Germany Stock Screener
4,541 companies
Which stocks look cheapest against what their own reports say they are worth? The list is ordered by Intrinsic Value / Market Cap.
Apply suggested sets Return on Investment >= -0.1. Each raised the average return slightly over 2023-2024, on a hold-out half of the companies and on 2025; some single markets and portfolio sizes did worse.
Operating Income ÷ RevenueLatest fiscal yearKeeps profitable businesses. On the current valuation it lowered the Top N return at every threshold tested.
Operating Income ÷ Gross ProfitLatest fiscal yearDrops businesses whose overheads absorb their gross profit. On the current valuation it lowered the Top N return in every mode.
(Cash − Total Debt) ÷ Market Cap × 100Latest quarterAround -50 it drops only the most indebted companies, which helped Traditional Value slightly. Stricter thresholds lowered the return.
(Latest Year Revenue − Prior Year Revenue) ÷ Prior Year RevenueLatest fiscal year vs the year beforeIn Tech, 10% and above kept the cheap companies still growing; the gain was large but not consistent across samples. No effect in Traditional Value.
ΔNOPAT ÷ Growth CapExLatest fiscal year vs the year beforeAt -0.10 or 0 it drops companies whose growth investment lost money, which helped Traditional Value slightly. Higher thresholds lowered the return.
Market Cap ÷ Book ValueLatest quarterAt 10 or below it drops only extreme prices against book value, which helped Tech Value slightly. Tighter thresholds lowered the return outside Tech.
Net income > 0, book value at the start of the latest year, return on equity > 0Latest 3 fiscal yearsLeaves out companies whose 15-year profit projection cannot be made: a loss in one of the latest three years, no book value to measure growth on, or a return on equity at or below zero. Their Profit value is the book value alone, so without this filter the average still includes them on the other two values. On the current valuation it lowered the Top N return in every mode.
NOPAT − (CapEx − Depreciation + Δ Working Capital) > 0, return on capital > 0Latest 3 fiscal yearsLeaves out companies whose 15-year free cash flow projection cannot be made: operating profit or free cash flow at or below zero in one of the latest three years, or a return on capital at or below zero. Technology and Communication Services add half of R&D after tax to NOPAT. Banks are not held to it: their working capital is their loans and deposits. Measured when it also left out large working capital swings, it lowered the Top N return more than any other filter.
|Δ Working Capital| ÷ Operating IncomeLargest of the latest 3 fiscal yearsLeaves out companies whose change in working capital was above half of operating profit in any of the latest three years. Their FCFF is computed either way. Over 36 years in 21 countries, using it lowered the Top N return by 0.4 to 0.9 points a year, a difference too small to be sure of. Banks are not held to it: their working capital is their loans and deposits.
Group by Legal Name, keep one row per companyKeeps the newest valuation, then the listing in the company's home country, the USD listing, the country filtered on, the largest market capCollapses the same legal entity listed on multiple exchanges into a single row. For example, Truist Financial appears on the New York Stock Exchange and on two German exchanges; with this on, only the primary US listing is shown. Recommended for portfolio construction; turn off when you need to inspect each individual listing.
Profit value > 3 × the larger of the EPV + Growth and FCFF valuesLatest valuationAfter years of losses, or buybacks larger than the book, the book value is close to zero, so the return on equity and the Profit value explode and the company jumps to the top of the list. Over 36 years of history in 21 countries, leaving these companies out kept the Top N return the same (between −0.2 and +0.3 points a year): it tidies the top of the list, it does not raise the return.
The list
book: the projection was rejected, so the book value stands in its place. K, M, B, T, Q: thousand, million, billion, trillion, quadrillion. A line listed abroad can carry a market cap far below the company's; Home listings only leaves those lines out.
Listed DE, based HK · Healthcare · Drug Manufacturers - Specialty & Generic
Market Cap
$3.09B
Avg Intrinsic
$2.61B
Intrinsic / Market
0.84
Margin of Safety
-18.4%
WACC
10.6%
FY End
2025-12-31
EPV
$3.32B
Profit
$2.08B
FCFF
$2.43B
Listed DE, based HK · Utilities · Utilities - Independent Power Producers
Market Cap
$16.18B
Avg Intrinsic
$13.64B
Intrinsic / Market
0.84
Margin of Safety
