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 BR · Utilities · Utilities - Renewable
Market Cap
$26.57B
Avg Intrinsic
$26.37B
Intrinsic / Market
0.99
Margin of Safety
-0.7%
WACC
6.2%
FY End
2025-12-31
EPV
$19.22B
Profit
$32.70B
FCFF
$27.19B
Listed GB, based GB · Financial Services · Banks - Diversified
Market Cap
$310.59B
Avg Intrinsic
$308.20B
Intrinsic / Market
0.99
Margin of Safety
-0.8%
WACC
6.8%
FY End
2025-12-31
EPV
$396.93B
Profit
$330.40B
FCFF
$197.28B book
Listed US, based US · Healthcare · Biotechnology
Market Cap
$2.10B
Avg Intrinsic
$2.08B
Intrinsic / Market
0.99
Margin of Safety
-0.8%
WACC
10.3%
FY End
2025-12-31
EPV
$2.26B
Profit
$2.80B
FCFF
$1.19B
Listed JP, based JP · Technology · Semiconductors
Market Cap
$1.07B
Avg Intrinsic
$1.06B
Intrinsic / Market
0.99
Margin of Safety
-0.8%
WACC
10.8%
FY End
2025-12-31
EPV
$1.33B
Profit
$572.23M
FCFF
$1.27B
Listed JP, based JP · Basic Materials · Specialty Chemicals
Market Cap
$3.55B
Avg Intrinsic
$3.52B
Intrinsic / Market
0.99
Margin of Safety
-0.8%
WACC
6.6%
FY End
2026-03-31
EPV
$3.79B
Profit
$3.10B
FCFF
$3.67B
Listed JP, based JP · Consumer Cyclical · Specialty Retail
Market Cap
$9.05B
Avg Intrinsic
$8.97B
Intrinsic / Market
0.99
Margin of Safety
-0.9%
WACC
5.8%
FY End
2026-03-31
EPV
$6.65B
Profit
$10.86B
FCFF
$9.39B
Listed JP, based JP · Consumer Cyclical · Auto Parts
Market Cap
$29.49B
Avg Intrinsic
$29.21B
Intrinsic / Market
0.99
Margin of Safety
-1.0%
WACC
6.9%
FY End
2025-12-31
EPV
$31.56B
Profit
$26.96B
FCFF
$29.11B
Listed DE, based LU · Basic Materials · Steel
Market Cap
$10.88B
Avg Intrinsic
$10.77B
Intrinsic / Market
0.99
Margin of Safety
-1.0%
WACC
9.7%
FY End
2025-12-31
EPV
$8.90B
Profit
$6.65B
FCFF
$16.76B book
Listed DE, based CH · Consumer Cyclical · Luxury Goods
Market Cap
$11.63B
Avg Intrinsic
$11.51B
Intrinsic / Market
0.99
Margin of Safety
-1.0%
WACC
9.2%
FY End
2025-12-31
EPV
$6.05B
Profit
$14.25B book
FCFF
$14.25B book
Listed DE, based ID · Utilities · Utilities - Renewable
Market Cap
$1.77B
Avg Intrinsic
$1.75B
Intrinsic / Market
0.99
Margin of Safety
-1.0%
WACC
8.3%
FY End
2025-12-31
EPV
$1.77B
Profit
$1.47B
FCFF
$2.01B book
Listed US, based PE · Financial Services · Banks - Regional
Market Cap
$30.08B
Avg Intrinsic
$29.75B
Intrinsic / Market
0.99
Margin of Safety
-1.1%
WACC
8.4%
FY End
2025-12-31
EPV
$37.64B
Profit
$24.16B
FCFF
$27.46B
Listed US, based US · Technology · Information Technology Services
Market Cap
$1.15B
Avg Intrinsic
$1.13B
Intrinsic / Market
0.99
Margin of Safety
-1.3%
WACC
8.2%
FY End
2025-12-31
EPV
$1.13B book
Profit
$1.13B book
FCFF
$1.13B book
Listed US, based GR · Industrials · Marine Shipping
Market Cap
$1.22B
Avg Intrinsic
$1.20B
Intrinsic / Market
0.98
Margin of Safety
-1.5%
WACC
4.4%
FY End
2025-12-31
EPV
$689.33M
Profit
$1.36B
FCFF
$1.55B book
Listed DE, based ZA · Communication Services · Telecom Services
Market Cap
$20.81B
Avg Intrinsic
$20.49B
Intrinsic / Market
0.98
Margin of Safety
-1.6%
WACC
9.1%
FY End
2025-12-31
EPV
$27.86B
Profit
$12.84B
FCFF
$20.78B
Listed US, based US · Industrials · Specialty Business Services
Market Cap
$3.32B
Avg Intrinsic
$3.27B
Intrinsic / Market
0.98
Margin of Safety
-1.6%
WACC
6.5%
FY End
2025-09-30
EPV
$3.29B
Profit
$3.38B
FCFF
$3.15B
Listed JP, based JP · Financial Services · Banks - Regional
Market Cap
$66.67B
Avg Intrinsic
$65.53B
Intrinsic / Market
0.98
Margin of Safety
-1.7%
WACC
6.4%
FY End
2026-03-31
EPV
$88.87B
Profit
$49.74B
FCFF
$57.99B book
Listed JP, based JP · Energy · Oil & Gas E&P
Market Cap
$27.01B
Avg Intrinsic
$26.54B
Intrinsic / Market
0.98
Margin of Safety
-1.8%
WACC
8.8%
FY End
2024-12-31
EPV
$24.12B
Profit
$27.41B
FCFF
$28.10B
Listed US, based US · Energy · Oil & Gas E&P
Market Cap
$1.42B
Avg Intrinsic
$1.39B
Intrinsic / Market
0.98
Margin of Safety
-1.8%
WACC
7.5%
FY End
2025-12-31
EPV
$1.99B
Profit
$639.68M
FCFF
$1.55B book
Listed DE, based DE · Financial Services · Asset Management
Market Cap
$1.36B
Avg Intrinsic
$1.33B
Intrinsic / Market
0.98
Margin of Safety
-1.8%
WACC
2.8%
FY End
2025-12-31
EPV
$2.50B
Profit
$821.43M
FCFF
$673.34M book
Listed HK, based CN · Consumer Cyclical · Leisure
Market Cap
$26.21B
Avg Intrinsic
$25.71B
Intrinsic / Market
0.98
Margin of Safety
-2.0%
WACC
7.4%
FY End
2025-12-31
EPV
$31.33B
Profit
$26.41B
FCFF
$19.38B
Listed JP, based JP · Basic Materials · Specialty Chemicals
Market Cap
$2.97B
Avg Intrinsic
$2.91B
Intrinsic / Market
0.98
Margin of Safety
-2.0%
WACC
5.0%
FY End
2026-03-31
EPV
$2.76B
Profit
$2.96B
FCFF
$3.01B
Listed PL, based PL · Consumer Cyclical · Auto Parts
Market Cap
$3.35B
Avg Intrinsic
$3.29B
Intrinsic / Market
0.98
Margin of Safety
-2.0%
WACC
6.8%
FY End
2025-12-31
EPV
$4.05B
Profit
$4.13B
FCFF
$1.68B book
Listed US, based US · Financial Services · Banks - Regional
Market Cap
$1.53B
Avg Intrinsic
$1.49B
Intrinsic / Market
0.98
Margin of Safety
-2.1%
WACC
13.0%
FY End
2025-12-31
EPV
$2.08B
Profit
$236.72M
FCFF
$2.17B
