Switzerland Stocks: Intrinsic Value

172 companies

Which stocks look cheapest against what their own reports say they are worth? The list is ordered by Intrinsic Value / Market Cap.

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.

How the mode, the quality filters and the projection filters change the list.
Filters
What each control narrows. The quality filters are 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. Changing the mode leaves these filters as they are.

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.

1
BMW.SW
BMW AG

Listed CH, based DE · Consumer Cyclical · Auto Manufacturers

Market Cap

$37.84B

Avg Intrinsic

$118.41B

Intrinsic / Market

3.13

Margin of Safety

68.0%

WACC

9.1%

FY End

2025-12-31

EPV

$141.35B

Profit

$102.48B

FCFF

$111.41B book

Listed CH, based CH · Financial Services · Banks - Regional

Market Cap

$2.31B

Avg Intrinsic

$6.73B

Intrinsic / Market

2.91

Margin of Safety

65.7%

WACC

4.2%

FY End

2025-12-31

EPV

$11.17B

Profit

$5.27B

FCFF

$3.75B book

Listed CH, based CH · Healthcare · Biotechnology

Profit is over 3× the larger of EPV and FCFF

Market Cap

$1.03B

Avg Intrinsic

$2.46B

Intrinsic / Market

2.39

Margin of Safety

58.1%

WACC

6.4%

FY End

2025-12-31

EPV

$845.63M

Profit

$5.95B

FCFF

$584.13M

Listed CH, based CH · Utilities · Utilities - Renewable

Market Cap

$1.17B

Avg Intrinsic

$2.76B

Intrinsic / Market

2.37

Margin of Safety

57.7%

WACC

6.0%

FY End

2025-12-31

EPV

$2.62B

Profit

$4.10B

FCFF

$1.56B book

Listed CH, based DE · Financial Services · Banks - Regional

Market Cap

$59.85B

Avg Intrinsic

$134.61B

Intrinsic / Market

2.25

Margin of Safety

55.5%

WACC

5.9%

FY End

2025-12-31

EPV

$230.80B

Profit

$81.11B

FCFF

$91.92B book

Listed CH, based CH · Financial Services · Banks - Regional

Market Cap

$2.78B

Avg Intrinsic

$6.24B

Intrinsic / Market

2.24

Margin of Safety

55.4%

WACC

4.1%

FY End

2025-12-31

EPV

$11.31B

Profit

$3.98B

FCFF

$3.43B book

Listed CH, based CH · Financial Services · Banks - Regional

Market Cap

$2.97B

Avg Intrinsic

$5.98B

Intrinsic / Market

2.02

Margin of Safety

50.4%

WACC

4.2%

FY End

2025-12-31

EPV

$9.18B

Profit

$5.56B

FCFF

$3.18B book

Listed CH, based CH · Financial Services · Banks - Regional

Market Cap

$3.17B

Avg Intrinsic

$5.68B

Intrinsic / Market

1.79

Margin of Safety

44.2%

WACC

4.7%

FY End

2025-12-31

EPV

$8.82B

Profit

$3.37B

FCFF

$4.85B

Listed CH, based US · Communication Services · Telecom Services

Market Cap

$149.45B

Avg Intrinsic

$243.23B

Intrinsic / Market

1.63

Margin of Safety

38.6%

WACC

5.3%

FY End

2025-12-31

EPV

$229.80B

Profit

$299.29B

FCFF

$200.60B

Listed CH, based CH · Utilities · Utilities - Renewable

Market Cap

$1.51B

Avg Intrinsic

$2.44B

Intrinsic / Market

1.62

Margin of Safety

38.1%

WACC

4.0%

FY End

2025-12-31

EPV

$1.93B

Profit

$2.69B

FCFF

$2.70B book

11
NVDA.SW
NVIDIA CORP

Listed CH, based US · Technology · Semiconductors

Profit is over 3× the larger of EPV and FCFF

Market Cap

$5.75T

Avg Intrinsic

$8.98T

Intrinsic / Market

