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 DE, based CN · Industrials · Farm & Heavy Construction Machinery
Market Cap
$71.55B
Avg Intrinsic
$18.83B
Intrinsic / Market
0.26
Margin of Safety
-279.9%
WACC
8.4%
FY End
2025-12-31
EPV
$21.78B
Profit
$16.78B
FCFF
$17.94B
Listed GB, based GB · Industrials · Specialty Industrial Machinery
Market Cap
$7.28B
Avg Intrinsic
$1.91B
Intrinsic / Market
0.26
Margin of Safety
-280.9%
WACC
10.0%
FY End
2025-12-31
EPV
$2.03B
Profit
$2.05B
FCFF
$1.65B
Listed US, based US · Consumer Defensive · Tobacco
Market Cap
$293.59B
Avg Intrinsic
$76.97B
Intrinsic / Market
0.26
Margin of Safety
-281.4%
WACC
6.3%
FY End
2025-12-31
EPV
$142.36B
Profit
-$6.66B book
FCFF
$95.20B
Listed US, based US · Healthcare · Biotechnology
Market Cap
$1.92B
Avg Intrinsic
$503.73M
Intrinsic / Market
0.26
Margin of Safety
-281.8%
WACC
10.2%
FY End
2025-12-31
EPV
$503.73M book
Profit
$503.73M book
FCFF
$503.73M book
Listed US, based US · Industrials · Specialty Industrial Machinery
Market Cap
$2.99B
Avg Intrinsic
$781.06M
Intrinsic / Market
0.26
Margin of Safety
-282.5%
WACC
9.9%
FY End
2026-06-30
EPV
$779.26M
Profit
$735.66M
FCFF
$828.27M
Listed US, based US · Industrials · Aerospace & Defense
Market Cap
$12.55B
Avg Intrinsic
$3.28B
Intrinsic / Market
0.26
Margin of Safety
-282.6%
WACC
8.0%
FY End
2025-12-31
EPV
$2.52B
Profit
$5.98B
FCFF
$1.34B book
Listed PL, based PL · Consumer Cyclical · Apparel Retail
Market Cap
$1.87B
Avg Intrinsic
$487.47M
Intrinsic / Market
0.26
Margin of Safety
-282.8%
WACC
6.8%
FY End
2026-01-31
EPV
$487.47M book
Profit
$487.47M book
FCFF
$487.47M book
Listed DE, based TW · Technology · Computer Hardware
Market Cap
$27.68B
Avg Intrinsic
$7.23B
Intrinsic / Market
0.26
Margin of Safety
-282.8%
WACC
6.3%
FY End
2025-12-31
EPV
$6.51B
Profit
$7.21B
FCFF
$7.98B book
Listed US, based US · Industrials · Specialty Industrial Machinery
Market Cap
$29.23B
Avg Intrinsic
$7.63B
Intrinsic / Market
0.26
Margin of Safety
-283.0%
WACC
10.3%
FY End
2025-12-31
EPV
$6.78B
Profit
$8.11B
FCFF
$8.00B
Listed CA, based CA · Utilities · Utilities - Diversified
Market Cap
$10.03B
Avg Intrinsic
$2.62B
Intrinsic / Market
0.26
Margin of Safety
-283.3%
WACC
5.6%
FY End
2025-12-31
EPV
$4.03B
Profit
$2.26B
FCFF
$1.56B
Listed US, based FI · Consumer Cyclical · Leisure
Market Cap
$15.77B
Avg Intrinsic
$4.11B
Intrinsic / Market
0.26
Margin of Safety
-284.0%
WACC
15.7%
FY End
2025-12-31
EPV
$2.18B
Profit
$6.89B book
FCFF
$3.24B
Listed DE, based SE · Financial Services · Asset Management
Market Cap
$3.21B
Avg Intrinsic
$835.47M
Intrinsic / Market
0.26
Margin of Safety
-284.1%
WACC
9.7%
FY End
2025-12-31
EPV
$811.88M
Profit
$983.45M
FCFF
$711.08M
Listed US, based US · Consumer Cyclical · Restaurants
Market Cap
$1.48B
Avg Intrinsic
$385.45M
Intrinsic / Market
0.26
Margin of Safety
-284.7%
WACC
7.3%
FY End
2025-07-31
EPV
$215.53M
Profit
$474.89M
FCFF
$465.94M book
Listed JP, based JP · Technology · Electronic Components
Market Cap
$1.84B
Avg Intrinsic
$477.96M
Intrinsic / Market
0.26
Margin of Safety
-285.1%
WACC
11.6%
FY End
2025-06-30
EPV
$448.14M
Profit
$554.78M
FCFF
$430.98M book
Listed US, based US · Industrials · Engineering & Construction
Market Cap
$3.97B
Avg Intrinsic
$1.03B
Intrinsic / Market
0.26
Margin of Safety
-285.2%
WACC
12.3%
FY End
2025-12-31
EPV
$1.40B
Profit
$934.87M
FCFF
$755.17M book
Listed JP, based JP · Consumer Cyclical · Restaurants
Market Cap
$1.05B
Avg Intrinsic
$273.39M
Intrinsic / Market
0.26
Margin of Safety
-285.3%
WACC
5.3%
FY End
2025-10-31
EPV
$281.63M
Profit
$462.89M
FCFF
$75.65M book
Listed DE, based ID · Basic Materials · Other Precious Metals & Mining
Market Cap
$14.58B
Avg Intrinsic
$3.78B
Intrinsic / Market
0.26
Margin of Safety
-285.6%
WACC
9.0%
FY End
2025-12-31
EPV
$1.91B
Profit
$3.56B
FCFF
$5.87B book
Listed AU, based AU · Healthcare · Biotechnology
Market Cap
$1.74B
Avg Intrinsic
$450.77M
Intrinsic / Market
0.26
Margin of Safety
-286.4%
WACC
13.9%
FY End
2025-12-31
EPV
$313.06M
Profit
$812.32M
FCFF
$226.92M book
Listed JP, based JP · Technology · Semiconductors
Market Cap
$41.29B
Avg Intrinsic
$10.66B
Intrinsic / Market
0.26
Margin of Safety
-287.2%
WACC
12.7%
FY End
2025-12-31
EPV
$6.70B
Profit
$17.65B book
FCFF
$7.64B
Listed DE, based IT · Consumer Cyclical · Gambling
Market Cap
$6.49B
Avg Intrinsic
$1.67B
Intrinsic / Market
0.26
Margin of Safety
-287.7%
WACC
8.9%
FY End
2025-12-31
EPV
$1.94B
Profit
$1.92B
FCFF
$1.16B
Listed DE, based SE · Real Estate · Real Estate Services
Profit is over 3× the larger of EPV and FCFFMarket Cap
$1.62B
Avg Intrinsic
$418.67M
Intrinsic / Market
0.26
Margin of Safety
-287.7%
WACC
4.6%
FY End
2025-12-31
EPV
-$1.13B
Profit
$1.99B book
FCFF
$399.89M
Listed CH, based CH · Communication Services · Internet Content & Information
Market Cap
$3.59B
Avg Intrinsic
$924.42M
Intrinsic / Market
0.26
Margin of Safety
-288.4%
WACC
10.6%
FY End
2025-12-31
EPV
$902.00M
Profit
$900.76M
FCFF
$970.51M
Listed US, based US · Industrials · Integrated Freight & Logistics
Market Cap
$24.43B
Avg Intrinsic
$6.29B
Intrinsic / Market
0.26
Margin of Safety
-288.4%
WACC
10.7%
FY End
2025-12-31
EPV
