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 · Consumer Cyclical · Restaurants
Market Cap
$6.78B
Avg Intrinsic
$275.36M
Intrinsic / Market
0.04
Margin of Safety
-2361.8%
WACC
15.8%
FY End
2025-12-31
EPV
-$502.89M
Profit
$352.99M
FCFF
$975.99M book
Listed US, based US · Energy · Oil & Gas Refining & Marketing
Market Cap
$3.29B
Avg Intrinsic
$131.77M
Intrinsic / Market
0.04
Margin of Safety
-2398.7%
WACC
7.3%
FY End
2025-12-31
EPV
$534.02M
Profit
-$69.36M book
FCFF
-$69.36M book
Listed DE, based JP · Industrials · Electrical Equipment & Parts
Market Cap
$1.14B
Avg Intrinsic
$45.38M
Intrinsic / Market
0.04
Margin of Safety
-2403.4%
WACC
10.1%
FY End
2025-12-31
EPV
$45.38M book
Profit
$45.38M book
FCFF
$45.38M book
Listed US, based US · Consumer Cyclical · Auto Manufacturers
Market Cap
$1.40T
Avg Intrinsic
$55.74B
Intrinsic / Market
0.04
Margin of Safety
-2411.5%
WACC
15.4%
FY End
2025-12-31
EPV
$75.69B
Profit
$36.10B
FCFF
$55.44B
Listed US, based US · Technology · Software - Application
Market Cap
$2.64B
Avg Intrinsic
$104.43M
Intrinsic / Market
0.04
Margin of Safety
-2424.0%
WACC
10.7%
FY End
2026-01-31
EPV
$104.43M book
Profit
$104.43M book
FCFF
$104.43M book
Listed US, based US · Healthcare · Biotechnology
Market Cap
$2.04B
Avg Intrinsic
$80.45M
Intrinsic / Market
0.04
Margin of Safety
-2439.0%
WACC
11.5%
FY End
2025-12-31
EPV
$80.45M book
Profit
$80.45M book
FCFF
$80.45M book
Listed US, based US · Industrials · Aerospace & Defense
Market Cap
$152.01B
Avg Intrinsic
$5.99B
Intrinsic / Market
0.04
Margin of Safety
-2436.5%
WACC
10.2%
FY End
2025-12-31
EPV
$5.99B book
Profit
$5.99B book
FCFF
$5.99B book
Listed US, based US · Healthcare · Diagnostics & Research
Market Cap
$3.90B
Avg Intrinsic
$150.81M
Intrinsic / Market
0.04
Margin of Safety
-2485.7%
WACC
15.7%
FY End
2025-12-31
EPV
$150.81M book
Profit
$150.81M book
FCFF
$150.81M book
Listed CA, based CA · Industrials · Aerospace & Defense
Market Cap
$41.18B
Avg Intrinsic
$1.57B
Intrinsic / Market
0.04
Margin of Safety
-2515.1%
WACC
16.0%
FY End
2025-12-31
EPV
$2.73B
Profit
-$651.65M book
FCFF
$2.65B
Listed KR, based KR · Technology · Communication Equipment
Market Cap
$4.06B
Avg Intrinsic
$153.70M
Intrinsic / Market
0.04
Margin of Safety
-2543.2%
WACC
18.5%
FY End
2025-12-31
EPV
-$19.47M
Profit
$136.30M
FCFF
$344.27M book
Listed DE, based SE · Healthcare · Medical Care Facilities
Profit is over 3× the larger of EPV and FCFFMarket Cap
$4.09B
Avg Intrinsic
$152.64M
Intrinsic / Market
0.04
Margin of Safety
-2581.3%
WACC
10.3%
FY End
2025-12-31
EPV
-$201.64M
Profit
$644.24M
FCFF
$15.32M
Listed CA, based CA · Basic Materials · Gold
Market Cap
$1.88B
Avg Intrinsic
$69.55M
Intrinsic / Market
0.04
Margin of Safety
-2607.7%
WACC
9.0%
FY End
2025-12-31
EPV
$69.55M book
Profit
$69.55M book
FCFF
$69.55M book
Listed HK, based CN · Technology · Software - Application
Market Cap
$2.83B
Avg Intrinsic
$104.67M
Intrinsic / Market
0.04
Margin of Safety
-2607.6%
WACC
10.4%
FY End
2025-12-31
EPV
$104.67M book
Profit
$104.67M book
FCFF
$104.67M book
Listed US, based IL · Healthcare · Biotechnology
Market Cap
$1.21B
Avg Intrinsic
$44.10M
Intrinsic / Market
0.04
Margin of Safety
-2642.5%
WACC
11.7%
FY End
2025-12-31
EPV
$44.10M book
Profit
$44.10M book
FCFF
$44.10M book
Listed HK, based CN · Industrials · Farm & Heavy Construction Machinery
Market Cap
$1.06B
Avg Intrinsic
$38.29M
Intrinsic / Market
0.04
Margin of Safety
-2661.4%
WACC
10.3%
FY End
2025-12-31
EPV
$38.29M book
Profit
$38.29M book
FCFF
$38.29M book
Listed US, based US · Healthcare · Biotechnology
Market Cap
$12.48B
Avg Intrinsic
$446.18M
Intrinsic / Market
0.04
Margin of Safety
-2697.1%
WACC
17.7%
FY End
2025-09-30
EPV
$446.18M book
Profit
$446.18M book
FCFF
$446.18M book
Listed US, based US · Healthcare · Biotechnology
Market Cap
$6.41B
Avg Intrinsic
$217.52M
Intrinsic / Market
0.03
Margin of Safety
-2848.6%
WACC
16.5%
FY End
2025-12-31
EPV
$217.52M book
Profit
$217.52M book
FCFF
$217.52M book
Listed US, based US · Technology · Software - Application
Market Cap
$99.37B
Avg Intrinsic
$3.31B
Intrinsic / Market
0.03
Margin of Safety
-2903.5%
WACC
13.3%
FY End
2025-12-31
EPV
$4.37B book
Profit
$1.18B
FCFF
$4.37B book
Listed CA, based CA · Basic Materials · Other Industrial Metals & Mining
Market Cap
$3.61B
Avg Intrinsic
$120.33M
Intrinsic / Market
0.03
Margin of Safety
-2903.5%
WACC
14.8%
FY End
2025-12-31
EPV
$120.33M book
Profit
$120.33M book
FCFF
$120.33M book
Listed US, based US · Utilities · Utilities - Independent Power Producers
Market Cap
$20.40B
Avg Intrinsic
$675.26M
Intrinsic / Market
0.03
Margin of Safety
-2920.5%
WACC
6.7%
FY End
2025-12-31
EPV
-$7.69B
Profit
$4.86B book
FCFF
$4.86B book
Listed HK, based CN · Technology · Semiconductors
Market Cap
$10.20B
Avg Intrinsic
$336.68M
Intrinsic / Market
0.03
Margin of Safety
-2929.7%
WACC
10.4%
FY End
2025-12-31
EPV
$336.68M book
Profit
$336.68M book
FCFF
$336.68M book
Listed US, based US · Energy · Oil & Gas Midstream
Market Cap
$1.70B
Avg Intrinsic
$55.61M
Intrinsic / Market
0.03
Margin of Safety
-2958.1%
WACC
8.3%
FY End
2025-12-31
EPV
-$739.74M
Profit
$453.28M book
FCFF
$453.28M book
Listed US, based US · Healthcare · Drug Manufacturers - Specialty & Generic
Market Cap
$1.43B
Avg Intrinsic
$46.63M
Intrinsic / Market
0.03
Margin of Safety
-2966.0%
WACC
9.9%
FY End
2025-12-31
EPV
$46.63M book