1.56

Margin of Safety

35.9%

WACC

17.7%

FY End

2026-01-31

EPV

$731.90B

Profit

$23.57T

FCFF

$2.63T

12
BKW.SW
BKW AG

Listed CH, based CH · Utilities · Utilities - Renewable

Market Cap

$7.49B

Avg Intrinsic

$10.89B

Intrinsic / Market

1.45

Margin of Safety

31.2%

WACC

5.1%

FY End

2025-12-31

EPV

$14.02B

Profit

$9.18B

FCFF

$9.45B

13
FNTN.SW
freenet AG

Listed CH, based DE · Communication Services · Telecom Services

Market Cap

$2.99B

Avg Intrinsic

$4.22B

Intrinsic / Market

1.41

Margin of Safety

29.2%

WACC

6.5%

FY End

2025-12-31

EPV

$4.90B

Profit

$4.12B

FCFF

$3.65B

Listed CH, based CH · Real Estate · Real Estate Services

Market Cap

$1.70B

Avg Intrinsic

$2.37B

Intrinsic / Market

1.39

Margin of Safety

28.0%

WACC

4.5%

FY End

2025-12-31

EPV

$1.65B

Profit

$4.11B

FCFF

$1.33B

Listed CH, based DE · Communication Services · Telecom Services

Market Cap

$147.85B

Avg Intrinsic

$204.51B

Intrinsic / Market

1.38

Margin of Safety

27.7%

WACC

4.9%

FY End

2025-12-31

EPV

$244.48B

Profit

$166.96B

FCFF

$202.10B

Listed CH, based CH · Financial Services · Banks - Regional

Market Cap

$5.11B

Avg Intrinsic

$6.88B

Intrinsic / Market

1.35

Margin of Safety

25.7%

WACC

4.2%

FY End

2025-12-31

EPV

$11.08B

Profit

$5.70B

FCFF

$3.86B book

Listed CH, based CH · Financial Services · Asset Management

Market Cap

$1.89B

Avg Intrinsic

$2.50B

Intrinsic / Market

1.33

Margin of Safety

24.6%

WACC

8.6%

FY End

2026-03-31

EPV

$2.50B book

Profit

$2.50B book

FCFF

$2.50B book

Listed CH, based CH · Financial Services · Banks - Regional

Market Cap

$4.80B

Avg Intrinsic

$6.23B

Intrinsic / Market

1.30

Margin of Safety

23.0%

WACC

4.2%

FY End

2025-12-31

EPV

$10.19B

Profit

$4.66B

FCFF

$3.83B book

19
ARYN.SW
ARYZTA AG

Listed CH, based CH · Consumer Defensive · Packaged Foods

Market Cap

$1.26B

Avg Intrinsic

$1.54B

Intrinsic / Market

1.23

Margin of Safety

18.5%

WACC

5.9%

FY End

2025-12-31

EPV

$1.19B

Profit

$2.39B

FCFF

$1.05B

Listed CH, based CH · Financial Services · Capital Markets

Market Cap

$2.34B

Avg Intrinsic

$2.80B

Intrinsic / Market

1.19

Margin of Safety

16.2%

WACC

5.2%

FY End

2025-12-31

EPV

$3.47B

Profit

$3.07B

FCFF

$1.85B

Listed CH, based US · Financial Services · Banks - Diversified

Market Cap

$350.14B

Avg Intrinsic

$414.05B

Intrinsic / Market

1.18

Margin of Safety

15.4%

WACC

7.7%

FY End

2025-12-31

EPV

$673.31B

Profit

$267.87B

FCFF

$300.97B book

Listed CH, based US · Technology · Computer Hardware

Market Cap

$21.49B

Avg Intrinsic

$24.95B

Intrinsic / Market

1.16

Margin of Safety

13.9%

WACC

12.3%

FY End

2026-06-30

EPV

$29.37B

Profit

$30.98B

FCFF

$14.49B book

Listed CH, based CH · Consumer Defensive · Packaged Foods

Market Cap

$1.91B

Avg Intrinsic

$2.22B

Intrinsic / Market

1.16

Margin of Safety

13.6%

WACC

6.0%

FY End

2025-12-31

EPV

$2.89B

Profit

$1.75B

FCFF

$2.01B book

24
IMPN.SW
Implenia AG

Listed CH, based CH · Industrials · Engineering & Construction

Market Cap

$1.40B

Avg Intrinsic

$1.62B