Listed JP, based JP · Industrials · Rental & Leasing Services
Market Cap
$7.99B
Avg Intrinsic
$7.81B
Intrinsic / Market
0.98
Margin of Safety
-2.2%
WACC
1.5%
FY End
2026-03-31
EPV
$3.59B
Profit
$10.11B
FCFF
$9.74B
Listed DE, based AT · Industrials · Engineering & Construction
Market Cap
$13.51B
Avg Intrinsic
$13.21B
Intrinsic / Market
0.98
Margin of Safety
-2.2%
WACC
7.2%
FY End
2025-12-31
EPV
$14.69B
Profit
$15.54B
FCFF
$9.40B
Listed JP, based JP · Industrials · Trucking
Market Cap
$2.64B
Avg Intrinsic
$2.58B
Intrinsic / Market
0.98
Margin of Safety
-2.3%
WACC
5.4%
FY End
2026-03-31
EPV
$2.44B
Profit
$2.52B
FCFF
$2.79B
Listed US, based US · Financial Services · Credit Services
Market Cap
$4.41B
Avg Intrinsic
$4.31B
Intrinsic / Market
0.98
Margin of Safety
-2.3%
WACC
5.7%
FY End
2025-12-31
EPV
$6.81B
Profit
$2.45B
FCFF
$3.66B
Listed US, based US · Energy · Oil & Gas E&P
Market Cap
$3.13B
Avg Intrinsic
$3.06B
Intrinsic / Market
0.98
Margin of Safety
-2.3%
WACC
5.1%
FY End
2025-12-31
EPV
$3.95B
Profit
$2.61B
FCFF
$2.61B
Listed DE, based TH · Energy · Oil & Gas Refining & Marketing
Market Cap
$4.51B
Avg Intrinsic
$4.40B
Intrinsic / Market
0.98
Margin of Safety
-2.3%
WACC
5.3%
FY End
2025-12-31
EPV
$4.09B
Profit
$5.00B
FCFF
$4.12B
Listed DE, based SE · Consumer Cyclical · Gambling
Market Cap
$14.32B
Avg Intrinsic
$13.99B
Intrinsic / Market
0.98
Margin of Safety
-2.4%
WACC
8.9%
FY End
2025-12-31
EPV
$17.11B
Profit
$12.35B
FCFF
$12.51B
Listed DE, based DE · Real Estate · Real Estate Services
Profit is over 3× the larger of EPV and FCFFMarket Cap
$6.89B
Avg Intrinsic
$6.73B
Intrinsic / Market
0.98
Margin of Safety
-2.4%
WACC
6.1%
FY End
2025-12-31
EPV
-$1.14B
Profit
$17.07B book
FCFF
$4.26B
Listed HK, based HK · Communication Services · Entertainment
Market Cap
$2.97B
Avg Intrinsic
$2.90B
Intrinsic / Market
0.98
Margin of Safety
-2.4%
WACC
8.2%
FY End
2025-12-31
EPV
$3.41B book
Profit
$1.86B
FCFF
$3.41B book
Listed GB, based GB · Real Estate · Real Estate Services
Market Cap
$1.64B
Avg Intrinsic
$1.60B
Intrinsic / Market
0.98
Margin of Safety
-2.5%
WACC
5.0%
FY End
2025-09-30
EPV
$422.84M
Profit
$2.85B
FCFF
$1.53B
Listed HK, based HK · Real Estate · Real Estate - Development
Market Cap
$12.29B
Avg Intrinsic
$11.97B
Intrinsic / Market
0.97
Margin of Safety
-2.7%
WACC
7.7%
FY End
2025-06-30
EPV
$10.97B
Profit
$10.89B
FCFF
$14.04B
Listed DE, based ES · Communication Services · Telecom Services
Market Cap
$21.78B
Avg Intrinsic
$21.19B
Intrinsic / Market
0.97
Margin of Safety
-2.8%
WACC
11.7%
FY End
2025-12-31
EPV
$21.15B
Profit
$20.94B book
FCFF
$21.47B
Listed FR, based FR · Industrials · Specialty Business Services
Market Cap
$8.83B
Avg Intrinsic
$8.59B
Intrinsic / Market
0.97
Margin of Safety
-2.8%
WACC
9.4%
FY End
2025-08-31
EPV
$9.65B
Profit
$11.86B
FCFF
$4.26B book
Listed JP, based JP · Financial Services · Banks - Regional
Market Cap
$3.94B
Avg Intrinsic
$3.83B
Intrinsic / Market
0.97
Margin of Safety
-2.8%
WACC
6.1%
FY End
2026-03-31
EPV
$5.83B
Profit
$2.44B
FCFF
$3.24B book
Listed DE, based BE · Healthcare · Drug Manufacturers - Specialty & Generic
Market Cap
$1.92B
Avg Intrinsic
$1.87B
Intrinsic / Market
0.97
Margin of Safety
-2.8%
WACC
5.5%
FY End
2025-12-31
EPV
$2.17B
Profit
$1.97B
FCFF
$1.47B
Listed JP, based JP · Basic Materials · Specialty Chemicals
Market Cap
$2.04B
Avg Intrinsic
$1.98B
Intrinsic / Market
0.97
Margin of Safety
-2.8%
WACC
3.9%
FY End
2026-03-31
EPV
$503.86M
Profit
$2.59B
FCFF
$2.85B book
Listed JP, based JP · Basic Materials · Specialty Chemicals
Market Cap
$1.85B
Avg Intrinsic
$1.80B
Intrinsic / Market
0.97
Margin of Safety
-2.9%
WACC
4.9%
FY End
2026-03-31
EPV
$1.57B
Profit
$1.84B
FCFF
$1.97B
Listed JP, based JP · Industrials · Specialty Business Services
Market Cap
$2.21B
Avg Intrinsic
$2.15B
Intrinsic / Market
0.97
Margin of Safety
-2.9%
WACC
5.6%
FY End
2026-03-31
EPV
$2.34B
Profit
$2.74B
FCFF
$1.36B
Listed HK, based CN · Consumer Defensive · Farm Products
Market Cap
$1.45B
Avg Intrinsic
$1.40B
Intrinsic / Market
0.97
Margin of Safety
-2.9%
WACC
5.4%
FY End
2025-12-31
EPV
$1.40B book
Profit
$1.40B book
FCFF
$1.40B book
Listed GB, based GB · Basic Materials · Other Industrial Metals & Mining
Market Cap
$136.26B
Avg Intrinsic
$132.26B
Intrinsic / Market
0.97
Margin of Safety
-3.0%
WACC
8.1%
FY End
2025-12-31
EPV
$138.55B
Profit
$129.37B
FCFF
$128.87B
Listed DE, based IT · Financial Services · Asset Management
Market Cap
$5.36B
Avg Intrinsic
$5.20B
Intrinsic / Market
0.97
Margin of Safety
-3.0%
WACC
10.4%
FY End
2025-12-31
EPV
$6.05B
Profit
$7.28B
FCFF
$2.29B book
Listed US, based US · Healthcare · Diagnostics & Research
Market Cap
$1.22B
Avg Intrinsic
$1.19B
Intrinsic / Market
0.97
Margin of Safety
-3.0%
WACC
15.2%
FY End
2025-12-31
EPV
$1.19B book
Profit
$1.19B book
FCFF
$1.19B book
Listed NL, based NL · Industrials · Specialty Business Services
Market Cap
$16.95B
Avg Intrinsic
$16.45B
Intrinsic / Market
0.97
Margin of Safety