Profit
$46.63M book
FCFF
$46.63M book
Listed US, based US · Healthcare · Health Information Services
Market Cap
$13.82B
Avg Intrinsic
$445.38M
Intrinsic / Market
0.03
Margin of Safety
-3002.3%
WACC
24.6%
FY End
2025-12-31
EPV
$445.38M book
Profit
$445.38M book
FCFF
$445.38M book
Listed US, based US · Healthcare · Biotechnology
Market Cap
$23.74B
Avg Intrinsic
$758.25M
Intrinsic / Market
0.03
Margin of Safety
-3030.6%
WACC
9.4%
FY End
2025-12-31
EPV
$758.25M book
Profit
$758.25M book
FCFF
$758.25M book
Listed DE, based SE · Healthcare · Biotechnology
Market Cap
$2.77B
Avg Intrinsic
$88.01M
Intrinsic / Market
0.03
Margin of Safety
-3048.7%
WACC
5.1%
FY End
2025-12-31
EPV
$88.01M book
Profit
$88.01M book
FCFF
$88.01M book
Listed US, based GB · Healthcare · Biotechnology
Market Cap
$1.22B
Avg Intrinsic
$38.51M
Intrinsic / Market
0.03
Margin of Safety
-3079.6%
WACC
13.2%
FY End
2025-12-31
EPV
$38.51M book
Profit
$38.51M book
FCFF
$38.51M book
Listed DE, based US · Healthcare · Diagnostics & Research
Market Cap
$58.58B
Avg Intrinsic
$1.82B
Intrinsic / Market
0.03
Margin of Safety
-3112.7%
WACC
13.7%
FY End
2025-12-31
EPV
$1.82B book
Profit
$1.82B book
FCFF
$1.82B book
Listed US, based US · Healthcare · Diagnostics & Research
Market Cap
$58.94B
Avg Intrinsic
$1.82B
Intrinsic / Market
0.03
Margin of Safety
-3132.4%
WACC
13.7%
FY End
2025-12-31
EPV
$1.82B book
Profit
$1.82B book
FCFF
$1.82B book
Listed HK, based CN · Consumer Cyclical · Packaging & Containers
Market Cap
$1.78B
Avg Intrinsic
$54.75M
Intrinsic / Market
0.03
Margin of Safety
-3149.7%
WACC
4.5%
FY End
2025-12-31
EPV
$86.08M
Profit
$31.03M
FCFF
$47.13M book
Listed US, based US · Technology · Software - Infrastructure
Market Cap
$16.36B
Avg Intrinsic
$500.97M
Intrinsic / Market
0.03
Margin of Safety
-3165.7%
WACC
12.8%
FY End
2025-12-31
EPV
-$360.42M
Profit
$931.66M book
FCFF
$931.66M book
Listed US, based US · Technology · Communication Equipment
Market Cap
$2.92B
Avg Intrinsic
$88.68M
Intrinsic / Market
0.03
Margin of Safety
-3188.2%
WACC
14.5%
FY End
2026-06-30
EPV
$88.68M book
Profit
$88.68M book
FCFF
$88.68M book
Listed HK, based CN · Technology · Software - Infrastructure
Market Cap
$1.02B
Avg Intrinsic
$30.86M
Intrinsic / Market
0.03
Margin of Safety
-3214.4%
WACC
10.4%
FY End
2025-12-31
EPV
$30.86M book
Profit
$30.86M book
FCFF
$30.86M book
Listed US, based IL · Utilities · Utilities - Renewable
Market Cap
$9.14B
Avg Intrinsic
$271.06M
Intrinsic / Market
0.03
Margin of Safety
-3273.7%
WACC
6.6%
FY End
2025-12-31
EPV
-$2.52B
Profit
$888.08M
FCFF
$2.45B book
Listed US, based US · Technology · Software - Infrastructure
Market Cap
$324.46B
Avg Intrinsic
$9.56B
Intrinsic / Market
0.03
Margin of Safety
-3293.4%
WACC
9.9%
FY End
2026-07-31
EPV
$7.43B
Profit
$10.68B
FCFF
$10.57B
Listed US, based US · Technology · Semiconductors
Market Cap
$17.43B
Avg Intrinsic
$511.38M
Intrinsic / Market
0.03
Margin of Safety
-3308.7%
WACC
18.2%
FY End
2026-01-31
EPV
$34.89M
Profit
$749.62M book
FCFF
$749.62M book
Listed US, based US · Industrials · Staffing & Employment Services
Market Cap
$2.09B
Avg Intrinsic
$61.06M
Intrinsic / Market
0.03
Margin of Safety
-3329.8%
WACC
7.1%
FY End
2025-12-31
EPV
$61.06M book
Profit
$61.06M book
FCFF
$61.06M book
Listed JP, based JP · Industrials · Electrical Equipment & Parts
Market Cap
$1.56B
Avg Intrinsic
$45.38M
Intrinsic / Market
0.03
Margin of Safety
-3341.4%
WACC
10.2%
FY End
2025-12-31
EPV
$45.38M book
Profit
$45.38M book
FCFF
$45.38M book
Listed US, based US · Technology · Semiconductors
Market Cap
$61.90B
Avg Intrinsic
$1.73B
Intrinsic / Market
0.03
Margin of Safety
-3483.1%
WACC
27.2%
FY End
2025-12-31
EPV
$1.73B book
Profit
$1.73B book
FCFF
$1.73B book
Listed DE, based US · Communication Services · Telecom Services
Market Cap
$10.61B
Avg Intrinsic
$292.91M
Intrinsic / Market
0.03
Margin of Safety
-3521.0%
WACC
13.1%
FY End
2025-12-31
EPV
$292.91M book
Profit
$292.91M book
FCFF
$292.91M book
Listed US, based US · Communication Services · Telecom Services
Market Cap
$10.75B
Avg Intrinsic
$292.91M
Intrinsic / Market
0.03
Margin of Safety
-3569.8%
WACC
13.1%
FY End
2025-12-31
EPV
$292.91M book
Profit
$292.91M book
FCFF
$292.91M book
Listed AU, based AU · Healthcare · Medical Devices
Market Cap
$1.55B
Avg Intrinsic
$42.01M
Intrinsic / Market
0.03
Margin of Safety
-3592.3%
WACC
15.5%
FY End
2025-06-30
EPV
$42.01M book
Profit
$42.01M book
FCFF
$42.01M book
Listed US, based US · Technology · Semiconductors
Market Cap
$1.01T
Avg Intrinsic
$26.79B
Intrinsic / Market
0.03
Margin of Safety
-3656.4%
WACC
19.3%
FY End
2025-12-31
EPV
$17.74B
Profit
$21.83B
FCFF
$40.79B
Listed CA, based CA · Basic Materials · Other Precious Metals & Mining
Market Cap
$1.40B
Avg Intrinsic
$37.24M
Intrinsic / Market
0.03
Margin of Safety
-3653.8%
WACC
16.4%
FY End
2025-12-31
EPV
$37.24M book
Profit
$37.24M book
FCFF
$37.24M book
Listed US, based US · Communication Services · Publishing
Market Cap
$1.03B
Avg Intrinsic
$27.53M
Intrinsic / Market
0.03
Margin of Safety
-3658.1%
WACC
9.6%
FY End
2025-12-31
EPV
-$243.37M
Profit
$153.42M book
FCFF
$172.54M
Listed US, based US · Healthcare · Medical Instruments & Supplies
Market Cap
$3.76B
Avg Intrinsic
$99.60M
Intrinsic / Market
0.03
Margin of Safety
-3676.2%
WACC
13.9%
FY End
2025-12-31
EPV
$99.60M book
Profit
$99.60M book
FCFF
$99.60M book