Intrinsic / Market

1.16

Margin of Safety

13.4%

WACC

6.9%

FY End

2025-12-31

EPV

$1.79B

Profit

$2.14B

FCFF

$936.11M book

25
BION.SW
BB Biotech AG

Listed CH, based CH · Healthcare · Biotechnology

Market Cap

$3.33B

Avg Intrinsic

$3.82B

Intrinsic / Market

1.15

Margin of Safety

12.9%

WACC

8.5%

FY End

2025-12-31

EPV

$3.82B book

Profit

$3.82B book

FCFF

$3.82B book

Listed CH, based CH · Financial Services · Banks - Regional

Market Cap

$7.49B

Avg Intrinsic

$8.41B

Intrinsic / Market

1.12

Margin of Safety

10.9%

WACC

4.4%

FY End

2025-12-31

EPV

$13.32B

Profit

$6.65B

FCFF

$5.27B book

Listed CH, based DE · Healthcare · Drug Manufacturers - General

Market Cap

$55.30B

Avg Intrinsic

$59.40B

Intrinsic / Market

1.07

Margin of Safety

6.9%

WACC

9.5%

FY End

2025-12-31

EPV

$102.76B

Profit

$41.48B

FCFF

$33.97B book

Listed CH, based CH · Consumer Defensive · Confectioners

Market Cap

$7.07B

Avg Intrinsic

$7.45B

Intrinsic / Market

1.05

Margin of Safety

5.1%

WACC

5.2%

FY End

2025-08-31

EPV

$14.46B

Profit

$4.64B

FCFF

$3.26B book

Listed CH, based CH · Financial Services · Banks - Regional

Market Cap

$3.93B

Avg Intrinsic

$4.12B

Intrinsic / Market

1.05

Margin of Safety

4.7%

WACC

4.2%

FY End

2025-12-31

EPV

$6.14B

Profit

$4.18B

FCFF

$2.05B book

Listed CH, based CH · Real Estate · Real Estate Services

Market Cap

$1.14B

Avg Intrinsic

$1.17B

Intrinsic / Market

1.03

Margin of Safety

2.6%

WACC

3.7%

FY End

2025-12-31

EPV

$993.41M

Profit

$1.54B

FCFF

$983.93M

31
PFE.SW
Pfizer Inc.

Listed CH, based US · Healthcare · Drug Manufacturers - General

Market Cap

$172.45B

Avg Intrinsic

$174.91B

Intrinsic / Market

1.01

Margin of Safety

1.4%

WACC

5.3%

FY End

2025-12-31

EPV

$202.64B

Profit

$178.12B

FCFF

$143.99B

Listed CH, based CH · Real Estate · Real Estate - Diversified

Market Cap

$1.59B

Avg Intrinsic

$1.60B

Intrinsic / Market

1.01

Margin of Safety

0.7%

WACC

4.6%

FY End

2025-12-31

EPV

$1.15B

Profit

$2.09B

FCFF

$1.56B book

Listed CH, based CH · Financial Services · Asset Management

Market Cap

$18.83B

Avg Intrinsic

$18.91B

Intrinsic / Market

1.00

Margin of Safety

0.4%

WACC

8.8%

FY End

2025-12-31

EPV

$23.33B

Profit

$9.61B

FCFF

$23.78B

Listed CH, based CH · Consumer Cyclical · Luxury Goods

Market Cap

$11.50B

Avg Intrinsic

$11.52B

Intrinsic / Market

1.00

Margin of Safety

0.1%

WACC

9.2%

FY End

2025-12-31

EPV

$6.05B

Profit

$14.25B book

FCFF

$14.25B book

Listed CH, based FR · Consumer Defensive · Packaged Foods

Market Cap

$44.59B

Avg Intrinsic

$43.71B

Intrinsic / Market

0.98

Margin of Safety

-2.0%

WACC

4.6%

FY End

2025-12-31

EPV

$55.63B

Profit

$39.66B

FCFF

$35.83B

Listed CH, based CH · Financial Services · Banks - Regional

Market Cap

$3.19B

Avg Intrinsic

$3.11B

Intrinsic / Market

0.97

Margin of Safety

-2.6%

WACC

4.2%

FY End

2025-12-31

EPV

$4.86B

Profit

$2.34B

FCFF

$2.12B book

Listed CH, based NL · Industrials · Specialty Business Services

Market Cap

$17.29B

Avg Intrinsic

$16.40B

Intrinsic / Market

