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 · Communication Services · Entertainment
Market Cap
$22.99B
Avg Intrinsic
$4.73B
Intrinsic / Market
0.21
Margin of Safety
-386.0%
WACC
7.6%
FY End
2025-12-31
EPV
$908.93M
Profit
$8.39B book
FCFF
$4.89B
Listed US, based US · Consumer Cyclical · Internet Retail
Market Cap
$2.94B
Avg Intrinsic
$603.33M
Intrinsic / Market
0.21
Margin of Safety
-386.5%
WACC
10.3%
FY End
2025-12-31
EPV
$875.45M
Profit
$288.26M
FCFF
$646.28M book
Listed US, based IL · Technology · Software - Infrastructure
Market Cap
$2.97B
Avg Intrinsic
$609.63M
Intrinsic / Market
0.21
Margin of Safety
-386.6%
WACC
11.2%
FY End
2025-12-31
EPV
$751.63M
Profit
$538.64M book
FCFF
$538.64M book
Listed US, based US · Basic Materials · Gold
Market Cap
$1.26B
Avg Intrinsic
$258.31M
Intrinsic / Market
0.21
Margin of Safety
-386.6%
WACC
14.4%
FY End
2025-12-31
EPV
$258.31M book
Profit
$258.31M book
FCFF
$258.31M book
Listed HK, based CN · Technology · Electronic Components
Market Cap
$8.81B
Avg Intrinsic
$1.81B
Intrinsic / Market
0.21
Margin of Safety
-386.7%
WACC
10.2%
FY End
2025-12-31
EPV
$1.72B
Profit
$1.73B
FCFF
$1.97B book
Listed US, based US · Basic Materials · Gold
Profit is over 3× the larger of EPV and FCFFMarket Cap
$6.62B
Avg Intrinsic
$1.36B
Intrinsic / Market
0.21
Margin of Safety
-387.1%
WACC
6.6%
FY End
2025-12-31
EPV
$456.93M book
Profit
$3.16B
FCFF
$456.93M book
Listed HK, based CN · Technology · Computer Hardware
Market Cap
$2.47B
Avg Intrinsic
$507.55M
Intrinsic / Market
0.21
Margin of Safety
-387.0%
WACC
9.8%
FY End
2025-12-31
EPV
$366.30M
Profit
$358.30M
FCFF
$798.03M
Listed DE, based SE · Financial Services · Asset Management
Market Cap
$34.76B
Avg Intrinsic
$7.13B
Intrinsic / Market
0.21
Margin of Safety
-387.6%
WACC
12.1%
FY End
2025-12-31
EPV
$5.60B
Profit
$7.49B
FCFF
$8.29B
Listed US, based US · Financial Services · Asset Management
Market Cap
$38.71B
Avg Intrinsic
$7.94B
Intrinsic / Market
0.21
Margin of Safety
-387.5%
WACC
11.0%
FY End
2025-12-31
EPV
$8.02B
Profit
$8.61B book
FCFF
$7.19B
Listed HK, based CN · Consumer Cyclical · Leisure
Market Cap
$2.00B
Avg Intrinsic
$410.47M
Intrinsic / Market
0.20
Margin of Safety
-387.8%
WACC
10.5%
FY End
2025-12-31
EPV
$410.47M book
Profit
$410.47M book
FCFF
$410.47M book
Listed US, based CH · Technology · Software - Application
Market Cap
$3.55B
Avg Intrinsic
$725.27M
Intrinsic / Market
0.20
Margin of Safety
-389.8%
WACC
16.1%
FY End
2025-12-31
EPV
$805.94M
Profit
$426.82M
FCFF
$943.06M
Listed HK, based CN · Healthcare · Diagnostics & Research
Market Cap
$13.02B
Avg Intrinsic
$2.65B
Intrinsic / Market
0.20
Margin of Safety
-392.1%
WACC
10.4%
FY End
2025-12-31
EPV
$3.04B
Profit
$3.37B
FCFF
$1.53B book
Listed CH, based US · Consumer Cyclical · Internet Retail
Market Cap
$2.73T
Avg Intrinsic
$554.13B
Intrinsic / Market
0.20
Margin of Safety
-392.3%
WACC
12.3%
FY End
2025-12-31
EPV
$303.84B
Profit
$916.20B
FCFF
$442.36B book
Listed GB, based GB · Financial Services · Asset Management
Market Cap
$1.61B
Avg Intrinsic
$327.37M
Intrinsic / Market
0.20
Margin of Safety
-392.5%
WACC
12.1%
FY End
2025-09-30
EPV
$552.31M
Profit
$306.31M book
FCFF
$123.51M
Listed US, based US · Financial Services · Financial Data & Stock Exchanges
Market Cap
$49.99B
Avg Intrinsic
$10.15B
Intrinsic / Market
0.20
Margin of Safety
-392.5%
WACC
22.0%
FY End
2025-12-31
EPV
$13.09B book
Profit
$4.27B
FCFF
$13.09B book
Listed DE, based IL · Technology · Solar
Market Cap
$2.03B
Avg Intrinsic
$412.50M
Intrinsic / Market
0.20
Margin of Safety
-393.1%
WACC
11.3%
FY End
2025-12-31
EPV
$412.50M book
Profit
$412.50M book
FCFF
$412.50M book
Listed GB, based GB · Financial Services · Asset Management
Market Cap
$6.87B
Avg Intrinsic
$1.39B
Intrinsic / Market
0.20
Margin of Safety
-393.2%
WACC
9.9%
FY End
2025-12-31
EPV
$189.65M
Profit
$1.99B book
FCFF
$1.99B book
Listed US, based US · Healthcare · Biotechnology
Market Cap
$1.91B
Avg Intrinsic
$387.11M
Intrinsic / Market
0.20
Margin of Safety
-393.4%
WACC
10.4%
FY End
2025-12-31
EPV
$387.11M book
Profit
$387.11M book
FCFF
$387.11M book
Listed US, based US · Technology · Electronic Components
Market Cap
$11.07B
Avg Intrinsic
$2.24B
Intrinsic / Market
0.20
Margin of Safety
-393.7%
WACC
12.7%
FY End
2025-12-31
EPV
$2.62B book
Profit
$1.49B
FCFF
$2.62B book
Listed US, based US · Industrials · Aerospace & Defense
Profit is over 3× the larger of EPV and FCFFMarket Cap
$1.73B
Avg Intrinsic
$349.37M
Intrinsic / Market
0.20
Margin of Safety
-393.9%
WACC
12.0%
FY End
2025-12-31
EPV
$43.31M
Profit
$828.71M book
FCFF
$176.08M
Listed US, based US · Financial Services · Asset Management
Market Cap
$17.49B
Avg Intrinsic
$3.54B
Intrinsic / Market
0.20
Margin of Safety
-394.0%
WACC
11.9%
FY End
2025-12-31
EPV
$3.75B book
Profit
$3.13B
FCFF
$3.75B book
Listed US, based NL · Healthcare · Biotechnology
Market Cap
$1.60B
Avg Intrinsic
$324.37M
Intrinsic / Market
0.20
Margin of Safety
-394.7%
WACC
13.2%
FY End
2025-12-31
EPV
$324.37M book
Profit
$324.37M book
FCFF
$324.37M book
Listed US, based US · Industrials · Integrated Freight & Logistics
Market Cap
$21.36B
Avg Intrinsic
$4.31B
Intrinsic / Market
0.20
Margin of Safety