Listed US, based US · Utilities · Utilities - Independent Power Producers
Profit is over 3× the larger of EPV and FCFFMarket Cap
$46.95B
Avg Intrinsic
$1.23B
Intrinsic / Market
0.03
Margin of Safety
-3713.5%
WACC
10.3%
FY End
2025-12-31
EPV
-$3.71B
Profit
$8.21B
FCFF
-$811.90M
Listed CH, based US · Technology · Semiconductors
Market Cap
$1.04T
Avg Intrinsic
$26.78B
Intrinsic / Market
0.03
Margin of Safety
-3774.3%
WACC
19.3%
FY End
2025-12-31
EPV
$17.74B
Profit
$21.83B
FCFF
$40.79B
Listed US, based US · Communication Services · Advertising Agencies
Profit is over 3× the larger of EPV and FCFFMarket Cap
$2.20B
Avg Intrinsic
$56.30M
Intrinsic / Market
0.03
Margin of Safety
-3807.4%
WACC
8.0%
FY End
2025-12-31
EPV
-$302.82M
Profit
$707.46M book
FCFF
-$235.73M
Listed US, based US · Industrials · Aerospace & Defense
Market Cap
$4.86B
Avg Intrinsic
$119.23M
Intrinsic / Market
0.02
Margin of Safety
-3977.9%
WACC
9.3%
FY End
2025-12-31
EPV
-$272.63M
Profit
$208.81M
FCFF
$421.52M book
Listed DE · Real Estate · Real Estate - Development
Market Cap
$207.86B
Avg Intrinsic
$4.77B
Intrinsic / Market
0.02
Margin of Safety
-4256.6%
WACC
7.6%
FY End
2025-12-31
EPV
$4.43B
Profit
$5.03B
FCFF
$4.85B
Listed US, based AU · Technology · Software - Application
Market Cap
$48.12B
Avg Intrinsic
$1.06B
Intrinsic / Market
0.02
Margin of Safety
-4441.9%
WACC
11.2%
FY End
2026-06-30
EPV
$1.06B book
Profit
$1.06B book
FCFF
$1.06B book
Listed CH, based CH · Healthcare · Medical Devices
Profit is over 3× the larger of EPV and FCFFMarket Cap
$1.41B
Avg Intrinsic
$30.78M
Intrinsic / Market
0.02
Margin of Safety
-4480.4%
WACC
10.0%
FY End
2025-12-31
EPV
-$189.59M
Profit
$349.37M book
FCFF
-$67.45M
Listed US, based US · Technology · Software - Infrastructure
Market Cap
$7.30B
Avg Intrinsic
$156.94M
Intrinsic / Market
0.02
Margin of Safety
-4551.8%
WACC
9.7%
FY End
2026-01-31
EPV
$156.94M book
Profit
$156.94M book
FCFF
$156.94M book
Listed HK, based CN · Healthcare · Medical Devices
Market Cap
$2.79B
Avg Intrinsic
$57.22M
Intrinsic / Market
0.02
Margin of Safety
-4770.7%
WACC
13.1%
FY End
2025-12-31
EPV
$57.22M book
Profit
$57.22M book
FCFF
$57.22M book
Listed US, based US · Industrials · Electrical Equipment & Parts
Market Cap
$81.84B
Avg Intrinsic
$1.64B
Intrinsic / Market
0.02
Margin of Safety
-4883.0%
WACC
26.5%
FY End
2025-12-31
EPV
$1.64B book
Profit
$1.64B book
FCFF
$1.64B book
Listed US, based US · Financial Services · Capital Markets
Market Cap
$7.45B
Avg Intrinsic
$147.68M
Intrinsic / Market
0.02
Margin of Safety
-4942.9%
WACC
18.1%
FY End
2025-12-31
EPV
$147.68M book
Profit
$147.68M book
FCFF
$147.68M book
Listed HK, based SG · Industrials · Engineering & Construction
Market Cap
$1.71B
Avg Intrinsic
$33.69M
Intrinsic / Market
0.02
Margin of Safety
-4972.3%
WACC
6.8%
FY End
2025-09-30
EPV
$33.69M book
Profit
$33.69M book
FCFF
$33.69M book
Listed DE, based IT · Industrials · Aerospace & Defense
Market Cap
$1.01B
Avg Intrinsic
$19.98M
Intrinsic / Market
0.02
Margin of Safety
-4968.3%
WACC
11.2%
FY End
2025-12-31
EPV
$18.52M
Profit
$18.94M
FCFF
$22.48M book
Listed US, based US · Technology · Semiconductors
Market Cap
$18.28B
Avg Intrinsic
$354.04M
Intrinsic / Market
0.02
Margin of Safety
-5064.4%
WACC
15.1%
FY End
2025-12-31
EPV
$561.80M
Profit
$130.14M
FCFF
$370.17M
Listed DE, based US · Industrials · Electrical Equipment & Parts
Market Cap
$84.95B
Avg Intrinsic
$1.64B
Intrinsic / Market
0.02
Margin of Safety
-5072.5%
WACC
26.5%
FY End
2025-12-31
EPV
$1.64B book
Profit
$1.64B book
FCFF
$1.64B book
Listed DE, based CA · Basic Materials · Gold
Market Cap
$1.09B
Avg Intrinsic
$20.92M
Intrinsic / Market
0.02
Margin of Safety
-5108.9%
WACC
17.4%
FY End
2025-12-31
EPV
$20.92M book
Profit
$20.92M book
FCFF
$20.92M book
Listed US, based US · Healthcare · Biotechnology
Market Cap
$2.28B
Avg Intrinsic
$43.62M
Intrinsic / Market
0.02
Margin of Safety
-5127.9%
WACC
9.7%
FY End
2025-12-31
EPV
$43.62M book
Profit
$43.62M book
FCFF
$43.62M book
Listed US, based US · Technology · Software - Infrastructure
Market Cap
$272.73B
Avg Intrinsic
$5.14B
Intrinsic / Market
0.02
Margin of Safety
-5201.3%
WACC
12.0%
FY End
2026-01-31
EPV
$5.14B book
Profit
$5.14B book
FCFF
$5.14B book
Listed US, based US · Healthcare · Diagnostics & Research
Market Cap
$40.16B
Avg Intrinsic
$753.09M
Intrinsic / Market
0.02
Margin of Safety
-5233.2%
WACC
13.3%
FY End
2025-12-31
EPV
$2.26B
Profit
$0 book
FCFF
$0 book
Listed US, based US · Financial Services · Capital Markets
Market Cap
$2.00B
Avg Intrinsic
$37.04M
Intrinsic / Market
0.02
Margin of Safety
-5289.8%
WACC
10.5%
FY End
2026-03-31
EPV
$37.04M book
Profit
$37.04M book
FCFF
$37.04M book
Listed JP, based JP · Healthcare · Biotechnology
Market Cap
$1.11B
Avg Intrinsic
$20.14M
Intrinsic / Market
0.02
Margin of Safety
-5425.5%
WACC
11.6%
FY End
2025-12-31
EPV
$20.14M book
Profit
$20.14M book
FCFF
$20.14M book
Listed US, based US · Technology · Software - Application
Market Cap
$120.77B
Avg Intrinsic
$2.15B
Intrinsic / Market
0.02
Margin of Safety
-5512.7%
WACC
12.2%
FY End
2026-01-31
EPV
$2.15B book
Profit
$2.15B book
FCFF
$2.15B book
Listed US, based US · Consumer Cyclical · Lodging
Market Cap
$71.07B
Avg Intrinsic
$1.24B
Intrinsic / Market
0.02
Margin of Safety
-5641.7%
WACC
9.6%
FY End
2025-12-31
EPV
$9.83B
Profit
-$6.28B book
FCFF
$162.63M