0.95

Margin of Safety

-5.4%

WACC

4.6%

FY End

2025-12-31

EPV

$31.17B

Profit

$6.24B

FCFF

$11.79B

Listed CH, based CH · Industrials · Building Products & Equipment

Market Cap

$3.39B

Avg Intrinsic

$3.12B

Intrinsic / Market

0.92

Margin of Safety

-8.7%

WACC

8.3%

FY End

2026-06-30

EPV

$2.35B

Profit

$4.65B

FCFF

$2.36B

Listed CH, based CH · Financial Services · Banks - Diversified

Market Cap

$5.80B

Avg Intrinsic

$5.23B

Intrinsic / Market

0.90

Margin of Safety

-10.9%

WACC

4.9%

FY End

2025-12-31

EPV

$6.92B

Profit

$5.74B

FCFF

$3.02B book

Listed CH, based CH · Real Estate · Real Estate Services

Market Cap

$3.04B

Avg Intrinsic

$2.73B

Intrinsic / Market

0.90

Margin of Safety

-11.3%

WACC

4.4%

FY End

2025-12-31

EPV

$2.30B

Profit

$3.23B

FCFF

$2.67B book

41
TXGNE.SW
TX Group AG

Listed CH, based CH · Communication Services · Publishing

Market Cap

$2.47B

Avg Intrinsic

$2.06B

Intrinsic / Market

0.83

Margin of Safety

-19.9%

WACC

8.2%

FY End

2025-12-31

EPV

$247.14M

Profit

$2.97B book

FCFF

$2.97B book

42
PLAN.SW
Plazza AG

Listed CH, based CH · Real Estate · Real Estate - Diversified

Market Cap

$1.07B

Avg Intrinsic

$889.01M

Intrinsic / Market

0.83

Margin of Safety

-20.2%

WACC

3.9%

FY End

2025-12-31

EPV

$599.33M

Profit

$1.32B

FCFF

$743.10M

Listed CH, based CH · Real Estate · Real Estate - Development

Market Cap

$1.37B

Avg Intrinsic

$1.08B

Intrinsic / Market

0.79

Margin of Safety

-26.6%

WACC

10.5%

FY End

2025-12-31

EPV

$678.31M

Profit

$1.29B book

FCFF

$1.29B book

Listed CH, based CH · Financial Services · Banks - Regional

Market Cap

$13.10B

Avg Intrinsic

$10.22B

Intrinsic / Market

0.78

Margin of Safety

-28.1%

WACC

4.3%

FY End

2025-12-31

EPV

$14.39B

Profit

$11.54B

FCFF

$4.74B book

Listed CH, based US · Energy · Oil & Gas Equipment & Services

Market Cap

$32.03B

Avg Intrinsic

$24.83B

Intrinsic / Market

0.78

Margin of Safety

-29.0%

WACC

7.9%

FY End

2025-12-31

EPV

$28.21B

Profit

$25.63B

FCFF

$20.66B

Listed CH · Financial Services · Banks - Regional

Market Cap

$4.18B

Avg Intrinsic

$3.21B

Intrinsic / Market

0.77

Margin of Safety

-30.2%

WACC

4.5%

FY End

2025-12-31

EPV

$2.83B

Profit

$3.81B

FCFF

$2.99B book

Listed CH, based CH · Healthcare · Drug Manufacturers - General

Market Cap

$344.34B

Avg Intrinsic

$263.31B

Intrinsic / Market

0.76

Margin of Safety

-30.8%

WACC

6.3%

FY End

2025-12-31

EPV

$329.41B

Profit

$237.38B

FCFF

$223.15B

48
EMMN.SW
Emmi AG

Listed CH, based CH · Consumer Defensive · Packaged Foods

Market Cap

$5.97B

Avg Intrinsic

$4.50B

Intrinsic / Market

0.75

Margin of Safety

-32.6%

WACC

5.4%

FY End

2025-12-31

EPV

$5.10B

Profit

$4.65B

FCFF

$3.74B

Listed CH, based CH · Industrials · Airports & Air Services

Market Cap

$7.30B

Avg Intrinsic

$5.50B

Intrinsic / Market

0.75

Margin of Safety

-32.8%

WACC

6.1%

FY End

2025-12-31

EPV

$5.31B

Profit

$5.74B

FCFF

$5.44B

Listed CH, based CH · Industrials · Specialty Industrial Machinery

Market Cap

$3.90B

Avg Intrinsic

$2.93B

