Australia Stocks: Intrinsic Value

Intrinsic Value is the plain average of three values:

  • 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.

The list is ordered by Intrinsic Value / Market Cap. Nothing is capped, so Intrinsic Value can reach many times the Market Cap.

189 companies

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.

Click to expand. Quality filters, Tech mode logic, FCFF + profit projection guidance.
Filters
Search by name or ticker; filter by market, strategy mode, sector, industry and market cap; sort by a valuation metric. Quality filters live in the panel below.
to
Filters are off by default: on the current valuation no combination beat the unfiltered ranking by a margin that held across every sample. Switching mode does NOT auto-change these filters.
#CompanyTickerExchange CountryOrigin CountrySectorIndustryMarket CapAvg IntrinsicIntrinsic / MarketMargin of SafetyWACCEPV / Profit / FCFFFY EndDetail
1
Qantas Airways Limited
QAN.AXAUAUIndustrialsAirlines$9.37B$322.60B
34.43
97.1%5.4%
$15.95B
$950.83B
$1.04B book
2026-06-30View
2
Pro Medicus Limited
PME.AXAUAUHealthcareHealth Information Services$11.51B$220.46B
19.15
94.8%8.0%
$1.57B
$15.78B
$644.02B
2026-06-30View
3
Pan African Resources PLC
PAF.AXAUZABasic MaterialsGold$3.10B$8.98B
2.89
65.4%9.2%
$5.52B
$20.37B
$1.04B book
2026-06-30View
4
Lendlease Group
LLC.AXAUAUReal EstateReal Estate - Diversified$1.17B$3.34B
2.86
65.0%5.4%
$3.34B book
$3.34B book
$3.34B book
2026-06-30View
5
Ryman Healthcare Limited
RYM.AXAUNZHealthcareMedical Care Facilities$1.05B$2.43B
2.31
56.8%6.5%
$2.43B book
$2.43B book
$2.43B book
2025-03-31View
6
Bank of Queensland Limited
BOQ.AXAUAUFinancial ServicesBanks - Regional$3.26B$7.32B
2.24
55.4%5.1%
$15.19B
$2.67B
$4.11B book
2026-08-31View
7
Bendigo and Adelaide Bank Limited
BEN.AXAUAUFinancial ServicesBanks - Regional$4.15B$7.72B
1.86
46.3%5.9%
$14.95B
$3.57B
$4.64B book
2026-06-30View
8
AGL Energy Limited
AGL.AXAUAUUtilitiesUtilities - Independent Power Producers$3.86B$7.11B
1.84
45.6%5.8%
$14.05B
$3.63B book
$3.63B book
2026-06-30View
9
L1 Long Short Fund Limited
LSF.AXAUAUFinancial ServicesAsset Management$1.96B$3.45B
1.76
43.1%7.6%
$1.73B book
$6.89B
$1.73B book
2026-06-30View
10
BSP Financial Group Limited
BFL.AXAU—Financial ServicesBanks - Regional$2.54B$4.22B
1.66
39.7%4.9%
$7.04B
$4.36B
$1.25B book
2025-12-31View
11
West African Resources Limited
WAF.AXAUAUBasic MaterialsGold$2.56B$4.20B
1.64
39.0%10.5%
$5.06B
$6.37B
$1.18B book
2025-12-31View
12
Premier Investments Limited
PMV.AXAUAUConsumer CyclicalApparel Retail$1.57B$2.23B
1.42
29.8%5.5%
$2.85B
$2.20B
$1.64B
2024-07-31View
13
Stanmore Resources Limited
SMR.AXAUAUBasic MaterialsCoking Coal$1.63B$2.21B
1.36
26.4%9.5%
$3.42B
$1.72B book
$1.49B
2025-12-31View
14
EBOS Group Limited
EBO.AXAUAUHealthcareMedical Distribution$2.47B$3.26B
1.32
24.3%4.9%
$4.35B
$3.16B
$2.27B book
2026-06-30View
15
Fortescue Ltd
FMG.AXAUAUBasic MaterialsOther Industrial Metals & Mining$35.12B$45.72B
1.30
23.2%7.8%
$60.33B
$36.73B
$40.11B
2026-06-30View
16
Yancoal Australia Ltd
YAL.AXAUAUEnergyThermal Coal$5.31B$6.88B
1.30
22.9%10.7%
$10.90B
$3.67B
$6.08B
2025-12-31View
17
Capricorn Metals Ltd
CMM.AXAUAUBasic MaterialsGold$4.64B$5.96B
1.28
22.2%12.1%
$2.07B
$14.81B
$986.63M book
2026-06-30View
18
Zimplats Holdings Limited
ZIM.AXAUGGBasic MaterialsOther Precious Metals & Mining$1.06B$1.35B
1.27
21.1%8.5%
$1.34B
$866.82M
$1.83B book
2025-06-30View
19
GQG Partners Inc.