Listed DE, based GB · Technology · Semiconductors
Market Cap
$318.85B
Avg Intrinsic
$5.55B
Intrinsic / Market
0.02
Margin of Safety
-5647.5%
WACC
27.8%
FY End
2026-03-31
EPV
$5.74B
Profit
$2.27B
FCFF
$8.64B book
Listed HK, based HK · Industrials · Engineering & Construction
Market Cap
$2.11B
Avg Intrinsic
$33.89M
Intrinsic / Market
0.02
Margin of Safety
-6134.4%
WACC
10.5%
FY End
2026-03-31
EPV
$49.95M
Profit
$13.07M
FCFF
$38.66M book
Listed US, based SG · Real Estate · Real Estate Services
Market Cap
$1.09B
Avg Intrinsic
$17.13M
Intrinsic / Market
0.02
Margin of Safety
-6259.7%
WACC
11.0%
FY End
2025-12-31
EPV
$17.13M book
Profit
$17.13M book
FCFF
$17.13M book
Listed DE, based US · Industrials · Pollution & Treatment Controls
Profit is over 3× the larger of EPV and FCFFMarket Cap
$2.91B
Avg Intrinsic
$44.79M
Intrinsic / Market
0.02
Margin of Safety
-6395.3%
WACC
11.0%
FY End
2025-12-31
EPV
-$365.02M
Profit
$391.68M
FCFF
$107.70M
Listed US, based US · Industrials · Waste Management
Profit is over 3× the larger of EPV and FCFFMarket Cap
$6.15B
Avg Intrinsic
$91.51M
Intrinsic / Market
0.01
Margin of Safety
-6617.7%
WACC
7.9%
FY End
2025-12-31
EPV
-$306.03M
Profit
$574.37M
FCFF
$6.19M
Listed FR, based FR · Technology · Software - Infrastructure
Market Cap
$2.15B
Avg Intrinsic
$31.31M
Intrinsic / Market
0.01
Margin of Safety
-6773.4%
WACC
8.1%
FY End
2025-08-31
EPV
$31.31M book
Profit
$31.31M book
FCFF
$31.31M book
Listed US, based US · Technology · Software - Infrastructure
Market Cap
$125.11B
Avg Intrinsic
$1.62B
Intrinsic / Market
0.01
Margin of Safety
-7615.0%
WACC
14.1%
FY End
2025-12-31
EPV
$1.62B book
Profit
$1.62B book
FCFF
$1.62B book
Listed US, based US · Healthcare · Biotechnology
Market Cap
$1.19B
Avg Intrinsic
$15.11M
Intrinsic / Market
0.01
Margin of Safety
-7771.7%
WACC
6.1%
FY End
2025-12-31
EPV
$15.11M book
Profit
$15.11M book
FCFF
$15.11M book
Listed HK, based HK · Industrials · Conglomerates
Market Cap
$3.34B
Avg Intrinsic
$40.51M
Intrinsic / Market
0.01
Margin of Safety
-8144.3%
WACC
7.1%
FY End
2025-12-31
EPV
$40.51M book
Profit
$40.51M book
FCFF
$40.51M book
Listed US, based US · Healthcare · Medical Devices
Market Cap
$1.89B
Avg Intrinsic
$21.63M
Intrinsic / Market
0.01
Margin of Safety
-8661.1%
WACC
10.4%
FY End
2025-12-31
EPV
$21.63M book
Profit
$21.63M book
FCFF
$21.63M book
Listed US, based US · Healthcare · Biotechnology
Market Cap
$5.40B
Avg Intrinsic
$61.16M
Intrinsic / Market
0.01
Margin of Safety
-8724.2%
WACC
16.6%
FY End
2025-12-31
EPV
$61.16M book
Profit
$61.16M book
FCFF
$61.16M book
Listed HK, based CN · Industrials · Specialty Industrial Machinery
Market Cap
$7.23B
Avg Intrinsic
$80.32M
Intrinsic / Market
0.01
Margin of Safety
-8897.9%
WACC
12.9%
FY End
2025-12-31
EPV
-$53.78M
Profit
$49.85M
FCFF
$244.90M book
Listed DE, based IT · Technology · Software - Application
Market Cap
$29.29B
Avg Intrinsic
$321.74M
Intrinsic / Market
0.01
Margin of Safety
-9002.3%
WACC
9.2%
FY End
2025-12-31
EPV
-$759.33M
Profit
$464.87M
FCFF
$1.26B book
Listed US, based US · Industrials · Railroads
Market Cap
$2.03B
Avg Intrinsic
$21.60M
Intrinsic / Market
0.01
Margin of Safety
-9276.3%
WACC
6.4%
FY End
2025-12-31
EPV
-$1.59B
Profit
$507.12M
FCFF
$1.15B book
Listed HK, based CN · Consumer Cyclical · Footwear & Accessories
Market Cap
$3.12B
Avg Intrinsic
$31.81M
Intrinsic / Market
0.01
Margin of Safety
-9703.3%
WACC
10.3%
FY End
2025-12-31
EPV
$31.81M book
Profit
$31.81M book
FCFF
$31.81M book
Listed US, based US · Industrials · Electrical Equipment & Parts
Profit is over 3× the larger of EPV and FCFFMarket Cap
$2.64B
Avg Intrinsic
$25.80M
Intrinsic / Market
0.00980
Margin of Safety
-10130.6%
WACC
9.0%
FY End
2025-12-31
EPV
-$163.00M
Profit
$209.07M
FCFF
$31.34M book
Listed JP, based JP · Industrials · Specialty Industrial Machinery
Market Cap
$12.57B
Avg Intrinsic
$118.84M
Intrinsic / Market
0.00950
Margin of Safety
-10474.1%
WACC
7.1%
FY End
2026-03-31
EPV
$118.84M book
Profit
$118.84M book
FCFF
$118.84M book
Listed DE, based CA · Basic Materials · Other Industrial Metals & Mining
Market Cap
$1.98B
Avg Intrinsic
$18.61M
Intrinsic / Market
0.00940
Margin of Safety
-10529.7%
WACC
16.8%
FY End
2026-02-28
EPV
$18.61M book
Profit
$18.61M book
FCFF
$18.61M book
Market Cap
$3.88B
Avg Intrinsic
$35.12M
Intrinsic / Market
0.00910
Margin of Safety
-10943.4%
WACC
9.9%
FY End
2025-12-31
EPV
-$70.68M
Profit
$151.13M book
FCFF
$24.90M
Listed US, based US · Healthcare · Biotechnology
Market Cap
$1.41B
Avg Intrinsic
$12.76M
Intrinsic / Market
0.00900
Margin of Safety
-10967.4%
WACC
12.3%
FY End
2025-12-31
EPV
$12.76M book
Profit
$12.76M book
FCFF
$12.76M book
Listed US, based US · Healthcare · Biotechnology
Market Cap
$9.55B
Avg Intrinsic
$83.39M
Intrinsic / Market
0.00870
Margin of Safety
-11348.4%
WACC
8.6%
FY End
2025-12-31
EPV
$83.39M book
Profit
$83.39M book
FCFF
$83.39M book
Listed HK, based CN · Technology · Software - Application
Market Cap
$8.06B
Avg Intrinsic
$67.94M
Intrinsic / Market
0.00840
Margin of Safety
-11761.9%
WACC
10.5%
FY End
2025-12-31
EPV
$92.38M
Profit
$35.41M
FCFF
$76.02M
Listed HK, based HK · Industrials · Security & Protection Services
Market Cap
$3.35B
Avg Intrinsic
$24.45M
Intrinsic / Market
0.00730
Margin of Safety
-13590.7%
WACC
10.5%
FY End
2026-06-30
EPV
$24.45M book
Profit
$24.45M book
FCFF
$24.45M book