-3.1%
WACC
4.6%
FY End
2025-12-31
EPV
$31.29B
Profit
$6.24B
FCFF
$11.80B
Listed DE, based IT · Financial Services · Asset Management
Market Cap
$1.55B
Avg Intrinsic
$1.50B
Intrinsic / Market
0.97
Margin of Safety
-3.1%
WACC
8.6%
FY End
2025-12-31
EPV
$1.77B book
Profit
$964.46M
FCFF
$1.77B book
Listed DE, based BE · Basic Materials · Building Materials
Market Cap
$3.90B
Avg Intrinsic
$3.77B
Intrinsic / Market
0.97
Margin of Safety
-3.4%
WACC
7.5%
FY End
2025-12-31
EPV
$3.48B
Profit
$3.68B
FCFF
$4.16B
Listed CH, based CH · Financial Services · Banks - Regional
Market Cap
$3.21B
Avg Intrinsic
$3.11B
Intrinsic / Market
0.97
Margin of Safety
-3.5%
WACC
4.2%
FY End
2025-12-31
EPV
$4.86B
Profit
$2.34B
FCFF
$2.12B book
Listed PL, based IT · Financial Services · Banks - Regional
Market Cap
$142.48B
Avg Intrinsic
$137.69B
Intrinsic / Market
0.97
Margin of Safety
-3.5%
WACC
7.2%
FY End
2025-12-31
EPV
$199.52B
Profit
$132.60B
FCFF
$80.97B book
Listed GB, based GB · Financial Services · Asset Management
Market Cap
$3.28B
Avg Intrinsic
$3.17B
Intrinsic / Market
0.97
Margin of Safety
-3.5%
WACC
6.6%
FY End
2025-12-31
EPV
$1.97B
Profit
$4.91B
FCFF
$2.62B
Listed US, based US · Technology · Scientific & Technical Instruments
Market Cap
$4.67B
Avg Intrinsic
$4.51B
Intrinsic / Market
0.97
Margin of Safety
-3.6%
WACC
8.7%
FY End
2025-12-31
EPV
$3.62B
Profit
$6.40B
FCFF
$3.52B
Listed JP, based JP · Industrials · Integrated Freight & Logistics
Market Cap
$1.28B
Avg Intrinsic
$1.24B
Intrinsic / Market
0.97
Margin of Safety
-3.6%
WACC
5.2%
FY End
2025-12-31
EPV
$1.44B
Profit
$1.13B
FCFF
$1.14B
Listed HK, based HK · Basic Materials · Building Materials
Market Cap
$4.49B
Avg Intrinsic
$4.33B
Intrinsic / Market
0.96
Margin of Safety
-3.7%
WACC
10.9%
FY End
2025-12-31
EPV
$4.13B
Profit
$4.55B
FCFF
$4.32B
Listed US, based US · Financial Services · Banks - Regional
Market Cap
$14.31B
Avg Intrinsic
$13.80B
Intrinsic / Market
0.96
Margin of Safety
-3.7%
WACC
7.8%
FY End
2025-12-31
EPV
$16.59B
Profit
$8.24B
FCFF
$16.56B
Listed PL, based PL · Industrials · Railroads
Market Cap
$1.19B
Avg Intrinsic
$1.15B
Intrinsic / Market
0.96
Margin of Safety
-3.8%
WACC
10.5%
FY End
2025-12-31
EPV
$1.29B
Profit
$1.84B
FCFF
$324.68M book
Listed HK, based HK · Industrials · Marine Shipping
Market Cap
$9.12B
Avg Intrinsic
$8.78B
Intrinsic / Market
0.96
Margin of Safety
-3.8%
WACC
7.0%
FY End
2025-12-31
EPV
$5.78B
Profit
$11.13B
FCFF
$9.44B
Listed AU, based AU · Financial Services · Banks - Diversified
Market Cap
$82.71B
Avg Intrinsic
$79.66B
Intrinsic / Market
0.96
Margin of Safety
-3.8%
WACC
5.7%
FY End
2024-09-30
EPV
$145.16B
Profit
$51.86B
FCFF
$41.97B book
Listed JP, based JP · Industrials · Conglomerates
Market Cap
$7.44B
Avg Intrinsic
$7.16B
Intrinsic / Market
0.96
Margin of Safety
-3.8%
WACC
6.1%
FY End
2026-03-31
EPV
$6.62B
Profit
$7.19B
FCFF
$7.68B
Listed US, based US · Basic Materials · Specialty Chemicals
Market Cap
$2.00B
Avg Intrinsic
$1.92B
Intrinsic / Market
0.96
Margin of Safety
-3.9%
WACC
8.9%
FY End
2025-12-31
EPV
$1.77B
Profit
$1.59B
FCFF
$2.40B
Listed JP, based JP · Healthcare · Pharmaceutical Retailers
Market Cap
$5.90B
Avg Intrinsic
$5.68B
Intrinsic / Market
0.96
Margin of Safety
-3.9%
WACC
4.7%
FY End
2026-02-28
EPV
$6.20B
Profit
$5.09B
FCFF
$5.75B book
Listed DE, based ID · Energy · Thermal Coal
Market Cap
$2.51B
Avg Intrinsic
$2.41B
Intrinsic / Market
0.96
Margin of Safety
-3.9%
WACC
4.3%
FY End
2025-12-31
EPV
$2.00B
Profit
$2.27B
FCFF
$2.95B book
Listed DE, based DE · Basic Materials · Specialty Chemicals
Market Cap
$4.97B
Avg Intrinsic
$4.78B
Intrinsic / Market
0.96
Margin of Safety
-4.0%
WACC
8.6%
FY End
2025-12-31
EPV
$4.78B book
Profit
$4.78B book
FCFF
$4.78B book
Listed US, based IN · Technology · Information Technology Services
Market Cap
$17.43B
Avg Intrinsic
$16.74B
Intrinsic / Market
0.96
Margin of Safety
-4.1%
WACC
6.4%
FY End
2026-03-31
EPV
$20.36B
Profit
$15.55B
FCFF
$14.32B
Listed DE, based IT · Utilities · Utilities - Diversified
Market Cap
$5.77B
Avg Intrinsic
$5.54B
Intrinsic / Market
0.96
Margin of Safety
-4.1%
WACC
5.8%
FY End
2025-12-31
EPV
$5.47B
Profit
$6.16B
FCFF
$5.00B book
Listed US, based IE · Healthcare · Drug Manufacturers - Specialty & Generic
Market Cap
$2.27B
Avg Intrinsic
$2.18B
Intrinsic / Market
0.96
Margin of Safety
-4.1%
WACC
5.7%
FY End
2025-12-31
EPV
$1.44B
Profit
$2.52B book
FCFF
$2.59B
Listed US, based US · Financial Services · Banks - Regional
Market Cap
$1.65B
Avg Intrinsic
$1.58B
Intrinsic / Market
0.96
Margin of Safety
-4.2%
WACC
15.5%
FY End
2025-12-31
EPV
$2.15B
Profit
$637.23M
FCFF
$1.96B
Listed US, based US · Healthcare · Drug Manufacturers - Specialty & Generic
Market Cap
$1.62B
Avg Intrinsic
$1.55B
Intrinsic / Market
0.96
Margin of Safety
-4.3%
WACC
6.1%
FY End
2026-06-30
EPV
$1.48B
Profit
$1.92B
FCFF
$1.25B
Listed US, based US · Consumer Cyclical · Auto Parts
Market Cap
$4.40B
Avg Intrinsic
$4.22B
Intrinsic / Market