-18.6%
WACC
8.3%
FY End
2025-12-31
EPV
$15.59B
Profit
$10.72B
FCFF
$14.60B
Listed DE, based GB · Healthcare · Drug Manufacturers - Specialty & Generic
Market Cap
$38.35B
Avg Intrinsic
$32.31B
Intrinsic / Market
0.84
Margin of Safety
-18.7%
WACC
5.3%
FY End
2025-12-31
EPV
$34.39B
Profit
$32.02B
FCFF
$30.53B
Listed DE, based JP · Industrials · Conglomerates
Market Cap
$7.82B
Avg Intrinsic
$6.58B
Intrinsic / Market
0.84
Margin of Safety
-18.8%
WACC
5.8%
FY End
2026-03-31
EPV
$5.09B
Profit
$5.83B
FCFF
$8.83B book
Listed DE, based AR · Utilities · Utilities - Regulated Electric
Market Cap
$1.77B
Avg Intrinsic
$1.49B
Intrinsic / Market
0.84
Margin of Safety
-18.8%
WACC
8.7%
FY End
2025-12-31
EPV
$1.23B
Profit
$2.07B book
FCFF
$1.17B
Listed DE, based DE · Industrials · Specialty Industrial Machinery
Market Cap
$3.95B
Avg Intrinsic
$3.32B
Intrinsic / Market
0.84
Margin of Safety
-18.9%
WACC
10.5%
FY End
2025-12-31
EPV
$3.44B
Profit
$4.02B
FCFF
$2.51B book
Listed DE, based NO · Consumer Defensive · Discount Stores
Market Cap
$1.46B
Avg Intrinsic
$1.23B
Intrinsic / Market
0.84
Margin of Safety
-18.9%
WACC
6.1%
FY End
2025-12-31
EPV
$1.99B
Profit
$1.08B
FCFF
$608.39M
Listed DE, based IL · Financial Services · Capital Markets
Market Cap
$3.11B
Avg Intrinsic
$2.61B
Intrinsic / Market
0.84
Margin of Safety
-19.1%
WACC
6.8%
FY End
2025-12-31
EPV
$3.80B
Profit
$1.82B
FCFF
$2.23B
Listed DE, based US · Energy · Oil & Gas E&P
Market Cap
$31.24B
Avg Intrinsic
$26.24B
Intrinsic / Market
0.84
Margin of Safety
-19.1%
WACC
7.7%
FY End
2025-12-31
EPV
$20.94B
Profit
$28.89B book
FCFF
$28.89B book
Listed DE, based SE · Real Estate · Real Estate Services
Market Cap
$2.11B
Avg Intrinsic
$1.77B
Intrinsic / Market
0.84
Margin of Safety
-19.3%
WACC
5.7%
FY End
2025-12-31
EPV
$1.65B
Profit
$2.12B
FCFF
$1.52B
Listed DE, based JP · Industrials · Aerospace & Defense
Market Cap
$2.23B
Avg Intrinsic
$1.87B
Intrinsic / Market
0.84
Margin of Safety
-19.3%
WACC
10.3%
FY End
2026-03-31
EPV
$1.13B
Profit
$3.00B
FCFF
$1.46B book
Listed DE, based US · Utilities · Utilities - Regulated Electric
Market Cap
$41.54B
Avg Intrinsic
$34.82B
Intrinsic / Market
0.84
Margin of Safety
-19.3%
WACC
4.9%
FY End
2025-12-31
EPV
$35.98B
Profit
$38.77B
FCFF
$29.73B book
Listed DE, based US · Consumer Cyclical · Packaging & Containers
Market Cap
$17.27B
Avg Intrinsic
$14.47B
Intrinsic / Market
0.84
Margin of Safety
-19.4%
WACC
7.8%
FY End
2025-12-31
EPV
$14.47B book
Profit
$14.47B book
FCFF
$14.47B book
Listed DE, based US · Technology · Software - Infrastructure
Market Cap
$6.67B
Avg Intrinsic
$5.59B
Intrinsic / Market
0.84
Margin of Safety
-19.4%
WACC
6.8%
FY End
2025-12-31
EPV
$7.88B
Profit
$1.92B
FCFF
$6.96B
Listed DE, based US · Industrials · Specialty Business Services
Market Cap
$25.28B
Avg Intrinsic
$21.17B
Intrinsic / Market
0.84
Margin of Safety
-19.4%
WACC
10.7%
FY End
2025-07-31
EPV
$17.88B
Profit
$25.50B
FCFF
$20.13B
Listed DE, based JP · Consumer Cyclical · Auto Parts
Market Cap
$1.27B
Avg Intrinsic
$1.07B
Intrinsic / Market
0.84
Margin of Safety
-19.4%
WACC
5.1%
FY End
2025-03-31
EPV
$586.96M
Profit
$1.30B book
FCFF
$1.30B book
Listed DE, based JP · Consumer Cyclical · Department Stores
Market Cap
$7.06B
Avg Intrinsic
$5.91B
Intrinsic / Market
0.84
Margin of Safety
-19.5%
WACC
5.0%
FY End
2026-03-31
EPV
$4.69B
Profit
$6.83B
FCFF
$6.22B
Listed DE, based JP · Consumer Defensive · Household & Personal Products
Market Cap
$9.87B
Avg Intrinsic
$8.26B
Intrinsic / Market
0.84
Margin of Safety
-19.5%
WACC
6.2%
FY End
2025-12-31
EPV
$10.74B
Profit
$6.78B
FCFF
$7.25B
Listed DE, based US · Consumer Cyclical · Auto Parts
Market Cap
$9.70B
Avg Intrinsic
$8.12B
Intrinsic / Market
0.84
Margin of Safety
-19.6%
WACC
7.8%
FY End
2025-12-31
EPV
$5.62B
Profit
$13.96B
FCFF
$4.77B
Listed DE, based US · Financial Services · Credit Services
Market Cap
$5.72B
Avg Intrinsic
$4.78B
Intrinsic / Market
0.84
Margin of Safety
-19.6%
WACC
6.5%
FY End
2025-12-31
EPV
$6.65B
Profit
$3.17B
FCFF
$4.53B
Listed DE, based US · Technology · Software - Application
Market Cap
$4.23B
Avg Intrinsic
$3.53B
Intrinsic / Market
0.84
Margin of Safety
-19.7%
WACC
8.1%
FY End
2026-06-30
EPV
$3.53B book
Profit
$3.53B book
FCFF
$3.53B book
Listed DE, based DE · Industrials · Specialty Industrial Machinery
Market Cap
$2.59B
Avg Intrinsic
$2.16B
Intrinsic / Market
0.84
Margin of Safety
-19.7%
WACC
14.3%
FY End
2025-12-31
EPV
$2.83B
Profit
$1.64B
FCFF
$2.01B
Listed DE, based US · Industrials · Staffing & Employment Services
Market Cap
$2.14B
Avg Intrinsic
$1.79B
Intrinsic / Market
0.83
Margin of Safety
-19.8%
WACC
7.1%
FY End
2025-12-31
EPV
$2.11B book
Profit
$1.15B