GQG.AXAUUSFinancial ServicesAsset Management$2.10B$2.50B
1.19
16.0%8.5%
$443.55M book
$6.61B
$443.55M book
2025-12-31View
20
Whitehaven Coal Limited
WHC.AXAUAUEnergyThermal Coal$4.39B$5.21B
1.19
15.7%10.3%
$8.68B
$2.88B
$4.07B book
2026-06-30View
21
Virgin Australia Holdings Limited
VGN.AXAUAUIndustrialsAirlines$1.30B$1.53B
1.17
14.6%8.1%
$4.89B
-$156.52M book
-$156.52M book
2026-06-30View
22
Perseus Mining Limited
PRU.AXAUAUBasic MaterialsGold$5.98B$6.66B
1.11
10.2%11.0%
$6.33B
$5.13B
$8.53B
2026-06-30View
23
Spark New Zealand Limited
SPK.AXAUNZCommunication ServicesTelecom Services$2.06B$2.24B
1.09
7.9%5.0%
$3.27B
$2.51B
$931.70M book
2026-06-30View
24
Perenti Limited
PRN.AXAUAUBasic MaterialsOther Industrial Metals & Mining$1.25B$1.35B
1.08
7.6%6.1%
$1.48B
$1.31B
$1.26B book
2026-06-30View
25
ANZ Group Holdings Limited
ANZ.AXAUAUFinancial ServicesBanks - Diversified$79.27B$85.21B
1.07
7.0%5.4%
$149.62B
$56.83B
$49.17B book
2025-09-30View
26
GrainCorp Limited
GNC.AXAUAUConsumer DefensiveFarm Products$1.02B$1.09B
1.07
6.5%8.6%
$1.86B
$491.09M
$923.45M book
2025-09-30View
27
Deterra Royalties Limited
DRR.AXAUAUBasic MaterialsOther Industrial Metals & Mining$1.43B$1.52B
1.06
5.7%7.5%
$1.39B
$2.36B
$814.64M
2026-06-30View
28
Australian United Investment Company Limited
AUI.AXAUAUFinancial ServicesAsset Management$1.82B$1.91B
1.05
4.7%6.9%
$1.79B book
$2.14B
$1.79B book
2026-06-30View
29
Mineral Resources Limited
MIN.AXAUAUBasic MaterialsOther Industrial Metals & Mining$7.13B$7.37B
1.03
3.2%9.5%
$12.11B
$6.68B
$3.32B book
2026-06-30View
30
Nickel Industries Limited
NIC.AXAUAUBasic MaterialsOther Industrial Metals & Mining$1.99B$2.00B
1.01
0.6%9.9%
$1.08B
$2.46B book
$2.46B book
2025-12-31View
31
Westpac Banking Corporation
WBC.AXAUAUFinancial ServicesBanks - Diversified$88.51B$86.23B
0.97
-2.6%5.8%
$156.16B
$53.82B
$48.70B book
2024-09-30View
32
National Australia Bank Limited
NAB.AXAUAUFinancial ServicesBanks - Diversified$83.03B$79.63B
0.96
-4.3%5.7%
$145.06B
$51.86B
$41.97B book
2024-09-30View
33
Sonic Healthcare Limited
SHL.AXAUAUHealthcareDiagnostics & Research$6.43B$5.99B
0.93
-7.2%5.8%
$7.82B
$4.62B
$5.54B book
2025-06-30View
34
Atlas Arteria Limited
ALX.AXAUAUIndustrialsInfrastructure Operations$3.88B$3.55B
0.91
-9.4%7.1%
$3.89B book
$2.86B
$3.89B book
2025-12-31View
35
Argo Investments Limited