Intrinsic / Market

0.75

Margin of Safety

-33.1%

WACC

9.8%

FY End

2025-12-31

EPV

$3.38B

Profit

$2.56B

FCFF

$2.86B

Listed CH, based CH · Industrials · Specialty Industrial Machinery

Market Cap

$1.96B

Avg Intrinsic

$1.47B

Intrinsic / Market

0.75

Margin of Safety

-33.4%

WACC

9.4%

FY End

2026-03-31

EPV

$1.81B

Profit

$2.14B

FCFF

$452.47M book

Listed CH, based US · Communication Services · Telecom Services

Market Cap

$170.48B

Avg Intrinsic

$127.47B

Intrinsic / Market

0.75

Margin of Safety

-33.7%

WACC

4.8%

FY End

2025-12-31

EPV

$141.72B

Profit

$110.56B

FCFF

$130.12B

Listed CH, based CH · Industrials · Railroads

Market Cap

$1.69B

Avg Intrinsic

$1.23B

Intrinsic / Market

0.73

Margin of Safety

-37.6%

WACC

8.0%

FY End

2025-12-31

EPV

$1.21B

Profit

$1.37B

FCFF

$1.11B

Listed CH, based CH · Industrials · Staffing & Employment Services

Market Cap

$4.82B

Avg Intrinsic

$3.49B

Intrinsic / Market

0.72

Margin of Safety

-38.3%

WACC

6.2%

FY End

2025-12-31

EPV

$3.44B

Profit

$3.47B

FCFF

$3.55B

Listed CH, based CH · Real Estate · Real Estate - Diversified

Market Cap

$1.35B

Avg Intrinsic

$970.85M

Intrinsic / Market

0.72

Margin of Safety

-39.1%

WACC

4.7%

FY End

2025-12-31

EPV

$449.48M

Profit

$1.53B

FCFF

$933.61M

56
UBSG.SW
UBS Group AG

Listed CH, based CH · Financial Services · Banks - Diversified

Market Cap

$147.01B

Avg Intrinsic

$103.96B

Intrinsic / Market

0.71

Margin of Safety

-41.4%

WACC

5.6%

FY End

2025-12-31

EPV

$121.48B

Profit

$100.89B

FCFF

$89.52B book

Listed CH, based FR · Consumer Cyclical · Luxury Goods

Market Cap

$216.76B

Avg Intrinsic

$150.47B

Intrinsic / Market

0.69

Margin of Safety

-44.0%

WACC

8.3%

FY End

2025-12-31

EPV

$172.26B

Profit

$154.70B

FCFF

$124.45B

Listed CH, based US · Energy · Oil & Gas E&P

Market Cap

$62.73B

Avg Intrinsic

$43.36B

Intrinsic / Market

0.69

Margin of Safety

-44.7%

WACC

5.8%

FY End

2025-12-31

EPV

$55.86B

Profit

$37.67B

FCFF

$36.55B

Listed CH, based CH · Industrials · Building Products & Equipment

Market Cap

$1.50B

Avg Intrinsic

$1.02B

Intrinsic / Market

0.68

Margin of Safety

-46.1%

WACC

9.7%

FY End

2025-12-31

EPV

$1.18B

Profit

$1.06B

FCFF

$833.62M

Listed CH, based CH · Real Estate · Real Estate - Diversified

Market Cap

$3.81B

Avg Intrinsic

$2.51B

Intrinsic / Market

0.66

Margin of Safety

-51.7%

WACC

4.4%

FY End

2025-12-31

EPV

$551.68M

Profit

$3.59B

FCFF

$3.39B book

61
CLN.SW
Clariant AG

Listed CH, based CH · Basic Materials · Specialty Chemicals

Market Cap

$4.11B

Avg Intrinsic

$2.70B

Intrinsic / Market

0.66

Margin of Safety

-52.1%

WACC

5.6%

FY End

2025-12-31

EPV

$2.70B book

Profit

$2.70B book

FCFF

$2.70B book

62
NTR.SW
Nutrien Ltd.

Listed CH, based CA · Basic Materials · Agricultural Inputs

Market Cap

$32.98B

Avg Intrinsic

$20.91B

Intrinsic / Market

0.63

Margin of Safety

-57.7%

WACC

9.3%

FY End

2025-12-31

EPV

$21.22B

Profit

$20.44B

FCFF

$21.07B

63
SCMN.SW
Swisscom AG

Listed CH, based CH · Communication Services · Telecom Services