$8.17B
Profit
$4.53B
FCFF
$6.17B
Listed US, based US · Financial Services · Shell Companies
Market Cap
$47.51B
Avg Intrinsic
$12.23B
Intrinsic / Market
0.26
Margin of Safety
-288.3%
WACC
8.0%
FY End
2025-12-31
EPV
$14.65B
Profit
$9.45B
FCFF
$12.60B
Listed DE, based ES · Basic Materials · Steel
Market Cap
$4.59B
Avg Intrinsic
$1.18B
Intrinsic / Market
0.26
Margin of Safety
-288.8%
WACC
8.2%
FY End
2025-12-31
EPV
$2.45B book
Profit
$2.45B book
FCFF
-$1.35B
Listed US, based US · Healthcare · Diagnostics & Research
Market Cap
$149.01B
Avg Intrinsic
$38.31B
Intrinsic / Market
0.26
Margin of Safety
-289.0%
WACC
8.1%
FY End
2025-12-31
EPV
$36.01B
Profit
$43.77B
FCFF
$35.15B
Listed US, based GB · Energy · Oil & Gas Equipment & Services
Market Cap
$27.03B
Avg Intrinsic
$6.95B
Intrinsic / Market
0.26
Margin of Safety
-289.0%
WACC
8.8%
FY End
2025-12-31
EPV
$3.17B
Profit
$9.61B
FCFF
$8.06B
Listed US, based US · Basic Materials · Building Materials
Market Cap
$31.65B
Avg Intrinsic
$8.13B
Intrinsic / Market
0.26
Margin of Safety
-289.4%
WACC
9.9%
FY End
2025-12-31
EPV
$6.15B
Profit
$10.19B
FCFF
$8.04B
Listed CA, based CA · Basic Materials · Other Precious Metals & Mining
Market Cap
$11.19B
Avg Intrinsic
$2.87B
Intrinsic / Market
0.26
Margin of Safety
-289.9%
WACC
14.8%
FY End
2025-12-31
EPV
$2.16B
Profit
$2.66B book
FCFF
$3.79B
Listed US, based US · Healthcare · Biotechnology
Market Cap
$2.46B
Avg Intrinsic
$629.59M
Intrinsic / Market
0.26
Margin of Safety
-290.0%
WACC
8.2%
FY End
2025-12-31
EPV
$1.07B
Profit
$408.62M book
FCFF
$408.62M book
Listed DE, based DE · Industrials · Aerospace & Defense
Market Cap
$22.43B
Avg Intrinsic
$5.74B
Intrinsic / Market
0.26
Margin of Safety
-290.4%
WACC
9.3%
FY End
2025-12-31
EPV
$6.72B
Profit
$5.26B book
FCFF
$5.26B book
Listed GB, based GB · Consumer Defensive · Beverages - Non-Alcoholic
Market Cap
$1.22B
Avg Intrinsic
$312.99M
Intrinsic / Market
0.26
Margin of Safety
-290.4%
WACC
11.3%
FY End
2024-12-31
EPV
$401.32M
Profit
$270.58M
FCFF
$267.07M book
Listed US, based US · Industrials · Engineering & Construction
Market Cap
$13.17B
Avg Intrinsic
$3.37B
Intrinsic / Market
0.26
Margin of Safety
-290.5%
WACC
15.1%
FY End
2025-09-30
EPV
$1.76B
Profit
$5.83B
FCFF
$2.53B
Listed US, based US · Industrials · Specialty Industrial Machinery
Market Cap
$24.57B
Avg Intrinsic
$6.29B
Intrinsic / Market
0.26
Margin of Safety
-290.4%
WACC
7.8%
FY End
2025-12-31
EPV
$14.65B
Profit
-$5.46B book
FCFF
$9.69B
Listed US, based US · Healthcare · Biotechnology
Market Cap
$2.59B
Avg Intrinsic
$662.76M
Intrinsic / Market
0.26
Margin of Safety
-290.5%
WACC
10.3%
FY End
2025-12-31
EPV
$662.76M book
Profit
$662.76M book
FCFF
$662.76M book
Listed US, based US · Industrials · Specialty Industrial Machinery
Market Cap
$10.44B
Avg Intrinsic
$2.67B
Intrinsic / Market
0.26
Margin of Safety
-290.8%
WACC
9.2%
FY End
2025-12-31
EPV
$1.33B
Profit
$3.36B
FCFF
$3.32B
Listed DE, based IE · Industrials · Building Products & Equipment
Market Cap
$101.51B
Avg Intrinsic
$25.93B
Intrinsic / Market
0.26
Margin of Safety
-291.4%
WACC
11.3%
FY End
2025-12-31
EPV
$25.32B
Profit
$30.50B
FCFF
$21.98B
Listed AU, based AU · Technology · Software - Infrastructure
Market Cap
$2.70B
Avg Intrinsic
$689.88M
Intrinsic / Market
0.26
Margin of Safety
-291.5%
WACC
11.7%
FY End
2026-06-30
EPV
$689.88M book
Profit
$689.88M book
FCFF
$689.88M book
Listed US, based US · Industrials · Specialty Industrial Machinery
Market Cap
$57.15B
Avg Intrinsic
$14.59B
Intrinsic / Market
0.26
Margin of Safety
-291.7%
WACC
10.2%
FY End
2025-12-31
EPV
$14.35B
Profit
$16.70B
FCFF
$12.72B
Listed US, based US · Healthcare · Biotechnology
Market Cap
$1.78B
Avg Intrinsic
$453.58M
Intrinsic / Market
0.26
Margin of Safety
-291.7%
WACC
10.3%
FY End
2025-12-31
EPV
$453.58M book
Profit
$453.58M book
FCFF
$453.58M book
Listed US, based US · Technology · Scientific & Technical Instruments
Market Cap
$6.17B
Avg Intrinsic
$1.57B
Intrinsic / Market
0.26
Margin of Safety
-291.9%
WACC
9.0%
FY End
2025-12-31
EPV
-$385.40M
Profit
$2.15B
FCFF
$2.96B book
Listed JP, based JP · Technology · Scientific & Technical Instruments
Market Cap
$2.57B
Avg Intrinsic
$655.58M
Intrinsic / Market
0.26
Margin of Safety
-292.1%
WACC
9.2%
FY End
2025-12-31
EPV
$443.60M
Profit
$905.96M
FCFF
$617.18M
Listed DE, based SE · Industrials · Conglomerates
Market Cap
$12.68B
Avg Intrinsic
$3.24B
Intrinsic / Market
0.26
Margin of Safety
-292.0%
WACC
11.0%
FY End
2025-12-31
EPV
$2.31B
Profit
$5.11B
FCFF
$2.29B
Listed CH, based CH · Technology · Software - Application
Market Cap
$6.17B
Avg Intrinsic
$1.57B
Intrinsic / Market
0.25
Margin of Safety
-293.0%
WACC
7.3%
FY End
2025-12-31
EPV
$1.86B
Profit
$1.39B
FCFF
$1.46B
Listed HK, based CN · Technology · Communication Equipment
Market Cap
$1.57B
Avg Intrinsic
$399.54M
Intrinsic / Market
0.25
Margin of Safety
-293.5%
WACC
10.3%
FY End
2025-12-31
EPV
$503.60M
Profit
$513.70M
FCFF
$181.32M book
Listed DE, based CN · Consumer Defensive · Education & Training Services
Market Cap
$1.23B
Avg Intrinsic
$312.01M
Intrinsic / Market
0.25
Margin of Safety
-293.3%
WACC
9.5%
FY End
2024-12-31
EPV
$399.97M
Profit