ARG.AXAUAUFinancial ServicesAsset Management$4.85B$4.29B
0.89
-12.8%7.2%
$4.80B book
$3.29B
$4.80B book
2026-06-30View
36
Emerald Resources NL
EMR.AXAUAUBasic MaterialsGold$2.70B$2.37B
0.88
-13.8%10.1%
$2.53B
$3.96B
$632.42M book
2026-06-30View
37
Harvey Norman Holdings Limited
HVN.AXAUAUConsumer CyclicalSpecialty Retail$3.67B$3.15B
0.86
-16.4%6.4%
$1.94B
$4.11B
$3.40B book
2026-06-30View
38
Aurizon Holdings Limited
AZJ.AXAUAUIndustrialsRailroads$4.39B$3.76B
0.86
-16.6%5.7%
$5.20B
$3.38B
$2.71B book
2026-06-30View
39
Woodside Energy Group Ltd
WDS.AXAUAUEnergyOil & Gas E&P$41.84B$35.79B
0.86
-16.9%8.3%
$41.71B
$30.30B
$35.38B
2025-12-31View
40
Greatland Resources Limited
GGP.AXAUAUBasic MaterialsGold$4.90B$4.16B
0.85
-17.7%10.5%
$9.42B
$1.53B book
$1.53B book
2026-06-30View
41
Iluka Resources Limited
ILU.AXAUAUBasic MaterialsOther Industrial Metals & Mining$1.51B$1.26B
0.84
-19.3%6.6%
$1.54B
$862.15M
$1.39B book
2025-12-31View
42
PT Antam (Persero) Tbk
ATM.AXAUIDBasic MaterialsGold$3.88B$3.17B
0.82
-22.5%8.5%
$3.88B
$3.46B
$2.15B book
2025-12-31View
43
TPG Telecom Limited
TPG.AXAUAUCommunication ServicesTelecom Services$5.30B$4.30B
0.81
-23.3%3.4%
$3.11B
$3.96B
$5.81B book
2025-12-31View
44
Worley Limited
WOR.AXAUAUEnergyOil & Gas Equipment & Services$3.27B$2.57B
0.79
-27.0%5.3%
$2.46B
$2.68B
$2.57B
2026-06-30View
45
Origin Energy Limited
ORG.AXAUAUUtilitiesUtilities - Diversified$13.23B$10.28B
0.78
-28.7%6.4%
$7.67B
$16.19B
$6.98B book
2026-06-30View
46
Orezone Gold Corporation
ORE.AXAUCABasic MaterialsGold$1.27B$979.81M
0.77
-29.2%11.4%
$655.49M
$1.68B
$600.55M book
2025-12-31View
47
PDI Gold Limited
PDI.AXAUAUBasic MaterialsGold$2.46B$1.88B
0.76
-30.8%9.8%
$1.88B book
$1.88B book
$1.88B book
2026-06-30View
48
Amcor plc
AMC.AXAUCHConsumer CyclicalPackaging & Containers$19.73B$14.89B
0.75
-32.5%6.3%
$15.20B
$15.18B
$14.30B
2026-06-30View
49
Orora Limited
ORA.AXAUAUConsumer CyclicalPackaging & Containers$1.31B$990.27M
0.75
-32.6%5.5%
$307.01M
$1.33B book
$1.33B book
2026-06-30View
50
Regis Resources Limited
RRL.AXAUAUBasic MaterialsGold$3.23B$2.39B
0.74
-35.6%12.9%
$4.15B
$1.50B book
$1.50B book
2026-06-30View
51
NEXTDC Limited
NXT.AXAUAUTechnologyInformation Technology Services$5.75B$4.20B
0.73
-37.0%8.9%
$4.20B book
$4.20B book
$4.20B book
2026-06-30View
52
BHP Group Limited