-395.1%
WACC
11.9%
FY End
2025-12-31
EPV
$4.79B
Profit
$4.49B
FCFF
$3.66B book
Listed JP, based JP · Technology · Electronic Components
Market Cap
$1.93B
Avg Intrinsic
$390.81M
Intrinsic / Market
0.20
Margin of Safety
-395.1%
WACC
9.3%
FY End
2026-03-31
EPV
$312.35M
Profit
$388.72M
FCFF
$471.35M
Listed DE, based GB · Consumer Defensive · Discount Stores
Profit is over 3× the larger of EPV and FCFFMarket Cap
$6.57B
Avg Intrinsic
$1.33B
Intrinsic / Market
0.20
Margin of Safety
-395.0%
WACC
9.0%
FY End
2025-09-30
EPV
$537.37M
Profit
$2.69B
FCFF
$750.00M
Listed US, based US · Utilities · Utilities - Regulated Electric
Profit is over 3× the larger of EPV and FCFFMarket Cap
$159.40B
Avg Intrinsic
$32.19B
Intrinsic / Market
0.20
Margin of Safety
-395.2%
WACC
6.2%
FY End
2025-12-31
EPV
-$4.16B
Profit
$78.70B
FCFF
$22.03B
Listed CA, based CA · Healthcare · Medical Care Facilities
Market Cap
$1.56B
Avg Intrinsic
$315.43M
Intrinsic / Market
0.20
Margin of Safety
-395.3%
WACC
7.2%
FY End
2025-12-31
EPV
-$126.45M
Profit
$399.84M
FCFF
$672.90M book
Listed GB, based GB · Technology · Scientific & Technical Instruments
Market Cap
$5.86B
Avg Intrinsic
$1.18B
Intrinsic / Market
0.20
Margin of Safety
-395.6%
WACC
11.2%
FY End
2025-06-30
EPV
$1.23B book
Profit
$1.09B
FCFF
$1.23B book
Listed US, based US · Communication Services · Internet Content & Information
Market Cap
$9.56B
Avg Intrinsic
$1.93B
Intrinsic / Market
0.20
Margin of Safety
-395.8%
WACC
8.2%
FY End
2025-12-31
EPV
$1.93B book
Profit
$1.93B book
FCFF
$1.93B book
Listed US, based US · Industrials · Specialty Industrial Machinery
Market Cap
$1.95B
Avg Intrinsic
$393.12M
Intrinsic / Market
0.20
Margin of Safety
-396.0%
WACC
11.7%
FY End
2025-12-31
EPV
$330.95M
Profit
$450.25M
FCFF
$398.17M
Listed AU, based AU · Technology · Software - Application
Market Cap
$7.89B
Avg Intrinsic
$1.59B
Intrinsic / Market
0.20
Margin of Safety
-396.3%
WACC
11.1%
FY End
2024-06-30
EPV
$1.37B
Profit
$1.92B
FCFF
$1.48B book
Listed JP, based JP · Consumer Cyclical · Footwear & Accessories
Market Cap
$5.40B
Avg Intrinsic
$1.09B
Intrinsic / Market
0.20
Margin of Safety
-396.4%
WACC
8.3%
FY End
2026-03-31
EPV
$607.37M
Profit
$1.48B
FCFF
$1.18B
Listed FR, based NL · Technology · Semiconductors
Market Cap
$50.46B
Avg Intrinsic
$10.15B
Intrinsic / Market
0.20
Margin of Safety
-397.1%
WACC
12.7%
FY End
2025-12-31
EPV
$14.34B
Profit
$5.52B
FCFF
$10.59B
Listed US, based US · Consumer Defensive · Food Distribution
Market Cap
$2.85B
Avg Intrinsic
$574.37M
Intrinsic / Market
0.20
Margin of Safety
-397.0%
WACC
6.7%
FY End
2026-07-31
EPV
-$1.06B
Profit
$1.62B book
FCFF
$1.16B
Listed DE, based SE · Healthcare · Drug Manufacturers - Specialty & Generic
Market Cap
$14.97B
Avg Intrinsic
$3.01B
Intrinsic / Market
0.20
Margin of Safety
-397.5%
WACC
5.9%
FY End
2025-12-31
EPV
$5.11B
Profit
$2.33B
FCFF
$1.58B
Listed US, based US · Consumer Cyclical · Specialty Retail
Market Cap
$1.45B
Avg Intrinsic
$290.74M
Intrinsic / Market
0.20
Margin of Safety
-397.5%
WACC
7.3%
FY End
2025-12-31
EPV
$145.90M
Profit
$281.54M
FCFF
$444.79M book
Listed US, based US · Industrials · Trucking
Market Cap
$2.92B
Avg Intrinsic
$584.84M
Intrinsic / Market
0.20
Margin of Safety
-398.5%
WACC
13.0%
FY End
2025-12-31
EPV
$799.23M
Profit
$552.09M
FCFF
$403.22M
Listed US, based US · Healthcare · Medical Devices
Market Cap
$1.13B
Avg Intrinsic
$225.73M
Intrinsic / Market
0.20
Margin of Safety
-399.7%
WACC
9.8%
FY End
2025-12-31
EPV
-$214.88M
Profit
$446.03M book
FCFF
$446.03M book
Listed DE, based DE · Consumer Cyclical · Auto Parts
Market Cap
$1.11B
Avg Intrinsic
$221.97M
Intrinsic / Market
0.20
Margin of Safety
-399.8%
WACC
8.1%
FY End
2025-12-31
EPV
$479.84M
Profit
$171.11M
FCFF
$14.96M
Listed DE, based NO · Technology · Semiconductors
Market Cap
$3.65B
Avg Intrinsic
$730.57M
Intrinsic / Market
0.20
Margin of Safety
-400.2%
WACC
9.8%
FY End
2025-12-31
EPV
$784.35M
Profit
$703.68M book
FCFF
$703.68M book
Listed US, based US · Technology · Semiconductors
Market Cap
$4.66B
Avg Intrinsic
$930.43M
Intrinsic / Market
0.20
Margin of Safety
-400.8%
WACC
14.1%
FY End
2026-06-30
EPV
$930.43M book
Profit
$930.43M book
FCFF
$930.43M book
Listed US, based US · Technology · Semiconductor Equipment & Materials
Market Cap
$24.16B
Avg Intrinsic
$4.83B
Intrinsic / Market
0.20
Margin of Safety
-400.7%
WACC
11.7%
FY End
2025-12-31
EPV
$4.03B
Profit
$5.27B
FCFF
$5.17B
Listed DE, based LU · Consumer Cyclical · Leisure
Market Cap
$1.96B
Avg Intrinsic
$390.15M
Intrinsic / Market
0.20
Margin of Safety
-401.5%
WACC
9.3%
FY End
2025-12-31
EPV
$390.15M book
Profit
$390.15M book
FCFF
$390.15M book
Listed US, based US · Communication Services · Telecom Services
Market Cap
$1.44B
Avg Intrinsic
$286.08M
Intrinsic / Market
0.20
Margin of Safety
-402.0%
WACC
9.8%
FY End
2026-03-31
EPV
$286.08M book
Profit
$286.08M book
FCFF
$286.08M book
Listed AU, based AU · Basic Materials · Other Precious Metals & Mining
Market Cap
$1.26B
Avg Intrinsic
$250.82M
Intrinsic / Market
0.20
Margin of Safety
-402.5%
WACC
16.0%
FY End
2026-06-30
EPV
$250.82M book
Profit
$250.82M book
FCFF
$250.82M book
Listed US, based US · Healthcare · Medical Instruments & Supplies