$536.05M
FCFF
$0 book
Listed US, based US · Consumer Defensive · Discount Stores
Market Cap
$445.05B
Avg Intrinsic
$113.13B
Intrinsic / Market
0.25
Margin of Safety
-293.4%
WACC
9.6%
FY End
2026-08-31
EPV
$105.38B
Profit
$123.93B
FCFF
$110.07B
Listed DE, based SE · Industrials · Pollution & Treatment Controls
Market Cap
$2.52B
Avg Intrinsic
$641.28M
Intrinsic / Market
0.25
Margin of Safety
-293.5%
WACC
8.9%
FY End
2025-12-31
EPV
$698.99M
Profit
$729.85M
FCFF
$494.99M
Listed HK, based HK · Healthcare · Biotechnology
Market Cap
$1.09B
Avg Intrinsic
$276.75M
Intrinsic / Market
0.25
Margin of Safety
-293.6%
WACC
6.9%
FY End
2025-12-31
EPV
$276.75M book
Profit
$276.75M book
FCFF
$276.75M book
Listed US, based US · Basic Materials · Copper
Market Cap
$168.38B
Avg Intrinsic
$42.77B
Intrinsic / Market
0.25
Margin of Safety
-293.7%
WACC
11.0%
FY End
2025-12-31
EPV
$42.38B
Profit
$49.91B
FCFF
$36.01B
Listed DE, based SE · Industrials · Specialty Industrial Machinery
Market Cap
$46.28B
Avg Intrinsic
$11.75B
Intrinsic / Market
0.25
Margin of Safety
-293.8%
WACC
11.7%
FY End
2025-12-31
EPV
$10.29B
Profit
$14.59B
FCFF
$10.38B
Listed US, based GB · Healthcare · Biotechnology
Market Cap
$1.66B
Avg Intrinsic
$420.22M
Intrinsic / Market
0.25
Margin of Safety
-294.0%
WACC
7.9%
FY End
2025-12-31
EPV
$420.22M book
Profit
$420.22M book
FCFF
$420.22M book
Listed GB, based GB · Consumer Cyclical · Luxury Goods
Market Cap
$4.94B
Avg Intrinsic
$1.25B
Intrinsic / Market
0.25
Margin of Safety
-294.3%
WACC
6.8%
FY End
2026-03-31
EPV
$2.02B
Profit
$1.25B book
FCFF
$497.28M
Listed US, based US · Industrials · Engineering & Construction
Market Cap
$16.52B
Avg Intrinsic
$4.19B
Intrinsic / Market
0.25
Margin of Safety
-294.3%
WACC
7.3%
FY End
2025-09-30
EPV
$5.09B
Profit
$3.63B
FCFF
$3.85B
Listed US, based US · Financial Services · Capital Markets
Market Cap
$9.97B
Avg Intrinsic
$2.52B
Intrinsic / Market
0.25
Margin of Safety
-294.9%
WACC
12.5%
FY End
2025-12-31
EPV
$2.18B book
Profit
$3.21B
FCFF
$2.18B book
Listed HK, based CN · Technology · Semiconductors
Market Cap
$4.57B
Avg Intrinsic
$1.16B
Intrinsic / Market
0.25
Margin of Safety
-294.9%
WACC
13.3%
FY End
2025-12-31
EPV
$1.33B
Profit
$596.32M
FCFF
$1.54B
Listed DE, based IT · Technology · Electronic Components
Market Cap
$3.14B
Avg Intrinsic
$795.15M
Intrinsic / Market
0.25
Margin of Safety
-295.3%
WACC
10.1%
FY End
2025-12-31
EPV
$831.10M
Profit
$853.44M
FCFF
$700.90M
Listed US, based US · Industrials · Aerospace & Defense
Market Cap
$1.49B
Avg Intrinsic
$376.96M
Intrinsic / Market
0.25
Margin of Safety
-296.0%
WACC
8.2%
FY End
2025-12-31
EPV
$376.96M book
Profit
$376.96M book
FCFF
$376.96M book
Listed DE, based SE · Technology · Semiconductor Equipment & Materials
Market Cap
$1.52B
Avg Intrinsic
$382.55M
Intrinsic / Market
0.25
Margin of Safety
-296.4%
WACC
10.4%
FY End
2025-12-31
EPV
$455.20M
Profit
$261.00M
FCFF
$431.46M
Listed US, based US · Consumer Cyclical · Internet Retail
Market Cap
$1.39B
Avg Intrinsic
$351.01M
Intrinsic / Market
0.25
Margin of Safety
-296.7%
WACC
10.7%
FY End
2025-09-30
EPV
$472.73M
Profit
$273.88M
FCFF
$306.43M
Listed GB, based GB · Industrials · Specialty Industrial Machinery
Market Cap
$10.53B
Avg Intrinsic
$2.65B
Intrinsic / Market
0.25
Margin of Safety
-296.9%
WACC
8.2%
FY End
2024-07-31
EPV
$1.79B
Profit
$3.86B
FCFF
$2.32B book
Listed GB, based GB · Industrials · Engineering & Construction
Market Cap
$3.43B
Avg Intrinsic
$863.38M
Intrinsic / Market
0.25
Margin of Safety
-297.0%
WACC
11.6%
FY End
2025-12-31
EPV
$794.95M
Profit
$1.02B
FCFF
$772.53M
Listed US, based US · Industrials · Engineering & Construction
Market Cap
$3.67B
Avg Intrinsic
$923.65M
Intrinsic / Market
0.25
Margin of Safety
-297.3%
WACC
8.6%
FY End
2025-12-31
EPV
$1.12B
Profit
$811.86M
FCFF
$837.85M
Listed DE, based NO · Energy · Oil & Gas Equipment & Services
Market Cap
$2.85B
Avg Intrinsic
$716.20M
Intrinsic / Market
0.25
Margin of Safety
-297.4%
WACC
8.6%
FY End
2025-12-31
EPV
$525.99M
Profit
$777.72M
FCFF
$844.89M
Listed US, based US · Healthcare · Biotechnology
Market Cap
$1.41B
Avg Intrinsic
$354.02M
Intrinsic / Market
0.25
Margin of Safety
-297.5%
WACC
9.0%
FY End
2025-12-31
EPV
$354.02M book
Profit
$354.02M book
FCFF
$354.02M book
Listed AU, based AU · Technology · Information Technology Services
Market Cap
$1.45B
Avg Intrinsic
$363.46M
Intrinsic / Market
0.25
Margin of Safety
-297.6%
WACC
9.3%
FY End
2026-06-30
EPV
$539.27M
Profit
$485.57M
FCFF
$65.56M book
Listed US, based US · Technology · Semiconductors
Market Cap
$27.16B
Avg Intrinsic
$6.82B
Intrinsic / Market
0.25
Margin of Safety
-298.0%
WACC
14.4%
FY End
2025-12-31
EPV
$6.80B
Profit
$5.29B
FCFF
$8.38B
Listed HK, based CN · Technology · Communication Equipment
Market Cap
$113.39B
Avg Intrinsic
$28.43B
Intrinsic / Market
0.25
Margin of Safety
-298.9%
WACC
13.6%
FY End
2025-12-31
EPV
$15.23B
Profit
$35.89B
FCFF
$34.17B
Listed US, based US · Financial Services · Asset Management
Market Cap
$14.04B
Avg Intrinsic
$3.52B
Intrinsic / Market
0.25
Margin of Safety
-299.0%
WACC
9.8%
FY End
2025-12-31
EPV
$3.97B
Profit
$2.11B
FCFF
$4.48B
Listed US, based US · Technology · Software - Infrastructure