FCFF
$2.11B book
Listed DE, based GB · Financial Services · Asset Management
Market Cap
$5.18B
Avg Intrinsic
$4.32B
Intrinsic / Market
0.83
Margin of Safety
-20.0%
WACC
11.7%
FY End
2025-12-31
EPV
$424.31M
Profit
$5.58B
FCFF
$6.95B book
Listed DE, based SG · Financial Services · Banks - Regional
Market Cap
$173.14B
Avg Intrinsic
$144.26B
Intrinsic / Market
0.83
Margin of Safety
-20.0%
WACC
5.6%
FY End
2025-12-31
EPV
$179.14B
Profit
$123.69B
FCFF
$129.94B
Listed DE, based TW · Technology · Electronic Components
Market Cap
$103.99B
Avg Intrinsic
$86.63B
Intrinsic / Market
0.83
Margin of Safety
-20.0%
WACC
7.5%
FY End
2025-12-31
EPV
$96.90B
Profit
$64.97B
FCFF
$98.01B
Listed DE, based JP · Industrials · Conglomerates
Market Cap
$2.08B
Avg Intrinsic
$1.73B
Intrinsic / Market
0.83
Margin of Safety
-20.1%
WACC
5.2%
FY End
2026-03-31
EPV
$1.07B
Profit
$2.05B
FCFF
$2.07B
Listed DE, based US · Healthcare · Healthcare Plans
Market Cap
$109.82B
Avg Intrinsic
$91.36B
Intrinsic / Market
0.83
Margin of Safety
-20.2%
WACC
6.1%
FY End
2025-12-31
EPV
$118.46B
Profit
$78.58B
FCFF
$77.04B
Listed DE, based CN · Consumer Cyclical · Restaurants
Market Cap
$6.18B
Avg Intrinsic
$5.14B
Intrinsic / Market
0.83
Margin of Safety
-20.3%
WACC
8.1%
FY End
2025-12-31
EPV
$7.01B
Profit
$5.89B
FCFF
$2.53B
Listed DE, based US · Financial Services · Asset Management
Market Cap
$4.28B
Avg Intrinsic
$3.56B
Intrinsic / Market
0.83
Margin of Safety
-20.3%
WACC
8.3%
FY End
2025-12-31
EPV
$4.31B
Profit
$3.19B
FCFF
$3.17B
Listed DE, based ES · Healthcare · Drug Manufacturers - Specialty & Generic
Market Cap
$3.42B
Avg Intrinsic
$2.84B
Intrinsic / Market
0.83
Margin of Safety
-20.4%
WACC
5.9%
FY End
2025-12-31
EPV
$3.18B
Profit
$2.73B
FCFF
$2.61B
Listed DE, based IT · Utilities · Utilities - Diversified
Market Cap
$4.82B
Avg Intrinsic
$4.00B
Intrinsic / Market
0.83
Margin of Safety
-20.4%
WACC
5.2%
FY End
2025-12-31
EPV
$2.58B
Profit
$5.55B
FCFF
$3.87B book
Listed DE, based JP · Industrials · Engineering & Construction
Market Cap
$14.13B
Avg Intrinsic
$11.73B
Intrinsic / Market
0.83
Margin of Safety
-20.5%
WACC
5.5%
FY End
2026-03-31
EPV
$11.59B
Profit
$14.60B
FCFF
$8.99B book
Listed DE, based JP · Consumer Defensive · Packaged Foods
Market Cap
$1.89B
Avg Intrinsic
$1.56B
Intrinsic / Market
0.83
Margin of Safety
-20.6%
WACC
4.4%
FY End
2025-12-31
EPV
$1.64B
Profit
$1.38B
FCFF
$1.67B book
Listed DE, based BR · Energy · Oil & Gas Refining & Marketing
Market Cap
$7.43B
Avg Intrinsic
$6.15B
Intrinsic / Market
0.83
Margin of Safety
-20.7%
WACC
6.9%
FY End
2025-12-31
EPV
$6.69B
Profit
$7.91B
FCFF
$3.87B book
Listed DE, based DE · Healthcare · Biotechnology
Market Cap
$24.51B
Avg Intrinsic
$20.30B
Intrinsic / Market
0.83
Margin of Safety
-20.7%
WACC
12.1%
FY End
2025-12-31
EPV
$20.30B book
Profit
$20.30B book
FCFF
$20.30B book
Listed DE, based AT · Technology · Information Technology Services
Market Cap
$1.39B
Avg Intrinsic
$1.15B
Intrinsic / Market
0.83
Margin of Safety
-20.8%
WACC
7.9%
FY End
2025-12-31
EPV
$1.28B
Profit
$882.09M
FCFF
$1.29B
Listed DE, based US · Technology · Information Technology Services
Market Cap
$28.94B
Avg Intrinsic
$23.95B
Intrinsic / Market
0.83
Margin of Safety
-20.9%
WACC
8.9%
FY End
2025-12-31
EPV
$27.57B
Profit
$23.32B
FCFF
$20.96B
Listed DE, based JP · Consumer Cyclical · Restaurants
Market Cap
$6.19B
Avg Intrinsic
$5.12B
Intrinsic / Market
0.83
Margin of Safety
-21.0%
WACC
4.5%
FY End
2025-12-31
EPV
$5.24B
Profit
$4.75B
FCFF
$5.36B
Listed DE, based JP · Consumer Cyclical · Leisure
Market Cap
$3.42B
Avg Intrinsic
$2.83B
Intrinsic / Market
0.83
Margin of Safety
-21.0%
WACC
5.9%
FY End
2026-03-31
EPV
$2.96B
Profit
$2.69B
FCFF
$2.82B
Listed DE, based US · Consumer Defensive · Household & Personal Products
Market Cap
$2.71B
Avg Intrinsic
$2.24B
Intrinsic / Market
0.83
Margin of Safety
-21.1%
WACC
6.8%
FY End
2026-06-30
EPV
$1.42B
Profit
$3.38B book
FCFF
$1.93B
Listed DE, based ES · Consumer Cyclical · Packaging & Containers
Market Cap
$3.46B
Avg Intrinsic
$2.86B
Intrinsic / Market
0.83
Margin of Safety
-21.1%
WACC
9.0%
FY End
2025-12-31
EPV
$2.50B
Profit
$3.22B
FCFF
$2.86B
Listed DE, based JP · Basic Materials · Other Industrial Metals & Mining
Market Cap
$2.99B
Avg Intrinsic
$2.47B
Intrinsic / Market
0.83
Margin of Safety
-21.1%
WACC
7.5%
FY End
2026-03-31
EPV
$1.56B
Profit
$2.88B
FCFF
$2.97B book
Listed DE, based JP · Technology · Software - Infrastructure
Market Cap
$2.01B
Avg Intrinsic
$1.66B
Intrinsic / Market
0.83
Margin of Safety
-21.1%
WACC
9.7%
FY End
2026-03-31
EPV
$1.69B
Profit
$1.17B
FCFF
$2.11B
Listed DE, based GB · Basic Materials · Building Materials
Market Cap
$1.51B