Market Cap
$25.71B
Avg Intrinsic
$5.12B
Intrinsic / Market
0.20
Margin of Safety
-402.6%
WACC
11.2%
FY End
2025-12-31
EPV
$5.40B
Profit
$4.80B
FCFF
$5.15B
Listed HK, based HK · Consumer Cyclical · Gambling
Market Cap
$1.78B
Avg Intrinsic
$353.50M
Intrinsic / Market
0.20
Margin of Safety
-402.8%
WACC
8.7%
FY End
2026-03-31
EPV
$353.50M book
Profit
$353.50M book
FCFF
$353.50M book
Listed US, based GB · Industrials · Aerospace & Defense
Market Cap
$3.89B
Avg Intrinsic
$773.17M
Intrinsic / Market
0.20
Margin of Safety
-403.1%
WACC
12.8%
FY End
2025-12-31
EPV
$773.17M book
Profit
$773.17M book
FCFF
$773.17M book
Listed US, based US · Technology · Software - Infrastructure
Market Cap
$3.88B
Avg Intrinsic
$771.75M
Intrinsic / Market
0.20
Margin of Safety
-403.3%
WACC
12.3%
FY End
2025-12-31
EPV
$782.47M
Profit
$556.07M
FCFF
$976.71M
Listed GB, based GB · Financial Services · Asset Management
Market Cap
$20.73B
Avg Intrinsic
$4.11B
Intrinsic / Market
0.20
Margin of Safety
-404.6%
WACC
8.1%
FY End
2025-12-31
EPV
$3.55B book
Profit
$5.23B
FCFF
$3.55B book
Listed DE, based SE · Communication Services · Telecom Services
Market Cap
$16.90B
Avg Intrinsic
$3.33B
Intrinsic / Market
0.20
Margin of Safety
-407.0%
WACC
5.1%
FY End
2025-12-31
EPV
-$3.08B
Profit
$5.52B book
FCFF
$7.56B
Listed DE, based US · Communication Services · Internet Content & Information
Market Cap
$10.71B
Avg Intrinsic
$2.11B
Intrinsic / Market
0.20
Margin of Safety
-407.5%
WACC
9.3%
FY End
2025-12-31
EPV
$535.83M
Profit
$2.90B book
FCFF
$2.90B book
Listed DE, based AT · Technology · Electronic Components
Market Cap
$9.50B
Avg Intrinsic
$1.87B
Intrinsic / Market
0.20
Margin of Safety
-408.8%
WACC
12.6%
FY End
2026-03-31
EPV
$2.13B
Profit
$1.74B book
FCFF
$1.74B book
Listed CA, based CA · Energy · Oil & Gas Equipment & Services
Market Cap
$2.81B
Avg Intrinsic
$551.80M
Intrinsic / Market
0.20
Margin of Safety
-409.5%
WACC
14.8%
FY End
2025-12-31
EPV
-$53.96M
Profit
$1.17B book
FCFF
$538.20M
Listed US, based US · Technology · Electronic Components
Market Cap
$211.47B
Avg Intrinsic
$41.52B
Intrinsic / Market
0.20
Margin of Safety
-409.4%
WACC
11.9%
FY End
2025-12-31
EPV
$33.78B
Profit
$58.87B
FCFF
$31.90B
Listed US, based US · Technology · Electronic Components
Market Cap
$11.91B
Avg Intrinsic
$2.34B
Intrinsic / Market
0.20
Margin of Safety
-409.6%
WACC
12.0%
FY End
2025-09-30
EPV
$2.19B
Profit
$2.14B
FCFF
$2.68B
Listed AU, based AU · Financial Services · Capital Markets
Market Cap
$3.73B
Avg Intrinsic
$730.31M
Intrinsic / Market
0.20
Margin of Safety
-410.8%
WACC
10.3%
FY End
2026-06-30
EPV
$841.13M
Profit
$703.59M
FCFF
$646.21M
Listed US, based US · Industrials · Rental & Leasing Services
Market Cap
$64.43B
Avg Intrinsic
$12.61B
Intrinsic / Market
0.20
Margin of Safety
-411.0%
WACC
13.0%
FY End
2025-12-31
EPV
$9.51B
Profit
$18.56B
FCFF
$9.76B
Listed JP, based JP · Industrials · Aerospace & Defense
Market Cap
$1.20B
Avg Intrinsic
$234.58M
Intrinsic / Market
0.20
Margin of Safety
-411.1%
WACC
10.1%
FY End
2025-12-31
EPV
$234.58M book
Profit
$234.58M book
FCFF
$234.58M book
Listed GB, based CA · Basic Materials · Copper
Market Cap
$3.08B
Avg Intrinsic
$603.17M
Intrinsic / Market
0.20
Margin of Safety
-411.3%
WACC
15.8%
FY End
2025-12-31
EPV
$603.17M book
Profit
$603.17M book
FCFF
$603.17M book
Listed US, based US · Consumer Cyclical · Travel Services
Market Cap
$96.18B
Avg Intrinsic
$18.80B
Intrinsic / Market
0.20
Margin of Safety
-411.5%
WACC
11.3%
FY End
2025-12-31
EPV
$27.85B
Profit
$20.75B
FCFF
$7.81B book
Listed HK, based CN · Technology · Computer Hardware
Market Cap
$8.65B
Avg Intrinsic
$1.69B
Intrinsic / Market
0.20
Margin of Safety
-412.1%
WACC
12.4%
FY End
2025-12-31
EPV
-$476.26M
Profit
$2.77B book
FCFF
$2.77B book
Listed CH, based CH · Technology · Scientific & Technical Instruments
Market Cap
$4.83B
Avg Intrinsic
$942.68M
Intrinsic / Market
0.20
Margin of Safety
-412.5%
WACC
13.2%
FY End
2025-12-31
EPV
$880.61M
Profit
$910.11M
FCFF
$1.04B
Listed CA, based CA · Technology · Software - Application
Market Cap
$3.86B
Avg Intrinsic
$753.33M
Intrinsic / Market
0.19
Margin of Safety
-413.0%
WACC
8.6%
FY End
2025-12-31
EPV
$991.16M
Profit
$399.94M book
FCFF
$868.89M
Listed US, based US · Healthcare · Biotechnology
Market Cap
$2.10B
Avg Intrinsic
$408.17M
Intrinsic / Market
0.19
Margin of Safety
-413.4%
WACC
10.7%
FY End
2025-12-31
EPV
$408.17M book
Profit
$408.17M book
FCFF
$408.17M book
Listed DE, based US · Technology · Software - Application
Market Cap
$5.90B
Avg Intrinsic
$1.15B
Intrinsic / Market
0.19
Margin of Safety
-414.0%
WACC
8.9%
FY End
2025-12-31
EPV
$1.15B book
Profit
$1.15B book
FCFF
$1.15B book
Listed US, based US · Healthcare · Health Information Services
Market Cap
$1.69B
Avg Intrinsic
$329.28M
Intrinsic / Market
0.19
Margin of Safety
-413.9%
WACC
13.6%
FY End
2025-12-31
EPV
$329.28M book
Profit
$329.28M book
FCFF
$329.28M book
Listed CH, based US · Technology · Software - Application
Market Cap
$210.42B
Avg Intrinsic
$40.93B
Intrinsic / Market
0.19
Margin of Safety
-414.2%
WACC
10.4%
FY End
2026-01-31
EPV
$16.55B
Profit
$54.18B
FCFF
$52.04B
Listed US, based US · Technology · Software - Infrastructure
Market Cap