Market Cap
$2.33B
Avg Intrinsic
$582.74M
Intrinsic / Market
0.25
Margin of Safety
-299.2%
WACC
12.3%
FY End
2025-12-31
EPV
$326.75M
Profit
$710.73M book
FCFF
$710.73M book
Listed DE, based BE · Healthcare · Biotechnology
Market Cap
$8.51B
Avg Intrinsic
$2.13B
Intrinsic / Market
0.25
Margin of Safety
-299.6%
WACC
6.8%
FY End
2025-12-31
EPV
$2.27B book
Profit
$1.85B
FCFF
$2.27B book
Listed DE, based FI · Industrials · Engineering & Construction
Market Cap
$1.10B
Avg Intrinsic
$274.51M
Intrinsic / Market
0.25
Margin of Safety
-299.8%
WACC
7.7%
FY End
2025-12-31
EPV
-$722.26M
Profit
$772.90M book
FCFF
$772.90M book
Listed JP, based JP · Industrials · Specialty Industrial Machinery
Market Cap
$4.62B
Avg Intrinsic
$1.15B
Intrinsic / Market
0.25
Margin of Safety
-299.9%
WACC
7.8%
FY End
2024-12-31
EPV
$767.54M
Profit
$988.64M
FCFF
$1.71B book
Listed DE, based SE · Industrials · Industrial Distribution
Market Cap
$9.52B
Avg Intrinsic
$2.37B
Intrinsic / Market
0.25
Margin of Safety
-301.1%
WACC
10.5%
FY End
2025-12-31
EPV
$2.40B
Profit
$3.00B
FCFF
$1.73B
Listed HK, based CN · Industrials · Specialty Industrial Machinery
Market Cap
$1.74B
Avg Intrinsic
$433.60M
Intrinsic / Market
0.25
Margin of Safety
-301.6%
WACC
8.3%
FY End
2025-12-31
EPV
$318.56M
Profit
$491.12M book
FCFF
$491.12M book
Listed CA, based CA · Industrials · Rental & Leasing Services
Market Cap
$6.31B
Avg Intrinsic
$1.57B
Intrinsic / Market
0.25
Margin of Safety
-301.8%
WACC
5.3%
FY End
2025-12-31
EPV
-$1.70B
Profit
$3.74B
FCFF
$2.67B book
Listed DE, based GB · Financial Services · Asset Management
Market Cap
$6.62B
Avg Intrinsic
$1.65B
Intrinsic / Market
0.25
Margin of Safety
-301.9%
WACC
7.0%
FY End
2025-12-31
EPV
$1.13B
Profit
$1.68B
FCFF
$2.13B book
Listed US, based US · Industrials · Industrial Distribution
Market Cap
$4.58B
Avg Intrinsic
$1.14B
Intrinsic / Market
0.25
Margin of Safety
-302.1%
WACC
10.8%
FY End
2025-12-31
EPV
$1.25B
Profit
$1.27B
FCFF
$898.09M
Listed US, based US · Industrials · Rental & Leasing Services
Market Cap
$31.01B
Avg Intrinsic
$7.71B
Intrinsic / Market
0.25
Margin of Safety
-302.4%
WACC
11.2%
FY End
2026-04-30
EPV
$5.75B
Profit
$9.92B
FCFF
$7.45B book
Listed US, based US · Technology · Electronic Components
Market Cap
$2.38B
Avg Intrinsic
$592.12M
Intrinsic / Market
0.25
Margin of Safety
-302.6%
WACC
11.1%
FY End
2025-12-31
EPV
$700.90M
Profit
$496.04M
FCFF
$579.42M
Listed US, based US · Healthcare · Medical Devices
Market Cap
$1.03B
Avg Intrinsic
$256.62M
Intrinsic / Market
0.25
Margin of Safety
-302.6%
WACC
10.5%
FY End
2025-12-31
EPV
$256.62M book
Profit
$256.62M book
FCFF
$256.62M book
Listed US, based US · Industrials · Pollution & Treatment Controls
Market Cap
$7.84B
Avg Intrinsic
$1.94B
Intrinsic / Market
0.25
Margin of Safety
-303.1%
WACC
8.8%
FY End
2025-12-31
EPV
$1.82B
Profit
$1.99B
FCFF
$2.02B
Listed US, based US · Financial Services · Asset Management
Profit is over 3× the larger of EPV and FCFFMarket Cap
$3.24B
Avg Intrinsic
$803.68M
Intrinsic / Market
0.25
Margin of Safety
-303.2%
WACC
9.1%
FY End
2025-12-31
EPV
$0 book
Profit
$2.41B
FCFF
$0 book
Listed KR, based KR · Healthcare · Medical Distribution
Market Cap
$2.80B
Avg Intrinsic
$693.35M
Intrinsic / Market
0.25
Margin of Safety
-303.4%
WACC
7.3%
FY End
2025-12-31
EPV
$362.39M
Profit
$1.21B
FCFF
$512.55M
Listed US, based US · Technology · Software - Infrastructure
Market Cap
$4.55B
Avg Intrinsic
$1.13B
Intrinsic / Market
0.25
Margin of Safety
-303.5%
WACC
7.9%
FY End
2025-12-31
EPV
$1.13B book
Profit
$1.13B book
FCFF
$1.13B book
Listed FR, based FR · Industrials · Specialty Industrial Machinery
Market Cap
$191.77B
Avg Intrinsic
$47.46B
Intrinsic / Market
0.25
Margin of Safety
-304.1%
WACC
10.4%
FY End
2025-12-31
EPV
$48.19B
Profit
$53.57B
FCFF
$40.62B
Listed US, based US · Technology · Software - Application
Market Cap
$6.50B
Avg Intrinsic
$1.61B
Intrinsic / Market
0.25
Margin of Safety
-304.6%
WACC
10.5%
FY End
2026-01-31
EPV
$1.61B book
Profit
$1.61B book
FCFF
$1.61B book
Listed US, based US · Industrials · Metal Fabrication
Market Cap
$3.18B
Avg Intrinsic
$785.17M
Intrinsic / Market
0.25
Margin of Safety
-304.7%
WACC
10.6%
FY End
2026-05-31
EPV
$17.48M
Profit
$1.31B
FCFF
$1.03B book
Listed DE, based SE · Consumer Defensive · Packaged Foods
Market Cap
$1.22B
Avg Intrinsic
$301.33M
Intrinsic / Market
0.25
Margin of Safety
-304.7%
WACC
9.2%
FY End
2025-12-31
EPV
$230.24M
Profit
$383.77M
FCFF
$289.97M
Listed US, based US · Basic Materials · Specialty Chemicals
Market Cap
$76.12B
Avg Intrinsic
$18.80B
Intrinsic / Market
0.25
Margin of Safety
-304.9%
WACC
8.6%
FY End
2025-12-31
EPV
$16.10B
Profit
$24.06B
FCFF
$16.24B
Listed HK, based CN · Technology · Semiconductor Equipment & Materials
Market Cap
$4.24B
Avg Intrinsic
$1.05B
Intrinsic / Market
0.25
Margin of Safety
-304.9%
WACC
8.4%
FY End
2025-12-31
EPV
$1.05B book
Profit
$1.05B book
FCFF
$1.05B book
Listed DE, based ID · Basic Materials · Other Industrial Metals & Mining
Market Cap
$3.19B
Avg Intrinsic
$786.43M
Intrinsic / Market
0.25
Margin of Safety
-305.5%
WACC
8.5%
FY End
2025-12-31
EPV
$606.83M
Profit