0.96
Margin of Safety
-4.3%
WACC
10.1%
FY End
2025-12-31
EPV
$4.54B
Profit
$4.01B
FCFF
$4.12B
Listed US, based US · Energy · Oil & Gas E&P
Market Cap
$4.41B
Avg Intrinsic
$4.23B
Intrinsic / Market
0.96
Margin of Safety
-4.3%
WACC
7.1%
FY End
2025-12-31
EPV
$5.73B
Profit
$1.79B
FCFF
$5.16B book
Listed GB, based CN
Market Cap
$15.78B
Avg Intrinsic
$15.13B
Intrinsic / Market
0.96
Margin of Safety
-4.3%
WACC
8.9%
FY End
2025-12-31
EPV
$16.59B
Profit
$13.17B
FCFF
$15.63B
Listed JP, based JP · Healthcare · Medical Distribution
Market Cap
$3.78B
Avg Intrinsic
$3.62B
Intrinsic / Market
0.96
Margin of Safety
-4.3%
WACC
10.5%
FY End
2026-03-31
EPV
$4.00B
Profit
$2.77B
FCFF
$4.10B
Listed US, based US · Healthcare · Medical Instruments & Supplies
Market Cap
$1.90B
Avg Intrinsic
$1.82B
Intrinsic / Market
0.96
Margin of Safety
-4.3%
WACC
6.0%
FY End
2025-12-31
EPV
$2.30B
Profit
$1.35B book
FCFF
$1.79B
Listed CA, based CA · Technology · Software - Application
Market Cap
$1.45B
Avg Intrinsic
$1.39B
Intrinsic / Market
0.96
Margin of Safety
-4.3%
WACC
14.9%
FY End
2026-03-31
EPV
$1.39B book
Profit
$1.39B book
FCFF
$1.39B book
Listed JP, based JP · Technology · Electronic Components
Market Cap
$2.70B
Avg Intrinsic
$2.58B
Intrinsic / Market
0.96
Margin of Safety
-4.4%
WACC
6.8%
FY End
2026-03-31
EPV
$2.47B
Profit
$2.48B
FCFF
$2.81B
Listed US, based US · Financial Services · Credit Services
Market Cap
$45.78B
Avg Intrinsic
$43.84B
Intrinsic / Market
0.96
Margin of Safety
-4.4%
WACC
10.1%
FY End
2025-12-31
EPV
$46.14B
Profit
$35.92B
FCFF
$49.45B
Listed US, based US · Healthcare · Medical Instruments & Supplies
Market Cap
$1.58B
Avg Intrinsic
$1.51B
Intrinsic / Market
0.96
Margin of Safety
-4.5%
WACC
13.3%
FY End
2025-09-30
EPV
$1.51B book
Profit
$1.51B book
FCFF
$1.51B book
Listed DE, based ES · Industrials · Integrated Freight & Logistics
Market Cap
$5.53B
Avg Intrinsic
$5.29B
Intrinsic / Market
0.96
Margin of Safety
-4.5%
WACC
7.2%
FY End
2024-09-30
EPV
$6.21B
Profit
$5.49B
FCFF
$4.19B
Listed JP, based JP · Financial Services · Banks - Regional
Market Cap
$2.71B
Avg Intrinsic
$2.59B
Intrinsic / Market
0.96
Margin of Safety
-4.6%
WACC
5.9%
FY End
2026-03-31
EPV
$3.48B
Profit
$1.78B
FCFF
$2.50B book
Listed FR, based FR · Industrials · Integrated Freight & Logistics
Market Cap
$1.68B
Avg Intrinsic
$1.61B
Intrinsic / Market
0.96
Margin of Safety
-4.6%
WACC
5.0%
FY End
2025-12-31
EPV
$2.29B
Profit
$1.36B
FCFF
$1.19B
Listed DE, based ES · Industrials · Waste Management
Market Cap
$5.50B
Avg Intrinsic
$5.26B
Intrinsic / Market
0.96
Margin of Safety
-4.6%
WACC
6.8%
FY End
2025-12-31
EPV
$7.79B
Profit
$2.57B
FCFF
$5.40B book
Listed JP, based JP · Financial Services · Banks - Regional
Market Cap
$10.39B
Avg Intrinsic
$9.92B
Intrinsic / Market
0.96
Margin of Safety
-4.7%
WACC
4.1%
FY End
2026-03-31
EPV
$11.80B
Profit
$7.71B
FCFF
$10.26B book
Listed JP, based JP · Basic Materials · Specialty Chemicals
Market Cap
$1.49B
Avg Intrinsic
$1.42B
Intrinsic / Market
0.96
Margin of Safety
-4.7%
WACC
5.6%
FY End
2025-12-31
EPV
$1.24B
Profit
$1.47B
FCFF
$1.55B
Listed JP, based JP · Financial Services · Banks - Regional
Market Cap
$8.34B
Avg Intrinsic
$7.95B
Intrinsic / Market
0.95
Margin of Safety
-4.8%
WACC
5.3%
FY End
2026-03-31
EPV
$7.68B
Profit
$9.07B
FCFF
$7.12B book
Listed US, based US · Financial Services · Asset Management
Market Cap
$2.17B
Avg Intrinsic
$2.07B
Intrinsic / Market
0.95
Margin of Safety
-4.9%
WACC
9.0%
FY End
2025-10-31
EPV
$1.23B
Profit
$2.49B book
FCFF
$2.49B book
Listed DE, based ES · Consumer Cyclical · Lodging
Market Cap
$2.51B
Avg Intrinsic
$2.39B
Intrinsic / Market
0.95
Margin of Safety
-5.0%
WACC
5.7%
FY End
2025-12-31
EPV
$2.31B
Profit
$2.98B
FCFF
$1.88B
Listed GB
Market Cap
$1.35B
Avg Intrinsic
$1.29B
Intrinsic / Market
0.95
Margin of Safety
-5.0%
WACC
9.8%
FY End
2026-03-31
EPV
$1.40B book
Profit
$1.07B
FCFF
$1.40B book
Listed DE, based TH · Healthcare · Medical Care Facilities
Market Cap
$4.73B
Avg Intrinsic
$4.51B
Intrinsic / Market
0.95
Margin of Safety
-5.0%
WACC
5.7%
FY End
2025-12-31
EPV
$4.32B
Profit
$5.24B
FCFF
$3.97B
Listed US, based US · Consumer Defensive · Beverages - Wineries & Distilleries
Market Cap
$12.21B
Avg Intrinsic
$11.63B
Intrinsic / Market
0.95
Margin of Safety
-5.1%
WACC
6.0%
FY End
2026-04-30
EPV
$12.81B
Profit
$11.30B
FCFF
$10.77B
Listed JP, based JP · Industrials · Security & Protection Services
Market Cap
$15.69B
Avg Intrinsic
$14.93B
Intrinsic / Market
0.95
Margin of Safety
-5.1%
WACC
4.8%
FY End
2026-03-31
EPV
$17.46B
Profit
$12.47B
FCFF
$14.85B
Listed FR, based DE · Industrials · Aerospace & Defense
Market Cap
$1.24B
Avg Intrinsic
$1.18B
Intrinsic / Market
0.95
Margin of Safety
-5.2%
WACC
5.1%
FY End
2025-12-31
EPV
$1.17B
Profit
$2.13B
FCFF
$241.70M book
Listed DE, based SE · Industrials · Conglomerates
Market Cap
$1.87B
Avg Intrinsic
$1.78B
Intrinsic / Market
0.95
Margin of Safety
-5.2%
WACC
8.9%
FY End