$1.01B
Avg Intrinsic
$196.90M
Intrinsic / Market
0.19
Margin of Safety
-414.5%
WACC
5.9%
FY End
2025-12-31
EPV
$196.90M book
Profit
$196.90M book
FCFF
$196.90M book
Listed US, based US · Technology · Software - Infrastructure
Market Cap
$46.31B
Avg Intrinsic
$8.99B
Intrinsic / Market
0.19
Margin of Safety
-415.4%
WACC
12.8%
FY End
2025-12-31
EPV
$8.99B book
Profit
$8.99B book
FCFF
$8.99B book
Listed GB, based GB · Technology · Electronic Components
Market Cap
$1.86B
Avg Intrinsic
$360.10M
Intrinsic / Market
0.19
Margin of Safety
-416.2%
WACC
7.3%
FY End
2025-12-31
EPV
$453.87M
Profit
$385.38M
FCFF
$241.04M book
Listed US, based US · Healthcare · Biotechnology
Market Cap
$3.33B
Avg Intrinsic
$644.81M
Intrinsic / Market
0.19
Margin of Safety
-417.1%
WACC
16.9%
FY End
2025-12-31
EPV
$644.81M book
Profit
$644.81M book
FCFF
$644.81M book
Listed US, based US · Communication Services · Internet Content & Information
Market Cap
$10.91B
Avg Intrinsic
$2.11B
Intrinsic / Market
0.19
Margin of Safety
-417.2%
WACC
9.3%
FY End
2025-12-31
EPV
$535.34M
Profit
$2.90B book
FCFF
$2.90B book
Listed US, based US · Technology · Scientific & Technical Instruments
Market Cap
$5.44B
Avg Intrinsic
$1.05B
Intrinsic / Market
0.19
Margin of Safety
-418.4%
WACC
14.5%
FY End
2025-12-31
EPV
$1.16B
Profit
$642.70M
FCFF
$1.35B
Listed US, based US · Technology · Consumer Electronics
Market Cap
$2.10B
Avg Intrinsic
$403.94M
Intrinsic / Market
0.19
Margin of Safety
-419.0%
WACC
15.4%
FY End
2025-09-30
EPV
$403.94M book
Profit
$403.94M book
FCFF
$403.94M book
Listed DE, based US · Technology · Electronic Components
Market Cap
$215.43B
Avg Intrinsic
$41.52B
Intrinsic / Market
0.19
Margin of Safety
-418.9%
WACC
11.9%
FY End
2025-12-31
EPV
$33.78B
Profit
$58.87B
FCFF
$31.90B
Listed US, based US · Industrials · Railroads
Market Cap
$48.67B
Avg Intrinsic
$9.37B
Intrinsic / Market
0.19
Margin of Safety
-419.7%
WACC
9.1%
FY End
2025-12-31
EPV
$7.13B
Profit
$11.75B
FCFF
$9.21B
Listed US, based CH · Healthcare · Medical Devices
Market Cap
$1.76B
Avg Intrinsic
$338.43M
Intrinsic / Market
0.19
Margin of Safety
-420.1%
WACC
9.8%
FY End
2025-12-31
EPV
$338.43M book
Profit
$338.43M book
FCFF
$338.43M book
Listed US, based US · Basic Materials · Other Precious Metals & Mining
Market Cap
$11.41B
Avg Intrinsic
$2.19B
Intrinsic / Market
0.19
Margin of Safety
-420.5%
WACC
12.7%
FY End
2025-12-31
EPV
$1.43B
Profit
$2.57B book
FCFF
$2.57B book
Listed US, based GB · Healthcare · Biotechnology
Market Cap
$25.67B
Avg Intrinsic
$4.93B
Intrinsic / Market
0.19
Margin of Safety
-421.0%
WACC
11.2%
FY End
2026-03-31
EPV
$4.93B book
Profit
$4.93B book
FCFF
$4.93B book
Listed US, based US · Consumer Cyclical · Lodging
Market Cap
$15.18B
Avg Intrinsic
$2.91B
Intrinsic / Market
0.19
Margin of Safety
-422.6%
WACC
10.9%
FY End
2025-12-31
EPV
$3.63B book
Profit
$1.46B
FCFF
$3.63B book
Listed US, based US · Communication Services · Advertising Agencies
Market Cap
$2.77B
Avg Intrinsic
$529.04M
Intrinsic / Market
0.19
Margin of Safety
-422.9%
WACC
9.2%
FY End
2025-12-31
EPV
$749.80M
Profit
-$5.54M book
FCFF
$842.85M
Listed CA, based CA · Industrials · Trucking
Market Cap
$9.96B
Avg Intrinsic
$1.89B
Intrinsic / Market
0.19
Margin of Safety
-426.3%
WACC
11.1%
FY End
2025-12-31
EPV
$2.09B
Profit
$2.40B
FCFF
$1.19B
Listed US, based US · Healthcare · Diagnostics & Research
Market Cap
$42.96B
Avg Intrinsic
$8.12B
Intrinsic / Market
0.19
Margin of Safety
-429.0%
WACC
9.5%
FY End
2025-12-31
EPV
$6.06B
Profit
$12.64B
FCFF
$5.66B
Listed DE, based IT · Industrials · Aerospace & Defense
Market Cap
$1.72B
Avg Intrinsic
$325.84M
Intrinsic / Market
0.19
Margin of Safety
-429.3%
WACC
9.6%
FY End
2025-12-31
EPV
$225.12M
Profit
$287.66M
FCFF
$464.75M
Listed DE, based NO · Industrials · Aerospace & Defense
Market Cap
$26.71B
Avg Intrinsic
$5.03B
Intrinsic / Market
0.19
Margin of Safety
-430.9%
WACC
6.0%
FY End
2025-12-31
EPV
$7.61B
Profit
$5.24B
FCFF
$2.24B
Listed US, based US · Healthcare · Biotechnology
Market Cap
$2.47B
Avg Intrinsic
$464.46M
Intrinsic / Market
0.19
Margin of Safety
-431.3%
WACC
9.9%
FY End
2025-12-31
EPV
$464.46M book
Profit
$464.46M book
FCFF
$464.46M book
Listed GB, based JE · Financial Services · Asset Management
Market Cap
$3.11B
Avg Intrinsic
$583.86M
Intrinsic / Market
0.19
Margin of Safety
-431.9%
WACC
8.9%
FY End
2024-12-31
EPV
$607.87M
Profit
$700.88M book
FCFF
$442.82M
Listed US, based BM · Consumer Cyclical · Travel Services
Market Cap
$34.96B
Avg Intrinsic
$6.57B
Intrinsic / Market
0.19
Margin of Safety
-431.9%
WACC
11.8%
FY End
2025-12-31
EPV
$7.45B
Profit
$1.65B book
FCFF
$10.61B
Listed DE, based IL · Technology · Semiconductor Equipment & Materials
Market Cap
$12.54B
Avg Intrinsic
$2.36B
Intrinsic / Market
0.19
Margin of Safety
-432.1%
WACC
14.4%
FY End
2025-12-31
EPV
$1.88B
Profit
$2.82B
FCFF
$2.37B
Listed GB, based GB · Industrials · Aerospace & Defense
Market Cap
$1.66B
Avg Intrinsic
$311.44M
Intrinsic / Market
0.19
Margin of Safety
-432.3%
WACC
10.5%
FY End
2025-12-31
EPV
$233.35M
Profit
$369.65M
FCFF
$331.31M
Listed US, based US · Technology · Software - Infrastructure
Market Cap
$37.21B
Avg Intrinsic
$6.98B
Intrinsic / Market
0.19