$702.80M
FCFF
$1.05B book
Listed AU, based AU · Consumer Cyclical · Home Improvement Retail
Market Cap
$60.72B
Avg Intrinsic
$14.94B
Intrinsic / Market
0.25
Margin of Safety
-306.4%
WACC
8.3%
FY End
2026-06-30
EPV
$16.89B
Profit
$16.69B
FCFF
$11.25B
Listed DE, based NO · Consumer Defensive · Farm Products
Market Cap
$7.62B
Avg Intrinsic
$1.87B
Intrinsic / Market
0.25
Margin of Safety
-306.6%
WACC
7.5%
FY End
2025-12-31
EPV
$2.90B
Profit
$1.50B
FCFF
$1.22B
Listed US, based US · Energy · Oil & Gas Midstream
Market Cap
$84.75B
Avg Intrinsic
$20.83B
Intrinsic / Market
0.25
Margin of Safety
-306.9%
WACC
7.0%
FY End
2025-12-31
EPV
$14.91B
Profit
$29.10B
FCFF
$18.47B
Listed US, based US · Industrials · Industrial Distribution
Market Cap
$57.69B
Avg Intrinsic
$14.17B
Intrinsic / Market
0.25
Margin of Safety
-307.0%
WACC
8.7%
FY End
2025-12-31
EPV
$15.52B
Profit
$14.46B
FCFF
$12.54B
Listed US, based US · Technology · Software - Application
Market Cap
$2.00B
Avg Intrinsic
$490.92M
Intrinsic / Market
0.25
Margin of Safety
-307.5%
WACC
21.6%
FY End
2025-12-31
EPV
$490.92M book
Profit
$490.92M book
FCFF
$490.92M book
Listed JP, based JP · Consumer Cyclical · Restaurants
Market Cap
$1.49B
Avg Intrinsic
$366.36M
Intrinsic / Market
0.25
Margin of Safety
-307.7%
WACC
9.4%
FY End
2026-02-28
EPV
$314.04M
Profit
$343.74M
FCFF
$441.30M book
Listed US, based US · Industrials · Railroads
Market Cap
$86.30B
Avg Intrinsic
$21.17B
Intrinsic / Market
0.25
Margin of Safety
-307.6%
WACC
10.2%
FY End
2025-12-31
EPV
$20.96B
Profit
$24.19B
FCFF
$18.37B
Listed AU, based AU · Basic Materials · Gold
Market Cap
$1.51B
Avg Intrinsic
$369.97M
Intrinsic / Market
0.24
Margin of Safety
-308.2%
WACC
12.9%
FY End
2026-06-30
EPV
$369.97M book
Profit
$369.97M book
FCFF
$369.97M book
| # | Company | Market Cap | Avg Intrinsic | Intrinsic / Market | Margin of Safety | WACC | EPV / Profit / FCFF | FY End |
|---|---|---|---|---|---|---|---|---|
| 4501 | 1742.F Sany Heavy Industry Co.,LtdListed DE, based CN · Industrials · Farm & Heavy Construction Machinery | $71.55B | $18.83B | 0.26 | -279.9% | 8.4% | $21.78B $16.78B $17.94B | 2025-12-31 |
| 4502 | SPX.L Spirax Group plcListed GB, based GB · Industrials · Specialty Industrial Machinery | $7.28B | $1.91B | 0.26 | -280.9% | 10.0% | $2.03B $2.05B $1.65B | 2025-12-31 |
| 4503 | PM Philip Morris International Inc.Listed US, based US · Consumer Defensive · Tobacco | $293.59B | $76.97B | 0.26 | -281.4% | 6.3% | $142.36B -$6.66B book $95.20B | 2025-12-31 |
| 4504 | XNCR Xencor, Inc.Listed US, based US · Healthcare · Biotechnology | $1.92B | $503.73M | 0.26 | -281.8% | 10.2% | $503.73M book $503.73M book $503.73M book | 2025-12-31 |
| 4505 | SXI Standex International CorporationListed US, based US · Industrials · Specialty Industrial Machinery | $2.99B | $781.06M | 0.26 | -282.5% | 9.9% | $779.26M $735.66M $828.27M | 2026-06-30 |
| 4506 | BWXT BWX Technologies, Inc.Listed US, based US · Industrials · Aerospace & Defense | $12.55B | $3.28B | 0.26 | -282.6% | 8.0% | $2.52B $5.98B $1.34B book | 2025-12-31 |
| 4507 | MDV.WA Modivo S.A.Listed PL, based PL · Consumer Cyclical · Apparel Retail | $1.87B | $487.47M | 0.26 | -282.8% | 6.8% | $487.47M book $487.47M book $487.47M book | 2026-01-31 |
| 4508 | Y6J.F Pegatron CorporationListed DE, based TW · Technology · Computer Hardware | $27.68B | $7.23B | 0.26 | -282.8% | 6.3% | $6.51B $7.21B $7.98B book | 2025-12-31 |
| 4509 | IR Ingersoll Rand Inc.Listed US, based US · Industrials · Specialty Industrial Machinery | $29.23B | $7.63B | 0.26 | -283.0% | 10.3% | $6.78B $8.11B $8.00B | 2025-12-31 |
| 4510 | CU.TO Canadian Utilities LimitedListed CA, based CA · Utilities · Utilities - Diversified | $10.03B | $2.62B | 0.26 | -283.3% | 5.6% | $4.03B $2.26B $1.56B | 2025-12-31 |
| 4511 | AS Amer Sports, Inc.Listed US, based FI · Consumer Cyclical · Leisure | $15.77B | $4.11B | 0.26 | -284.0% | 15.7% | $2.18B $6.89B book $3.24B | 2025-12-31 |
| 4512 | N8Q.F Röko AB (publ)Listed DE, based SE · Financial Services · Asset Management | $3.21B | $835.47M | 0.26 | -284.1% | 9.7% | $811.88M $983.45M $711.08M | 2025-12-31 |
| 4513 | CBRL Cracker Barrel Old Country Store, Inc.Listed US, based US · Consumer Cyclical · Restaurants | $1.48B | $385.45M | 0.26 | -284.7% | 7.3% | $215.53M $474.89M $465.94M book | 2025-07-31 |
| 4514 | 7826.T Furuya Metal Co., Ltd.Listed JP, based JP · Technology · Electronic Components | $1.84B | $477.96M | 0.26 | -285.1% | 11.6% | $448.14M $554.78M $430.98M book | 2025-06-30 |
| 4515 | MYRG MYR Group Inc.Listed US, based US · Industrials · Engineering & Construction | $3.97B | $1.03B | 0.26 | -285.2% | 12.3% | $1.40B $934.87M $755.17M book | 2025-12-31 |
| 4516 | 9279.T Gift Holdings Inc.Listed JP, based JP · Consumer Cyclical · Restaurants | $1.05B | $273.39M | 0.26 | -285.3% | 5.3% | $281.63M $462.89M $75.65M book | 2025-10-31 |
| 4517 | U4Z.F PT Amman Mineral Internasional TbkListed DE, based ID · Basic Materials · Other Precious Metals & Mining | $14.58B | $3.78B | 0.26 | -285.6% | 9.0% | $1.91B $3.56B $5.87B book | 2025-12-31 |