Market Cap

$40.21B

Avg Intrinsic

$24.85B

Intrinsic / Market

0.62

Margin of Safety

-61.8%

WACC

7.1%

FY End

2025-12-31

EPV

$35.04B

Profit

$21.50B

FCFF

$18.01B

Listed CH, based CH · Financial Services · Capital Markets

Profit is over 3× the larger of EPV and FCFF

Market Cap

$6.58B

Avg Intrinsic

$4.05B

Intrinsic / Market

0.62

Margin of Safety

-62.4%

WACC

10.9%

FY End

2025-12-31

EPV

$2.24B

Profit

$8.20B

FCFF

$1.72B book

65
SUN.SW
Sulzer AG

Listed CH, based CH · Industrials · Specialty Industrial Machinery

Market Cap

$6.97B

Avg Intrinsic

$4.29B

Intrinsic / Market

0.62

Margin of Safety

-62.5%

WACC

8.2%

FY End

2025-12-31

EPV

$4.14B

Profit

$4.34B

FCFF

$4.39B

66
SGSN.SW
SGS SA

Listed CH, based CH · Industrials · Consulting Services

Market Cap

$22.70B

Avg Intrinsic

$13.95B

Intrinsic / Market

0.61

Margin of Safety

-62.8%

WACC

6.4%

FY End

2025-12-31

EPV

$10.21B

Profit

$27.08B

FCFF

$4.54B

Listed CH, based US · Financial Services · Credit Services

Market Cap

$212.04B

Avg Intrinsic

$127.57B

Intrinsic / Market

0.60

Margin of Safety

-66.2%

WACC

9.5%

FY End

2025-12-31

EPV

$157.66B

Profit

$117.98B

FCFF

$107.07B

68
GALE.SW
Galenica AG

Listed CH, based CH · Healthcare · Medical Distribution

Market Cap

$5.33B

Avg Intrinsic

$3.20B

Intrinsic / Market

0.60

Margin of Safety

-66.6%

WACC

6.0%

FY End

2025-12-31

EPV

$3.61B

Profit

$3.20B

FCFF

$2.79B

69
NESN.SW
Nestlé S.A.

Listed CH, based CH · Consumer Defensive · Packaged Foods

Market Cap

$233.64B

Avg Intrinsic

$137.09B

Intrinsic / Market

0.59

Margin of Safety

-70.4%

WACC

6.2%

FY End

2025-12-31

EPV

$167.73B

Profit

$132.93B

FCFF

$110.61B

Listed CH, based CH · Industrials · Consulting Services

Market Cap

$6.00B

Avg Intrinsic

$3.51B

Intrinsic / Market

0.59

Margin of Safety

-70.9%

WACC

6.5%

FY End

2025-12-31

EPV

$4.04B

Profit

$3.34B

FCFF

$3.15B

Listed CH, based US · Energy · Oil & Gas Integrated

Market Cap

$729.21B

Avg Intrinsic

$425.67B

Intrinsic / Market

0.58

Margin of Safety

-71.3%

WACC

5.5%

FY End

2025-12-31

EPV

$516.65B

Profit

$391.00B

FCFF

$369.34B

Listed CH, based CH · Healthcare · Drug Manufacturers - Specialty & Generic

Market Cap

$3.87B

Avg Intrinsic

$2.19B

Intrinsic / Market

0.57

Margin of Safety

-76.7%

WACC

9.3%

FY End

2025-12-31

EPV

$2.51B

Profit

$2.82B

FCFF

$1.23B book

73
AMRZ.SW
AMRIZE N

Listed CH, based CH · Basic Materials · Building Materials

Market Cap

$20.46B

Avg Intrinsic

$11.50B

Intrinsic / Market

0.56

Margin of Safety

-77.9%

WACC

8.9%

FY End

2025-12-31

EPV

$10.17B

Profit

$13.49B

FCFF

$10.85B

74
DHL.SW
DHL GROUP

Listed CH, based DE · Industrials · Integrated Freight & Logistics

Market Cap

$74.42B

Avg Intrinsic

$41.14B

Intrinsic / Market

0.55

Margin of Safety

-80.9%

WACC

11.3%

FY End

2025-12-31

EPV

$51.74B

Profit

$31.45B

FCFF

$40.22B

Listed CH, based US · Communication Services · Internet Content & Information

Market Cap

$1.65T

Avg Intrinsic

$912.13B

Intrinsic / Market

0.55

Margin of Safety

-81.2%

WACC