BHP.AXAUAUBasic MaterialsOther Industrial Metals & Mining$219.18B$159.85B
0.73
-37.1%9.0%
$191.38B
$125.54B
$162.64B
2026-06-30View
53
Perpetual Limited
PPT.AXAUAUFinancial ServicesAsset Management$1.39B$1.01B
0.73
-37.6%7.9%
$883.56M
$1.08B book
$1.08B book
2025-06-30View
54
CSL Limited
CSL.AXAUAUHealthcareBiotechnology$59.28B$42.79B
0.72
-38.5%4.8%
$41.89B
$47.99B
$38.51B
2026-06-30View
55
BlueScope Steel Limited
BSL.AXAUAUBasic MaterialsSteel$9.45B$6.62B
0.70
-42.6%10.7%
$7.25B
$5.12B
$7.51B book
2026-06-30View
56
Contact Energy Limited
CEN.AXAUNZUtilitiesUtilities - Renewable$5.13B$3.55B
0.69
-44.7%4.8%
$3.45B
$4.22B
$2.96B book
2026-06-30View
57
Rio Tinto Group
RIO.AXAUGBBasic MaterialsOther Industrial Metals & Mining$188.83B$130.50B
0.69
-44.7%8.2%
$134.02B
$133.17B
$124.31B
2025-12-31View
58
Austal Limited
ASB.AXAUAUIndustrialsAerospace & Defense$1.24B$849.84M
0.69
-45.9%7.1%
$849.84M book
$849.84M book
$849.84M book
2026-06-30View
59
Genesis Energy Limited
GNE.AXAUNZUtilitiesUtilities - Independent Power Producers$1.78B$1.22B
0.68
-46.1%5.7%
$843.65M
$1.12B
$1.69B book
2026-06-30View
60
Light & Wonder, Inc.
LNW.AXAUUSConsumer CyclicalGambling$5.75B$3.86B
0.67
-48.7%5.8%
$6.55B
$1.14B
$3.91B
2025-12-31View
61
Fletcher Building Limited
FBU.AXAUNZBasic MaterialsBuilding Materials$1.99B$1.29B
0.65
-53.6%6.2%
-$597.17M
$2.24B book
$2.24B book
2026-06-30View
62
Genesis Minerals Limited
GMD.AXAUAUBasic MaterialsGold$5.89B$3.78B
0.64
-55.6%11.8%
$1.81B
$8.10B
$1.43B book
2026-06-30View
63
MFF Capital Investments Limited
MFF.AXAUAUFinancial ServicesAsset Management$2.15B$1.37B
0.63
-57.6%6.9%
$96.47M
$2.26B
$1.74B book
2026-06-30View
64
ARB Corporation Limited
ARB.AXAUAUConsumer CyclicalAuto Parts$1.02B$645.76M
0.63
-58.3%9.8%
$649.96M
$664.56M
$622.78M
2026-06-30View
65
Smartgroup Corporation Ltd
SIQ.AXAUAUIndustrialsSpecialty Business Services$1.18B$741.22M
0.63
-59.4%8.2%
$917.65M
$560.44M
$745.57M
2025-12-31View
66
Commonwealth Bank of Australia
CBA.AXAUAUFinancial ServicesBanks - Diversified$178.41B$110.40B
0.62
-61.6%6.9%
$198.70B
$78.27B
$54.22B book
2026-06-30View
67
Dyno Nobel Limited
DNL.AXAUAUBasic MaterialsSpecialty Chemicals$4.94B$2.93B
0.59
-68.4%6.8%
$2.46B
$3.41B
$2.92B book
2025-09-30View
68
Eagers Automotive Limited
APE.AXAUAUConsumer CyclicalAuto & Truck Dealerships$3.63B$2.09B
0.57