Margin of Safety
-433.1%
WACC
9.2%
FY End
2026-01-31
EPV
$6.98B book
Profit
$6.98B book
FCFF
$6.98B book
Listed US, based US · Technology · Computer Hardware
Market Cap
$17.84B
Avg Intrinsic
$3.34B
Intrinsic / Market
0.19
Margin of Safety
-433.7%
WACC
24.2%
FY End
2025-12-31
EPV
$3.34B book
Profit
$3.34B book
FCFF
$3.34B book
Listed US, based US · Healthcare · Medical Devices
Market Cap
$32.57B
Avg Intrinsic
$6.10B
Intrinsic / Market
0.19
Margin of Safety
-433.9%
WACC
12.5%
FY End
2025-12-31
EPV
$6.41B
Profit
$6.11B
FCFF
$5.78B
Listed US, based US · Technology · Communication Equipment
Market Cap
$17.90B
Avg Intrinsic
$3.34B
Intrinsic / Market
0.19
Margin of Safety
-435.7%
WACC
12.5%
FY End
2025-12-31
EPV
$2.48B
Profit
$3.90B
FCFF
$3.64B
Listed AU, based AU · Communication Services · Entertainment
Market Cap
$1.73B
Avg Intrinsic
$322.76M
Intrinsic / Market
0.19
Margin of Safety
-436.7%
WACC
5.9%
FY End
2026-06-30
EPV
-$212.70M
Profit
$546.84M
FCFF
$634.15M book
Listed AU, based NZ · Healthcare · Medical Instruments & Supplies
Market Cap
$15.16B
Avg Intrinsic
$2.82B
Intrinsic / Market
0.19
Margin of Safety
-437.5%
WACC
9.9%
FY End
2026-03-31
EPV
$4.50B
Profit
$2.76B
FCFF
$1.21B book
Listed US, based US · Healthcare · Medical Instruments & Supplies
Market Cap
$143.90B
Avg Intrinsic
$26.78B
Intrinsic / Market
0.19
Margin of Safety
-437.4%
WACC
13.3%
FY End
2025-12-31
EPV
$24.60B
Profit
$24.77B
FCFF
$30.97B
Listed KR, based KR · Industrials · Electrical Equipment & Parts
Market Cap
$3.11B
Avg Intrinsic
$577.37M
Intrinsic / Market
0.19
Margin of Safety
-438.0%
WACC
14.9%
FY End
2025-12-31
EPV
$24.04M
Profit
$465.54M
FCFF
$1.24B book
Listed US, based US · Healthcare · Drug Manufacturers - Specialty & Generic
Profit is over 3× the larger of EPV and FCFFMarket Cap
$10.89B
Avg Intrinsic
$2.02B
Intrinsic / Market
0.19
Margin of Safety
-437.9%
WACC
11.8%
FY End
2025-12-31
EPV
-$1.52B
Profit
$6.59B book
FCFF
$997.05M
| # | Company | Market Cap | Avg Intrinsic | Intrinsic / Market | Margin of Safety | WACC | EPV / Profit / FCFF | FY End |
|---|---|---|---|---|---|---|---|---|
| 4801 | FWONK Formula One GroupListed US, based US · Communication Services · Entertainment | $22.99B | $4.73B | 0.21 | -386.0% | 7.6% | $908.93M $8.39B book $4.89B | 2025-12-31 |
| 4802 | PTRN Pattern Group Inc.Listed US, based US · Consumer Cyclical · Internet Retail | $2.94B | $603.33M | 0.21 | -386.5% | 10.3% | $875.45M $288.26M $646.28M book | 2025-12-31 |
| 4803 | CLBT Cellebrite DI Ltd.Listed US, based IL · Technology · Software - Infrastructure | $2.97B | $609.63M | 0.21 | -386.6% | 11.2% | $751.63M $538.64M book $538.64M book | 2025-12-31 |
| 4804 | IAUX i-80 Gold Corp.Listed US, based US · Basic Materials · Gold | $1.26B | $258.31M | 0.21 | -386.6% | 14.4% | $258.31M book $258.31M book $258.31M book | 2025-12-31 |
| 4805 | 3228.HK Shenzhen Kinwong Electronic Co., Ltd.Listed HK, based CN · Technology · Electronic Components | $8.81B | $1.81B | 0.21 | -386.7% | 10.2% | $1.72B $1.73B $1.97B book | 2025-12-31 |
| 4806 | AUGO Aura Minerals Inc.Listed US, based US · Basic Materials · Gold | $6.62B | $1.36B | 0.21 | -387.1% | 6.6% | $456.93M book $3.16B $456.93M book | 2025-12-31 |
| 4807 | 6810.HK SUNMI TECH-WListed HK, based CN · Technology · Computer Hardware | $2.47B | $507.55M | 0.21 | -387.0% | 9.8% | $366.30M $358.30M $798.03M | 2025-12-31 |
| 4808 | 6EQ.F EQT AB (publ)Listed DE, based SE · Financial Services · Asset Management | $34.76B | $7.13B | 0.21 | -387.6% | 12.1% | $5.60B $7.49B $8.29B | 2025-12-31 |
| 4809 | ARES Ares Management CorporationListed US, based US · Financial Services · Asset Management | $38.71B | $7.94B | 0.21 | -387.5% | 11.0% | $8.02B $8.61B book $7.19B | 2025-12-31 |
| 4810 | 0325.HK Bloks Group LimitedListed HK, based CN · Consumer Cyclical · Leisure | $2.00B | $410.47M | 0.20 | -387.8% | 10.5% | $410.47M book $410.47M book $410.47M book | 2025-12-31 |
| 4811 | SRAD Sportradar Group AGListed US, based CH · Technology · Software - Application | $3.55B | $725.27M | 0.20 | -389.8% | 16.1% | $805.94M $426.82M $943.06M | 2025-12-31 |
| 4812 | 2268.HK WuXi XDC Cayman Inc.Listed HK, based CN · Healthcare · Diagnostics & Research | $13.02B | $2.65B | 0.20 | -392.1% | 10.4% | $3.04B $3.37B $1.53B book | 2025-12-31 |
| 4813 | AMZN.SW AMAZON.COM INCListed CH, based US · Consumer Cyclical · Internet Retail | $2.73T | $554.13B | 0.20 | -392.3% | 12.3% | $303.84B $916.20B $442.36B book | 2025-12-31 |
| 4814 | IHP.L IntegraFin Holdings plcListed GB, based GB · Financial Services · Asset Management | $1.61B | $327.37M | 0.20 | -392.5% | 12.1% | $552.31M $306.31M book $123.51M | 2025-09-30 |
| 4815 | COIN Coinbase Global, Inc.Listed US, based US · Financial Services · Financial Data & Stock Exchanges | $49.99B | $10.15B | 0.20 | -392.5% | 22.0% | $13.09B book $4.27B $13.09B book | 2025-12-31 |
| 4816 | 2ED.F SolarEdge Technologies, Inc.Listed DE, based IL · Technology · Solar | $2.03B | $412.50M | 0.20 | -393.1% | 11.3% | $412.50M book $412.50M book $412.50M book | 2025-12-31 |
| 4817 | STJ.L St. James's Place plcListed GB, based GB · Financial Services · Asset Management | $6.87B | $1.39B | 0.20 | -393.2% | 9.9% | $189.65M $1.99B book $1.99B book | 2025-12-31 |