10.9%

FY End

2025-12-31

EPV

$507.82B

Profit

$806.62B

FCFF

$1.42T

Listed CH, based CH · Real Estate · Real Estate Services

Market Cap

$7.88B

Avg Intrinsic

$4.34B

Intrinsic / Market

0.55

Margin of Safety

-81.4%

WACC

5.1%

FY End

2025-12-31

EPV

$1.59B

Profit

$7.10B

FCFF

$4.34B

77
ALC.SW
Alcon Inc.

Listed CH, based CH · Healthcare · Medical Instruments & Supplies

Market Cap

$31.03B

Avg Intrinsic

$17.09B

Intrinsic / Market

0.55

Margin of Safety

-81.6%

WACC

7.9%

FY End

2025-12-31

EPV

$8.03B

Profit

$21.62B book

FCFF

$21.62B book

Listed CH, based CH · Technology · Electronics & Computer Distribution

Market Cap

$3.22B

Avg Intrinsic

$1.76B

Intrinsic / Market

0.55

Margin of Safety

-82.7%

WACC

9.4%

FY End

2025-12-31

EPV

$2.47B

Profit

$1.42B

FCFF

$1.39B book

79
SFSN.SW
SFS Group AG

Listed CH, based CH · Industrials · Tools & Accessories

Market Cap

$6.49B

Avg Intrinsic

$3.49B

Intrinsic / Market

0.54

Margin of Safety

-86.1%

WACC

8.4%

FY End

2025-12-31

EPV

$3.75B

Profit

$3.62B

FCFF

$3.08B

Listed CH, based CH · Industrials · Specialty Industrial Machinery

Market Cap

$1.41B

Avg Intrinsic

$743.91M

Intrinsic / Market

0.53

Margin of Safety

-88.9%

WACC

12.4%

FY End

2025-12-31

EPV

$860.65M

Profit

$652.05M

FCFF

$719.04M

Listed CH, based US · Consumer Defensive · Beverages - Non-Alcoholic

Market Cap

$353.55B

Avg Intrinsic

$186.60B

Intrinsic / Market

0.53

Margin of Safety

-89.5%

WACC

6.2%

FY End

2025-12-31

EPV

$160.05B

Profit

$223.40B

FCFF

$176.34B

Listed CH, based CH · Financial Services · Asset Management

Market Cap

$7.52B

Avg Intrinsic

$3.87B

Intrinsic / Market

0.52

Margin of Safety

-94.1%

WACC

7.0%

FY End

2025-12-31

EPV

$4.37B

Profit

$3.92B

FCFF

$3.33B

Listed CH, based US · Technology · Software - Infrastructure

Market Cap

$3.85T

Avg Intrinsic

$1.96T

Intrinsic / Market

0.51

Margin of Safety

-96.4%

WACC

11.1%

FY End

2026-06-30

EPV

$1.17T

Profit

$2.38T

FCFF

$2.33T

84
HOLN.SW
Holcim AG

Listed CH, based CH · Basic Materials · Building Materials

Market Cap

$43.44B

Avg Intrinsic

$22.01B

Intrinsic / Market

0.51

Margin of Safety

-97.4%

WACC

8.9%

FY End

2025-12-31

EPV

$25.28B

Profit

$20.49B

FCFF

$20.25B

85
SRAIL.SW
Stadler Rail AG

Listed CH, based CH · Industrials · Railroads

Market Cap

$3.77B

Avg Intrinsic

$1.84B

Intrinsic / Market

0.49

Margin of Safety

-104.5%

WACC

8.2%

FY End

2025-12-31

EPV

$3.19B

Profit

$1.30B

FCFF

$1.04B book

Listed CH, based CH · Industrials · Aerospace & Defense

Market Cap

$1.68B

Avg Intrinsic

$820.10M

Intrinsic / Market

0.49

Margin of Safety

-104.8%

WACC

15.9%

FY End

2025-12-31

EPV

$80.90M

Profit

$1.19B book

FCFF

$1.19B book

87
NEMA.SW
NEMETSCHEK SE

Listed CH, based DE · Technology · Software - Application

Market Cap

$8.00B

Avg Intrinsic

$3.87B

Intrinsic / Market

0.48

Margin of Safety

-106.4%

WACC

7.3%

FY End

2025-12-31

EPV

$4.83B

Profit

$4.87B

FCFF

$1.93B

Listed CH, based CH · Industrials · Engineering & Construction

Market Cap

$1.64B