2025-12-31
EPV
$1.52B
Profit
$2.19B book
FCFF
$1.62B
Listed JP, based JP · Industrials · Marine Shipping
Market Cap
$1.57B
Avg Intrinsic
$1.49B
Intrinsic / Market
0.95
Margin of Safety
-5.2%
WACC
7.1%
FY End
2026-03-31
EPV
$1.68B
Profit
$1.40B
FCFF
$1.39B
Listed US, based PE · Basic Materials · Building Materials
Market Cap
$1.10B
Avg Intrinsic
$1.04B
Intrinsic / Market
0.95
Margin of Safety
-5.2%
WACC
4.9%
FY End
2025-12-31
EPV
$1.48B
Profit
$880.28M
FCFF
$761.69M
Listed CA, based CA · Consumer Cyclical · Specialty Retail
Market Cap
$1.30B
Avg Intrinsic
$1.24B
Intrinsic / Market
0.95
Margin of Safety
-5.3%
WACC
8.9%
FY End
2025-12-31
EPV
$1.45B
Profit
$1.21B
FCFF
$1.05B
Listed CA, based CA · Financial Services · Banks - Diversified
Market Cap
$196.62B
Avg Intrinsic
$186.79B
Intrinsic / Market
0.95
Margin of Safety
-5.3%
WACC
6.2%
FY End
2025-10-31
EPV
$352.88B
Profit
$116.76B
FCFF
$90.74B book
Listed DE, based FI · Industrials · Farm & Heavy Construction Machinery
Market Cap
$2.60B
Avg Intrinsic
$2.47B
Intrinsic / Market
0.95
Margin of Safety
-5.3%
WACC
8.5%
FY End
2025-12-31
EPV
$2.57B
Profit
$2.89B
FCFF
$1.94B
Listed KR, based KR · Consumer Cyclical · Auto Parts
Market Cap
$21.69B
Avg Intrinsic
$20.59B
Intrinsic / Market
0.95
Margin of Safety
-5.4%
WACC
11.8%
FY End
2025-12-31
EPV
$18.34B
Profit
$21.58B
FCFF
$21.85B
Listed GB
Market Cap
$1.08B
Avg Intrinsic
$1.02B
Intrinsic / Market
0.95
Margin of Safety
-5.4%
WACC
10.5%
FY End
2026-03-31
EPV
$1.06B book
Profit
$952.76M
FCFF
$1.06B book
Listed JP, based JP · Industrials · Specialty Industrial Machinery
Market Cap
$2.19B
Avg Intrinsic
$2.08B
Intrinsic / Market
0.95
Margin of Safety
-5.5%
WACC
8.3%
FY End
2026-03-31
EPV
$2.27B
Profit
$2.15B
FCFF
$1.82B
| # | Company | Market Cap | Avg Intrinsic | Intrinsic / Market | Margin of Safety | WACC | EPV / Profit / FCFF | FY End |
|---|---|---|---|---|---|---|---|---|
| 1701 | AXIA-P AXIA Energia SAListed US, based BR · Utilities · Utilities - Renewable | $26.57B | $26.37B | 0.99 | -0.7% | 6.2% | $19.22B $32.70B $27.19B | 2025-12-31 |
| 1702 | HSBA.L HSBC Holdings plcListed GB, based GB · Financial Services · Banks - Diversified | $310.59B | $308.20B | 0.99 | -0.8% | 6.8% | $396.93B $330.40B $197.28B book | 2025-12-31 |
| 1703 | HRMY Harmony Biosciences Holdings, Inc.Listed US, based US · Healthcare · Biotechnology | $2.10B | $2.08B | 0.99 | -0.8% | 10.3% | $2.26B $2.80B $1.19B | 2025-12-31 |
| 1704 | 3445.T RS Technologies Co., Ltd.Listed JP, based JP · Technology · Semiconductors | $1.07B | $1.06B | 0.99 | -0.8% | 10.8% | $1.33B $572.23M $1.27B | 2025-12-31 |
| 1705 | 4403.T NOF CorporationListed JP, based JP · Basic Materials · Specialty Chemicals | $3.55B | $3.52B | 0.99 | -0.8% | 6.6% | $3.79B $3.10B $3.67B | 2026-03-31 |
| 1706 | 8136.T Sanrio Company, Ltd.Listed JP, based JP · Consumer Cyclical · Specialty Retail | $9.05B | $8.97B | 0.99 | -0.9% | 5.8% | $6.65B $10.86B $9.39B | 2026-03-31 |
| 1707 | 5108.T Bridgestone CorporationListed JP, based JP · Consumer Cyclical · Auto Parts | $29.49B | $29.21B | 0.99 | -1.0% | 6.9% | $31.56B $26.96B $29.11B | 2025-12-31 |
| 1708 | T5Z.F Ternium S.A.Listed DE, based LU · Basic Materials · Steel | $10.88B | $10.77B | 0.99 | -1.0% | 9.7% | $8.90B $6.65B $16.76B book | 2025-12-31 |
| 1709 | UHR.F SWATCH GROUP AG, THE IListed DE, based CH · Consumer Cyclical · Luxury Goods | $11.63B | $11.51B | 0.99 | -1.0% | 9.2% | $6.05B $14.25B book $14.25B book | 2025-12-31 |
| 1710 | NJ9.F PT Pertamina Geothermal Energy TbkListed DE, based ID · Utilities · Utilities - Renewable | $1.77B | $1.75B | 0.99 | -1.0% | 8.3% | $1.77B $1.47B $2.01B book | 2025-12-31 |
| 1711 | BAP Credicorp Ltd.Listed US, based PE · Financial Services · Banks - Regional | $30.08B | $29.75B | 0.99 | -1.1% | 8.4% | $37.64B $24.16B $27.46B | 2025-12-31 |
| 1712 | VYX NCR Voyix CorporationListed US, based US · Technology · Information Technology Services | $1.15B | $1.13B | 0.99 | -1.3% | 8.2% | $1.13B book $1.13B book $1.13B book | 2025-12-31 |
| 1713 | CCEC Capital Clean Energy Carriers Corp.Listed US, based GR · Industrials · Marine Shipping | $1.22B | $1.20B | 0.98 | -1.5% | 4.4% | $689.33M $1.36B $1.55B book | 2025-12-31 |
| 1714 | LL6.F MTN Group LimitedListed DE, based ZA · Communication Services · Telecom Services | $20.81B | $20.49B | 0.98 | -1.6% | 9.1% | $27.86B $12.84B $20.78B | 2025-12-31 |
| 1715 | MMS Maximus, Inc.Listed US, based US · Industrials · Specialty Business Services | $3.32B | $3.27B | 0.98 | -1.6% | 6.5% | $3.29B $3.38B $3.15B | 2025-09-30 |
| 1716 | 7182.T JAPAN POST BANK Co., Ltd.Listed JP, based JP · Financial Services · Banks - Regional | $66.67B | $65.53B | 0.98 | -1.7% | 6.4% | $88.87B $49.74B $57.99B book | 2026-03-31 |
| 1717 | 1605.T Inpex CorporationListed JP, based JP · Energy · Oil & Gas E&P | $27.01B | $26.54B | 0.98 | -1.8% | 8.8% | $24.12B $27.41B $28.10B | 2024-12-31 |