| 4818 | SEPN Septerna, Inc.Listed US, based US · Healthcare · Biotechnology | $1.91B | $387.11M | 0.20 | -393.4% | 10.4% | $387.11M book $387.11M book $387.11M book | 2025-12-31 |
| 4819 | LFUS Littelfuse, Inc.Listed US, based US · Technology · Electronic Components | $11.07B | $2.24B | 0.20 | -393.7% | 12.7% | $2.62B book $1.49B $2.62B book | 2025-12-31 |
| 4820 | AADX Applied Aerospace & Defense, Inc.Listed US, based US · Industrials · Aerospace & Defense | $1.73B | $349.37M | 0.20 | -393.9% | 12.0% | $43.31M $828.71M book $176.08M | 2025-12-31 |
| 4821 | TPG TPG Inc.Listed US, based US · Financial Services · Asset Management | $17.49B | $3.54B | 0.20 | -394.0% | 11.9% | $3.75B book $3.13B $3.75B book | 2025-12-31 |
| 4822 | QURE uniQure N.V.Listed US, based NL · Healthcare · Biotechnology | $1.60B | $324.37M | 0.20 | -394.7% | 13.2% | $324.37M book $324.37M book $324.37M book | 2025-12-31 |
| 4823 | JBHT J.B. Hunt Transport Services, Inc.Listed US, based US · Industrials · Integrated Freight & Logistics | $21.36B | $4.31B | 0.20 | -395.1% | 11.9% | $4.79B $4.49B $3.66B book | 2025-12-31 |
| 4824 | 6834.T SEIKOH GIKEN Co., Ltd.Listed JP, based JP · Technology · Electronic Components | $1.93B | $390.81M | 0.20 | -395.1% | 9.3% | $312.35M $388.72M $471.35M | 2026-03-31 |
| 4825 | 8UX.F Pepco Group N.V.Listed DE, based GB · Consumer Defensive · Discount Stores | $6.57B | $1.33B | 0.20 | -395.0% | 9.0% | $537.37M $2.69B $750.00M | 2025-09-30 |
| 4826 | NEE NextEra Energy, Inc.Listed US, based US · Utilities · Utilities - Regulated Electric | $159.40B | $32.19B | 0.20 | -395.2% | 6.2% | -$4.16B $78.70B $22.03B | 2025-12-31 |
| 4827 | SIA.TO Sienna Senior Living Inc.Listed CA, based CA · Healthcare · Medical Care Facilities | $1.56B | $315.43M | 0.20 | -395.3% | 7.2% | -$126.45M $399.84M $672.90M book | 2025-12-31 |
| 4828 | RSW.L Renishaw plcListed GB, based GB · Technology · Scientific & Technical Instruments | $5.86B | $1.18B | 0.20 | -395.6% | 11.2% | $1.23B book $1.09B $1.23B book | 2025-06-30 |
| 4829 | SNAP Snap Inc.Listed US, based US · Communication Services · Internet Content & Information | $9.56B | $1.93B | 0.20 | -395.8% | 8.2% | $1.93B book $1.93B book $1.93B book | 2025-12-31 |
| 4830 | GRC The Gorman-Rupp CompanyListed US, based US · Industrials · Specialty Industrial Machinery | $1.95B | $393.12M | 0.20 | -396.0% | 11.7% | $330.95M $450.25M $398.17M | 2025-12-31 |
| 4831 | WTC.AX WiseTech Global LimitedListed AU, based AU · Technology · Software - Application | $7.89B | $1.59B | 0.20 | -396.3% | 11.1% | $1.37B $1.92B $1.48B book | 2024-06-30 |
| 4832 | 8050.T Seiko Group CorporationListed JP, based JP · Consumer Cyclical · Footwear & Accessories | $5.40B | $1.09B | 0.20 | -396.4% | 8.3% | $607.37M $1.48B $1.18B | 2026-03-31 |
| 4833 | STMPA.PA STMicroelectronics N.V.Listed FR, based NL · Technology · Semiconductors | $50.46B | $10.15B | 0.20 | -397.1% | 12.7% | $14.34B $5.52B $10.59B | 2025-12-31 |
| 4834 | UNFI United Natural Foods, Inc.Listed US, based US · Consumer Defensive · Food Distribution | $2.85B | $574.37M | 0.20 | -397.0% | 6.7% | -$1.06B $1.62B book $1.16B | 2026-07-31 |
| 4835 | B6E.F Swedish Orphan Biovitrum AB (publ)Listed DE, based SE · Healthcare · Drug Manufacturers - Specialty & Generic | $14.97B | $3.01B | 0.20 | -397.5% | 5.9% | $5.11B $2.33B $1.58B | 2025-12-31 |
| 4836 | SVV Savers Value Village, Inc.Listed US, based US · Consumer Cyclical · Specialty Retail | $1.45B | $290.74M | 0.20 | -397.5% | 7.3% | $145.90M $281.54M $444.79M book | 2025-12-31 |
| 4837 | ARCB ArcBest CorporationListed US, based US · Industrials · Trucking | $2.92B | $584.84M | 0.20 | -398.5% | 13.0% | $799.23M $552.09M $403.22M | 2025-12-31 |
| 4838 | AORT Artivion, Inc.Listed US, based US · Healthcare · Medical Devices | $1.13B | $225.73M | 0.20 | -399.7% | 9.8% | -$214.88M $446.03M book $446.03M book | 2025-12-31 |
| 4839 | JST.F JOST Werke SEListed DE, based DE · Consumer Cyclical · Auto Parts | $1.11B | $221.97M | 0.20 | -399.8% | 8.1% | $479.84M $171.11M $14.96M | 2025-12-31 |
| 4840 | N0S.F Nordic Semiconductor ASAListed DE, based NO · Technology · Semiconductors | $3.65B | $730.57M | 0.20 | -400.2% | 9.8% | $784.35M $703.68M book $703.68M book | 2025-12-31 |
| 4841 | SYNA Synaptics IncorporatedListed US, based US · Technology · Semiconductors | $4.66B | $930.43M | 0.20 | -400.8% | 14.1% | $930.43M book $930.43M book $930.43M book | 2026-06-30 |
| 4842 | ENTG Entegris, Inc.Listed US, based US · Technology · Semiconductor Equipment & Materials | $24.16B | $4.83B | 0.20 | -400.7% | 11.7% | $4.03B $5.27B $5.17B | 2025-12-31 |
| 4843 | TNIE.DE tonies SEListed DE, based LU · Consumer Cyclical · Leisure | $1.96B | $390.15M | 0.20 | -401.5% | 9.3% | $390.15M book $390.15M book $390.15M book | 2025-12-31 |
| 4844 | ATEX Anterix Inc.Listed US, based US · Communication Services · Telecom Services | $1.44B | $286.08M | 0.20 | -402.0% | 9.8% | $286.08M book $286.08M book $286.08M book | 2026-03-31 |
| 4845 | MI6.AX Minerals 260 LimitedListed AU, based AU · Basic Materials · Other Precious Metals & Mining | $1.26B | $250.82M | 0.20 | -402.5% | 16.0% | $250.82M book $250.82M book $250.82M book | 2026-06-30 |