Avg Intrinsic
$1.24B
Intrinsic / Market
0.82
Margin of Safety
-21.2%
WACC
8.3%
FY End
2025-12-31
EPV
$1.38B
Profit
$1.16B
FCFF
$1.19B
Listed DE, based CN · Industrials · Airlines
Market Cap
$6.56B
Avg Intrinsic
$5.41B
Intrinsic / Market
0.82
Margin of Safety
-21.3%
WACC
2.9%
FY End
2025-12-31
EPV
$5.41B book
Profit
$5.41B book
FCFF
$5.41B book
Listed DE, based US · Industrials · Farm & Heavy Construction Machinery
Market Cap
$7.36B
Avg Intrinsic
$6.07B
Intrinsic / Market
0.82
Margin of Safety
-21.3%
WACC
8.8%
FY End
2025-12-31
EPV
$5.93B
Profit
$8.52B
FCFF
$3.76B
Listed DE, based CH · Consumer Defensive · Beverages - Non-Alcoholic
Market Cap
$20.29B
Avg Intrinsic
$16.72B
Intrinsic / Market
0.82
Margin of Safety
-21.3%
WACC
6.1%
FY End
2025-12-31
EPV
$18.36B
Profit
$18.27B
FCFF
$13.52B
Listed DE, based DE · Industrials · Conglomerates
Market Cap
$1.12B
Avg Intrinsic
$922.01M
Intrinsic / Market
0.82
Margin of Safety
-21.4%
WACC
12.5%
FY End
2025-12-31
EPV
$1.08B
Profit
$680.43M
FCFF
$1.01B
Listed DE, based US · Consumer Defensive · Education & Training Services
Market Cap
$1.42B
Avg Intrinsic
$1.17B
Intrinsic / Market
0.82
Margin of Safety
-21.4%
WACC
12.0%
FY End
2025-12-31
EPV
$1.17B book
Profit
$1.17B book
FCFF
$1.17B book
Listed DE, based US · Basic Materials · Specialty Chemicals
Market Cap
$7.31B
Avg Intrinsic
$6.02B
Intrinsic / Market
0.82
Margin of Safety
-21.4%
WACC
11.0%
FY End
2025-12-31
EPV
$8.05B
Profit
$4.24B
FCFF
$5.77B
Listed DE, based US · Consumer Cyclical · Packaging & Containers
Market Cap
$1.42B
Avg Intrinsic
$1.17B
Intrinsic / Market
0.82
Margin of Safety
-21.4%
WACC
7.0%
FY End
2025-12-31
EPV
$1.18B
Profit
$878.58M
FCFF
$1.44B book
Listed DE, based CN · Basic Materials · Chemicals
Market Cap
$8.04B
Avg Intrinsic
$6.62B
Intrinsic / Market
0.82
Margin of Safety
-21.6%
WACC
6.8%
FY End
2025-12-31
EPV
$3.68B
Profit
$8.09B book
FCFF
$8.09B book
Listed DE, based US · Industrials · Engineering & Construction
Market Cap
$7.80B
Avg Intrinsic
$6.42B
Intrinsic / Market
0.82
Margin of Safety
-21.6%
WACC
8.4%
FY End
2025-09-30
EPV
$7.22B
Profit
$5.85B
FCFF
$6.20B
Listed DE, based JP · Industrials · Conglomerates
Market Cap
$6.84B
Avg Intrinsic
$5.62B
Intrinsic / Market
0.82
Margin of Safety
-21.6%
WACC
5.0%
FY End
2026-03-31
EPV
$2.61B
Profit
$7.03B
FCFF
$7.23B book
Listed DE, based CN · Energy · Oil & Gas Integrated
Market Cap
$419.83B
Avg Intrinsic
$345.23B
Intrinsic / Market
0.82
Margin of Safety
-21.6%
WACC
7.3%
FY End
2025-12-31
EPV
$374.31B
Profit
$316.58B
FCFF
$344.81B
Listed DE, based FR · Industrials · Waste Management
Market Cap
$25.68B
Avg Intrinsic
$21.11B
Intrinsic / Market
0.82
Margin of Safety
-21.6%
WACC
6.5%
FY End
2025-12-31
EPV
$28.88B
Profit
$16.89B
FCFF
$17.56B
Listed DE, based US · Consumer Cyclical · Specialty Retail
Market Cap
$4.30B
Avg Intrinsic
$3.53B
Intrinsic / Market
0.82
Margin of Safety
-21.7%
WACC
8.4%
FY End
2026-01-31
EPV
$7.69B
Profit
-$1.06B book
FCFF
$3.97B
Listed DE, based AU · Energy · Oil & Gas Equipment & Services
Market Cap
$3.15B
Avg Intrinsic
$2.59B
Intrinsic / Market
0.82
Margin of Safety
-21.9%
WACC
5.3%
FY End
2026-06-30
EPV
$2.49B
Profit
$2.68B
FCFF
$2.59B
Listed DE, based US · Energy · Oil & Gas E&P
Market Cap
$6.11B
Avg Intrinsic
$5.01B
Intrinsic / Market
0.82
Margin of Safety
-21.9%
WACC
6.7%
FY End
2025-12-31
EPV
$7.53B
Profit
$3.46B
FCFF
$4.06B
Listed DE, based US · Consumer Cyclical · Auto Parts
Market Cap
$1.32B
Avg Intrinsic
$1.08B
Intrinsic / Market
0.82
Margin of Safety
-22.0%
WACC
14.5%
FY End
2025-12-31
EPV
$1.02B
Profit
$698.30M
FCFF
$1.51B
Listed DE, based ID · Consumer Defensive · Packaged Foods
Market Cap
$8.59B
Avg Intrinsic
$7.04B
Intrinsic / Market
0.82
Margin of Safety
-22.0%
WACC
8.8%
FY End
2025-12-31
EPV
$7.47B
Profit
$5.57B
FCFF
$8.08B
Listed DE, based ES · Real Estate · Real Estate - Development
Market Cap
$1.81B
Avg Intrinsic
$1.48B
Intrinsic / Market
0.82
Margin of Safety
-22.0%
WACC
3.9%
FY End
2025-12-31
EPV
$2.20B
Profit
$1.02B
FCFF
$1.23B book
Listed DE, based AR · Industrials · Conglomerates
Market Cap
$4.10B
Avg Intrinsic
$3.36B
Intrinsic / Market
0.82
Margin of Safety
-22.0%
WACC
8.3%
FY End
2025-12-31
EPV
$1.99B
Profit
$4.04B book
FCFF
$4.04B book
Listed DE, based TH · Real Estate · Real Estate - Development
Market Cap
$1.18B
Avg Intrinsic
$966.48M
Intrinsic / Market
0.82
Margin of Safety
-22.1%
WACC
3.9%
FY End
2025-12-31
EPV
-$115.71M
Profit
$1.44B
FCFF
$1.57B book
Listed DE, based JP · Industrials · Business Equipment & Supplies
Market Cap
$5.51B
Avg Intrinsic
$4.51B
Intrinsic / Market
0.82
Margin of Safety
-22.1%
WACC
5.6%
FY End
2025-12-31
EPV
$5.75B
Profit
$3.51B
FCFF
$4.28B
