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 · Industrials · Industrial Distribution
Market Cap
$2.70B
Avg Intrinsic
$2.91B
Intrinsic / Market
1.08
Margin of Safety
7.2%
WACC
7.4%
FY End
2025-12-31
EPV
$3.58B
Profit
$2.15B
FCFF
$3.01B book
Listed JP, based JP · Industrials · Engineering & Construction
Market Cap
$1.70B
Avg Intrinsic
$1.83B
Intrinsic / Market
1.08
Margin of Safety
7.0%
WACC
6.1%
FY End
2026-03-31
EPV
$1.70B
Profit
$1.83B
FCFF
$1.95B
Listed JP, based JP · Industrials · Tools & Accessories
Market Cap
$1.11B
Avg Intrinsic
$1.20B
Intrinsic / Market
1.08
Margin of Safety
7.0%
WACC
7.1%
FY End
2025-12-31
EPV
$1.08B
Profit
$1.32B
FCFF
$1.19B
Listed DE, based GR · Energy · Oil & Gas Midstream
Market Cap
$1.59B
Avg Intrinsic
$1.71B
Intrinsic / Market
1.08
Margin of Safety
7.0%
WACC
6.8%
FY End
2025-12-31
EPV
$1.37B
Profit
$1.69B
FCFF
$2.06B book
Listed HK, based CN · Consumer Cyclical · Apparel Manufacturing
Market Cap
$1.54B
Avg Intrinsic
$1.66B
Intrinsic / Market
1.07
Margin of Safety
7.0%
WACC
7.2%
FY End
2026-06-30
EPV
$2.15B
Profit
$1.97B
FCFF
$850.52M
Listed HK, based CN · Communication Services · Entertainment
Market Cap
$1.62B
Avg Intrinsic
$1.75B
Intrinsic / Market
1.07
Margin of Safety
6.9%
WACC
9.5%
FY End
2026-03-31
EPV
$1.57B
Profit
$1.19B
FCFF
$2.47B book
Listed GB, based GB · Industrials · Engineering & Construction
Market Cap
$2.70B
Avg Intrinsic
$2.90B
Intrinsic / Market
1.07
Margin of Safety
6.9%
WACC
9.0%
FY End
2025-12-31
EPV
$3.25B
Profit
$3.30B
FCFF
$2.14B
Listed US, based US · Technology · Information Technology Services
Market Cap
$15.36B
Avg Intrinsic
$16.49B
Intrinsic / Market
1.07
Margin of Safety
6.8%
WACC
6.3%
FY End
2025-12-31
EPV
$16.52B
Profit
$18.40B
FCFF
$14.54B
Listed DE, based DE · Industrials · Airports & Air Services
Market Cap
$6.39B
Avg Intrinsic
$6.85B
Intrinsic / Market
1.07
Margin of Safety
6.7%
WACC
10.5%
FY End
2025-12-31
EPV
$9.18B
Profit
$5.06B
FCFF
$6.31B book
Listed DE, based ID · Communication Services · Telecom Services
Market Cap
$1.51B
Avg Intrinsic
$1.62B
Intrinsic / Market
1.07
Margin of Safety
6.6%
WACC
7.0%
FY End
2025-12-31
EPV
$1.62B book
Profit
$1.62B book
FCFF
$1.62B book
Listed DE, based IT · Communication Services · Telecom Services
Market Cap
$1.27B
Avg Intrinsic
$1.36B
Intrinsic / Market
1.07
Margin of Safety
6.6%
WACC
7.3%
FY End
2025-12-31
EPV
$1.66B
Profit
$1.24B
FCFF
$1.17B
Listed GB
Market Cap
$1.30B
Avg Intrinsic
$1.39B
Intrinsic / Market
1.07
Margin of Safety
6.6%
WACC
10.5%
FY End
2026-01-31
EPV
$1.39B book
Profit
$1.39B book
FCFF
$1.39B book
Listed DE, based AT · Financial Services · Banks - Regional
Market Cap
$6.51B
Avg Intrinsic
$6.97B
Intrinsic / Market
1.07
Margin of Safety
6.6%
WACC
6.8%
FY End
2025-12-31
EPV
$8.86B
Profit
$4.60B
FCFF
$7.45B
Listed US, based US · Financial Services · Capital Markets
Market Cap
$1.12B
Avg Intrinsic
$1.20B
Intrinsic / Market
1.07
Margin of Safety
6.5%
WACC
12.4%
FY End
2026-06-30
EPV
$2.14B
Profit
$968.58M
FCFF
$484.38M
Listed US, based BM · Energy · Oil & Gas Midstream
Market Cap
$3.31B
Avg Intrinsic
$3.53B
Intrinsic / Market
1.07
Margin of Safety
6.4%
WACC
10.5%
FY End
2025-12-31
EPV
$3.51B
Profit
$4.71B
FCFF
$2.38B book
Listed HK, based HK · Healthcare · Drug Manufacturers - Specialty & Generic
Market Cap
$1.02B
Avg Intrinsic
$1.09B
Intrinsic / Market
1.07
Margin of Safety
6.3%
WACC
5.9%
FY End
2025-12-31
EPV
$1.34B
Profit
$896.77M
FCFF
$1.05B
Listed US, based US · Technology · Computer Hardware
Market Cap
$1.49B
Avg Intrinsic
$1.59B
Intrinsic / Market
1.07
Margin of Safety
6.3%
WACC
26.6%
FY End
2025-12-31
EPV
$1.59B book
Profit
$1.59B book
FCFF
$1.59B book
Listed GB
Market Cap
$2.02B
Avg Intrinsic
$2.16B
Intrinsic / Market
1.07
Margin of Safety
6.3%
WACC
10.5%
FY End
2025-08-31
EPV
$1.98B book
Profit
$2.51B
FCFF
$1.98B book
Listed JP, based JP · Technology · Information Technology Services
Market Cap
$1.24B
Avg Intrinsic
$1.33B
Intrinsic / Market
1.07
Margin of Safety
6.3%
WACC
6.2%
FY End
2025-09-30
EPV
$1.51B
Profit
$1.18B
FCFF
$1.29B
Listed US, based US · Communication Services · Advertising Agencies
Market Cap
$5.73B
Avg Intrinsic
$6.11B
Intrinsic / Market
1.07
Margin of Safety
6.2%
WACC
10.1%
FY End
2025-12-31
EPV
$3.83B
Profit
$2.99B
FCFF
$11.50B
Listed DE, based DK · Healthcare · Drug Manufacturers - Specialty & Generic
Market Cap
$7.20B
Avg Intrinsic
$7.67B
Intrinsic / Market
1.07
Margin of Safety
6.2%
WACC
5.6%
FY End
2025-12-31
EPV
$7.97B
Profit
$8.49B
FCFF
$6.54B
Listed JP, based JP · Industrials · Marine Shipping
Market Cap
$1.10B
Avg Intrinsic
$1.17B
Intrinsic / Market
1.07
Margin of Safety
6.2%
WACC
4.6%
FY End
2026-03-31
EPV
$1.21B
Profit
$1.31B
FCFF
$991.29M book
Listed GB
Market Cap
$1.04B
Avg Intrinsic
$1.11B
Intrinsic / Market
1.07
Margin of Safety
6.1%
WACC
10.1%
FY End
2026-04-30
EPV
$1.11B book
Profit
$1.11B book
FCFF
$1.11B book
Listed DE, based GR · Utilities · Utilities - Independent Power Producers