| 1718 | HPK HighPeak Energy, Inc.Listed US, based US · Energy · Oil & Gas E&P | $1.42B | $1.39B | 0.98 | -1.8% | 7.5% | $1.99B $639.68M $1.55B book | 2025-12-31 |
| 1719 | MLP.DE MLP SEListed DE, based DE · Financial Services · Asset Management | $1.36B | $1.33B | 0.98 | -1.8% | 2.8% | $2.50B $821.43M $673.34M book | 2025-12-31 |
| 1720 | 2020.HK ANTA Sports Products LimitedListed HK, based CN · Consumer Cyclical · Leisure | $26.21B | $25.71B | 0.98 | -2.0% | 7.4% | $31.33B $26.41B $19.38B | 2025-12-31 |
| 1721 | 8012.T Nagase & Co., Ltd.Listed JP, based JP · Basic Materials · Specialty Chemicals | $2.97B | $2.91B | 0.98 | -2.0% | 5.0% | $2.76B $2.96B $3.01B | 2026-03-31 |
| 1722 | CAR.WA Inter Cars S.A.Listed PL, based PL · Consumer Cyclical · Auto Parts | $3.35B | $3.29B | 0.98 | -2.0% | 6.8% | $4.05B $4.13B $1.68B book | 2025-12-31 |
| 1723 | TFIN Triumph Financial, Inc.Listed US, based US · Financial Services · Banks - Regional | $1.53B | $1.49B | 0.98 | -2.1% | 13.0% | $2.08B $236.72M $2.17B | 2025-12-31 |
| 1724 | 8439.T Tokyo Century CorporationListed JP, based JP · Industrials · Rental & Leasing Services | $7.99B | $7.81B | 0.98 | -2.2% | 1.5% | $3.59B $10.11B $9.74B | 2026-03-31 |
| 1725 | XD4.DE Strabag SEListed DE, based AT · Industrials · Engineering & Construction | $13.51B | $13.21B | 0.98 | -2.2% | 7.2% | $14.69B $15.54B $9.40B | 2025-12-31 |
| 1726 | 9076.T Seino Holdings Co., Ltd.Listed JP, based JP · Industrials · Trucking | $2.64B | $2.58B | 0.98 | -2.3% | 5.4% | $2.44B $2.52B $2.79B | 2026-03-31 |
| 1727 | ENVA Enova International, Inc.Listed US, based US · Financial Services · Credit Services | $4.41B | $4.31B | 0.98 | -2.3% | 5.7% | $6.81B $2.45B $3.66B | 2025-12-31 |
| 1728 | BSM Black Stone Minerals, L.P.Listed US, based US · Energy · Oil & Gas E&P | $3.13B | $3.06B | 0.98 | -2.3% | 5.1% | $3.95B $2.61B $2.61B | 2025-12-31 |
| 1729 | 7F8.F PTT Oil and Retail Business Public Company LimitedListed DE, based TH · Energy · Oil & Gas Refining & Marketing | $4.51B | $4.40B | 0.98 | -2.3% | 5.3% | $4.09B $5.00B $4.12B | 2025-12-31 |
| 1730 | E3G1.F Evolution AB (publ)Listed DE, based SE · Consumer Cyclical · Gambling | $14.32B | $13.99B | 0.98 | -2.4% | 8.9% | $17.11B $12.35B $12.51B | 2025-12-31 |
| 1731 | DWNI.DE Deutsche Wohnen SEListed DE, based DE · Real Estate · Real Estate Services | $6.89B | $6.73B | 0.98 | -2.4% | 6.1% | -$1.14B $17.07B book $4.26B | 2025-12-31 |
| 1732 | 0136.HK China Ruyi Holdings LimitedListed HK, based HK · Communication Services · Entertainment | $2.97B | $2.90B | 0.98 | -2.4% | 8.2% | $3.41B book $1.86B $3.41B book | 2025-12-31 |
| 1733 | GRI.L Grainger plcListed GB, based GB · Real Estate · Real Estate Services | $1.64B | $1.60B | 0.98 | -2.5% | 5.0% | $422.84M $2.85B $1.53B | 2025-09-30 |
| 1734 | 0083.HK Sino Land Company LimitedListed HK, based HK · Real Estate · Real Estate - Development | $12.29B | $11.97B | 0.97 | -2.7% | 7.7% | $10.97B $10.89B $14.04B | 2025-06-30 |
| 1735 | TNE5.DE Telefónica, S.A.Listed DE, based ES · Communication Services · Telecom Services | $21.78B | $21.19B | 0.97 | -2.8% | 11.7% | $21.15B $20.94B book $21.47B | 2025-12-31 |
| 1736 | SW.PA Sodexo S.A.Listed FR, based FR · Industrials · Specialty Business Services | $8.83B | $8.59B | 0.97 | -2.8% | 9.4% | $9.65B $11.86B $4.26B book | 2025-08-31 |
| 1737 | 8368.T The Hyakugo Bank, Ltd.Listed JP, based JP · Financial Services · Banks - Regional | $3.94B | $3.83B | 0.97 | -2.8% | 6.1% | $5.83B $2.44B $3.24B book | 2026-03-31 |
| 1738 | 4A5.F Fagron NVListed DE, based BE · Healthcare · Drug Manufacturers - Specialty & Generic | $1.92B | $1.87B | 0.97 | -2.8% | 5.5% | $2.17B $1.97B $1.47B | 2025-12-31 |
| 1739 | 4208.T UBE CorporationListed JP, based JP · Basic Materials · Specialty Chemicals | $2.04B | $1.98B | 0.97 | -2.8% | 3.9% | $503.86M $2.59B $2.85B book | 2026-03-31 |
| 1740 | 4043.T Tokuyama CorporationListed JP, based JP · Basic Materials · Specialty Chemicals | $1.85B | $1.80B | 0.97 | -2.9% | 4.9% | $1.57B $1.84B $1.97B | 2026-03-31 |
| 1741 | 8876.T Relo Group, Inc.Listed JP, based JP · Industrials · Specialty Business Services | $2.21B | $2.15B | 0.97 | -2.9% | 5.6% | $2.34B $2.74B $1.36B | 2026-03-31 |
| 1742 | 1117.HK China Modern Dairy Holdings Ltd.Listed HK, based CN · Consumer Defensive · Farm Products | $1.45B | $1.40B | 0.97 | -2.9% | 5.4% | $1.40B book $1.40B book $1.40B book | 2025-12-31 |
| 1743 | RIO.L Rio Tinto GroupListed GB, based GB · Basic Materials · Other Industrial Metals & Mining | $136.26B | $132.26B | 0.97 | -3.0% | 8.1% | $138.55B $129.37B $128.87B | 2025-12-31 |
| 1744 | HDB.F Azimut Holding S.p.A.Listed DE, based IT · Financial Services · Asset Management | $5.36B | $5.20B | 0.97 | -3.0% | 10.4% | $6.05B $7.28B $2.29B book | 2025-12-31 |
| 1745 | OPK OPKO Health, Inc.Listed US, based US · Healthcare · Diagnostics & Research | $1.22B | $1.19B | 0.97 | -3.0% | 15.2% | $1.19B book $1.19B book $1.19B book | 2025-12-31 |