Listed DE, based JP · Financial Services · Credit Services
Market Cap
$1.07B
Avg Intrinsic
$873.97M
Intrinsic / Market
0.82
Margin of Safety
-22.2%
WACC
4.2%
FY End
2026-03-31
EPV
$861.05M book
Profit
$899.81M
FCFF
$861.05M book
Listed DE, based JP · Industrials · Conglomerates
Market Cap
$1.08B
Avg Intrinsic
$885.89M
Intrinsic / Market
0.82
Margin of Safety
-22.2%
WACC
7.7%
FY End
2026-03-31
EPV
$687.81M
Profit
$919.43M
FCFF
$1.05B book
Listed DE, based JP · Industrials · Marine Shipping
Market Cap
$18.12B
Avg Intrinsic
$14.81B
Intrinsic / Market
0.82
Margin of Safety
-22.3%
WACC
6.8%
FY End
2026-03-31
EPV
$9.34B
Profit
$15.42B
FCFF
$19.69B book
Listed DE, based BE · Basic Materials · Building Materials
Market Cap
$2.47B
Avg Intrinsic
$2.02B
Intrinsic / Market
0.82
Margin of Safety
-22.4%
WACC
9.2%
FY End
2025-12-31
EPV
$1.38B
Profit
$2.74B
FCFF
$1.93B
Listed DE, based BR · Industrials · Rental & Leasing Services
Market Cap
$10.87B
Avg Intrinsic
$8.88B
Intrinsic / Market
0.82
Margin of Safety
-22.4%
WACC
6.6%
FY End
2025-12-31
EPV
$14.83B
Profit
$6.57B
FCFF
$5.24B book
Listed DE, based US · Industrials · Metal Fabrication
Market Cap
$7.26B
Avg Intrinsic
$5.93B
Intrinsic / Market
0.82
Margin of Safety
-22.5%
WACC
10.6%
FY End
2026-08-31
EPV
$7.02B
Profit
$5.38B
FCFF
$5.38B
Listed DE, based CA · Consumer Defensive · Grocery Stores
Market Cap
$26.50B
Avg Intrinsic
$21.64B
Intrinsic / Market
0.82
Margin of Safety
-22.5%
WACC
6.2%
FY End
2025-12-31
EPV
$37.28B
Profit
$8.58B
FCFF
$19.05B
Listed DE, based JP · Industrials · Farm & Heavy Construction Machinery
Market Cap
$19.16B
Avg Intrinsic
$15.64B
Intrinsic / Market
0.82
Margin of Safety
-22.5%
WACC
5.6%
FY End
2025-12-31
EPV
$13.59B
Profit
$14.54B
FCFF
$18.79B book
Listed DE, based FI · Basic Materials · Paper & Paper Products
Market Cap
$14.75B
Avg Intrinsic
$12.04B
Intrinsic / Market
0.82
Margin of Safety
-22.5%
WACC
5.0%
FY End
2025-12-31
EPV
$15.80B
Profit
$10.20B
FCFF
$10.12B
Listed DE, based HK · Consumer Cyclical · Resorts & Casinos
Market Cap
$16.55B
Avg Intrinsic
$13.50B
Intrinsic / Market
0.82
Margin of Safety
-22.6%
WACC
7.8%
FY End
2025-12-31
EPV
$7.08B
Profit
$17.93B
FCFF
$15.48B
Listed DE, based FR · Healthcare · Diagnostics & Research
Market Cap
$10.19B
Avg Intrinsic
$8.30B
Intrinsic / Market
0.81
Margin of Safety
-22.8%
WACC
7.8%
FY End
2025-12-31
EPV
$8.62B
Profit
$8.52B
FCFF
$7.75B
Listed DE, based JP · Basic Materials · Specialty Chemicals
Market Cap
$2.43B
Avg Intrinsic
$1.98B
Intrinsic / Market
0.81
Margin of Safety
-22.9%
WACC
5.7%
FY End
2025-12-31
EPV
$1.98B
Profit
$2.20B book
FCFF
$1.76B
Listed DE, based CN · Communication Services · Internet Content & Information
Market Cap
$2.79B
Avg Intrinsic
$2.27B
Intrinsic / Market
0.81
Margin of Safety
-23.0%
WACC
11.8%
FY End
2025-12-31
EPV
$1.76B
Profit
$2.47B
FCFF
$2.57B book
Listed DE, based JP · Communication Services · Telecom Services
Market Cap
$157.65B
Avg Intrinsic
$128.18B
Intrinsic / Market
0.81
Margin of Safety
-23.0%
WACC
6.5%
FY End
2026-03-31
EPV
$128.18B book
Profit
$128.18B book
FCFF
$128.18B book
Listed DE, based JP · Industrials · Farm & Heavy Construction Machinery
Market Cap
$6.89B
Avg Intrinsic
$5.60B
Intrinsic / Market
0.81
Margin of Safety
-23.1%
WACC
7.2%
FY End
2026-03-31
EPV
$6.41B
Profit
$5.16B
FCFF
$5.22B
Listed DE, based JP · Consumer Cyclical · Internet Retail
Market Cap
$21.29B
Avg Intrinsic
$17.29B
Intrinsic / Market
0.81
Margin of Safety
-23.1%
WACC
6.6%
FY End
2026-03-31
EPV
$14.70B
Profit
$15.48B
FCFF
$21.69B
Listed DE, based JP · Industrials · Engineering & Construction
Market Cap
$4.07B
Avg Intrinsic
$3.29B
Intrinsic / Market
0.81
Margin of Safety
-23.4%
WACC
6.6%
FY End
2026-03-31
EPV
$3.19B
Profit
$3.21B
FCFF
$3.49B
Listed DE, based CH · Consumer Cyclical · Gambling
Market Cap
$9.80B
Avg Intrinsic
$7.93B
Intrinsic / Market
0.81
Margin of Safety
-23.5%
WACC
3.0%
FY End
2025-12-31
EPV
$12.40B
Profit
$5.90B
FCFF
$5.51B
Listed DE, based DE · Financial Services · Capital Markets
Market Cap
$2.69B
Avg Intrinsic
$2.18B
Intrinsic / Market
0.81
Margin of Safety
-23.5%
WACC
10.2%
FY End
2025-12-31
EPV
$2.38B
Profit
$2.32B
FCFF
$1.84B
Listed DE, based JP · Industrials · Engineering & Construction
Market Cap
$12.99B
Avg Intrinsic
$10.51B
Intrinsic / Market
0.81
Margin of Safety
-23.6%
WACC
6.3%
FY End
2026-03-31
EPV
$12.10B
Profit
$11.18B
FCFF
$8.24B book
Listed DE, based US · Healthcare · Medical Devices
Market Cap
$2.58B
Avg Intrinsic
$2.09B
Intrinsic / Market
0.81
Margin of Safety
-23.6%
WACC
13.0%
FY End
2026-05-31
EPV
$2.09B book
Profit
$2.09B book
FCFF
$2.09B book
Listed DE, based SI · Healthcare · Drug Manufacturers - Specialty & Generic