Market Cap
$1.67B
Avg Intrinsic
$1.78B
Intrinsic / Market
1.07
Margin of Safety
6.1%
WACC
4.7%
FY End
2025-12-31
EPV
$1.72B
Profit
$1.81B
FCFF
$1.81B book
Listed DE, based NO · Industrials · Marine Shipping
Profit is over 3× the larger of EPV and FCFFMarket Cap
$3.95B
Avg Intrinsic
$4.21B
Intrinsic / Market
1.06
Margin of Safety
6.1%
WACC
8.6%
FY End
2025-12-31
EPV
$1.32B
Profit
$9.28B
FCFF
$2.02B
Listed AU, based AU · Basic Materials · Other Industrial Metals & Mining
Market Cap
$1.43B
Avg Intrinsic
$1.52B
Intrinsic / Market
1.06
Margin of Safety
6.1%
WACC
7.5%
FY End
2026-06-30
EPV
$1.39B
Profit
$2.36B
FCFF
$814.65M
Listed GB
Market Cap
$1.09B
Avg Intrinsic
$1.16B
Intrinsic / Market
1.06
Margin of Safety
6.0%
WACC
10.5%
FY End
2025-12-31
EPV
$1.15B book
Profit
$1.19B
FCFF
$1.15B book
Listed JP, based JP · Basic Materials · Steel
Market Cap
$2.33B
Avg Intrinsic
$2.47B
Intrinsic / Market
1.06
Margin of Safety
5.9%
WACC
5.8%
FY End
2026-03-31
EPV
$2.76B
Profit
$2.39B
FCFF
$2.27B book
Listed DE, based DE · Basic Materials · Specialty Chemicals
Market Cap
$2.10B
Avg Intrinsic
$2.23B
Intrinsic / Market
1.06
Margin of Safety
5.9%
WACC
4.6%
FY End
2026-06-30
EPV
$4.82B
Profit
$933.75M book
FCFF
$933.75M book
Listed DE, based SE · Real Estate · Real Estate - Diversified
Market Cap
$5.37B
Avg Intrinsic
$5.71B
Intrinsic / Market
1.06
Margin of Safety
5.8%
WACC
5.8%
FY End
2025-12-31
EPV
$2.05B
Profit
$10.83B book
FCFF
$4.23B
Listed DE, based SE · Consumer Defensive · Education & Training Services
Market Cap
$1.09B
Avg Intrinsic
$1.15B
Intrinsic / Market
1.06
Margin of Safety
5.8%
WACC
5.3%
FY End
2026-06-30
EPV
$1.38B
Profit
$1.30B
FCFF
$784.04M
Listed US, based US · Energy · Oil & Gas E&P
Market Cap
$7.49B
Avg Intrinsic
$7.95B
Intrinsic / Market
1.06
Margin of Safety
5.8%
WACC
5.8%
FY End
2025-12-31
EPV
$12.10B
Profit
$8.37B book
FCFF
$3.40B
Listed JP, based JP · Financial Services · Banks - Regional
Market Cap
$3.12B
Avg Intrinsic
$3.31B
Intrinsic / Market
1.06
Margin of Safety
5.8%
WACC
5.0%
FY End
2026-03-31
EPV
$4.76B
Profit
$2.48B
FCFF
$2.70B book
Listed HK, based HK · Industrials · Engineering & Construction
Market Cap
$5.07B
Avg Intrinsic
$5.37B
Intrinsic / Market
1.06
Margin of Safety
5.7%
WACC
5.3%
FY End
2026-06-30
EPV
$5.37B book
Profit
$5.37B book
FCFF
$5.37B book
Listed US, based US · Energy · Oil & Gas E&P
Market Cap
$2.27B
Avg Intrinsic
$2.41B
Intrinsic / Market
1.06
Margin of Safety
5.7%
WACC
9.4%
FY End
2025-12-31
EPV
$2.41B book
Profit
$2.41B book
FCFF
$2.41B book
Listed HK, based CN · Industrials · Specialty Industrial Machinery
Market Cap
$1.14B
Avg Intrinsic
$1.21B
Intrinsic / Market
1.06
Margin of Safety
5.7%
WACC
8.8%
FY End
2025-12-31
EPV
$1.51B
Profit
$1.28B
FCFF
$838.22M book
Listed JP, based JP · Industrials · Conglomerates
Market Cap
$1.67B
Avg Intrinsic
$1.78B
Intrinsic / Market
1.06
Margin of Safety
5.7%
WACC
5.0%
FY End
2026-03-31
EPV
$2.24B
Profit
$1.79B
FCFF
$1.30B book
Listed JP, based JP · Industrials · Engineering & Construction
Market Cap
$1.32B
Avg Intrinsic
$1.40B
Intrinsic / Market
1.06
Margin of Safety
5.6%
WACC
3.8%
FY End
2026-03-31
EPV
$1.29B
Profit
$1.63B
FCFF
$1.28B book
Listed HK, based CN · Industrials · Airlines
Market Cap
$6.74B
Avg Intrinsic
$7.14B
Intrinsic / Market
1.06
Margin of Safety
5.6%
WACC
2.4%
FY End
2025-12-31
EPV
$7.55B book
Profit
$7.55B book
FCFF
$6.31B
Listed JP, based JP · Consumer Cyclical · Auto Parts
Market Cap
$9.25B
Avg Intrinsic
$9.78B
Intrinsic / Market
1.06
Margin of Safety
5.5%
WACC
5.5%
FY End
2025-03-31
EPV
$11.52B
Profit
$9.54B
FCFF
$8.29B
Listed DE, based MX · Consumer Cyclical · Department Stores
Market Cap
$3.02B
Avg Intrinsic
$3.20B
Intrinsic / Market
1.06
Margin of Safety
5.5%
WACC
10.3%
FY End
2023-12-31
EPV
$3.02B
Profit
$3.15B
FCFF
$3.44B
Listed JP, based JP · Industrials · Engineering & Construction
Market Cap
$1.89B
Avg Intrinsic
$2.00B
Intrinsic / Market
1.06
Margin of Safety
5.4%
WACC
4.9%
FY End
2026-03-31
EPV
$1.87B
Profit
$1.99B
FCFF
$2.15B
Listed DE, based CH · Consumer Defensive · Confectioners
Market Cap
$7.05B
Avg Intrinsic
$7.45B
Intrinsic / Market
1.06
Margin of Safety
5.4%
WACC
5.2%
FY End
2025-08-31
EPV
$14.46B
Profit
$4.64B
FCFF
$3.26B book
Listed US, based US · Energy · Oil & Gas E&P
Market Cap
$18.39B
Avg Intrinsic
$19.43B
Intrinsic / Market
1.06
Margin of Safety
5.4%
WACC
7.3%
FY End
2025-12-31
EPV
$23.48B
Profit
$15.92B
FCFF
$18.88B
Listed US, based US · Consumer Defensive · Discount Stores
Market Cap
$11.93B
Avg Intrinsic
$12.58B
Intrinsic / Market
1.05
Margin of Safety
5.2%
WACC
4.8%
FY End
2026-01-31
EPV
$10.55B
Profit
$18.75B
FCFF
$8.45B
Listed HK, based CN · Industrials · Tools & Accessories
Market Cap
$2.21B
Avg Intrinsic
$2.33B
Intrinsic / Market
1.05
Margin of Safety
5.2%
WACC
8.9%
FY End
2026-03-31
EPV
$2.18B
Profit
$2.21B
FCFF
$2.61B
Listed DE, based DK · Industrials · Marine Shipping
Market Cap
$52.34B
Avg Intrinsic
$55.18B
Intrinsic / Market
1.05