| 1746 | WKL.AS Wolters Kluwer N.V.Listed NL, based NL · Industrials · Specialty Business Services | $16.95B | $16.45B | 0.97 | -3.1% | 4.6% | $31.29B $6.24B $11.80B | 2025-12-31 |
| 1747 | T1I.F Tamburi Investment Partners S.p.A.Listed DE, based IT · Financial Services · Asset Management | $1.55B | $1.50B | 0.97 | -3.1% | 8.6% | $1.77B book $964.46M $1.77B book | 2025-12-31 |
| 1748 | TCJ.F Titan S.A.Listed DE, based BE · Basic Materials · Building Materials | $3.90B | $3.77B | 0.97 | -3.4% | 7.5% | $3.48B $3.68B $4.16B | 2025-12-31 |
| 1749 | WKBN.SW Walliser KantonalbankListed CH, based CH · Financial Services · Banks - Regional | $3.21B | $3.11B | 0.97 | -3.5% | 4.2% | $4.86B $2.34B $2.12B book | 2025-12-31 |
| 1750 | UCG.WA UniCredit S.p.A.Listed PL, based IT · Financial Services · Banks - Regional | $142.48B | $137.69B | 0.97 | -3.5% | 7.2% | $199.52B $132.60B $80.97B book | 2025-12-31 |
| 1751 | INPP.L International Public Partnerships LimitedListed GB, based GB · Financial Services · Asset Management | $3.28B | $3.17B | 0.97 | -3.5% | 6.6% | $1.97B $4.91B $2.62B | 2025-12-31 |
| 1752 | VNT Vontier CorporationListed US, based US · Technology · Scientific & Technical Instruments | $4.67B | $4.51B | 0.97 | -3.6% | 8.7% | $3.62B $6.40B $3.52B | 2025-12-31 |
| 1753 | 2384.T SBS Holdings, Inc.Listed JP, based JP · Industrials · Integrated Freight & Logistics | $1.28B | $1.24B | 0.97 | -3.6% | 5.2% | $1.44B $1.13B $1.14B | 2025-12-31 |
| 1754 | 0868.HK Xinyi Glass Holdings LimitedListed HK, based HK · Basic Materials · Building Materials | $4.49B | $4.33B | 0.96 | -3.7% | 10.9% | $4.13B $4.55B $4.32B | 2025-12-31 |
| 1755 | PNFP Pinnacle Financial Partners, Inc.Listed US, based US · Financial Services · Banks - Regional | $14.31B | $13.80B | 0.96 | -3.7% | 7.8% | $16.59B $8.24B $16.56B | 2025-12-31 |
| 1756 | NWG.WA Newag S.A.Listed PL, based PL · Industrials · Railroads | $1.19B | $1.15B | 0.96 | -3.8% | 10.5% | $1.29B $1.84B $324.68M book | 2025-12-31 |
| 1757 | 0144.HK China Merchants Port Holdings Company LimitedListed HK, based HK · Industrials · Marine Shipping | $9.12B | $8.78B | 0.96 | -3.8% | 7.0% | $5.78B $11.13B $9.44B | 2025-12-31 |
| 1758 | NAB.AX National Australia Bank LimitedListed AU, based AU · Financial Services · Banks - Diversified | $82.71B | $79.66B | 0.96 | -3.8% | 5.7% | $145.16B $51.86B $41.97B book | 2024-09-30 |
| 1759 | 7912.T Dai Nippon Printing Co., Ltd.Listed JP, based JP · Industrials · Conglomerates | $7.44B | $7.16B | 0.96 | -3.8% | 6.1% | $6.62B $7.19B $7.68B | 2026-03-31 |
| 1760 | MTX Minerals Technologies Inc.Listed US, based US · Basic Materials · Specialty Chemicals | $2.00B | $1.92B | 0.96 | -3.9% | 8.9% | $1.77B $1.59B $2.40B | 2025-12-31 |
| 1761 | 3391.T Tsuruha Holdings Inc.Listed JP, based JP · Healthcare · Pharmaceutical Retailers | $5.90B | $5.68B | 0.96 | -3.9% | 4.7% | $6.20B $5.09B $5.75B book | 2026-02-28 |
| 1762 | PJM.F PT Bumi Resources TbkListed DE, based ID · Energy · Thermal Coal | $2.51B | $2.41B | 0.96 | -3.9% | 4.3% | $2.00B $2.27B $2.95B book | 2025-12-31 |
| 1763 | WCH.DE Wacker Chemie AGListed DE, based DE · Basic Materials · Specialty Chemicals | $4.97B | $4.78B | 0.96 | -4.0% | 8.6% | $4.78B book $4.78B book $4.78B book | 2025-12-31 |
| 1764 | WIT Wipro LimitedListed US, based IN · Technology · Information Technology Services | $17.43B | $16.74B | 0.96 | -4.1% | 6.4% | $20.36B $15.55B $14.32B | 2026-03-31 |
| 1765 | HE9.F Hera S.p.A.Listed DE, based IT · Utilities · Utilities - Diversified | $5.77B | $5.54B | 0.96 | -4.1% | 5.8% | $5.47B $6.16B $5.00B book | 2025-12-31 |
| 1766 | PRGO Perrigo Company plcListed US, based IE · Healthcare · Drug Manufacturers - Specialty & Generic | $2.27B | $2.18B | 0.96 | -4.1% | 5.7% | $1.44B $2.52B book $2.59B | 2025-12-31 |
| 1767 | LOB Live Oak Bancshares, Inc.Listed US, based US · Financial Services · Banks - Regional | $1.65B | $1.58B | 0.96 | -4.2% | 15.5% | $2.15B $637.23M $1.96B | 2025-12-31 |
| 1768 | PAHC Phibro Animal Health CorporationListed US, based US · Healthcare · Drug Manufacturers - Specialty & Generic | $1.62B | $1.55B | 0.96 | -4.3% | 6.1% | $1.48B $1.92B $1.25B | 2026-06-30 |
| 1769 | GNTX Gentex CorporationListed US, based US · Consumer Cyclical · Auto Parts | $4.40B | $4.22B | 0.96 | -4.3% | 10.1% | $4.54B $4.01B $4.12B | 2025-12-31 |
| 1770 | CRGY Crescent Energy CompanyListed US, based US · Energy · Oil & Gas E&P | $4.41B | $4.23B | 0.96 | -4.3% | 7.1% | $5.73B $1.79B $5.16B book | 2025-12-31 |
| 1771 | 0A33.L ZTO Express (Cayman) Inc.Listed GB, based CN | $15.78B | $15.13B | 0.96 | -4.3% | 8.9% | $16.59B $13.17B $15.63B | 2025-12-31 |
| 1772 | 7459.T MediPal Holdings CorporationListed JP, based JP · Healthcare · Medical Distribution | $3.78B | $3.62B | 0.96 | -4.3% | 10.5% | $4.00B $2.77B $4.10B | 2026-03-31 |
| 1773 | XRAY DENTSPLY SIRONA Inc.Listed US, based US · Healthcare · Medical Instruments & Supplies | $1.90B | $1.82B | 0.96 | -4.3% | 6.0% | $2.30B $1.35B book $1.79B | 2025-12-31 |