| 4518 | NEU.AX Neuren Pharmaceuticals LimitedListed AU, based AU · Healthcare · Biotechnology | $1.74B | $450.77M | 0.26 | -286.4% | 13.9% | $313.06M $812.32M $226.92M book | 2025-12-31 |
| 4519 | 6723.T Renesas Electronics CorporationListed JP, based JP · Technology · Semiconductors | $41.29B | $10.66B | 0.26 | -287.2% | 12.7% | $6.70B $17.65B book $7.64B | 2025-12-31 |
| 4520 | I56.F Lottomatica Group S.p.A.Listed DE, based IT · Consumer Cyclical · Gambling | $6.49B | $1.67B | 0.26 | -287.7% | 8.9% | $1.94B $1.92B $1.16B | 2025-12-31 |
| 4521 | Y8R.F PPI Public Property Invest AB (publ)Listed DE, based SE · Real Estate · Real Estate Services | $1.62B | $418.67M | 0.26 | -287.7% | 4.6% | -$1.13B $1.99B book $399.89M | 2025-12-31 |
| 4522 | SMG.SW SMG Swiss Marketplace Group Holding AGListed CH, based CH · Communication Services · Internet Content & Information | $3.59B | $924.42M | 0.26 | -288.4% | 10.6% | $902.00M $900.76M $970.51M | 2025-12-31 |
| 4523 | EXPD Expeditors International of Washington, Inc.Listed US, based US · Industrials · Integrated Freight & Logistics | $24.43B | $6.29B | 0.26 | -288.4% | 10.7% | $8.17B $4.53B $6.17B | 2025-12-31 |
| 4524 | VYLR Vylor Inc.Listed US, based US · Financial Services · Shell Companies | $47.51B | $12.23B | 0.26 | -288.3% | 8.0% | $14.65B $9.45B $12.60B | 2025-12-31 |
| 4525 | ACE1.F Acerinox, S.A.Listed DE, based ES · Basic Materials · Steel | $4.59B | $1.18B | 0.26 | -288.8% | 8.2% | $2.45B book $2.45B book -$1.35B | 2025-12-31 |
| 4526 | DHR Danaher CorporationListed US, based US · Healthcare · Diagnostics & Research | $149.01B | $38.31B | 0.26 | -289.0% | 8.1% | $36.01B $43.77B $35.15B | 2025-12-31 |
| 4527 | FTI TechnipFMC plcListed US, based GB · Energy · Oil & Gas Equipment & Services | $27.03B | $6.95B | 0.26 | -289.0% | 8.8% | $3.17B $9.61B $8.06B | 2025-12-31 |
| 4528 | VMC Vulcan Materials CompanyListed US, based US · Basic Materials · Building Materials | $31.65B | $8.13B | 0.26 | -289.4% | 9.9% | $6.15B $10.19B $8.04B | 2025-12-31 |
| 4529 | CGG.TO China Gold International Resources Corp. Ltd.Listed CA, based CA · Basic Materials · Other Precious Metals & Mining | $11.19B | $2.87B | 0.26 | -289.9% | 14.8% | $2.16B $2.66B book $3.79B | 2025-12-31 |
| 4530 | ADMA ADMA Biologics, Inc.Listed US, based US · Healthcare · Biotechnology | $2.46B | $629.59M | 0.26 | -290.0% | 8.2% | $1.07B $408.62M book $408.62M book | 2025-12-31 |
| 4531 | MTX.DE MTU Aero Engines AGListed DE, based DE · Industrials · Aerospace & Defense | $22.43B | $5.74B | 0.26 | -290.4% | 9.3% | $6.72B $5.26B book $5.26B book | 2025-12-31 |
| 4532 | FEVR.L Fevertree Drinks PLCListed GB, based GB · Consumer Defensive · Beverages - Non-Alcoholic | $1.22B | $312.99M | 0.26 | -290.4% | 11.3% | $401.32M $270.58M $267.07M book | 2024-12-31 |
| 4533 | IESC IES Holdings, Inc.Listed US, based US · Industrials · Engineering & Construction | $13.17B | $3.37B | 0.26 | -290.5% | 15.1% | $1.76B $5.83B $2.53B | 2025-09-30 |
| 4534 | OTIS Otis Worldwide CorporationListed US, based US · Industrials · Specialty Industrial Machinery | $24.57B | $6.29B | 0.26 | -290.4% | 7.8% | $14.65B -$5.46B book $9.69B | 2025-12-31 |
| 4535 | VRDN Viridian Therapeutics, Inc.Listed US, based US · Healthcare · Biotechnology | $2.59B | $662.76M | 0.26 | -290.5% | 10.3% | $662.76M book $662.76M book $662.76M book | 2025-12-31 |
| 4536 | RRX Regal Rexnord CorporationListed US, based US · Industrials · Specialty Industrial Machinery | $10.44B | $2.67B | 0.26 | -290.8% | 9.2% | $1.33B $3.36B $3.32B | 2025-12-31 |
| 4537 | 2IS.F Trane Technologies plcListed DE, based IE · Industrials · Building Products & Equipment | $101.51B | $25.93B | 0.26 | -291.4% | 11.3% | $25.32B $30.50B $21.98B | 2025-12-31 |
| 4538 | MP1.AX Megaport LimitedListed AU, based AU · Technology · Software - Infrastructure | $2.70B | $689.88M | 0.26 | -291.5% | 11.7% | $689.88M book $689.88M book $689.88M book | 2026-06-30 |
| 4539 | AME AMETEK, Inc.Listed US, based US · Industrials · Specialty Industrial Machinery | $57.15B | $14.59B | 0.26 | -291.7% | 10.2% | $14.35B $16.70B $12.72B | 2025-12-31 |
| 4540 | MAZE Maze Therapeutics, Inc.Listed US, based US · Healthcare · Biotechnology | $1.78B | $453.58M | 0.26 | -291.7% | 10.3% | $453.58M book $453.58M book $453.58M book | 2025-12-31 |
| 4541 | ST Sensata Technologies Holding plcListed US, based US · Technology · Scientific & Technical Instruments | $6.17B | $1.57B | 0.26 | -291.9% | 9.0% | -$385.40M $2.15B $2.96B book | 2025-12-31 |
| 4542 | 268A.T RIGAKU HOLDINGS CORPORATIONListed JP, based JP · Technology · Scientific & Technical Instruments | $2.57B | $655.58M | 0.26 | -292.1% | 9.2% | $443.60M $905.96M $617.18M | 2025-12-31 |
| 4543 | 18LB.F Investment AB Latour (publ)Listed DE, based SE · Industrials · Conglomerates | $12.68B | $3.24B | 0.26 | -292.0% | 11.0% | $2.31B $5.11B $2.29B | 2025-12-31 |
| 4544 | TEMN.SW Temenos AGListed CH, based CH · Technology · Software - Application | $6.17B | $1.57B | 0.25 | -293.0% | 7.3% | $1.86B $1.39B $1.46B | 2025-12-31 |
| 4545 | 0901.HK Shenzhen SDMC Technology Co., Ltd.Listed HK, based CN · Technology · Communication Equipment | $1.57B | $399.54M | 0.25 | -293.5% | 10.3% | $503.60M $513.70M $181.32M book | 2025-12-31 |