Margin of Safety
5.1%
WACC
7.1%
FY End
2025-12-31
EPV
$92.64B
Profit
$37.26B
FCFF
$35.63B
Listed AU, based AU · Financial Services · Asset Management
Market Cap
$1.81B
Avg Intrinsic
$1.91B
Intrinsic / Market
1.05
Margin of Safety
5.1%
WACC
6.9%
FY End
2026-06-30
EPV
$1.79B book
Profit
$2.14B
FCFF
$1.79B book
Listed US, based US · Consumer Defensive · Packaged Foods
Market Cap
$5.99B
Avg Intrinsic
$6.31B
Intrinsic / Market
1.05
Margin of Safety
5.1%
WACC
6.7%
FY End
2025-12-31
EPV
$4.58B book
Profit
$9.78B
FCFF
$4.58B book
Listed DE, based LU · Financial Services · Asset Management
Market Cap
$5.18B
Avg Intrinsic
$5.46B
Intrinsic / Market
1.05
Margin of Safety
5.1%
WACC
7.3%
FY End
2026-03-31
EPV
$1.23B
Profit
$7.57B book
FCFF
$7.57B book
Listed DE, based BR · Utilities · Utilities - Regulated Electric
Market Cap
$9.48B
Avg Intrinsic
$9.99B
Intrinsic / Market
1.05
Margin of Safety
5.0%
WACC
4.4%
FY End
2025-12-31
EPV
$8.09B
Profit
$14.18B
FCFF
$7.70B
Listed US, based US · Industrials · Consulting Services
Market Cap
$8.48B
Avg Intrinsic
$8.93B
Intrinsic / Market
1.05
Margin of Safety
4.9%
WACC
6.1%
FY End
2026-03-31
EPV
$9.23B
Profit
$7.21B
FCFF
$10.34B
Listed DE, based US · Energy · Oil & Gas Equipment & Services
Market Cap
$1.21B
Avg Intrinsic
$1.27B
Intrinsic / Market
1.05
Margin of Safety
4.9%
WACC
8.3%
FY End
2025-12-31
EPV
$1.59B book
Profit
$640.97M
FCFF
$1.59B book
Listed DE, based SE · Technology · Communication Equipment
Market Cap
$30.86B
Avg Intrinsic
$32.43B
Intrinsic / Market
1.05
Margin of Safety
4.9%
WACC
7.3%
FY End
2025-12-31
EPV
$39.28B
Profit
$24.52B
FCFF
$33.50B
Listed JP, based JP · Financial Services · Banks - Regional
Market Cap
$6.89B
Avg Intrinsic
$7.24B
Intrinsic / Market
1.05
Margin of Safety
4.8%
WACC
5.8%
FY End
2026-03-31
EPV
$13.24B
Profit
$6.03B
FCFF
$2.44B book
Listed JP, based JP · Healthcare · Medical Distribution
Market Cap
$2.46B
Avg Intrinsic
$2.59B
Intrinsic / Market
1.05
Margin of Safety
4.8%
WACC
9.7%
FY End
2026-03-31
EPV
$2.66B
Profit
$1.92B
FCFF
$3.18B book
Listed JP, based JP · Industrials · Engineering & Construction
Market Cap
$1.60B
Avg Intrinsic
$1.68B
Intrinsic / Market
1.05
Margin of Safety
4.8%
WACC
4.6%
FY End
2026-06-30
EPV
$2.07B
Profit
$1.38B
FCFF
$1.59B
Listed US, based US · Consumer Cyclical · Auto & Truck Dealerships
Market Cap
$6.74B
Avg Intrinsic
$7.07B
Intrinsic / Market
1.05
Margin of Safety
4.8%
WACC
5.9%
FY End
2025-12-31
EPV
$7.27B
Profit
$7.52B
FCFF
$6.43B book
Listed JP, based JP · Consumer Cyclical · Apparel Retail
Market Cap
$1.53B
Avg Intrinsic
$1.60B
Intrinsic / Market
1.05
Margin of Safety
4.7%
WACC
7.2%
FY End
2026-02-28
EPV
$1.93B
Profit
$1.95B
FCFF
$935.02M
Listed CA, based CA · Consumer Cyclical · Leisure
Market Cap
$1.53B
Avg Intrinsic
$1.60B
Intrinsic / Market
1.05
Margin of Safety
4.6%
WACC
7.3%
FY End
2025-12-31
EPV
$1.99B
Profit
$1.08B
FCFF
$1.75B
Listed CA, based CA · Basic Materials · Lumber & Wood Production
Market Cap
$5.32B
Avg Intrinsic
$5.57B
Intrinsic / Market
1.05
Margin of Safety
4.6%
WACC
10.7%
FY End
2025-12-31
EPV
$5.57B book
Profit
$5.57B book
FCFF
$5.57B book
Listed DE, based CN · Consumer Defensive · Beverages - Non-Alcoholic
Market Cap
$4.03B
Avg Intrinsic
$4.22B
Intrinsic / Market
1.05
Margin of Safety
4.6%
WACC
5.0%
FY End
2025-12-31
EPV
$5.61B
Profit
$3.83B
FCFF
$3.24B
Listed HK, based CN · Consumer Cyclical · Restaurants
Market Cap
$1.33B
Avg Intrinsic
$1.39B
Intrinsic / Market
1.05
Margin of Safety
4.5%
WACC
9.8%
FY End
2025-12-31
EPV
$1.18B
Profit
$2.11B
FCFF
$895.45M
Listed HK, based HK · Technology · Communication Equipment
Market Cap
$1.68B
Avg Intrinsic
$1.76B
Intrinsic / Market
1.05
Margin of Safety
4.5%
WACC
6.8%
FY End
2026-03-31
EPV
$2.33B
Profit
$1.44B
FCFF
$1.50B
Listed US, based US · Financial Services · Banks - Regional
Market Cap
$1.45B
Avg Intrinsic
$1.52B
Intrinsic / Market
1.05
Margin of Safety
4.5%
WACC
7.6%
FY End
2025-12-31
EPV
$2.36B
Profit
$468.07M
FCFF
$1.73B
Listed HK, based TW · Technology · Consumer Electronics
Market Cap
$1.49B
Avg Intrinsic
$1.56B
Intrinsic / Market
1.05
Margin of Safety
4.4%
WACC
9.1%
FY End
2025-12-31
EPV
$1.62B
Profit
$1.52B book
FCFF
$1.52B book
Listed CH, based CH · Consumer Defensive · Confectioners
Market Cap
$7.13B
Avg Intrinsic
$7.45B
Intrinsic / Market
1.05
Margin of Safety
4.4%
WACC
5.2%
FY End
2025-08-31
EPV
$14.46B
Profit
$4.64B
FCFF
$3.26B book
Listed KR, based KR · Financial Services · Capital Markets
Market Cap
$7.79B
Avg Intrinsic
$8.14B
Intrinsic / Market
1.04
Margin of Safety
4.3%
WACC
5.5%
FY End
2025-12-31
EPV
$9.25B
Profit
$8.11B
FCFF
$7.05B book
Listed DE, based ES · Industrials · Security & Protection Services
Market Cap
$1.79B
Avg Intrinsic
$1.87B
Intrinsic / Market
1.04
Margin of Safety
4.2%
WACC
5.5%
FY End
2025-12-31
EPV
$2.39B
Profit
$1.32B
FCFF
$1.91B
Listed US, based US · Financial Services · Banks - Regional
Market Cap
$2.02B
Avg Intrinsic
$2.10B
Intrinsic / Market
1.04
Margin of Safety