Listed HK, based CN · Technology · Computer Hardware
Market Cap
$1.85B
Avg Intrinsic
$13.11M
Intrinsic / Market
0.00710
Margin of Safety
-13988.6%
WACC
10.3%
FY End
2025-12-31
EPV
$13.11M book
Profit
$13.11M book
FCFF
$13.11M book
Listed JP, based JP · Energy · Oil & Gas Equipment & Services
Market Cap
$3.76B
Avg Intrinsic
$26.35M
Intrinsic / Market
0.00700
Margin of Safety
-14176.4%
WACC
7.0%
FY End
2025-12-31
EPV
$17.95M
Profit
$45.89M
FCFF
$15.23M
Listed US, based AU · Basic Materials · Other Industrial Metals & Mining
Market Cap
$9.33B
Avg Intrinsic
$58.10M
Intrinsic / Market
0.00620
Margin of Safety
-15962.5%
WACC
10.5%
FY End
2026-06-30
EPV
$58.10M book
Profit
$58.10M book
FCFF
$58.10M book
Listed US, based US · Healthcare · Biotechnology
Market Cap
$2.22B
Avg Intrinsic
$12.23M
Intrinsic / Market
0.00550
Margin of Safety
-18054.4%
WACC
21.4%
FY End
2025-12-31
EPV
$12.23M book
Profit
$12.23M book
FCFF
$12.23M book
Listed DE, based ID · Energy · Oil & Gas E&P
Market Cap
$260.36B
Avg Intrinsic
$1.42B
Intrinsic / Market
0.00550
Margin of Safety
-18232.9%
WACC
5.7%
FY End
2025-12-31
EPV
$1.49B
Profit
$1.88B
FCFF
$888.43M book
Listed US, based US · Industrials · Integrated Freight & Logistics
Profit is over 3× the larger of EPV and FCFFMarket Cap
$5.50B
Avg Intrinsic
$27.00M
Intrinsic / Market
0.00490
Margin of Safety
-20267.8%
WACC
7.0%
FY End
2025-12-31
EPV
-$477.83M
Profit
$1.52B
FCFF
-$962.38M
Listed US, based HK · Industrials · Specialty Business Services
Market Cap
$1.17B
Avg Intrinsic
$5.60M
Intrinsic / Market
0.00480
Margin of Safety
-20825.5%
WACC
10.5%
FY End
2026-06-30
EPV
$5.60M book
Profit
$5.60M book
FCFF
$5.60M book
Listed US, based HK · Healthcare · Drug Manufacturers - Specialty & Generic
Market Cap
$2.82B
Avg Intrinsic
$13.36M
Intrinsic / Market
0.00470
Margin of Safety
-21036.5%
WACC
14.8%
FY End
2026-06-30
EPV
$13.36M book
Profit
$13.36M book
FCFF
$13.36M book
| # | Company | Market Cap | Avg Intrinsic | Intrinsic / Market | Margin of Safety | WACC | EPV / Profit / FCFF | FY End |
|---|---|---|---|---|---|---|---|---|
| 5501 | BROS Dutch Bros Inc.Listed US, based US · Consumer Cyclical · Restaurants | $6.78B | $275.36M | 0.04 | -2361.8% | 15.8% | -$502.89M $352.99M $975.99M book | 2025-12-31 |
| 5502 | DKL Delek Logistics Partners, LPListed US, based US · Energy · Oil & Gas Refining & Marketing | $3.29B | $131.77M | 0.04 | -2398.7% | 7.3% | $534.02M -$69.36M book -$69.36M book | 2025-12-31 |
| 5503 | Z4F.F PowerX,Inc.Listed DE, based JP · Industrials · Electrical Equipment & Parts | $1.14B | $45.38M | 0.04 | -2403.4% | 10.1% | $45.38M book $45.38M book $45.38M book | 2025-12-31 |
| 5504 | TSLA Tesla, Inc.Listed US, based US · Consumer Cyclical · Auto Manufacturers | $1.40T | $55.74B | 0.04 | -2411.5% | 15.4% | $75.69B $36.10B $55.44B | 2025-12-31 |
| 5505 | ASAN Asana, Inc.Listed US, based US · Technology · Software - Application | $2.64B | $104.43M | 0.04 | -2424.0% | 10.7% | $104.43M book $104.43M book $104.43M book | 2026-01-31 |
| 5506 | ZYME Zymeworks Inc.Listed US, based US · Healthcare · Biotechnology | $2.04B | $80.45M | 0.04 | -2439.0% | 11.5% | $80.45M book $80.45M book $80.45M book | 2025-12-31 |
| 5507 | BA The Boeing CompanyListed US, based US · Industrials · Aerospace & Defense | $152.01B | $5.99B | 0.04 | -2436.5% | 10.2% | $5.99B book $5.99B book $5.99B book | 2025-12-31 |
| 5508 | ADPT Adaptive Biotechnologies CorporationListed US, based US · Healthcare · Diagnostics & Research | $3.90B | $150.81M | 0.04 | -2485.7% | 15.7% | $150.81M book $150.81M book $150.81M book | 2025-12-31 |
| 5509 | BBD-B.TO Bombardier Inc.Listed CA, based CA · Industrials · Aerospace & Defense | $41.18B | $1.57B | 0.04 | -2515.1% | 16.0% | $2.73B -$651.65M book $2.65B | 2025-12-31 |
| 5510 | 000500.KS GAON CABLE Co., Ltd.Listed KR, based KR · Technology · Communication Equipment | $4.06B | $153.70M | 0.04 | -2543.2% | 18.5% | -$19.47M $136.30M $344.27M book | 2025-12-31 |
| 5511 | 5M0B.F Medicover AB (publ)Listed DE, based SE · Healthcare · Medical Care Facilities | $4.09B | $152.64M | 0.04 | -2581.3% | 10.3% | -$201.64M $644.24M $15.32M | 2025-12-31 |
| 5512 | SGD.TO Snowline Gold Corp.Listed CA, based CA · Basic Materials · Gold | $1.88B | $69.55M | 0.04 | -2607.7% | 9.0% | $69.55M book $69.55M book $69.55M book | 2025-12-31 |
| 5513 | 6651.HK Beijing 51World Digital Twin Technology Co., Ltd.Listed HK, based CN · Technology · Software - Application | $2.83B | $104.67M | 0.04 | -2607.6% | 10.4% | $104.67M book $104.67M book $104.67M book | 2025-12-31 |
| 5514 | DRTS Alpha Tau Medical Ltd.Listed US, based IL · Healthcare · Biotechnology | $1.21B | $44.10M | 0.04 | -2642.5% | 11.7% | $44.10M book $44.10M book $44.10M book | 2025-12-31 |
| 5515 | 1511.HK UISEE TECHListed HK, based CN · Industrials · Farm & Heavy Construction Machinery | $1.06B | $38.29M | 0.04 | -2661.4% | 10.3% | $38.29M book $38.29M book $38.29M book | 2025-12-31 |
| 5516 | TWST Twist Bioscience CorporationListed US, based US · Healthcare · Biotechnology | $12.48B | $446.18M | 0.04 | -2697.1% | 17.7% | $446.18M book $446.18M book $446.18M book | 2025-09-30 |
| 5517 | RYTM Rhythm Pharmaceuticals, Inc.Listed US, based US · Healthcare · Biotechnology | $6.41B | $217.52M | 0.03 | -2848.6% | 16.5% | $217.52M book $217.52M book $217.52M book | 2025-12-31 |