| 4546 | ZX3.F China East Education Holdings LimitedListed DE, based CN · Consumer Defensive · Education & Training Services | $1.23B | $312.01M | 0.25 | -293.3% | 9.5% | $399.97M $536.05M $0 book | 2024-12-31 |
| 4547 | COST Costco Wholesale CorporationListed US, based US · Consumer Defensive · Discount Stores | $445.05B | $113.13B | 0.25 | -293.4% | 9.6% | $105.38B $123.93B $110.07B | 2026-08-31 |
| 4548 | 1MS.DE Munters Group AB (publ)Listed DE, based SE · Industrials · Pollution & Treatment Controls | $2.52B | $641.28M | 0.25 | -293.5% | 8.9% | $698.99M $729.85M $494.99M | 2025-12-31 |
| 4549 | 1672.HK Ascletis Pharma Inc.Listed HK, based HK · Healthcare · Biotechnology | $1.09B | $276.75M | 0.25 | -293.6% | 6.9% | $276.75M book $276.75M book $276.75M book | 2025-12-31 |
| 4550 | SCCO Southern Copper CorporationListed US, based US · Basic Materials · Copper | $168.38B | $42.77B | 0.25 | -293.7% | 11.0% | $42.38B $49.91B $36.01B | 2025-12-31 |
| 4551 | SVK.F Sandvik AB (publ)Listed DE, based SE · Industrials · Specialty Industrial Machinery | $46.28B | $11.75B | 0.25 | -293.8% | 11.7% | $10.29B $14.59B $10.38B | 2025-12-31 |
| 4552 | IMCR Immunocore Holdings plcListed US, based GB · Healthcare · Biotechnology | $1.66B | $420.22M | 0.25 | -294.0% | 7.9% | $420.22M book $420.22M book $420.22M book | 2025-12-31 |
| 4553 | BRBY.L Burberry Group plcListed GB, based GB · Consumer Cyclical · Luxury Goods | $4.94B | $1.25B | 0.25 | -294.3% | 6.8% | $2.02B $1.25B book $497.28M | 2026-03-31 |
| 4554 | J Jacobs Solutions Inc.Listed US, based US · Industrials · Engineering & Construction | $16.52B | $4.19B | 0.25 | -294.3% | 7.3% | $5.09B $3.63B $3.85B | 2025-09-30 |
| 4555 | EVR Evercore Inc.Listed US, based US · Financial Services · Capital Markets | $9.97B | $2.52B | 0.25 | -294.9% | 12.5% | $2.18B book $3.21B $2.18B book | 2025-12-31 |
| 4556 | 3223.HK Ingenic Semiconductor Co., Ltd.Listed HK, based CN · Technology · Semiconductors | $4.57B | $1.16B | 0.25 | -294.9% | 13.3% | $1.33B $596.32M $1.54B | 2025-12-31 |
| 4557 | CIG.F Carel Industries S.p.A.Listed DE, based IT · Technology · Electronic Components | $3.14B | $795.15M | 0.25 | -295.3% | 10.1% | $831.10M $853.44M $700.90M | 2025-12-31 |
| 4558 | VOYG Voyager Technologies, Inc.Listed US, based US · Industrials · Aerospace & Defense | $1.49B | $376.96M | 0.25 | -296.0% | 8.2% | $376.96M book $376.96M book $376.96M book | 2025-12-31 |
| 4559 | 209.F Silex Microsystems AB (publ)Listed DE, based SE · Technology · Semiconductor Equipment & Materials | $1.52B | $382.55M | 0.25 | -296.4% | 10.4% | $455.20M $261.00M $431.46M | 2025-12-31 |
| 4560 | LQDT Liquidity Services, Inc.Listed US, based US · Consumer Cyclical · Internet Retail | $1.39B | $351.01M | 0.25 | -296.7% | 10.7% | $472.73M $273.88M $306.43M | 2025-09-30 |
| 4561 | SMIN.L Smiths Group plcListed GB, based GB · Industrials · Specialty Industrial Machinery | $10.53B | $2.65B | 0.25 | -296.9% | 8.2% | $1.79B $3.86B $2.32B book | 2024-07-31 |
| 4562 | HILS.L Hill & Smith PLCListed GB, based GB · Industrials · Engineering & Construction | $3.43B | $863.38M | 0.25 | -297.0% | 11.6% | $794.95M $1.02B $772.53M | 2025-12-31 |
| 4563 | EXPO Exponent, Inc.Listed US, based US · Industrials · Engineering & Construction | $3.67B | $923.65M | 0.25 | -297.3% | 8.6% | $1.12B $811.86M $837.85M | 2025-12-31 |
| 4564 | TGC.F TGS ASAListed DE, based NO · Energy · Oil & Gas Equipment & Services | $2.85B | $716.20M | 0.25 | -297.4% | 8.6% | $525.99M $777.72M $844.89M | 2025-12-31 |
| 4565 | TYRA Tyra Biosciences, Inc.Listed US, based US · Healthcare · Biotechnology | $1.41B | $354.02M | 0.25 | -297.5% | 9.0% | $354.02M book $354.02M book $354.02M book | 2025-12-31 |
| 4566 | DTL.AX Data#3 LimitedListed AU, based AU · Technology · Information Technology Services | $1.45B | $363.46M | 0.25 | -297.6% | 9.3% | $539.27M $485.57M $65.56M book | 2026-06-30 |
| 4567 | GFS GLOBALFOUNDRIES Inc.Listed US, based US · Technology · Semiconductors | $27.16B | $6.82B | 0.25 | -298.0% | 14.4% | $6.80B $5.29B $8.38B | 2025-12-31 |
| 4568 | 3308.HK Zhongji Innolight Co., Ltd.Listed HK, based CN · Technology · Communication Equipment | $113.39B | $28.43B | 0.25 | -298.9% | 13.6% | $15.23B $35.89B $34.17B | 2025-12-31 |
| 4569 | OWL Blue Owl Capital Inc.Listed US, based US · Financial Services · Asset Management | $14.04B | $3.52B | 0.25 | -299.0% | 9.8% | $3.97B $2.11B $4.48B | 2025-12-31 |
| 4570 | CALX Calix, Inc.Listed US, based US · Technology · Software - Infrastructure | $2.33B | $582.74M | 0.25 | -299.2% | 12.3% | $326.75M $710.73M book $710.73M book | 2025-12-31 |
| 4571 | FTD.F Financière de Tubize SAListed DE, based BE · Healthcare · Biotechnology | $8.51B | $2.13B | 0.25 | -299.6% | 6.8% | $2.27B book $1.85B $2.27B book | 2025-12-31 |
| 4572 | YIT.F YIT OyjListed DE, based FI · Industrials · Engineering & Construction | $1.10B | $274.51M | 0.25 | -299.8% | 7.7% | -$722.26M $772.90M book $772.90M book | 2025-12-31 |
| 4573 | 6481.T THK Co., Ltd.Listed JP, based JP · Industrials · Specialty Industrial Machinery | $4.62B | $1.15B | 0.25 | -299.9% | 7.8% | $767.54M $988.64M $1.71B book | 2024-12-31 |