4.2%
WACC
7.1%
FY End
2025-12-31
EPV
$2.67B
Profit
$1.69B
FCFF
$1.95B
Listed DE, based DE · Basic Materials · Agricultural Inputs
Market Cap
$2.49B
Avg Intrinsic
$2.59B
Intrinsic / Market
1.04
Margin of Safety
4.1%
WACC
5.8%
FY End
2026-06-30
EPV
$3.18B
Profit
$2.63B
FCFF
$1.98B book
Listed US, based US · Financial Services · Asset Management
Market Cap
$1.51B
Avg Intrinsic
$1.58B
Intrinsic / Market
1.04
Margin of Safety
4.1%
WACC
6.8%
FY End
2025-12-31
EPV
$1.35B
Profit
$1.86B
FCFF
$1.52B
Listed DE, based ID · Financial Services · Banks - Regional
Market Cap
$3.15B
Avg Intrinsic
$3.29B
Intrinsic / Market
1.04
Margin of Safety
4.0%
WACC
9.0%
FY End
2025-12-31
EPV
$5.14B
Profit
$2.20B
FCFF
$2.52B book
Listed JP, based JP · Consumer Cyclical · Textile Manufacturing
Market Cap
$1.20B
Avg Intrinsic
$1.25B
Intrinsic / Market
1.04
Margin of Safety
4.0%
WACC
8.1%
FY End
2026-03-31
EPV
$1.26B
Profit
$1.19B
FCFF
$1.31B
Listed US, based IN · Technology · Information Technology Services
Market Cap
$46.02B
Avg Intrinsic
$47.91B
Intrinsic / Market
1.04
Margin of Safety
4.0%
WACC
5.1%
FY End
2026-03-31
EPV
$61.65B
Profit
$44.33B
FCFF
$37.77B
Listed JP, based JP · Financial Services · Banks - Diversified
Market Cap
$148.13B
Avg Intrinsic
$154.21B
Intrinsic / Market
1.04
Margin of Safety
3.9%
WACC
5.2%
FY End
2026-03-31
EPV
$228.58B
Profit
$133.64B
FCFF
$100.40B book
Listed CH, based CH · Financial Services · Banks - Regional
Market Cap
$3.96B
Avg Intrinsic
$4.12B
Intrinsic / Market
1.04
Margin of Safety
3.9%
WACC
4.2%
FY End
2025-12-31
EPV
$6.14B
Profit
$4.18B
FCFF
$2.05B book
Listed DE, based BE · Financial Services · Banks - Regional
Market Cap
$57.62B
Avg Intrinsic
$59.92B
Intrinsic / Market
1.04
Margin of Safety
3.8%
WACC
6.8%
FY End
2025-12-31
EPV
$96.35B
Profit
$51.22B
FCFF
$32.18B book
Listed JP, based JP · Technology · Electronic Components
Market Cap
$2.33B
Avg Intrinsic
$2.42B
Intrinsic / Market
1.04
Margin of Safety
3.8%
WACC
5.9%
FY End
2025-12-31
EPV
$1.09B
Profit
$3.09B book
FCFF
$3.09B book
Listed US, based US · Consumer Cyclical · Packaging & Containers
Market Cap
$4.21B
Avg Intrinsic
$4.37B
Intrinsic / Market
1.04
Margin of Safety
3.8%
WACC
5.4%
FY End
2025-12-31
EPV
$5.60B
Profit
$4.26B
FCFF
$3.26B
Listed JP, based JP · Consumer Defensive · Beverages - Non-Alcoholic
Market Cap
$4.90B
Avg Intrinsic
$5.09B
Intrinsic / Market
1.04
Margin of Safety
3.8%
WACC
4.4%
FY End
2026-03-31
EPV
$6.38B
Profit
$4.50B
FCFF
$4.39B
Listed DE · Financial Services · Asset Management
Market Cap
$1.56B
Avg Intrinsic
$1.62B
Intrinsic / Market
1.04
Margin of Safety
3.7%
WACC
7.4%
FY End
2025-12-31
EPV
$2.63B
Profit
$971.04M
FCFF
$1.25B
Listed JP, based JP · Basic Materials · Specialty Chemicals
Market Cap
$1.20B
Avg Intrinsic
$1.24B
Intrinsic / Market
1.04
Margin of Safety
3.6%
WACC
5.7%
FY End
2025-12-31
EPV
$1.13B
Profit
$1.23B
FCFF
$1.37B book
Listed HK, based HK · Consumer Cyclical · Auto Parts
Market Cap
$2.04B
Avg Intrinsic
$2.12B
Intrinsic / Market
1.04
Margin of Safety
3.6%
WACC
11.4%
FY End
2026-03-31
EPV
$2.28B
Profit
$1.74B
FCFF
$2.33B
Listed DE, based TH · Consumer Defensive · Farm Products
Market Cap
$8.91B
Avg Intrinsic
$9.24B
Intrinsic / Market
1.04
Margin of Safety
3.6%
WACC
4.0%
FY End
2025-12-31
EPV
$9.42B
Profit
$8.14B book
FCFF
$10.15B
Listed FR, based FR · Basic Materials · Specialty Chemicals
Market Cap
$4.66B
Avg Intrinsic
$4.84B
Intrinsic / Market
1.04
Margin of Safety
3.6%
WACC
5.5%
FY End
2025-12-31
EPV
$7.34B
Profit
$3.44B
FCFF
$3.72B
Listed AU, based AU · Basic Materials · Other Industrial Metals & Mining
Market Cap
$7.11B
Avg Intrinsic
$7.37B
Intrinsic / Market
1.04
Margin of Safety
3.6%
WACC
9.5%
FY End
2026-06-30
EPV
$12.11B
Profit
$6.68B
FCFF
$3.32B book
Listed FR, based FR · Consumer Defensive · Packaged Foods
Market Cap
$42.78B
Avg Intrinsic
$44.37B
Intrinsic / Market
1.04
Margin of Safety
3.6%
WACC
4.5%
FY End
2025-12-31
EPV
$56.94B
Profit
$39.98B
FCFF
$36.18B
Listed CA
Market Cap
$2.45B
Avg Intrinsic
$2.54B
Intrinsic / Market
1.04
Margin of Safety
3.5%
WACC
10.3%
FY End
2025-12-31
EPV
$2.39B book
Profit
$2.82B
FCFF
$2.39B book
Listed US, based US · Energy · Oil & Gas Equipment & Services
Market Cap
$1.08B
Avg Intrinsic
$1.11B
Intrinsic / Market
1.04
Margin of Safety
3.4%
WACC
7.8%
FY End
2025-12-31
EPV
$1.11B book
Profit
$1.11B book
FCFF
$1.11B book
Listed JP, based JP · Industrials · Specialty Industrial Machinery
Market Cap
$2.34B
Avg Intrinsic
$2.42B
Intrinsic / Market
1.04
Margin of Safety
3.4%
WACC
4.1%
FY End
2026-03-31
EPV
$3.19B
Profit
$2.43B
FCFF
$1.64B book
Listed DE, based TH · Industrials · Conglomerates
Market Cap
$9.90B
Avg Intrinsic
$10.24B
Intrinsic / Market
1.03
Margin of Safety
3.4%
WACC
5.1%
FY End
2025-12-31
EPV
$12.84B book
Profit
$5.06B
FCFF
$12.84B book
Listed JP, based JP · Technology · Scientific & Technical Instruments
Market Cap
$1.64B
Avg Intrinsic
$1.69B
Intrinsic / Market
1.03
Margin of Safety
3.4%
WACC