Market Cap
$8.61B
Avg Intrinsic
$6.97B
Intrinsic / Market
0.81
Margin of Safety
-23.6%
WACC
7.2%
FY End
2025-12-31
EPV
$8.05B
Profit
$6.04B
FCFF
$6.81B
Listed DE, based US · Energy · Oil & Gas E&P
Market Cap
$57.36B
Avg Intrinsic
$46.34B
Intrinsic / Market
0.81
Margin of Safety
-23.8%
WACC
5.4%
FY End
2025-12-31
EPV
$60.83B
Profit
$39.71B
FCFF
$38.48B
Listed DE, based US · Healthcare · Biotechnology
Market Cap
$1.89B
Avg Intrinsic
$1.53B
Intrinsic / Market
0.81
Margin of Safety
-23.8%
WACC
5.3%
FY End
2025-12-31
EPV
$1.53B book
Profit
$1.53B book
FCFF
$1.53B book
Listed DE, based US · Consumer Defensive · Farm Products
Market Cap
$19.98B
Avg Intrinsic
$16.13B
Intrinsic / Market
0.81
Margin of Safety
-23.8%
WACC
6.0%
FY End
2025-09-30
EPV
$16.63B
Profit
$13.56B
FCFF
$18.20B book
Listed DE, based JP · Consumer Cyclical · Resorts & Casinos
Market Cap
$2.35B
Avg Intrinsic
$1.90B
Intrinsic / Market
0.81
Margin of Safety
-24.0%
WACC
6.1%
FY End
2026-03-31
EPV
$2.05B
Profit
$1.94B
FCFF
$1.70B
Listed DE, based US · Consumer Defensive · Beverages - Non-Alcoholic
Market Cap
$172.28B
Avg Intrinsic
$138.91B
Intrinsic / Market
0.81
Margin of Safety
-24.0%
WACC
5.5%
FY End
2025-12-31
EPV
$151.39B
Profit
$146.36B
FCFF
$118.96B
Listed DE, based US · Consumer Cyclical · Residential Construction
Market Cap
$38.83B
Avg Intrinsic
$31.28B
Intrinsic / Market
0.81
Margin of Safety
-24.1%
WACC
11.4%
FY End
2025-09-30
EPV
$34.64B
Profit
$31.18B
FCFF
$28.02B
Listed DE, based GB · Industrials · Specialty Industrial Machinery
Market Cap
$8.51B
Avg Intrinsic
$6.85B
Intrinsic / Market
0.80
Margin of Safety
-24.3%
WACC
9.4%
FY End
2025-12-31
EPV
$5.67B
Profit
$8.82B
FCFF
$6.06B
Listed DE, based HK · Communication Services · Telecom Services
Market Cap
$11.34B
Avg Intrinsic
$9.12B
Intrinsic / Market
0.80
Margin of Safety
-24.3%
WACC
5.7%
FY End
2025-12-31
EPV
$10.94B
Profit
$7.63B
FCFF
$8.80B
Listed DE, based US · Consumer Cyclical · Recreational Vehicles
Market Cap
$2.09B
Avg Intrinsic
$1.68B
Intrinsic / Market
0.80
Margin of Safety
-24.3%
WACC
8.4%
FY End
2025-12-31
EPV
$2.05B
Profit
$1.51B
FCFF
$1.48B
Listed DE, based SG · Communication Services · Telecom Services
Market Cap
$1.43B
Avg Intrinsic
$1.15B
Intrinsic / Market
0.80
Margin of Safety
-24.4%
WACC
4.5%
FY End
2025-12-31
EPV
$1.84B
Profit
$1.06B
FCFF
$549.50M book
Listed DE, based HK · Industrials · Aerospace & Defense
Market Cap
$1.26B
Avg Intrinsic
$1.01B
Intrinsic / Market
0.80
Margin of Safety
-24.5%
WACC
8.2%
FY End
2025-12-31
EPV
$909.03M
Profit
$1.15B
FCFF
$982.90M
Listed DE, based CN · Basic Materials · Copper
Market Cap
$6.19B
Avg Intrinsic
$4.97B
Intrinsic / Market
0.80
Margin of Safety
-24.5%
WACC
11.0%
FY End
2025-12-31
EPV
$5.62B
Profit
$3.41B
FCFF
$5.87B
| # | Company | Market Cap | Avg Intrinsic | Intrinsic / Market | Margin of Safety | WACC | EPV / Profit / FCFF | FY End |
|---|---|---|---|---|---|---|---|---|
| 1601 | 2M7C.F China Medical System Holdings LimitedListed DE, based HK · Healthcare · Drug Manufacturers - Specialty & Generic | $3.09B | $2.61B | 0.84 | -18.4% | 10.6% | $3.32B $2.08B $2.43B | 2025-12-31 |
| 1602 | HEH.F Power Assets Holdings LimitedListed DE, based HK · Utilities · Utilities - Independent Power Producers | $16.18B | $13.64B | 0.84 | -18.6% | 8.3% | $15.59B $10.72B $14.60B | 2025-12-31 |
| 1603 | H6D0.DE Haleon plcListed DE, based GB · Healthcare · Drug Manufacturers - Specialty & Generic | $38.35B | $32.31B | 0.84 | -18.7% | 5.3% | $34.39B $32.02B $30.53B | 2025-12-31 |
| 1604 | TPX.F TOPPAN Holdings Inc.Listed DE, based JP · Industrials · Conglomerates | $7.82B | $6.58B | 0.84 | -18.8% | 5.8% | $5.09B $5.83B $8.83B book | 2026-03-31 |
| 1605 | C3TA.F Central Puerto S.A.Listed DE, based AR · Utilities · Utilities - Regulated Electric | $1.77B | $1.49B | 0.84 | -18.8% | 8.7% | $1.23B $2.07B book $1.17B | 2025-12-31 |
| 1606 | KRN.F Krones AGListed DE, based DE · Industrials · Specialty Industrial Machinery | $3.95B | $3.32B | 0.84 | -18.9% | 10.5% | $3.44B $4.02B $2.51B book | 2025-12-31 |
| 1607 | 2RG.F Europris ASAListed DE, based NO · Consumer Defensive · Discount Stores | $1.46B | $1.23B | 0.84 | -18.9% | 6.1% | $1.99B $1.08B $608.39M | 2025-12-31 |
| 1608 | P55.F Plus500 Ltd.Listed DE, based IL · Financial Services · Capital Markets | $3.11B | $2.61B | 0.84 | -19.1% | 6.8% | $3.80B $1.82B $2.23B | 2025-12-31 |
| 1609 | EQ6.DE EQT CorporationListed DE, based US · Energy · Oil & Gas E&P | $31.24B | $26.24B | 0.84 | -19.1% | 7.7% | $20.94B $28.89B book $28.89B book | 2025-12-31 |
| 1610 | 1EJ.F Wihlborgs Fastigheter AB (publ)Listed DE, based SE · Real Estate · Real Estate Services | $2.11B | $1.77B | 0.84 | -19.3% | 5.7% | $1.65B $2.12B $1.52B | 2025-12-31 |