| 5518 | DDOG Datadog, Inc.Listed US, based US · Technology · Software - Application | $99.37B | $3.31B | 0.03 | -2903.5% | 13.3% | $4.37B book $1.18B $4.37B book | 2025-12-31 |
| 5519 | SKE.TO Skeena Resources LimitedListed CA, based CA · Basic Materials · Other Industrial Metals & Mining | $3.61B | $120.33M | 0.03 | -2903.5% | 14.8% | $120.33M book $120.33M book $120.33M book | 2025-12-31 |
| 5520 | NRG NRG Energy, Inc.Listed US, based US · Utilities · Utilities - Independent Power Producers | $20.40B | $675.26M | 0.03 | -2920.5% | 6.7% | -$7.69B $4.86B book $4.86B book | 2025-12-31 |
| 5521 | 9903.HK Shanghai Iluvatar CorexListed HK, based CN · Technology · Semiconductors | $10.20B | $336.68M | 0.03 | -2929.7% | 10.4% | $336.68M book $336.68M book $336.68M book | 2025-12-31 |
| 5522 | GEL Genesis Energy, L.P.Listed US, based US · Energy · Oil & Gas Midstream | $1.70B | $55.61M | 0.03 | -2958.1% | 8.3% | -$739.74M $453.28M book $453.28M book | 2025-12-31 |
| 5523 | ETON Eton Pharmaceuticals, Inc.Listed US, based US · Healthcare · Drug Manufacturers - Specialty & Generic | $1.43B | $46.63M | 0.03 | -2966.0% | 9.9% | $46.63M book $46.63M book $46.63M book | 2025-12-31 |
| 5524 | TEM Tempus AI, Inc.Listed US, based US · Healthcare · Health Information Services | $13.82B | $445.38M | 0.03 | -3002.3% | 24.6% | $445.38M book $445.38M book $445.38M book | 2025-12-31 |
| 5525 | INSM Insmed IncorporatedListed US, based US · Healthcare · Biotechnology | $23.74B | $758.25M | 0.03 | -3030.6% | 9.4% | $758.25M book $758.25M book $758.25M book | 2025-12-31 |
| 5526 | 6Y40.F Vicore Pharma Holding AB (publ)Listed DE, based SE · Healthcare · Biotechnology | $2.77B | $88.01M | 0.03 | -3048.7% | 5.1% | $88.01M book $88.01M book $88.01M book | 2025-12-31 |
| 5527 | SLN Silence Therapeutics plcListed US, based GB · Healthcare · Biotechnology | $1.22B | $38.51M | 0.03 | -3079.6% | 13.2% | $38.51M book $38.51M book $38.51M book | 2025-12-31 |
| 5528 | 45E.F Natera Inc. RListed DE, based US · Healthcare · Diagnostics & Research | $58.58B | $1.82B | 0.03 | -3112.7% | 13.7% | $1.82B book $1.82B book $1.82B book | 2025-12-31 |
| 5529 | NTRA Natera, Inc.Listed US, based US · Healthcare · Diagnostics & Research | $58.94B | $1.82B | 0.03 | -3132.4% | 13.7% | $1.82B book $1.82B book $1.82B book | 2025-12-31 |
| 5530 | 1626.HK Jia Yao Holdings LimitedListed HK, based CN · Consumer Cyclical · Packaging & Containers | $1.78B | $54.75M | 0.03 | -3149.7% | 4.5% | $86.08M $31.03M $47.13M book | 2025-12-31 |
| 5531 | DOCN DigitalOcean Holdings, Inc.Listed US, based US · Technology · Software - Infrastructure | $16.36B | $500.97M | 0.03 | -3165.7% | 12.8% | -$360.42M $931.66M book $931.66M book | 2025-12-31 |
| 5532 | EXTR Extreme Networks, Inc.Listed US, based US · Technology · Communication Equipment | $2.92B | $88.68M | 0.03 | -3188.2% | 14.5% | $88.68M book $88.68M book $88.68M book | 2026-06-30 |
| 5533 | 6636.HK Shandong Extreme Vision Technology Co., Ltd.Listed HK, based CN · Technology · Software - Infrastructure | $1.02B | $30.86M | 0.03 | -3214.4% | 10.4% | $30.86M book $30.86M book $30.86M book | 2025-12-31 |
| 5534 | ENLT Enlight Renewable Energy LtdListed US, based IL · Utilities · Utilities - Renewable | $9.14B | $271.06M | 0.03 | -3273.7% | 6.6% | -$2.52B $888.08M $2.45B book | 2025-12-31 |
| 5535 | PANW Palo Alto Networks, Inc.Listed US, based US · Technology · Software - Infrastructure | $324.46B | $9.56B | 0.03 | -3293.4% | 9.9% | $7.43B $10.68B $10.57B | 2026-07-31 |
| 5536 | SMTC Semtech CorporationListed US, based US · Technology · Semiconductors | $17.43B | $511.38M | 0.03 | -3308.7% | 18.2% | $34.89M $749.62M book $749.62M book | 2026-01-31 |
| 5537 | NSP Insperity, Inc.Listed US, based US · Industrials · Staffing & Employment Services | $2.09B | $61.06M | 0.03 | -3329.8% | 7.1% | $61.06M book $61.06M book $61.06M book | 2025-12-31 |
| 5538 | 485A.T POWERX INCListed JP, based JP · Industrials · Electrical Equipment & Parts | $1.56B | $45.38M | 0.03 | -3341.4% | 10.2% | $45.38M book $45.38M book $45.38M book | 2025-12-31 |
| 5539 | ALAB Astera Labs, Inc.Listed US, based US · Technology · Semiconductors | $61.90B | $1.73B | 0.03 | -3483.1% | 27.2% | $1.73B book $1.73B book $1.73B book | 2025-12-31 |
| 5540 | P8S0.F GlobalStar Inc. RListed DE, based US · Communication Services · Telecom Services | $10.61B | $292.91M | 0.03 | -3521.0% | 13.1% | $292.91M book $292.91M book $292.91M book | 2025-12-31 |
| 5541 | GSAT Globalstar, Inc.Listed US, based US · Communication Services · Telecom Services | $10.75B | $292.91M | 0.03 | -3569.8% | 13.1% | $292.91M book $292.91M book $292.91M book | 2025-12-31 |
| 5542 | 4DX.AX 4DMedical LimitedListed AU, based AU · Healthcare · Medical Devices | $1.55B | $42.01M | 0.03 | -3592.3% | 15.5% | $42.01M book $42.01M book $42.01M book | 2025-06-30 |
| 5543 | AMD Advanced Micro Devices, Inc.Listed US, based US · Technology · Semiconductors | $1.01T | $26.79B | 0.03 | -3656.4% | 19.3% | $17.74B $21.83B $40.79B | 2025-12-31 |
| 5544 | ABRA.TO AbraSilver Resource Corp.Listed CA, based CA · Basic Materials · Other Precious Metals & Mining | $1.40B | $37.24M | 0.03 | -3653.8% | 16.4% | $37.24M book $37.24M book $37.24M book | 2025-12-31 |
| 5545 | TDAY USA TODAY Co., Inc.Listed US, based US · Communication Services · Publishing | $1.03B | $27.53M | 0.03 | -3658.1% | 9.6% | -$243.37M $153.42M book $172.54M | 2025-12-31 |