5.8%
FY End
2026-03-31
EPV
$2.01B
Profit
$1.54B
FCFF
$1.54B
Listed DE, based ES · Industrials · Engineering & Construction
Market Cap
$3.52B
Avg Intrinsic
$3.64B
Intrinsic / Market
1.03
Margin of Safety
3.3%
WACC
5.3%
FY End
2025-12-31
EPV
$4.67B
Profit
$2.53B book
FCFF
$3.72B
Listed DE, based CO · Energy · Oil & Gas Integrated
Market Cap
$35.08B
Avg Intrinsic
$36.29B
Intrinsic / Market
1.03
Margin of Safety
3.3%
WACC
8.8%
FY End
2025-12-31
EPV
$46.25B
Profit
$30.75B
FCFF
$31.86B book
Listed AU, based AU · Healthcare · Diagnostics & Research
Market Cap
$6.72B
Avg Intrinsic
$6.94B
Intrinsic / Market
1.03
Margin of Safety
3.2%
WACC
5.8%
FY End
2026-06-30
EPV
$9.29B
Profit
$5.67B
FCFF
$5.85B book
Listed US, based IN · Financial Services · Banks - Regional
Market Cap
$98.84B
Avg Intrinsic
$102.04B
Intrinsic / Market
1.03
Margin of Safety
3.1%
WACC
5.7%
FY End
2026-03-31
EPV
$149.17B
Profit
$114.92B
FCFF
$42.04B book
Listed US, based MX · Communication Services · Telecom Services
Market Cap
$62.02B
Avg Intrinsic
$64.02B
Intrinsic / Market
1.03
Margin of Safety
3.1%
WACC
6.3%
FY End
2025-12-31
EPV
$79.30B
Profit
$58.45B
FCFF
$54.32B
Listed US, based US · Technology · Information Technology Services
Market Cap
$2.57B
Avg Intrinsic
$2.65B
Intrinsic / Market
1.03
Margin of Safety
3.1%
WACC
3.8%
FY End
2026-03-31
EPV
$3.21B book
Profit
$1.54B
FCFF
$3.21B book
Listed GB, based GB · Consumer Cyclical · Residential Construction
Market Cap
$3.81B
Avg Intrinsic
$3.92B
Intrinsic / Market
1.03
Margin of Safety
3.0%
WACC
12.8%
FY End
2025-12-31
EPV
$4.65B
Profit
$3.43B
FCFF
$3.68B
| # | Company | Market Cap | Avg Intrinsic | Intrinsic / Market | Margin of Safety | WACC | EPV / Profit / FCFF | FY End |
|---|---|---|---|---|---|---|---|---|
| 1501 | REZI Resideo Technologies, Inc.Listed US, based US · Industrials · Industrial Distribution | $2.70B | $2.91B | 1.08 | 7.2% | 7.4% | $3.58B $2.15B $3.01B book | 2025-12-31 |
| 1502 | 1941.T Chudenko CorporationListed JP, based JP · Industrials · Engineering & Construction | $1.70B | $1.83B | 1.08 | 7.0% | 6.1% | $1.70B $1.83B $1.95B | 2026-03-31 |
| 1503 | 6250.T Yamabiko CorporationListed JP, based JP · Industrials · Tools & Accessories | $1.11B | $1.20B | 1.08 | 7.0% | 7.1% | $1.08B $1.32B $1.19B | 2025-12-31 |
| 1504 | TK41.F Tsakos Energy Navigation LimitedListed DE, based GR · Energy · Oil & Gas Midstream | $1.59B | $1.71B | 1.08 | 7.0% | 6.8% | $1.37B $1.69B $2.06B book | 2025-12-31 |
| 1505 | 3306.HK JNBY Design LimitedListed HK, based CN · Consumer Cyclical · Apparel Manufacturing | $1.54B | $1.66B | 1.07 | 7.0% | 7.2% | $2.15B $1.97B $850.52M | 2026-06-30 |
| 1506 | 1060.HK Damai Entertainment Holdings LimitedListed HK, based CN · Communication Services · Entertainment | $1.62B | $1.75B | 1.07 | 6.9% | 9.5% | $1.57B $1.19B $2.47B book | 2026-03-31 |
| 1507 | MGNS.L Morgan Sindall Group plcListed GB, based GB · Industrials · Engineering & Construction | $2.70B | $2.90B | 1.07 | 6.9% | 9.0% | $3.25B $3.30B $2.14B | 2025-12-31 |
| 1508 | LDOS Leidos Holdings, Inc.Listed US, based US · Technology · Information Technology Services | $15.36B | $16.49B | 1.07 | 6.8% | 6.3% | $16.52B $18.40B $14.54B | 2025-12-31 |
| 1509 | FRA.F Fraport AGListed DE, based DE · Industrials · Airports & Air Services | $6.39B | $6.85B | 1.07 | 6.7% | 10.5% | $9.18B $5.06B $6.31B book | 2025-12-31 |
| 1510 | E5F.F PT XLSMART Telecom Sejahtera TbkListed DE, based ID · Communication Services · Telecom Services | $1.51B | $1.62B | 1.07 | 6.6% | 7.0% | $1.62B book $1.62B book $1.62B book | 2025-12-31 |
| 1511 | 4RW.F Rai Way S.p.A.Listed DE, based IT · Communication Services · Telecom Services | $1.27B | $1.36B | 1.07 | 6.6% | 7.3% | $1.66B $1.24B $1.17B | 2025-12-31 |
| 1512 | MRCH.L Merchants Trust OrdListed GB | $1.30B | $1.39B | 1.07 | 6.6% | 10.5% | $1.39B book $1.39B book $1.39B book | 2026-01-31 |
| 1513 | OBK.F Oberbank AGListed DE, based AT · Financial Services · Banks - Regional | $6.51B | $6.97B | 1.07 | 6.6% | 6.8% | $8.86B $4.60B $7.45B | 2025-12-31 |
| 1514 | GOLD Gold.com, Inc.Listed US, based US · Financial Services · Capital Markets | $1.12B | $1.20B | 1.07 | 6.5% | 12.4% | $2.14B $968.58M $484.38M | 2026-06-30 |
| 1515 | TNK Teekay Tankers Ltd.Listed US, based BM · Energy · Oil & Gas Midstream | $3.31B | $3.53B | 1.07 | 6.4% | 10.5% | $3.51B $4.71B $2.38B book | 2025-12-31 |
| 1516 | 2005.HK SSY Group LimitedListed HK, based HK · Healthcare · Drug Manufacturers - Specialty & Generic | $1.02B | $1.09B | 1.07 | 6.3% | 5.9% | $1.34B $896.77M $1.05B | 2025-12-31 |
| 1517 | QUBT Quantum Computing Inc.Listed US, based US · Technology · Computer Hardware | $1.49B | $1.59B | 1.07 | 6.3% | 26.6% | $1.59B book $1.59B book $1.59B book | 2025-12-31 |
| 1518 | FSV.L Fidelity Special Values OrdListed GB | $2.02B | $2.16B | 1.07 | 6.3% | 10.5% | $1.98B book $2.51B $1.98B book | 2025-08-31 |