| 4846 | WST West Pharmaceutical Services, Inc.Listed US, based US · Healthcare · Medical Instruments & Supplies | $25.71B | $5.12B | 0.20 | -402.6% | 11.2% | $5.40B $4.80B $5.15B | 2025-12-31 |
| 4847 | 8279.HK AGTech Holdings LimitedListed HK, based HK · Consumer Cyclical · Gambling | $1.78B | $353.50M | 0.20 | -402.8% | 8.7% | $353.50M book $353.50M book $353.50M book | 2026-03-31 |
| 4848 | DPC DPC Holdings PLCListed US, based GB · Industrials · Aerospace & Defense | $3.89B | $773.17M | 0.20 | -403.1% | 12.8% | $773.17M book $773.17M book $773.17M book | 2025-12-31 |
| 4849 | PAY Paymentus Holdings, Inc.Listed US, based US · Technology · Software - Infrastructure | $3.88B | $771.75M | 0.20 | -403.3% | 12.3% | $782.47M $556.07M $976.71M | 2025-12-31 |
| 4850 | LGEN.L Legal & General Group PlcListed GB, based GB · Financial Services · Asset Management | $20.73B | $4.11B | 0.20 | -404.6% | 8.1% | $3.55B book $5.23B $3.55B book | 2025-12-31 |
| 4851 | TLS.F Telia Company AB (publ)Listed DE, based SE · Communication Services · Telecom Services | $16.90B | $3.33B | 0.20 | -407.0% | 5.1% | -$3.08B $5.52B book $7.56B | 2025-12-31 |
| 4852 | 2U9.F Pinterest Inc. RListed DE, based US · Communication Services · Internet Content & Information | $10.71B | $2.11B | 0.20 | -407.5% | 9.3% | $535.83M $2.90B book $2.90B book | 2025-12-31 |
| 4853 | AUS.F AT & S Austria Technologie & Systemtechnik AktiengesellschaftListed DE, based AT · Technology · Electronic Components | $9.50B | $1.87B | 0.20 | -408.8% | 12.6% | $2.13B $1.74B book $1.74B book | 2026-03-31 |
| 4854 | EFX.TO Enerflex Ltd.Listed CA, based CA · Energy · Oil & Gas Equipment & Services | $2.81B | $551.80M | 0.20 | -409.5% | 14.8% | -$53.96M $1.17B book $538.20M | 2025-12-31 |
| 4855 | APH Amphenol CorporationListed US, based US · Technology · Electronic Components | $211.47B | $41.52B | 0.20 | -409.4% | 11.9% | $33.78B $58.87B $31.90B | 2025-12-31 |
| 4856 | SANM Sanmina CorporationListed US, based US · Technology · Electronic Components | $11.91B | $2.34B | 0.20 | -409.6% | 12.0% | $2.19B $2.14B $2.68B | 2025-09-30 |
| 4857 | HUB.AX HUB24 LimitedListed AU, based AU · Financial Services · Capital Markets | $3.73B | $730.31M | 0.20 | -410.8% | 10.3% | $841.13M $703.59M $646.21M | 2026-06-30 |
| 4858 | URI United Rentals, Inc.Listed US, based US · Industrials · Rental & Leasing Services | $64.43B | $12.61B | 0.20 | -411.0% | 13.0% | $9.51B $18.56B $9.76B | 2025-12-31 |
| 4859 | 290A.T SYNSPECTIVE INCListed JP, based JP · Industrials · Aerospace & Defense | $1.20B | $234.58M | 0.20 | -411.1% | 10.1% | $234.58M book $234.58M book $234.58M book | 2025-12-31 |
| 4860 | TKO.L Taseko Mines LimitedListed GB, based CA · Basic Materials · Copper | $3.08B | $603.17M | 0.20 | -411.3% | 15.8% | $603.17M book $603.17M book $603.17M book | 2025-12-31 |
| 4861 | ABNB Airbnb, Inc.Listed US, based US · Consumer Cyclical · Travel Services | $96.18B | $18.80B | 0.20 | -411.5% | 11.3% | $27.85B $20.75B $7.81B book | 2025-12-31 |
| 4862 | 9976.HK Shenzhen Longsys Electronics Co., Ltd.Listed HK, based CN · Technology · Computer Hardware | $8.65B | $1.69B | 0.20 | -412.1% | 12.4% | -$476.26M $2.77B book $2.77B book | 2025-12-31 |
| 4863 | IFCN.SW INFICON Holding AGListed CH, based CH · Technology · Scientific & Technical Instruments | $4.83B | $942.68M | 0.20 | -412.5% | 13.2% | $880.61M $910.11M $1.04B | 2025-12-31 |
| 4864 | KXS.TO Kinaxis Inc.Listed CA, based CA · Technology · Software - Application | $3.86B | $753.33M | 0.19 | -413.0% | 8.6% | $991.16M $399.94M book $868.89M | 2025-12-31 |
| 4865 | VERA Vera Therapeutics, Inc.Listed US, based US · Healthcare · Biotechnology | $2.10B | $408.17M | 0.19 | -413.4% | 10.7% | $408.17M book $408.17M book $408.17M book | 2025-12-31 |
| 4866 | GD0.F NIQ Global Intelligence plcListed DE, based US · Technology · Software - Application | $5.90B | $1.15B | 0.19 | -414.0% | 8.9% | $1.15B book $1.15B book $1.15B book | 2025-12-31 |
| 4867 | SDGR Schrödinger, Inc.Listed US, based US · Healthcare · Health Information Services | $1.69B | $329.28M | 0.19 | -413.9% | 13.6% | $329.28M book $329.28M book $329.28M book | 2025-12-31 |
| 4868 | CRM.SW SALESFORCE INCListed CH, based US · Technology · Software - Application | $210.42B | $40.93B | 0.19 | -414.2% | 10.4% | $16.55B $54.18B $52.04B | 2026-01-31 |
| 4869 | RPD Rapid7, Inc.Listed US, based US · Technology · Software - Infrastructure | $1.01B | $196.90M | 0.19 | -414.5% | 5.9% | $196.90M book $196.90M book $196.90M book | 2025-12-31 |
| 4870 | TWLO Twilio Inc.Listed US, based US · Technology · Software - Infrastructure | $46.31B | $8.99B | 0.19 | -415.4% | 12.8% | $8.99B book $8.99B book $8.99B book | 2025-12-31 |
| 4871 | RPI.L Raspberry Pi Holdings plcListed GB, based GB · Technology · Electronic Components | $1.86B | $360.10M | 0.19 | -416.2% | 7.3% | $453.87M $385.38M $241.04M book | 2025-12-31 |
| 4872 | IRON Disc Medicine, Inc.Listed US, based US · Healthcare · Biotechnology | $3.33B | $644.81M | 0.19 | -417.1% | 16.9% | $644.81M book $644.81M book $644.81M book | 2025-12-31 |
