 2025-12-31 |
| 1263 | 0189.HK Dongyue Group LimitedListed HK, based CN · Basic Materials · Chemicals | $2.43B | $2.88B | 1.19 | 15.8% | 11.9% | $3.52B $2.25B $2.89B book | 2025-12-31 |
| 1264 | A1A0.F Atrium Ljungberg AB (publ)Listed DE, based SE · Real Estate · Real Estate - Development | $1.35B | $1.60B | 1.19 | 15.7% | 5.3% | $569.27M $2.90B book $1.34B | 2025-12-31 |
| 1265 | 3998.HK Bosideng International Holdings LimitedListed HK, based HK · Consumer Cyclical · Apparel Manufacturing | $5.90B | $6.99B | 1.19 | 15.7% | 7.9% | $9.33B $7.52B $4.13B | 2026-03-31 |
| 1266 | 5101.T The Yokohama Rubber Company, LimitedListed JP, based JP · Consumer Cyclical · Auto Parts | $7.04B | $8.34B | 1.19 | 15.6% | 5.8% | $7.91B $8.84B $8.28B | 2025-12-31 |
| 1267 | TSPA.F Telefônica Brasil S.A.Listed DE, based BR · Communication Services · Telecom Services | $18.60B | $22.04B | 1.18 | 15.6% | 5.3% | $28.90B $18.11B $19.10B | 2025-12-31 |
| 1268 | DOLE Dole plcListed US, based IE · Consumer Defensive · Farm Products | $1.28B | $1.51B | 1.18 | 15.6% | 5.4% | $1.80B $1.27B $1.47B book | 2025-12-31 |
| 1269 | 04Q.DE Nordea Bank AbpListed DE, based FI · Financial Services · Banks - Regional | $64.95B | $76.94B | 1.18 | 15.6% | 4.9% | $132.04B $63.16B $35.61B book | 2025-12-31 |
| 1270 | CFTE.SW Compagnie Financière Tradition SAListed CH, based CH · Financial Services · Capital Markets | $2.36B | $2.80B | 1.18 | 15.5% | 5.2% | $3.47B $3.07B $1.85B | 2025-12-31 |
| 1271 | CI The Cigna GroupListed US, based US · Healthcare · Healthcare Plans | $70.88B | $83.84B | 1.18 | 15.5% | 5.5% | $121.70B $64.17B $65.65B | 2025-12-31 |
| 1272 | 5411.T JFE Holdings, Inc.Listed JP, based JP · Basic Materials · Steel | $6.88B | $8.13B | 1.18 | 15.4% | 4.1% | $9.08B $7.02B $8.30B | 2025-03-31 |
| 1273 | 8194.T Life CorporationListed JP, based JP · Consumer Defensive · Grocery Stores | $1.42B | $1.67B | 1.18 | 15.4% | 5.7% | $2.02B $2.00B $998.91M book | 2026-02-28 |
| 1274 | UKW.L Greencoat UK WindListed GB | $3.29B | $3.89B | 1.18 | 15.4% | 7.8% | $3.89B book $3.89B book $3.89B book | 2025-12-31 |
| 1275 | AS4.F Corticeira Amorim, S.G.P.S., S.A.Listed DE, based PT · Basic Materials · Lumber & Wood Production | $1.02B | $1.20B | 1.18 | 15.3% | 6.2% | $1.41B $1.06B $1.14B | 2025-12-31 |
| 1276 | 8130.T Sangetsu CorporationListed JP, based JP · Consumer Cyclical · Furnishings, Fixtures & Appliances | $1.16B | $1.37B | 1.18 | 15.3% | 6.3% | $1.56B $1.26B $1.28B | 2026-03-31 |
| 1277 | 2869.HK Greentown Service Group Co. Ltd.Listed HK, based CN · Real Estate · Real Estate Services | $1.63B | $1.92B | 1.18 | 15.2% | 8.2% | $2.32B $1.50B $1.94B | 2025-12-31 |
| 1278 | 5110.T Sumitomo Rubber Industries, Ltd.Listed JP, based JP · Consumer Cyclical · Auto Parts | $3.29B | $3.88B | 1.18 | 15.2% | 4.8% | $1.33B $5.52B $4.79B book | 2025-12-31 |
| 1279 | 3382.T Seven & i Holdings Co., Ltd.Listed JP, based JP · Consumer Defensive · Grocery Stores | $28.34B | $33.38B | 1.18 | 15.1% | 3.1% | $43.43B $27.65B $29.07B | 2026-02-28 |
| 1280 | 5703.T Nippon Light Metal Holdings Company, Ltd.Listed JP, based JP · Basic Materials · Aluminum | $1.11B | $1.30B | 1.18 | 15.1% | 4.4% | $925.88M $1.30B $1.68B book | 2026-03-31 |
| 1281 | 3498.T Kasumigaseki Capital Co.,Ltd.Listed JP, based JP · Industrials · Conglomerates | $1.16B | $1.37B | 1.18 | 15.0% | 6.3% | $1.42B $2.19B $485.08M book | 2025-08-31 |