| 1519 | 9746.T TKC CorporationListed JP, based JP · Technology · Information Technology Services | $1.24B | $1.33B | 1.07 | 6.3% | 6.2% | $1.51B $1.18B $1.29B | 2025-09-30 |
| 1520 | TTD The Trade Desk, Inc.Listed US, based US · Communication Services · Advertising Agencies | $5.73B | $6.11B | 1.07 | 6.2% | 10.1% | $3.83B $2.99B $11.50B | 2025-12-31 |
| 1521 | LDBB.F H. Lundbeck A/SListed DE, based DK · Healthcare · Drug Manufacturers - Specialty & Generic | $7.20B | $7.67B | 1.07 | 6.2% | 5.6% | $7.97B $8.49B $6.54B | 2025-12-31 |
| 1522 | 9119.T Iino Kaiun Kaisha, Ltd.Listed JP, based JP · Industrials · Marine Shipping | $1.10B | $1.17B | 1.07 | 6.2% | 4.6% | $1.21B $1.31B $991.29M book | 2026-03-31 |
| 1523 | GSCT.L The Global Smaller Companies Trust OrdListed GB | $1.04B | $1.11B | 1.07 | 6.1% | 10.1% | $1.11B book $1.11B book $1.11B book | 2026-04-30 |
| 1524 | 08M.F Admie Holding S.A.Listed DE, based GR · Utilities · Utilities - Independent Power Producers | $1.67B | $1.78B | 1.07 | 6.1% | 4.7% | $1.72B $1.81B $1.81B book | 2025-12-31 |
| 1525 | WML1.F Wilh. Wilhelmsen Holding ASAListed DE, based NO · Industrials · Marine Shipping | $3.95B | $4.21B | 1.06 | 6.1% | 8.6% | $1.32B $9.28B $2.02B | 2025-12-31 |
| 1526 | DRR.AX Deterra Royalties LimitedListed AU, based AU · Basic Materials · Other Industrial Metals & Mining | $1.43B | $1.52B | 1.06 | 6.1% | 7.5% | $1.39B $2.36B $814.65M | 2026-06-30 |
| 1527 | BPCR.L BioPharma Credit OrdListed GB | $1.09B | $1.16B | 1.06 | 6.0% | 10.5% | $1.15B book $1.19B $1.15B book | 2025-12-31 |
| 1528 | 5463.T Maruichi Steel Tube Ltd.Listed JP, based JP · Basic Materials · Steel | $2.33B | $2.47B | 1.06 | 5.9% | 5.8% | $2.76B $2.39B $2.27B book | 2026-03-31 |
| 1529 | VBK.F Verbio SEListed DE, based DE · Basic Materials · Specialty Chemicals | $2.10B | $2.23B | 1.06 | 5.9% | 4.6% | $4.82B $933.75M book $933.75M book | 2026-06-30 |
| 1530 | 28F0.F Fastighets AB Balder (publ)Listed DE, based SE · Real Estate · Real Estate - Diversified | $5.37B | $5.71B | 1.06 | 5.8% | 5.8% | $2.05B $10.83B book $4.23B | 2025-12-31 |
| 1531 | V8T.F AcadeMedia AB (publ)Listed DE, based SE · Consumer Defensive · Education & Training Services | $1.09B | $1.15B | 1.06 | 5.8% | 5.3% | $1.38B $1.30B $784.04M | 2026-06-30 |
| 1532 | CHRD Chord Energy CorporationListed US, based US · Energy · Oil & Gas E&P | $7.49B | $7.95B | 1.06 | 5.8% | 5.8% | $12.10B $8.37B book $3.40B | 2025-12-31 |
| 1533 | 7389.T Aichi Financial Group, Inc.Listed JP, based JP · Financial Services · Banks - Regional | $3.12B | $3.31B | 1.06 | 5.8% | 5.0% | $4.76B $2.48B $2.70B book | 2026-03-31 |
| 1534 | 0659.HK CTF Services LimitedListed HK, based HK · Industrials · Engineering & Construction | $5.07B | $5.37B | 1.06 | 5.7% | 5.3% | $5.37B book $5.37B book $5.37B book | 2026-06-30 |
| 1535 | BKV BKV CorporationListed US, based US · Energy · Oil & Gas E&P | $2.27B | $2.41B | 1.06 | 5.7% | 9.4% | $2.41B book $2.41B book $2.41B book | 2025-12-31 |
| 1536 | 2155.HK Morimatsu International Holdings Company LimitedListed HK, based CN · Industrials · Specialty Industrial Machinery | $1.14B | $1.21B | 1.06 | 5.7% | 8.8% | $1.51B $1.28B $838.22M book | 2025-12-31 |
| 1537 | 4206.T Aica Kogyo Company, LimitedListed JP, based JP · Industrials · Conglomerates | $1.67B | $1.78B | 1.06 | 5.7% | 5.0% | $2.24B $1.79B $1.30B book | 2026-03-31 |
| 1538 | 1820.T Nishimatsu Construction Co., Ltd.Listed JP, based JP · Industrials · Engineering & Construction | $1.32B | $1.40B | 1.06 | 5.6% | 3.8% | $1.29B $1.63B $1.28B book | 2026-03-31 |
| 1539 | 1055.HK China Southern Airlines Company LimitedListed HK, based CN · Industrials · Airlines | $6.74B | $7.14B | 1.06 | 5.6% | 2.4% | $7.55B book $7.55B book $6.31B | 2025-12-31 |
| 1540 | 5334.T Niterra Co., Ltd.Listed JP, based JP · Consumer Cyclical · Auto Parts | $9.25B | $9.78B | 1.06 | 5.5% | 5.5% | $11.52B $9.54B $8.29B | 2025-03-31 |
| 1541 | OSOB.F Organización Soriana, S. A. B. de C. V.Listed DE, based MX · Consumer Cyclical · Department Stores | $3.02B | $3.20B | 1.06 | 5.5% | 10.3% | $3.02B $3.15B $3.44B | 2023-12-31 |
| 1542 | 1417.T MIRAIT ONE CorporationListed JP, based JP · Industrials · Engineering & Construction | $1.89B | $2.00B | 1.06 | 5.4% | 4.9% | $1.87B $1.99B $2.15B | 2026-03-31 |
| 1543 | BCLN.F BARRY CALLEBAUT AG NListed DE, based CH · Consumer Defensive · Confectioners | $7.05B | $7.45B | 1.06 | 5.4% | 5.2% | $14.46B $4.64B $3.26B book | 2025-08-31 |
| 1544 | PR Permian Resources CorporationListed US, based US · Energy · Oil & Gas E&P | $18.39B | $19.43B | 1.06 | 5.4% | 7.3% | $23.48B $15.92B $18.88B | 2025-12-31 |
| 1545 | BJ BJ's Wholesale Club Holdings, Inc.Listed US, based US · Consumer Defensive · Discount Stores | $11.93B | $12.58B | 1.05 | 5.2% | 4.8% | $10.55B $18.75B $8.45B | 2026-01-31 |
| 1546 | 1651.HK Precision Tsugami (China) Corporation LimitedListed HK, based CN · Industrials · Tools & Accessories | $2.21B | $2.33B | 1.05 | 5.2% | 8.9% | $2.18B $2.21B $2.61B | 2026-03-31 |