| 4873 | PINS Pinterest, Inc.Listed US, based US · Communication Services · Internet Content & Information | $10.91B | $2.11B | 0.19 | -417.2% | 9.3% | $535.34M $2.90B book $2.90B book | 2025-12-31 |
| 4874 | NOVT Novanta Inc.Listed US, based US · Technology · Scientific & Technical Instruments | $5.44B | $1.05B | 0.19 | -418.4% | 14.5% | $1.16B $642.70M $1.35B | 2025-12-31 |
| 4875 | SONO Sonos, Inc.Listed US, based US · Technology · Consumer Electronics | $2.10B | $403.94M | 0.19 | -419.0% | 15.4% | $403.94M book $403.94M book $403.94M book | 2025-09-30 |
| 4876 | XPH.DE Amphenol Corp. RListed DE, based US · Technology · Electronic Components | $215.43B | $41.52B | 0.19 | -418.9% | 11.9% | $33.78B $58.87B $31.90B | 2025-12-31 |
| 4877 | WAB Westinghouse Air Brake Technologies CorporationListed US, based US · Industrials · Railroads | $48.67B | $9.37B | 0.19 | -419.7% | 9.1% | $7.13B $11.75B $9.21B | 2025-12-31 |
| 4878 | NVCR NovoCure LimitedListed US, based CH · Healthcare · Medical Devices | $1.76B | $338.43M | 0.19 | -420.1% | 9.8% | $338.43M book $338.43M book $338.43M book | 2025-12-31 |
| 4879 | HL Hecla Mining CompanyListed US, based US · Basic Materials · Other Precious Metals & Mining | $11.41B | $2.19B | 0.19 | -420.5% | 12.7% | $1.43B $2.57B book $2.57B book | 2025-12-31 |
| 4880 | ROIV Roivant Sciences Ltd.Listed US, based GB · Healthcare · Biotechnology | $25.67B | $4.93B | 0.19 | -421.0% | 11.2% | $4.93B book $4.93B book $4.93B book | 2026-03-31 |
| 4881 | H Hyatt Hotels CorporationListed US, based US · Consumer Cyclical · Lodging | $15.18B | $2.91B | 0.19 | -422.6% | 10.9% | $3.63B book $1.46B $3.63B book | 2025-12-31 |
| 4882 | LFTO Liftoff Mobile, Inc.Listed US, based US · Communication Services · Advertising Agencies | $2.77B | $529.04M | 0.19 | -422.9% | 9.2% | $749.80M -$5.54M book $842.85M | 2025-12-31 |
| 4883 | TFII.TO TFI International Inc.Listed CA, based CA · Industrials · Trucking | $9.96B | $1.89B | 0.19 | -426.3% | 11.1% | $2.09B $2.40B $1.19B | 2025-12-31 |
| 4884 | IQV IQVIA Holdings Inc.Listed US, based US · Healthcare · Diagnostics & Research | $42.96B | $8.12B | 0.19 | -429.0% | 9.5% | $6.06B $12.64B $5.66B | 2025-12-31 |
| 4885 | 2ZP.F Avio S.p.A.Listed DE, based IT · Industrials · Aerospace & Defense | $1.72B | $325.84M | 0.19 | -429.3% | 9.6% | $225.12M $287.66M $464.75M | 2025-12-31 |
| 4886 | KOZ0.F Kongsberg Gruppen AS NListed DE, based NO · Industrials · Aerospace & Defense | $26.71B | $5.03B | 0.19 | -430.9% | 6.0% | $7.61B $5.24B $2.24B | 2025-12-31 |
| 4887 | RCUS Arcus Biosciences, Inc.Listed US, based US · Healthcare · Biotechnology | $2.47B | $464.46M | 0.19 | -431.3% | 9.9% | $464.46M book $464.46M book $464.46M book | 2025-12-31 |
| 4888 | JTC.L JTC PLCListed GB, based JE · Financial Services · Asset Management | $3.11B | $583.86M | 0.19 | -431.9% | 8.9% | $607.87M $700.88M book $442.82M | 2024-12-31 |
| 4889 | VIK Viking Holdings LtdListed US, based BM · Consumer Cyclical · Travel Services | $34.96B | $6.57B | 0.19 | -431.9% | 11.8% | $7.45B $1.65B book $10.61B | 2025-12-31 |
| 4890 | NMR.F Nova Ltd.Listed DE, based IL · Technology · Semiconductor Equipment & Materials | $12.54B | $2.36B | 0.19 | -432.1% | 14.4% | $1.88B $2.82B $2.37B | 2025-12-31 |
| 4891 | SNR.L Senior plcListed GB, based GB · Industrials · Aerospace & Defense | $1.66B | $311.44M | 0.19 | -432.3% | 10.5% | $233.35M $369.65M $331.31M | 2025-12-31 |
| 4892 | OKTA Okta, Inc.Listed US, based US · Technology · Software - Infrastructure | $37.21B | $6.98B | 0.19 | -433.1% | 9.2% | $6.98B book $6.98B book $6.98B book | 2026-01-31 |
| 4893 | IONQ IonQ, Inc.Listed US, based US · Technology · Computer Hardware | $17.84B | $3.34B | 0.19 | -433.7% | 24.2% | $3.34B book $3.34B book $3.34B book | 2025-12-31 |
| 4894 | DXCM DexCom, Inc.Listed US, based US · Healthcare · Medical Devices | $32.57B | $6.10B | 0.19 | -433.9% | 12.5% | $6.41B $6.11B $5.78B | 2025-12-31 |
| 4895 | ZBRA Zebra Technologies CorporationListed US, based US · Technology · Communication Equipment | $17.90B | $3.34B | 0.19 | -435.7% | 12.5% | $2.48B $3.90B $3.64B | 2025-12-31 |
| 4896 | EVT.AX EVT LimitedListed AU, based AU · Communication Services · Entertainment | $1.73B | $322.76M | 0.19 | -436.7% | 5.9% | -$212.70M $546.84M $634.15M book | 2026-06-30 |
| 4897 | FPH.AX Fisher & Paykel Healthcare Corporation LimitedListed AU, based NZ · Healthcare · Medical Instruments & Supplies | $15.16B | $2.82B | 0.19 | -437.5% | 9.9% | $4.50B $2.76B $1.21B book | 2026-03-31 |
| 4898 | ISRG Intuitive Surgical, Inc.Listed US, based US · Healthcare · Medical Instruments & Supplies | $143.90B | $26.78B | 0.19 | -437.4% | 13.3% | $24.60B $24.77B $30.97B | 2025-12-31 |
| 4899 | 001440.KS Taihan Cable & Solution Co., Ltd.Listed KR, based KR · Industrials · Electrical Equipment & Parts | $3.11B | $577.37M | 0.19 | -438.0% | 14.9% | $24.04M $465.54M $1.24B book | 2025-12-31 |
| 4900 | ELAN Elanco Animal Health IncorporatedListed US, based US · Healthcare · Drug Manufacturers - Specialty & Generic | $10.89B | $2.02B | 0.19 | -437.9% | 11.8% | -$1.52B $6.59B book $997.05M | 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