| 1282 | HICL.L HICL Infrastructure PLC OrdListed GB | $3.31B | $3.89B | 1.18 | 15.0% | 10.5% | $4.00B book $3.68B $4.00B book | 2026-03-31 |
| 1283 | MNDI.L Mondi plcListed GB, based GB · Basic Materials · Paper & Paper Products | $4.75B | $5.59B | 1.18 | 15.0% | 6.2% | $7.40B $3.66B $5.70B book | 2025-12-31 |
| 1284 | VGN.AX Virgin Australia Holdings LimitedListed AU, based AU · Industrials · Airlines | $1.30B | $1.53B | 1.18 | 15.0% | 8.0% | $4.90B -$156.52M book -$156.52M book | 2026-06-30 |
| 1285 | 2Q7.F Bid Corporation LimitedListed DE, based ZA · Consumer Defensive · Food Distribution | $9.25B | $10.87B | 1.18 | 14.9% | 5.8% | $10.82B $13.55B $8.22B | 2026-06-30 |
| 1286 | HOG Harley-Davidson, Inc.Listed US, based US · Consumer Cyclical · Recreational Vehicles | $3.03B | $3.56B | 1.18 | 14.9% | 7.5% | $5.02B $2.41B $3.25B | 2025-12-31 |
| 1287 | 9636.HK JF SmartInvest Holdings LtdListed HK, based CN · Consumer Defensive · Education & Training Services | $1.65B | $1.94B | 1.17 | 14.9% | 4.9% | $3.30B $2.10B $424.96M book | 2025-12-31 |
| 1288 | CAG Conagra Brands, Inc.Listed US, based US · Consumer Defensive · Packaged Foods | $7.10B | $8.34B | 1.17 | 14.9% | 7.0% | $9.52B $6.41B book $9.09B | 2026-05-31 |
| 1289 | 9627.T Ain Holdings Inc.Listed JP, based JP · Healthcare · Pharmaceutical Retailers | $1.18B | $1.39B | 1.17 | 14.8% | 3.2% | $1.81B $1.21B $1.15B | 2025-04-30 |
| 1290 | OMV.F OMV AktiengesellschaftListed DE, based AT · Energy · Oil & Gas Integrated | $25.88B | $30.38B | 1.17 | 14.8% | 4.9% | $36.51B $26.95B $27.70B | 2025-12-31 |
| 1291 | 7327.T Daishi Hokuetsu Financial Group, Inc.Listed JP, based JP · Financial Services · Banks - Regional | $4.44B | $5.21B | 1.17 | 14.8% | 5.0% | $7.95B $4.11B $3.57B book | 2026-03-31 |
| 1292 | LQZ.F Thai Oil Public Company LimitedListed DE, based TH · Energy · Oil & Gas Refining & Marketing | $4.67B | $5.48B | 1.17 | 14.7% | 6.0% | $6.55B $5.54B $4.35B | 2025-12-31 |
| 1293 | NAG.F National Bank of Greece S.A.Listed DE, based GR · Financial Services · Banks - Regional | $17.13B | $20.08B | 1.17 | 14.7% | 7.0% | $27.13B $22.00B $11.12B book | 2025-12-31 |
| 1294 | LEN Lennar CorporationListed US, based US · Consumer Cyclical · Residential Construction | $19.80B | $23.20B | 1.17 | 14.7% | 10.8% | $30.95B $16.87B $21.79B book | 2025-11-30 |
| 1295 | ITM1.F Italmobiliare S.p.A.Listed DE, based IT · Consumer Defensive · Packaged Foods | $1.18B | $1.39B | 1.17 | 14.6% | 7.5% | $1.14B $1.15B $1.87B book | 2025-12-31 |
| 1296 | BAC.SW Bank of AmericaListed CH, based US · Financial Services · Banks - Diversified | $352.98B | $413.59B | 1.17 | 14.7% | 7.7% | $671.94B $267.87B $300.97B book | 2025-12-31 |
| 1297 | 8341.T The 77 Bank, Ltd.Listed JP, based JP · Financial Services · Banks - Regional | $5.75B | $6.73B | 1.17 | 14.6% | 4.9% | $10.11B $5.75B $4.33B book | 2026-03-31 |
| 1298 | 7167.T Mebuki Financial Group,Inc.Listed JP, based JP · Financial Services · Banks - Regional | $9.85B | $11.54B | 1.17 | 14.6% | 4.7% | $19.43B $8.43B $6.75B book | 2026-03-31 |
| 1299 | 003230.KS Samyang Foods Co., Ltd.Listed KR, based KR · Consumer Defensive · Packaged Foods | $6.81B | $7.97B | 1.17 | 14.6% | 4.8% | $6.10B $16.82B $1.01B book | 2025-12-31 |
| 1300 | FOXA Fox CorporationListed US, based US · Communication Services · Entertainment | $25.87B | $30.29B | 1.17 | 14.6% | 7.0% | $34.28B $27.11B $29.48B | 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