| 1547 | DP4B.DE A.P. Møller - Mærsk A/SListed DE, based DK · Industrials · Marine Shipping | $52.34B | $55.18B | 1.05 | 5.1% | 7.1% | $92.64B $37.26B $35.63B | 2025-12-31 |
| 1548 | AUI.AX Australian United Investment Company LimitedListed AU, based AU · Financial Services · Asset Management | $1.81B | $1.91B | 1.05 | 5.1% | 6.9% | $1.79B book $2.14B $1.79B book | 2026-06-30 |
| 1549 | INGR Ingredion IncorporatedListed US, based US · Consumer Defensive · Packaged Foods | $5.99B | $6.31B | 1.05 | 5.1% | 6.7% | $4.58B book $9.78B $4.58B book | 2025-12-31 |
| 1550 | RNT.F Reinet Investments S.C.A.Listed DE, based LU · Financial Services · Asset Management | $5.18B | $5.46B | 1.05 | 5.1% | 7.3% | $1.23B $7.57B book $7.57B book | 2026-03-31 |
| 1551 | ELP0.F CIA PARANAENSE EN. COPEL S.A. RListed DE, based BR · Utilities · Utilities - Regulated Electric | $9.48B | $9.99B | 1.05 | 5.0% | 4.4% | $8.09B $14.18B $7.70B | 2025-12-31 |
| 1552 | BAH Booz Allen Hamilton Holding CorporationListed US, based US · Industrials · Consulting Services | $8.48B | $8.93B | 1.05 | 4.9% | 6.1% | $9.23B $7.21B $10.34B | 2026-03-31 |
| 1553 | CTV.F Hornbeck Offshore Services, Inc.Listed DE, based US · Energy · Oil & Gas Equipment & Services | $1.21B | $1.27B | 1.05 | 4.9% | 8.3% | $1.59B book $640.97M $1.59B book | 2025-12-31 |
| 1554 | ERCG.DE Telefonaktiebolaget LM Ericsson (publ)Listed DE, based SE · Technology · Communication Equipment | $30.86B | $32.43B | 1.05 | 4.9% | 7.3% | $39.28B $24.52B $33.50B | 2025-12-31 |
| 1555 | 5838.T Rakuten Bank, Ltd.Listed JP, based JP · Financial Services · Banks - Regional | $6.89B | $7.24B | 1.05 | 4.8% | 5.8% | $13.24B $6.03B $2.44B book | 2026-03-31 |
| 1556 | 2784.T Alfresa Holdings CorporationListed JP, based JP · Healthcare · Medical Distribution | $2.46B | $2.59B | 1.05 | 4.8% | 9.7% | $2.66B $1.92B $3.18B book | 2026-03-31 |
| 1557 | 1414.T SHO-BOND Holdings Co.,Ltd.Listed JP, based JP · Industrials · Engineering & Construction | $1.60B | $1.68B | 1.05 | 4.8% | 4.6% | $2.07B $1.38B $1.59B | 2026-06-30 |
| 1558 | LAD Lithia Motors, Inc.Listed US, based US · Consumer Cyclical · Auto & Truck Dealerships | $6.74B | $7.07B | 1.05 | 4.8% | 5.9% | $7.27B $7.52B $6.43B book | 2025-12-31 |
| 1559 | 2726.T PAL GROUP Holdings CO., LTD.Listed JP, based JP · Consumer Cyclical · Apparel Retail | $1.53B | $1.60B | 1.05 | 4.7% | 7.2% | $1.93B $1.95B $935.02M | 2026-02-28 |
| 1560 | TOY.TO Spin Master Corp.Listed CA, based CA · Consumer Cyclical · Leisure | $1.53B | $1.60B | 1.05 | 4.6% | 7.3% | $1.99B $1.08B $1.75B | 2025-12-31 |
| 1561 | WFG.TO West Fraser Timber Co. Ltd.Listed CA, based CA · Basic Materials · Lumber & Wood Production | $5.32B | $5.57B | 1.05 | 4.6% | 10.7% | $5.57B book $5.57B book $5.57B book | 2025-12-31 |
| 1562 | 58U.F Uni-President China Holdings LtdListed DE, based CN · Consumer Defensive · Beverages - Non-Alcoholic | $4.03B | $4.22B | 1.05 | 4.6% | 5.0% | $5.61B $3.83B $3.24B | 2025-12-31 |
| 1563 | 0999.HK Xiaocaiyuan International Holding Ltd.Listed HK, based CN · Consumer Cyclical · Restaurants | $1.33B | $1.39B | 1.05 | 4.5% | 9.8% | $1.18B $2.11B $895.45M | 2025-12-31 |
| 1564 | 0303.HK Vtech Holdings LimitedListed HK, based HK · Technology · Communication Equipment | $1.68B | $1.76B | 1.05 | 4.5% | 6.8% | $2.33B $1.44B $1.50B | 2026-03-31 |
| 1565 | TMP Tompkins Financial CorporationListed US, based US · Financial Services · Banks - Regional | $1.45B | $1.52B | 1.05 | 4.5% | 7.6% | $2.36B $468.07M $1.73B | 2025-12-31 |
| 1566 | 2038.HK FIH Mobile LimitedListed HK, based TW · Technology · Consumer Electronics | $1.49B | $1.56B | 1.05 | 4.4% | 9.1% | $1.62B $1.52B book $1.52B book | 2025-12-31 |
| 1567 | BARN.SW Barry Callebaut AGListed CH, based CH · Consumer Defensive · Confectioners | $7.13B | $7.45B | 1.05 | 4.4% | 5.2% | $14.46B $4.64B $3.26B book | 2025-08-31 |
| 1568 | 005940.KS NH Investment & Securities Co., Ltd.Listed KR, based KR · Financial Services · Capital Markets | $7.79B | $8.14B | 1.04 | 4.3% | 5.5% | $9.25B $8.11B $7.05B book | 2025-12-31 |
| 1569 | PRHA.F Prosegur Compañía de Seguridad, S.A.Listed DE, based ES · Industrials · Security & Protection Services | $1.79B | $1.87B | 1.04 | 4.2% | 5.5% | $2.39B $1.32B $1.91B | 2025-12-31 |
| 1570 | CHCO City Holding CompanyListed US, based US · Financial Services · Banks - Regional | $2.02B | $2.10B | 1.04 | 4.2% | 7.1% | $2.67B $1.69B $1.95B | 2025-12-31 |
| 1571 | KWS.DE KWS SAAT SE & Co. KGaAListed DE, based DE · Basic Materials · Agricultural Inputs | $2.49B | $2.59B | 1.04 | 4.1% | 5.8% | $3.18B $2.63B $1.98B book | 2026-06-30 |
| 1572 | HYT BlackRock Corporate High Yield Fund, Inc.Listed US, based US · Financial Services · Asset Management | $1.51B | $1.58B | 1.04 | 4.1% | 6.8% | $1.35B $1.86B $1.52B | 2025-12-31 |
| 1573 | 85C.F PT Bank Permata TbkListed DE, based ID · Financial Services · Banks - Regional | $3.15B | $3.29B | 1.04 | 4.0% | 9.0% | $5.14B $2.20B $2.52B book | 2025-12-31 |