Avg Intrinsic

$785.12M

Intrinsic / Market

0.48

Margin of Safety

-109.5%

WACC

7.5%

FY End

2025-12-31

EPV

$1.23B

Profit

$952.12M

FCFF

$176.23M book

Listed CH, based CH · Industrials · Specialty Industrial Machinery

Market Cap

$8.60B

Avg Intrinsic

$4.08B

Intrinsic / Market

0.47

Margin of Safety

-111.0%

WACC

6.4%

FY End

2025-12-31

EPV

$3.72B

Profit

$5.71B

FCFF

$2.80B

Listed CH, based CH · Financial Services · Asset Management

Market Cap

$6.02B

Avg Intrinsic

$2.83B

Intrinsic / Market

0.47

Margin of Safety

-112.8%

WACC

6.5%

FY End

2025-12-31

EPV

$1.12B

Profit

$4.09B

FCFF

$3.27B book

91
ADBE.SW
Adobe Inc.

Listed CH, based US · Technology · Software - Application

Market Cap

$98.07B

Avg Intrinsic

$45.99B

Intrinsic / Market

0.47

Margin of Safety

-113.3%

WACC

12.4%

FY End

2025-11-30

EPV

$55.49B

Profit

$33.48B

FCFF

$48.99B

Listed CH, based CH · Real Estate · Real Estate Services

Market Cap

$2.23B

Avg Intrinsic

$1.04B

Intrinsic / Market

0.47

Margin of Safety

-114.5%

WACC

4.6%

FY End

2025-12-31

EPV

$28.72M

Profit

$1.84B book

FCFF

$1.25B

Listed CH, based CH · Basic Materials · Specialty Chemicals

Market Cap

$29.92B

Avg Intrinsic

$13.78B

Intrinsic / Market

0.46

Margin of Safety

-117.1%

WACC

6.5%

FY End

2025-12-31

EPV

$242.66M

Profit

$20.55B book

FCFF

$20.55B book

94
NOVNEE.SW
Novartis AG

Listed CH, based CH

Market Cap

$275.39B

Avg Intrinsic

$126.36B

Intrinsic / Market

0.46

Margin of Safety

-118.0%

WACC

6.6%

FY End

2025-12-31

EPV

$156.23B

Profit

$106.67B

FCFF

$116.16B

Listed CH, based CH · Healthcare · Medical Care Facilities

Market Cap

$1.53B

Avg Intrinsic

$699.85M

Intrinsic / Market

0.46

Margin of Safety

-118.2%

WACC

6.9%

FY End

2025-12-31

EPV

$699.85M book

Profit

$699.85M book

FCFF

$699.85M book

Listed CH, based US · Technology · Communication Equipment

Market Cap

$3.66B

Avg Intrinsic

$1.58B

Intrinsic / Market

0.43

Margin of Safety

-131.8%

WACC

22.1%

FY End

2025-12-31

EPV

$1.58B book

Profit

$1.58B book

FCFF

$1.58B book

97
AVOL.SW
Avolta AG

Listed CH, based CH · Consumer Cyclical · Specialty Retail

Market Cap

$7.34B

Avg Intrinsic

$2.99B

Intrinsic / Market

0.41

Margin of Safety

-145.1%

WACC

6.1%

FY End

2025-12-31

EPV

$5.21B

Profit

$2.22B

FCFF

$1.54B

Listed CH, based CH · Financial Services · Asset Management

Market Cap

$18.16B

Avg Intrinsic

$7.18B

Intrinsic / Market

0.40

Margin of Safety

-153.0%

WACC

8.4%

FY End

2025-12-31

EPV

$1.52B

Profit

$10.86B

FCFF

$9.14B book

Listed CH, based CH · Healthcare · Medical Instruments & Supplies

Market Cap

$6.15B

Avg Intrinsic

$2.40B

Intrinsic / Market

0.39

Margin of Safety

-156.3%

WACC

8.9%

FY End

2026-03-31

EPV

$3.07B

Profit

$3.19B

FCFF

$936.24M book

Listed CH, based CH · Industrials · Specialty Industrial Machinery

Market Cap

$33.97B

Avg Intrinsic

$13.17B

Intrinsic / Market

0.39

Margin of Safety

-158.1%

WACC

9.4%

FY End

2025-12-31

EPV

$15.87B

Profit

$13.73B

FCFF

$9.89B

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