| 1774 | LSPD.TO Lightspeed Commerce Inc.Listed CA, based CA · Technology · Software - Application | $1.45B | $1.39B | 0.96 | -4.3% | 14.9% | $1.39B book $1.39B book $1.39B book | 2026-03-31 |
| 1775 | 6770.T Alps Alpine Co., Ltd.Listed JP, based JP · Technology · Electronic Components | $2.70B | $2.58B | 0.96 | -4.4% | 6.8% | $2.47B $2.48B $2.81B | 2026-03-31 |
| 1776 | PYPL PayPal Holdings, Inc.Listed US, based US · Financial Services · Credit Services | $45.78B | $43.84B | 0.96 | -4.4% | 10.1% | $46.14B $35.92B $49.45B | 2025-12-31 |
| 1777 | AZTA Azenta, Inc.Listed US, based US · Healthcare · Medical Instruments & Supplies | $1.58B | $1.51B | 0.96 | -4.5% | 13.3% | $1.51B book $1.51B book $1.51B book | 2025-09-30 |
| 1778 | 5CI.F Logista Integral, S.A.Listed DE, based ES · Industrials · Integrated Freight & Logistics | $5.53B | $5.29B | 0.96 | -4.5% | 7.2% | $6.21B $5.49B $4.19B | 2024-09-30 |
| 1779 | 8388.T The Awa Bank, Ltd.Listed JP, based JP · Financial Services · Banks - Regional | $2.71B | $2.59B | 0.96 | -4.6% | 5.9% | $3.48B $1.78B $2.50B book | 2026-03-31 |
| 1780 | STF.PA STEF SAListed FR, based FR · Industrials · Integrated Freight & Logistics | $1.68B | $1.61B | 0.96 | -4.6% | 5.0% | $2.29B $1.36B $1.19B | 2025-12-31 |
| 1781 | FCC.F Fomento de Construcciones y Contratas, S.A.Listed DE, based ES · Industrials · Waste Management | $5.50B | $5.26B | 0.96 | -4.6% | 6.8% | $7.79B $2.57B $5.40B book | 2025-12-31 |
| 1782 | 8421.T Shinkin Central BankListed JP, based JP · Financial Services · Banks - Regional | $10.39B | $9.92B | 0.96 | -4.7% | 4.1% | $11.80B $7.71B $10.26B book | 2026-03-31 |
| 1783 | 4634.T artience Co., Ltd.Listed JP, based JP · Basic Materials · Specialty Chemicals | $1.49B | $1.42B | 0.96 | -4.7% | 5.6% | $1.24B $1.47B $1.55B | 2025-12-31 |
| 1784 | 5844.T Kyoto Financial Group,Inc.Listed JP, based JP · Financial Services · Banks - Regional | $8.34B | $7.95B | 0.95 | -4.8% | 5.3% | $7.68B $9.07B $7.12B book | 2026-03-31 |
| 1785 | NZF Nuveen Municipal Credit Income FundListed US, based US · Financial Services · Asset Management | $2.17B | $2.07B | 0.95 | -4.9% | 9.0% | $1.23B $2.49B book $2.49B book | 2025-10-31 |
| 1786 | MEL.F Meliá Hotels International, S.A.Listed DE, based ES · Consumer Cyclical · Lodging | $2.51B | $2.39B | 0.95 | -5.0% | 5.7% | $2.31B $2.98B $1.88B | 2025-12-31 |
| 1787 | EDIN.L Edinburgh Investment OrdListed GB | $1.35B | $1.29B | 0.95 | -5.0% | 9.8% | $1.40B book $1.07B $1.40B book | 2026-03-31 |
| 1788 | BZ7A.F Bumrungrad Hospital Public Company LimitedListed DE, based TH · Healthcare · Medical Care Facilities | $4.73B | $4.51B | 0.95 | -5.0% | 5.7% | $4.32B $5.24B $3.97B | 2025-12-31 |
| 1789 | BF-A Brown-Forman CorporationListed US, based US · Consumer Defensive · Beverages - Wineries & Distilleries | $12.21B | $11.63B | 0.95 | -5.1% | 6.0% | $12.81B $11.30B $10.77B | 2026-04-30 |
| 1790 | 9735.T SECOM CO., LTD.Listed JP, based JP · Industrials · Security & Protection Services | $15.69B | $14.93B | 0.95 | -5.1% | 4.8% | $17.46B $12.47B $14.85B | 2026-03-31 |
| 1791 | MLHK.PA H&K AGListed FR, based DE · Industrials · Aerospace & Defense | $1.24B | $1.18B | 0.95 | -5.2% | 5.1% | $1.17B $2.13B $241.70M book | 2025-12-31 |
| 1792 | 0VK.F Storskogen Group AB (publ)Listed DE, based SE · Industrials · Conglomerates | $1.87B | $1.78B | 0.95 | -5.2% | 8.9% | $1.52B $2.19B book $1.62B | 2025-12-31 |
| 1793 | 9110.T NS United Kaiun Kaisha, Ltd.Listed JP, based JP · Industrials · Marine Shipping | $1.57B | $1.49B | 0.95 | -5.2% | 7.1% | $1.68B $1.40B $1.39B | 2026-03-31 |
| 1794 | CPAC Cementos Pacasmayo S.A.A.Listed US, based PE · Basic Materials · Building Materials | $1.10B | $1.04B | 0.95 | -5.2% | 4.9% | $1.48B $880.28M $761.69M | 2025-12-31 |
| 1795 | LNF.TO Leon's Furniture LimitedListed CA, based CA · Consumer Cyclical · Specialty Retail | $1.30B | $1.24B | 0.95 | -5.3% | 8.9% | $1.45B $1.21B $1.05B | 2025-12-31 |
| 1796 | TD.TO The Toronto-Dominion BankListed CA, based CA · Financial Services · Banks - Diversified | $196.62B | $186.79B | 0.95 | -5.3% | 6.2% | $352.88B $116.76B $90.74B book | 2025-10-31 |
| 1797 | XK2.F Kalmar OyjListed DE, based FI · Industrials · Farm & Heavy Construction Machinery | $2.60B | $2.47B | 0.95 | -5.3% | 8.5% | $2.57B $2.89B $1.94B | 2025-12-31 |
| 1798 | 012330.KS Hyundai Mobis Co.,LtdListed KR, based KR · Consumer Cyclical · Auto Parts | $21.69B | $20.59B | 0.95 | -5.4% | 11.8% | $18.34B $21.58B $21.85B | 2025-12-31 |
| 1799 | CGT.L Capital Gearing OrdListed GB | $1.08B | $1.02B | 0.95 | -5.4% | 10.5% | $1.06B book $952.76M $1.06B book | 2026-03-31 |
| 1800 | 6005.T Miura Co., Ltd.Listed JP, based JP · Industrials · Specialty Industrial Machinery | $2.19B | $2.08B | 0.95 | -5.5% | 8.3% | $2.27B $2.15B $1.82B | 2026-03-31 |
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