| 4574 | I1M.F Indutrade AB (publ)Listed DE, based SE · Industrials · Industrial Distribution | $9.52B | $2.37B | 0.25 | -301.1% | 10.5% | $2.40B $3.00B $1.73B | 2025-12-31 |
| 4575 | 2715.HK ESTUNListed HK, based CN · Industrials · Specialty Industrial Machinery | $1.74B | $433.60M | 0.25 | -301.6% | 8.3% | $318.56M $491.12M book $491.12M book | 2025-12-31 |
| 4576 | EFN.TO Element Fleet Management Corp.Listed CA, based CA · Industrials · Rental & Leasing Services | $6.31B | $1.57B | 0.25 | -301.8% | 5.3% | -$1.70B $3.74B $2.67B book | 2025-12-31 |
| 4577 | 6UY.F Allfunds Group plcListed DE, based GB · Financial Services · Asset Management | $6.62B | $1.65B | 0.25 | -301.9% | 7.0% | $1.13B $1.68B $2.13B book | 2025-12-31 |
| 4578 | SITE SiteOne Landscape Supply, Inc.Listed US, based US · Industrials · Industrial Distribution | $4.58B | $1.14B | 0.25 | -302.1% | 10.8% | $1.25B $1.27B $898.09M | 2025-12-31 |
| 4579 | SUNB Sunbelt Rentals Holdings, Inc.Listed US, based US · Industrials · Rental & Leasing Services | $31.01B | $7.71B | 0.25 | -302.4% | 11.2% | $5.75B $9.92B $7.45B book | 2026-04-30 |
| 4580 | BHE Benchmark Electronics, Inc.Listed US, based US · Technology · Electronic Components | $2.38B | $592.12M | 0.25 | -302.6% | 11.1% | $700.90M $496.04M $579.42M | 2025-12-31 |
| 4581 | BBNX Beta Bionics, Inc.Listed US, based US · Healthcare · Medical Devices | $1.03B | $256.62M | 0.25 | -302.6% | 10.5% | $256.62M book $256.62M book $256.62M book | 2025-12-31 |
| 4582 | ZWS Zurn Elkay Water Solutions CorporationListed US, based US · Industrials · Pollution & Treatment Controls | $7.84B | $1.94B | 0.25 | -303.1% | 8.8% | $1.82B $1.99B $2.02B | 2025-12-31 |
| 4583 | AB AllianceBernstein Holding L.P.Listed US, based US · Financial Services · Asset Management | $3.24B | $803.68M | 0.25 | -303.2% | 9.1% | $0 book $2.41B $0 book | 2025-12-31 |
| 4584 | 008930.KS Hanmi Science Co., Ltd.Listed KR, based KR · Healthcare · Medical Distribution | $2.80B | $693.35M | 0.25 | -303.4% | 7.3% | $362.39M $1.21B $512.55M | 2025-12-31 |
| 4585 | RELY Remitly Global, Inc.Listed US, based US · Technology · Software - Infrastructure | $4.55B | $1.13B | 0.25 | -303.5% | 7.9% | $1.13B book $1.13B book $1.13B book | 2025-12-31 |
| 4586 | SU.PA Schneider Electric S.E.Listed FR, based FR · Industrials · Specialty Industrial Machinery | $191.77B | $47.46B | 0.25 | -304.1% | 10.4% | $48.19B $53.57B $40.62B | 2025-12-31 |
| 4587 | TTAN ServiceTitan, Inc.Listed US, based US · Technology · Software - Application | $6.50B | $1.61B | 0.25 | -304.6% | 10.5% | $1.61B book $1.61B book $1.61B book | 2026-01-31 |
| 4588 | WOR Worthington Enterprises, Inc.Listed US, based US · Industrials · Metal Fabrication | $3.18B | $785.17M | 0.25 | -304.7% | 10.6% | $17.48M $1.31B $1.03B book | 2026-05-31 |
| 4589 | 0SL.F Scandi Standard AB (publ)Listed DE, based SE · Consumer Defensive · Packaged Foods | $1.22B | $301.33M | 0.25 | -304.7% | 9.2% | $230.24M $383.77M $289.97M | 2025-12-31 |
| 4590 | ECL Ecolab Inc.Listed US, based US · Basic Materials · Specialty Chemicals | $76.12B | $18.80B | 0.25 | -304.9% | 8.6% | $16.10B $24.06B $16.24B | 2025-12-31 |
| 4591 | 2631.HK SICC Co., Ltd.Listed HK, based CN · Technology · Semiconductor Equipment & Materials | $4.24B | $1.05B | 0.25 | -304.9% | 8.4% | $1.05B book $1.05B book $1.05B book | 2025-12-31 |
| 4592 | BUR.F PT Bumi Resources Minerals TbkListed DE, based ID · Basic Materials · Other Industrial Metals & Mining | $3.19B | $786.43M | 0.25 | -305.5% | 8.5% | $606.83M $702.80M $1.05B book | 2025-12-31 |
| 4593 | WES.AX Wesfarmers LimitedListed AU, based AU · Consumer Cyclical · Home Improvement Retail | $60.72B | $14.94B | 0.25 | -306.4% | 8.3% | $16.89B $16.69B $11.25B | 2026-06-30 |
| 4594 | JEPA.F Salmar ASA NListed DE, based NO · Consumer Defensive · Farm Products | $7.62B | $1.87B | 0.25 | -306.6% | 7.5% | $2.90B $1.50B $1.22B | 2025-12-31 |
| 4595 | WMB The Williams Companies, Inc.Listed US, based US · Energy · Oil & Gas Midstream | $84.75B | $20.83B | 0.25 | -306.9% | 7.0% | $14.91B $29.10B $18.47B | 2025-12-31 |
| 4596 | FAST Fastenal CompanyListed US, based US · Industrials · Industrial Distribution | $57.69B | $14.17B | 0.25 | -307.0% | 8.7% | $15.52B $14.46B $12.54B | 2025-12-31 |
| 4597 | SOUN SoundHound AI, Inc.Listed US, based US · Technology · Software - Application | $2.00B | $490.92M | 0.25 | -307.5% | 21.6% | $490.92M book $490.92M book $490.92M book | 2025-12-31 |
| 4598 | 9861.T Yoshinoya Holdings Co., Ltd.Listed JP, based JP · Consumer Cyclical · Restaurants | $1.49B | $366.36M | 0.25 | -307.7% | 9.4% | $314.04M $343.74M $441.30M book | 2026-02-28 |
| 4599 | CSX CSX CorporationListed US, based US · Industrials · Railroads | $86.30B | $21.17B | 0.25 | -307.6% | 10.2% | $20.96B $24.19B $18.37B | 2025-12-31 |
| 4600 | OBM.AX Ora Banda Mining LimitedListed AU, based AU · Basic Materials · Gold | $1.51B | $369.97M | 0.24 | -308.2% | 12.9% | $369.97M book $369.97M book $369.97M book | 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