| 1611 | MU1.F MITSUI E&S Co., Ltd.Listed DE, based JP · Industrials · Aerospace & Defense | $2.23B | $1.87B | 0.84 | -19.3% | 10.3% | $1.13B $3.00B $1.46B book | 2026-03-31 |
| 1612 | PEO.DE Exelon CorporationListed DE, based US · Utilities · Utilities - Regulated Electric | $41.54B | $34.82B | 0.84 | -19.3% | 4.9% | $35.98B $38.77B $29.73B book | 2025-12-31 |
| 1613 | INP.F International Paper CompanyListed DE, based US · Consumer Cyclical · Packaging & Containers | $17.27B | $14.47B | 0.84 | -19.4% | 7.8% | $14.47B book $14.47B book $14.47B book | 2025-12-31 |
| 1614 | WL9.F WEX Inc.Listed DE, based US · Technology · Software - Infrastructure | $6.67B | $5.59B | 0.84 | -19.4% | 6.8% | $7.88B $1.92B $6.96B | 2025-12-31 |
| 1615 | CO6.F Copart, Inc.Listed DE, based US · Industrials · Specialty Business Services | $25.28B | $21.17B | 0.84 | -19.4% | 10.7% | $17.88B $25.50B $20.13B | 2025-07-31 |
| 1616 | 64M.F EXEDY CorporationListed DE, based JP · Consumer Cyclical · Auto Parts | $1.27B | $1.07B | 0.84 | -19.4% | 5.1% | $586.96M $1.30B book $1.30B book | 2025-03-31 |
| 1617 | 4HP.F Isetan Mitsukoshi Holdings Ltd.Listed DE, based JP · Consumer Cyclical · Department Stores | $7.06B | $5.91B | 0.84 | -19.5% | 5.0% | $4.69B $6.83B $6.22B | 2026-03-31 |
| 1618 | UN4.F Unicharm CorporationListed DE, based JP · Consumer Defensive · Household & Personal Products | $9.87B | $8.26B | 0.84 | -19.5% | 6.2% | $10.74B $6.78B $7.25B | 2025-12-31 |
| 1619 | 1A7.F Allison Transmission Holdings, Inc.Listed DE, based US · Consumer Cyclical · Auto Parts | $9.70B | $8.12B | 0.84 | -19.6% | 7.8% | $5.62B $13.96B $4.77B | 2025-12-31 |
| 1620 | 2D5.F Credit Acceptance CorporationListed DE, based US · Financial Services · Credit Services | $5.72B | $4.78B | 0.84 | -19.6% | 6.5% | $6.65B $3.17B $4.53B | 2025-12-31 |
| 1621 | 0M5.F BILL Holdings, Inc.Listed DE, based US · Technology · Software - Application | $4.23B | $3.53B | 0.84 | -19.7% | 8.1% | $3.53B book $3.53B book $3.53B book | 2026-06-30 |
| 1622 | JUN3.DE Jungheinrich AktiengesellschaftListed DE, based DE · Industrials · Specialty Industrial Machinery | $2.59B | $2.16B | 0.84 | -19.7% | 14.3% | $2.83B $1.64B $2.01B | 2025-12-31 |
| 1623 | MPW.F ManpowerGroup Inc.Listed DE, based US · Industrials · Staffing & Employment Services | $2.14B | $1.79B | 0.83 | -19.8% | 7.1% | $2.11B book $1.15B $2.11B book | 2025-12-31 |
| 1624 | T3V2.F Aberdeen Group PlcListed DE, based GB · Financial Services · Asset Management | $5.18B | $4.32B | 0.83 | -20.0% | 11.7% | $424.31M $5.58B $6.95B book | 2025-12-31 |
| 1625 | DEVL.F DBS Group Holdings LtdListed DE, based SG · Financial Services · Banks - Regional | $173.14B | $144.26B | 0.83 | -20.0% | 5.6% | $179.14B $123.69B $129.94B | 2025-12-31 |
| 1626 | HHP2.F Hon Hai Precision Industry Co., Ltd.Listed DE, based TW · Technology · Electronic Components | $103.99B | $86.63B | 0.83 | -20.0% | 7.5% | $96.90B $64.97B $98.01B | 2025-12-31 |
| 1627 | 59X.F Keihan Holdings Co., Ltd.Listed DE, based JP · Industrials · Conglomerates | $2.08B | $1.73B | 0.83 | -20.1% | 5.2% | $1.07B $2.05B $2.07B | 2026-03-31 |
| 1628 | CVS.DE CVS Health CorporationListed DE, based US · Healthcare · Healthcare Plans | $109.82B | $91.36B | 0.83 | -20.2% | 6.1% | $118.46B $78.58B $77.04B | 2025-12-31 |
| 1629 | 8HI.F Haidilao International Holding Ltd.Listed DE, based CN · Consumer Cyclical · Restaurants | $6.18B | $5.14B | 0.83 | -20.3% | 8.1% | $7.01B $5.89B $2.53B | 2025-12-31 |
| 1630 | 3KC.F Federated Hermes, Inc.Listed DE, based US · Financial Services · Asset Management | $4.28B | $3.56B | 0.83 | -20.3% | 8.3% | $4.31B $3.19B $3.17B | 2025-12-31 |
| 1631 | 41L.F Laboratorios Farmaceuticos Rovi, S.A.Listed DE, based ES · Healthcare · Drug Manufacturers - Specialty & Generic | $3.42B | $2.84B | 0.83 | -20.4% | 5.9% | $3.18B $2.73B $2.61B | 2025-12-31 |
| 1632 | DCA.F ACEA S.p.A.Listed DE, based IT · Utilities · Utilities - Diversified | $4.82B | $4.00B | 0.83 | -20.4% | 5.2% | $2.58B $5.55B $3.87B book | 2025-12-31 |
| 1633 | KAJ.F Kajima CorporationListed DE, based JP · Industrials · Engineering & Construction | $14.13B | $11.73B | 0.83 | -20.5% | 5.5% | $11.59B $14.60B $8.99B book | 2026-03-31 |
| 1634 | 5EJ.F Ezaki Glico Co., Ltd.Listed DE, based JP · Consumer Defensive · Packaged Foods | $1.89B | $1.56B | 0.83 | -20.6% | 4.4% | $1.64B $1.38B $1.67B book | 2025-12-31 |
| 1635 | UGR.F Ultrapar Participações S.A.Listed DE, based BR · Energy · Oil & Gas Refining & Marketing | $7.43B | $6.15B | 0.83 | -20.7% | 6.9% | $6.69B $7.91B $3.87B book | 2025-12-31 |