| 5546 | PLSE Pulse Biosciences, Inc.Listed US, based US · Healthcare · Medical Instruments & Supplies | $3.76B | $99.60M | 0.03 | -3676.2% | 13.9% | $99.60M book $99.60M book $99.60M book | 2025-12-31 |
| 5547 | VST Vistra Corp.Listed US, based US · Utilities · Utilities - Independent Power Producers | $46.95B | $1.23B | 0.03 | -3713.5% | 10.3% | -$3.71B $8.21B -$811.90M | 2025-12-31 |
| 5548 | AMD.SW ADV MICRO DEVICEListed CH, based US · Technology · Semiconductors | $1.04T | $26.78B | 0.03 | -3774.3% | 19.3% | $17.74B $21.83B $40.79B | 2025-12-31 |
| 5549 | STGW Stagwell Inc.Listed US, based US · Communication Services · Advertising Agencies | $2.20B | $56.30M | 0.03 | -3807.4% | 8.0% | -$302.82M $707.46M book -$235.73M | 2025-12-31 |
| 5550 | KRMN Karman Holdings Inc.Listed US, based US · Industrials · Aerospace & Defense | $4.86B | $119.23M | 0.02 | -3977.9% | 9.3% | -$272.63M $208.81M $421.52M book | 2025-12-31 |
| 5551 | N8D.F Megaworld CorporationListed DE · Real Estate · Real Estate - Development | $207.86B | $4.77B | 0.02 | -4256.6% | 7.6% | $4.43B $5.03B $4.85B | 2025-12-31 |
| 5552 | TEAM Atlassian CorporationListed US, based AU · Technology · Software - Application | $48.12B | $1.06B | 0.02 | -4441.9% | 11.2% | $1.06B book $1.06B book $1.06B book | 2026-06-30 |
| 5553 | MED.SW Medartis Holding AGListed CH, based CH · Healthcare · Medical Devices | $1.41B | $30.78M | 0.02 | -4480.4% | 10.0% | -$189.59M $349.37M book -$67.45M | 2025-12-31 |
| 5554 | NTSK Netskope, Inc.Listed US, based US · Technology · Software - Infrastructure | $7.30B | $156.94M | 0.02 | -4551.8% | 9.7% | $156.94M book $156.94M book $156.94M book | 2026-01-31 |
| 5555 | 2252.HK Shanghai MicroPort MedBot (Group) Co., Ltd.Listed HK, based CN · Healthcare · Medical Devices | $2.79B | $57.22M | 0.02 | -4770.7% | 13.1% | $57.22M book $57.22M book $57.22M book | 2025-12-31 |
| 5556 | BE Bloom Energy CorporationListed US, based US · Industrials · Electrical Equipment & Parts | $81.84B | $1.64B | 0.02 | -4883.0% | 26.5% | $1.64B book $1.64B book $1.64B book | 2025-12-31 |
| 5557 | WULF TeraWulf Inc.Listed US, based US · Financial Services · Capital Markets | $7.45B | $147.68M | 0.02 | -4942.9% | 18.1% | $147.68M book $147.68M book $147.68M book | 2025-12-31 |
| 5558 | 3928.HK China Next-Gen Commerce and Supply Chain LimitedListed HK, based SG · Industrials · Engineering & Construction | $1.71B | $33.69M | 0.02 | -4972.3% | 6.8% | $33.69M book $33.69M book $33.69M book | 2025-09-30 |
| 5559 | R3F.F Officina Stellare S.p.A.Listed DE, based IT · Industrials · Aerospace & Defense | $1.01B | $19.98M | 0.02 | -4968.3% | 11.2% | $18.52M $18.94M $22.48M book | 2025-12-31 |
| 5560 | LSCC Lattice Semiconductor CorporationListed US, based US · Technology · Semiconductors | $18.28B | $354.04M | 0.02 | -5064.4% | 15.1% | $561.80M $130.14M $370.17M | 2025-12-31 |
| 5561 | 1ZB.DE Bloom Energy Corp. RListed DE, based US · Industrials · Electrical Equipment & Parts | $84.95B | $1.64B | 0.02 | -5072.5% | 26.5% | $1.64B book $1.64B book $1.64B book | 2025-12-31 |
| 5562 | RY90.F Scorpio Gold CorporationListed DE, based CA · Basic Materials · Gold | $1.09B | $20.92M | 0.02 | -5108.9% | 17.4% | $20.92M book $20.92M book $20.92M book | 2025-12-31 |
| 5563 | PGEN Precigen, Inc.Listed US, based US · Healthcare · Biotechnology | $2.28B | $43.62M | 0.02 | -5127.9% | 9.7% | $43.62M book $43.62M book $43.62M book | 2025-12-31 |
| 5564 | CRWD CrowdStrike Holdings, Inc.Listed US, based US · Technology · Software - Infrastructure | $272.73B | $5.14B | 0.02 | -5201.3% | 12.0% | $5.14B book $5.14B book $5.14B book | 2026-01-31 |
| 5565 | ILMN Illumina, Inc.Listed US, based US · Healthcare · Diagnostics & Research | $40.16B | $753.09M | 0.02 | -5233.2% | 13.3% | $2.26B $0 book $0 book | 2025-12-31 |
| 5566 | TOP TOP Financial Group LimitedListed US, based US · Financial Services · Capital Markets | $2.00B | $37.04M | 0.02 | -5289.8% | 10.5% | $37.04M book $37.04M book $37.04M book | 2026-03-31 |
| 5567 | 4588.T Oncolys BioPharma Inc.Listed JP, based JP · Healthcare · Biotechnology | $1.11B | $20.14M | 0.02 | -5425.5% | 11.6% | $20.14M book $20.14M book $20.14M book | 2025-12-31 |
| 5568 | SNOW Snowflake Inc.Listed US, based US · Technology · Software - Application | $120.77B | $2.15B | 0.02 | -5512.7% | 12.2% | $2.15B book $2.15B book $2.15B book | 2026-01-31 |
| 5569 | HLT Hilton Worldwide Holdings Inc.Listed US, based US · Consumer Cyclical · Lodging | $71.07B | $1.24B | 0.02 | -5641.7% | 9.6% | $9.83B -$6.28B book $162.63M | 2025-12-31 |
| 5570 | O9T.F Arm Holdings plcListed DE, based GB · Technology · Semiconductors | $318.85B | $5.55B | 0.02 | -5647.5% | 27.8% | $5.74B $2.27B $8.64B book | 2026-03-31 |
| 5571 | 9900.HK Hong Kong Zcloud Technology Construction LimitedListed HK, based HK · Industrials · Engineering & Construction | $2.11B | $33.89M | 0.02 | -6134.4% | 10.5% | $49.95M $13.07M $38.66M book | 2026-03-31 |
| 5572 | HBNB Hotel101 Global Holdings Corp.Listed US, based SG · Real Estate · Real Estate Services | $1.09B | $17.13M | 0.02 | -6259.7% | 11.0% | $17.13M book $17.13M book $17.13M book | 2025-12-31 |
| 5573 | WCE.F CECO Environmental Corp.Listed DE, based US · Industrials · Pollution & Treatment Controls | $2.91B | $44.79M | 0.02 | -6395.3% | 11.0% | -$365.02M $391.68M $107.70M | 2025-12-31 |