| 1574 | 3569.T Seiren Co.,Ltd.Listed JP, based JP · Consumer Cyclical · Textile Manufacturing | $1.20B | $1.25B | 1.04 | 4.0% | 8.1% | $1.26B $1.19B $1.31B | 2026-03-31 |
| 1575 | INFY Infosys LimitedListed US, based IN · Technology · Information Technology Services | $46.02B | $47.91B | 1.04 | 4.0% | 5.1% | $61.65B $44.33B $37.77B | 2026-03-31 |
| 1576 | 8316.T Sumitomo Mitsui Financial Group, Inc.Listed JP, based JP · Financial Services · Banks - Diversified | $148.13B | $154.21B | 1.04 | 3.9% | 5.2% | $228.58B $133.64B $100.40B book | 2026-03-31 |
| 1577 | ZUGER.SW Zuger KantonalbankListed CH, based CH · Financial Services · Banks - Regional | $3.96B | $4.12B | 1.04 | 3.9% | 4.2% | $6.14B $4.18B $2.05B book | 2025-12-31 |
| 1578 | KDB0.F KBC Group NVListed DE, based BE · Financial Services · Banks - Regional | $57.62B | $59.92B | 1.04 | 3.8% | 6.8% | $96.35B $51.22B $32.18B book | 2025-12-31 |
| 1579 | 5214.T Nippon Electric Glass Co., Ltd.Listed JP, based JP · Technology · Electronic Components | $2.33B | $2.42B | 1.04 | 3.8% | 5.9% | $1.09B $3.09B book $3.09B book | 2025-12-31 |
| 1580 | SLGN Silgan Holdings Inc.Listed US, based US · Consumer Cyclical · Packaging & Containers | $4.21B | $4.37B | 1.04 | 3.8% | 5.4% | $5.60B $4.26B $3.26B | 2025-12-31 |
| 1581 | 2267.T Yakult Honsha Co.,Ltd.Listed JP, based JP · Consumer Defensive · Beverages - Non-Alcoholic | $4.90B | $5.09B | 1.04 | 3.8% | 4.4% | $6.38B $4.50B $4.39B | 2026-03-31 |
| 1582 | X8K.F AS InfortarListed DE · Financial Services · Asset Management | $1.56B | $1.62B | 1.04 | 3.7% | 7.4% | $2.63B $971.04M $1.25B | 2025-12-31 |
| 1583 | 4045.T Toagosei Co., Ltd.Listed JP, based JP · Basic Materials · Specialty Chemicals | $1.20B | $1.24B | 1.04 | 3.6% | 5.7% | $1.13B $1.23B $1.37B book | 2025-12-31 |
| 1584 | 0179.HK Johnson Electric Holdings LimitedListed HK, based HK · Consumer Cyclical · Auto Parts | $2.04B | $2.12B | 1.04 | 3.6% | 11.4% | $2.28B $1.74B $2.33B | 2026-03-31 |
| 1585 | BE7.F Charoen Pokphand Foods Public Company LimitedListed DE, based TH · Consumer Defensive · Farm Products | $8.91B | $9.24B | 1.04 | 3.6% | 4.0% | $9.42B $8.14B book $10.15B | 2025-12-31 |
| 1586 | AKE.PA Arkema S.A.Listed FR, based FR · Basic Materials · Specialty Chemicals | $4.66B | $4.84B | 1.04 | 3.6% | 5.5% | $7.34B $3.44B $3.72B | 2025-12-31 |
| 1587 | MIN.AX Mineral Resources LimitedListed AU, based AU · Basic Materials · Other Industrial Metals & Mining | $7.11B | $7.37B | 1.04 | 3.6% | 9.5% | $12.11B $6.68B $3.32B book | 2026-06-30 |
| 1588 | BN.PA Danone S.A.Listed FR, based FR · Consumer Defensive · Packaged Foods | $42.78B | $44.37B | 1.04 | 3.6% | 4.5% | $56.94B $39.98B $36.18B | 2025-12-31 |
| 1589 | EIT-UN.TO Canoe EIT IncomeListed CA | $2.45B | $2.54B | 1.04 | 3.5% | 10.3% | $2.39B book $2.82B $2.39B book | 2025-12-31 |
| 1590 | AESI Atlas Energy Solutions Inc.Listed US, based US · Energy · Oil & Gas Equipment & Services | $1.08B | $1.11B | 1.04 | 3.4% | 7.8% | $1.11B book $1.11B book $1.11B book | 2025-12-31 |
| 1591 | 6135.T Makino Milling Machine Co., Ltd.Listed JP, based JP · Industrials · Specialty Industrial Machinery | $2.34B | $2.42B | 1.04 | 3.4% | 4.1% | $3.19B $2.43B $1.64B book | 2026-03-31 |
| 1592 | TCM1.F The Siam Cement Public Company LimitedListed DE, based TH · Industrials · Conglomerates | $9.90B | $10.24B | 1.03 | 3.4% | 5.1% | $12.84B book $5.06B $12.84B book | 2025-12-31 |
| 1593 | 6436.T Amano CorporationListed JP, based JP · Technology · Scientific & Technical Instruments | $1.64B | $1.69B | 1.03 | 3.4% | 5.8% | $2.01B $1.54B $1.54B | 2026-03-31 |
| 1594 | VHM.F Sacyr, S.A.Listed DE, based ES · Industrials · Engineering & Construction | $3.52B | $3.64B | 1.03 | 3.3% | 5.3% | $4.67B $2.53B book $3.72B | 2025-12-31 |
| 1595 | ECHA.F Ecopetrol S.A.Listed DE, based CO · Energy · Oil & Gas Integrated | $35.08B | $36.29B | 1.03 | 3.3% | 8.8% | $46.25B $30.75B $31.86B book | 2025-12-31 |
| 1596 | SHL.AX Sonic Healthcare LimitedListed AU, based AU · Healthcare · Diagnostics & Research | $6.72B | $6.94B | 1.03 | 3.2% | 5.8% | $9.29B $5.67B $5.85B book | 2026-06-30 |
| 1597 | IBN ICICI Bank LimitedListed US, based IN · Financial Services · Banks - Regional | $98.84B | $102.04B | 1.03 | 3.1% | 5.7% | $149.17B $114.92B $42.04B book | 2026-03-31 |
| 1598 | AMX América Móvil, S.A.B. de C.V.Listed US, based MX · Communication Services · Telecom Services | $62.02B | $64.02B | 1.03 | 3.1% | 6.3% | $79.30B $58.45B $54.32B | 2025-12-31 |
| 1599 | DXC DXC Technology CompanyListed US, based US · Technology · Information Technology Services | $2.57B | $2.65B | 1.03 | 3.1% | 3.8% | $3.21B book $1.54B $3.21B book | 2026-03-31 |
| 1600 | TW.L Taylor Wimpey plcListed GB, based GB · Consumer Cyclical · Residential Construction | $3.81B | $3.92B | 1.03 | 3.0% | 12.8% | $4.65B $3.43B $3.68B | 2025-12-31 |
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