-73.9%7.3%
$2.88B
$1.66B
$1.71B
2025-12-31View
69
Meridian Energy Limited
MEZ.AXAUNZUtilitiesUtilities - Renewable$8.19B$4.68B
0.57
-75.0%6.8%
$2.78B
$5.63B book
$5.63B book
2026-06-30View
70
AMP Limited
AMP.AXAUAUFinancial ServicesFinancial Conglomerates$4.08B$2.33B
0.57
-75.2%3.5%
$2.51B book
$1.96B
$2.51B book
2025-12-31View
71
Flight Centre Travel Group Limited
FLT.AXAUAUConsumer CyclicalTravel Services$1.61B$912.02M
0.57
-76.0%7.1%
$981.74M
$997.00M
$757.31M book
2026-06-30View
72
Liontown Limited
LTR.AXAUAUBasic MaterialsOther Industrial Metals & Mining$1.79B$1.01B
0.57
-76.4%11.4%
$1.01B book
$1.01B book
$1.01B book
2026-06-30View
73
ResMed Inc.
RMD.AXAUUSHealthcareMedical Instruments & Supplies$32.31B$18.17B
0.56
-77.8%9.0%
$18.05B
$22.55B
$13.91B
2026-06-30View
74
Australian Foundation Investment Company Limited
AFI.AXAUAUFinancial ServicesAsset Management$5.77B$3.22B
0.56
-79.0%6.9%
$36.54M
$3.97B
$5.66B book
2026-06-30View
75
GenusPlus Group Ltd
GNP.AXAUAUIndustrialsEngineering & Construction$1.11B$611.60M
0.55
-81.5%7.7%
$778.13M
$782.42M
$274.27M book
2026-06-30View
76
BCI Minerals Limited
BCI.AXAUAUBasic MaterialsSteel$1.05B$574.63M
0.55
-82.0%6.2%
$574.63M book
$574.63M book
$574.63M book
2026-06-30View
77
Endeavour Group Limited
EDV.AXAUAUConsumer DefensiveBeverages - Wineries & Distilleries$3.77B$2.07B
0.55
-82.0%3.5%
$2.47B book
$1.27B
$2.47B book
2026-06-30View
78
Sims Limited
SGM.AXAUAUBasic MaterialsSteel$2.62B$1.43B
0.55
-82.8%10.4%
$930.95M
$1.54B
$1.83B book
2026-06-30View
79
Zip Co Limited
ZIP.AXAUAUFinancial ServicesCredit Services$1.28B$683.44M
0.53
-87.5%13.7%
$781.09M
$327.35M
$941.88M
2026-06-30View
80
NRW Holdings Limited
NWH.AXAUAUIndustrialsConglomerates$1.96B$1.03B
0.53
-90.0%9.5%
$1.68B
$937.47M
$475.31M book
2026-06-30View
81
South32 Limited
S32.AXAUAUBasic MaterialsOther Industrial Metals & Mining$15.55B$8.17B
0.53
-90.4%8.7%
$5.06B
$9.72B book
$9.72B book
2026-06-30View
82
ASX Limited
ASX.AXAUAUFinancial ServicesFinancial Data & Stock Exchanges$8.15B$4.23B
0.52
-92.9%8.4%
$4.63B
$4.53B
$3.52B
2026-06-30View
83
Tabcorp Holdings Limited
TAH.AXAUAUConsumer CyclicalGambling$1.38B$714.86M
0.52
-93.3%6.2%
$406.83M
$868.88M book
$868.88M book
2026-06-30View
84
Macmahon Holdings Limited
MAH.AXAUAUBasic MaterialsOther Industrial Metals & Mining$1.47B$750.99M
0.51