| 5574 | CWST Casella Waste Systems, Inc.Listed US, based US · Industrials · Waste Management | $6.15B | $91.51M | 0.01 | -6617.7% | 7.9% | -$306.03M $574.37M $6.19M | 2025-12-31 |
| 5575 | OVH.PA OVH Groupe S.A.Listed FR, based FR · Technology · Software - Infrastructure | $2.15B | $31.31M | 0.01 | -6773.4% | 8.1% | $31.31M book $31.31M book $31.31M book | 2025-08-31 |
| 5576 | NET Cloudflare, Inc.Listed US, based US · Technology · Software - Infrastructure | $125.11B | $1.62B | 0.01 | -7615.0% | 14.1% | $1.62B book $1.62B book $1.62B book | 2025-12-31 |
| 5577 | SNDX Syndax Pharmaceuticals, Inc.Listed US, based US · Healthcare · Biotechnology | $1.19B | $15.11M | 0.01 | -7771.7% | 6.1% | $15.11M book $15.11M book $15.11M book | 2025-12-31 |
| 5578 | 2225.HK Jinhai Medical Technology LimitedListed HK, based HK · Industrials · Conglomerates | $3.34B | $40.51M | 0.01 | -8144.3% | 7.1% | $40.51M book $40.51M book $40.51M book | 2025-12-31 |
| 5579 | ESTA Establishment Labs Holdings Inc.Listed US, based US · Healthcare · Medical Devices | $1.89B | $21.63M | 0.01 | -8661.1% | 10.4% | $21.63M book $21.63M book $21.63M book | 2025-12-31 |
| 5580 | KOD Kodiak Sciences Inc.Listed US, based US · Healthcare · Biotechnology | $5.40B | $61.16M | 0.01 | -8724.2% | 16.6% | $61.16M book $61.16M book $61.16M book | 2025-12-31 |
| 5581 | 3757.HK RoboTechnik Intelligent Technology Co., Ltd.Listed HK, based CN · Industrials · Specialty Industrial Machinery | $7.23B | $80.32M | 0.01 | -8897.9% | 12.9% | -$53.78M $49.85M $244.90M book | 2025-12-31 |
| 5582 | 9B60.F Bending Spoons S.p.A.Listed DE, based IT · Technology · Software - Application | $29.29B | $321.74M | 0.01 | -9002.3% | 9.2% | -$759.33M $464.87M $1.26B book | 2025-12-31 |
| 5583 | TRN Trinity Industries, Inc.Listed US, based US · Industrials · Railroads | $2.03B | $21.60M | 0.01 | -9276.3% | 6.4% | -$1.59B $507.12M $1.15B book | 2025-12-31 |
| 5584 | 1440.HK Star Shine Holdings Group LimitedListed HK, based CN · Consumer Cyclical · Footwear & Accessories | $3.12B | $31.81M | 0.01 | -9703.3% | 10.3% | $31.81M book $31.81M book $31.81M book | 2025-12-31 |
| 5585 | ACCV Accelevation Holdings Corp.Listed US, based US · Industrials · Electrical Equipment & Parts | $2.64B | $25.80M | 0.00980 | -10130.6% | 9.0% | -$163.00M $209.07M $31.34M book | 2025-12-31 |
| 5586 | 6594.T Nidec CorporationListed JP, based JP · Industrials · Specialty Industrial Machinery | $12.57B | $118.84M | 0.00950 | -10474.1% | 7.1% | $118.84M book $118.84M book $118.84M book | 2026-03-31 |
| 5587 | 4NO.F First Phosphate Corp.Listed DE, based CA · Basic Materials · Other Industrial Metals & Mining | $1.98B | $18.61M | 0.00940 | -10529.7% | 16.8% | $18.61M book $18.61M book $18.61M book | 2026-02-28 |
| 5588 | 4GK.F Axtel, S.A.B. de C.V.Listed DE | $3.88B | $35.12M | 0.00910 | -10943.4% | 9.9% | -$70.68M $151.13M book $24.90M | 2025-12-31 |
| 5589 | ANAB AnaptysBio, Inc.Listed US, based US · Healthcare · Biotechnology | $1.41B | $12.76M | 0.00900 | -10967.4% | 12.3% | $12.76M book $12.76M book $12.76M book | 2025-12-31 |
| 5590 | AXSM Axsome Therapeutics, Inc.Listed US, based US · Healthcare · Biotechnology | $9.55B | $83.39M | 0.00870 | -11348.4% | 8.6% | $83.39M book $83.39M book $83.39M book | 2025-12-31 |
| 5591 | 2723.HK DEEPZEROListed HK, based CN · Technology · Software - Application | $8.06B | $67.94M | 0.00840 | -11761.9% | 10.5% | $92.38M $35.41M $76.02M | 2025-12-31 |
| 5592 | 2442.HK Easy Smart Group Holdings LimitedListed HK, based HK · Industrials · Security & Protection Services | $3.35B | $24.45M | 0.00730 | -13590.7% | 10.5% | $24.45M book $24.45M book $24.45M book | 2026-06-30 |
| 5593 | 3231.HK EXCELLAND ROBOTListed HK, based CN · Technology · Computer Hardware | $1.85B | $13.11M | 0.00710 | -13988.6% | 10.3% | $13.11M book $13.11M book $13.11M book | 2025-12-31 |
| 5594 | 6269.T MODEC, Inc.Listed JP, based JP · Energy · Oil & Gas Equipment & Services | $3.76B | $26.35M | 0.00700 | -14176.4% | 7.0% | $17.95M $45.89M $15.23M | 2025-12-31 |
| 5595 | RML Resolution Minerals LtdListed US, based AU · Basic Materials · Other Industrial Metals & Mining | $9.33B | $58.10M | 0.00620 | -15962.5% | 10.5% | $58.10M book $58.10M book $58.10M book | 2026-06-30 |
| 5596 | BHVN Biohaven Ltd.Listed US, based US · Healthcare · Biotechnology | $2.22B | $12.23M | 0.00550 | -18054.4% | 21.4% | $12.23M book $12.23M book $12.23M book | 2025-12-31 |
| 5597 | HFK0.F PT Energi Mega Persada TbkListed DE, based ID · Energy · Oil & Gas E&P | $260.36B | $1.42B | 0.00550 | -18232.9% | 5.7% | $1.49B $1.88B $888.43M book | 2025-12-31 |
| 5598 | GXO GXO Logistics, Inc.Listed US, based US · Industrials · Integrated Freight & Logistics | $5.50B | $27.00M | 0.00490 | -20267.8% | 7.0% | -$477.83M $1.52B -$962.38M | 2025-12-31 |
| 5599 | BUUU BUUU Group LimitedListed US, based HK · Industrials · Specialty Business Services | $1.17B | $5.60M | 0.00480 | -20825.5% | 10.5% | $5.60M book $5.60M book $5.60M book | 2026-06-30 |
| 5600 | RGC Regencell Bioscience Holdings LimitedListed US, based HK · Healthcare · Drug Manufacturers - Specialty & Generic | $2.82B | $13.36M | 0.00470 | -21036.5% | 14.8% | $13.36M book $13.36M book $13.36M 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