-95.1%9.3%
$863.37M
$682.86M
$706.74M
2026-06-30View
85
New Hope Corporation Limited
NHC.AXAUAUEnergyThermal Coal$3.63B$1.83B
0.50
-98.2%10.1%
$2.74B
$1.20B
$1.55B
2026-07-31View
86
PLS Group Limited
PLS.AXAUAUBasic MaterialsOther Industrial Metals & Mining$8.41B$4.14B
0.49
-103.2%8.6%
$6.79B
$2.81B book
$2.81B book
2026-06-30View
87
Resolute Mining Limited
RSG.AXAUAUBasic MaterialsGold$1.56B$766.32M
0.49
-103.4%11.8%
$930.59M
$684.18M book
$684.18M book
2025-12-31View
88
WHSP Holdings Limited
SOL.AXAUAUFinancial ServicesCapital Markets$12.11B$5.84B
0.48
-107.3%5.4%
$6.07B book
$5.38B
$6.07B book
2025-07-31View
89
JB Hi-Fi Limited
JBH.AXAUAUConsumer CyclicalSpecialty Retail$5.44B$2.60B
0.48
-109.5%8.7%
$2.82B
$3.42B
$1.55B
2026-06-30View
90
Paladin Energy Ltd
PDN.AXAUAUEnergyUranium$2.18B$1.04B
0.48
-109.7%13.7%
$1.04B book
$1.04B book
$1.04B book
2026-06-30View
91
Telstra Group Limited
TLS.AXAUAUCommunication ServicesTelecom Services$37.90B$17.71B
0.47
-114.0%4.5%
$23.57B
$19.25B
$10.32B book
2026-06-30View
92
Ventia Services Group Limited
VNT.AXAUAUIndustrialsInfrastructure Operations$3.52B$1.64B
0.47
-114.1%6.3%
$2.80B
$1.75B
$376.20M book
2025-12-31View
93
Treasury Wine Estates Limited
TWE.AXAUAUConsumer DefensiveBeverages - Wineries & Distilleries$3.31B$1.54B
0.47
-114.7%7.0%
$13.60M
$2.31B book
$2.31B book
2026-06-30View
94
Super Retail Group Limited
SUL.AXAUAUConsumer CyclicalSpecialty Retail$2.16B$1.00B
0.47
-115.0%7.6%
$895.33M book
$1.22B
$895.33M book
2026-06-30View
95
Mercury NZ Limited
MCY.AXAUNZUtilitiesUtilities - Renewable$5.58B$2.59B
0.46
-115.2%5.8%
$1.90B
$2.91B
$2.98B book
2026-06-30View
96
Bega Cheese Limited
BGA.AXAUAUConsumer DefensivePackaged Foods$1.37B$635.59M
0.46
-115.6%7.2%
$686.72M book
$533.32M
$686.72M book
2026-06-30View
97
Alcoa Corporation
AAI.AXAUUSBasic MaterialsAluminum$11.23B$5.20B
0.46
-115.8%12.8%
$713.87M
$7.44B book
$7.44B book
2025-12-31View
98
IGO Limited
IGO.AXAUAUBasic MaterialsOther Industrial Metals & Mining$3.44B$1.54B
0.45
-123.0%8.3%
$1.54B book
$1.54B book
$1.54B book
2026-06-30View
99
Newmont Corporation
NEM.AXAUUSBasic MaterialsGold$122.87B$54.34B
0.44
-126.1%7.5%
$92.13B
$35.45B book
$35.45B book
2025-12-31View
100
Coles Group Limited
COL.AXAUAUConsumer DefensiveGrocery Stores$21.81B$9.62B
0.44
-126.8%4.9%
$12.13B
$10.19B
$6.53B
2026-06-30View