| 1636 | 22UA.F BioNTech SEListed DE, based DE · Healthcare · Biotechnology | $24.51B | $20.30B | 0.83 | -20.7% | 12.1% | $20.30B book $20.30B book $20.30B book | 2025-12-31 |
| 1637 | KTN.F Kontron AGListed DE, based AT · Technology · Information Technology Services | $1.39B | $1.15B | 0.83 | -20.8% | 7.9% | $1.28B $882.09M $1.29B | 2025-12-31 |
| 1638 | COZ.DE Cognizant Technology Solutions CorporationListed DE, based US · Technology · Information Technology Services | $28.94B | $23.95B | 0.83 | -20.9% | 8.9% | $27.57B $23.32B $20.96B | 2025-12-31 |
| 1639 | MJ8.F McDonald's Holdings Company (Japan), Ltd.Listed DE, based JP · Consumer Cyclical · Restaurants | $6.19B | $5.12B | 0.83 | -21.0% | 4.5% | $5.24B $4.75B $5.36B | 2025-12-31 |
| 1640 | YHA.F Yamaha CorporationListed DE, based JP · Consumer Cyclical · Leisure | $3.42B | $2.83B | 0.83 | -21.0% | 5.9% | $2.96B $2.69B $2.82B | 2026-03-31 |
| 1641 | CO3A.F Coty Inc.Listed DE, based US · Consumer Defensive · Household & Personal Products | $2.71B | $2.24B | 0.83 | -21.1% | 6.8% | $1.42B $3.38B book $1.93B | 2026-06-30 |
| 1642 | VIR.F Vidrala, S.A.Listed DE, based ES · Consumer Cyclical · Packaging & Containers | $3.46B | $2.86B | 0.83 | -21.1% | 9.0% | $2.50B $3.22B $2.86B | 2025-12-31 |
| 1643 | DMI.F Dowa Holdings Co., Ltd.Listed DE, based JP · Basic Materials · Other Industrial Metals & Mining | $2.99B | $2.47B | 0.83 | -21.1% | 7.5% | $1.56B $2.88B $2.97B book | 2026-03-31 |
| 1644 | JSY.F JustSystems CorporationListed DE, based JP · Technology · Software - Infrastructure | $2.01B | $1.66B | 0.83 | -21.1% | 9.7% | $1.69B $1.17B $2.11B | 2026-03-31 |
| 1645 | CQB0.F Breedon Group plcListed DE, based GB · Basic Materials · Building Materials | $1.51B | $1.24B | 0.82 | -21.2% | 8.3% | $1.38B $1.16B $1.19B | 2025-12-31 |
| 1646 | CIAH.F China Eastern Airlines Corporation LimitedListed DE, based CN · Industrials · Airlines | $6.56B | $5.41B | 0.82 | -21.3% | 2.9% | $5.41B book $5.41B book $5.41B book | 2025-12-31 |
| 1647 | AGJ.F AGCO CorporationListed DE, based US · Industrials · Farm & Heavy Construction Machinery | $7.36B | $6.07B | 0.82 | -21.3% | 8.8% | $5.93B $8.52B $3.76B | 2025-12-31 |
| 1648 | C0Q.F Coca-Cola HBC AGListed DE, based CH · Consumer Defensive · Beverages - Non-Alcoholic | $20.29B | $16.72B | 0.82 | -21.3% | 6.1% | $18.36B $18.27B $13.52B | 2025-12-31 |
| 1649 | INH.DE INDUS Holding AGListed DE, based DE · Industrials · Conglomerates | $1.12B | $922.01M | 0.82 | -21.4% | 12.5% | $1.08B $680.43M $1.01B | 2025-12-31 |
| 1650 | 90E.F Coursera, Inc.Listed DE, based US · Consumer Defensive · Education & Training Services | $1.42B | $1.17B | 0.82 | -21.4% | 12.0% | $1.17B book $1.17B book $1.17B book | 2025-12-31 |
| 1651 | EAC.F Eastman Chemical CompanyListed DE, based US · Basic Materials · Specialty Chemicals | $7.31B | $6.02B | 0.82 | -21.4% | 11.0% | $8.05B $4.24B $5.77B | 2025-12-31 |
| 1652 | MQ1.F TriMas CorporationListed DE, based US · Consumer Cyclical · Packaging & Containers | $1.42B | $1.17B | 0.82 | -21.4% | 7.0% | $1.18B $878.58M $1.44B book | 2025-12-31 |
| 1653 | 39EA.F Ganfeng Lithium Group Co., Ltd.Listed DE, based CN · Basic Materials · Chemicals | $8.04B | $6.62B | 0.82 | -21.6% | 6.8% | $3.68B $8.09B book $8.09B book | 2025-12-31 |
| 1654 | E6Z.F AECOMListed DE, based US · Industrials · Engineering & Construction | $7.80B | $6.42B | 0.82 | -21.6% | 8.4% | $7.22B $5.85B $6.20B | 2025-09-30 |
| 1655 | XEB.F Sojitz CorporationListed DE, based JP · Industrials · Conglomerates | $6.84B | $5.62B | 0.82 | -21.6% | 5.0% | $2.61B $7.03B $7.23B book | 2026-03-31 |
| 1656 | PC60.F PetroChina Company LimitedListed DE, based CN · Energy · Oil & Gas Integrated | $419.83B | $345.23B | 0.82 | -21.6% | 7.3% | $374.31B $316.58B $344.81B | 2025-12-31 |
| 1657 | VVD.DE Veolia Environnement SAListed DE, based FR · Industrials · Waste Management | $25.68B | $21.11B | 0.82 | -21.6% | 6.5% | $28.88B $16.89B $17.56B | 2025-12-31 |
| 1658 | LTD0.F Bath & Body Works, Inc.Listed DE, based US · Consumer Cyclical · Specialty Retail | $4.30B | $3.53B | 0.82 | -21.7% | 8.4% | $7.69B -$1.06B book $3.97B | 2026-01-31 |
| 1659 | WF9.F Worley LimitedListed DE, based AU · Energy · Oil & Gas Equipment & Services | $3.15B | $2.59B | 0.82 | -21.9% | 5.3% | $2.49B $2.68B $2.59B | 2026-06-30 |
| 1660 | MUQ.F Murphy Oil CorporationListed DE, based US · Energy · Oil & Gas E&P | $6.11B | $5.01B | 0.82 | -21.9% | 6.7% | $7.53B $3.46B $4.06B | 2025-12-31 |
| 1661 | 8NX.F Nexteer Automotive Group LimitedListed DE, based US · Consumer Cyclical · Auto Parts | $1.32B | $1.08B | 0.82 | -22.0% | 14.5% | $1.02B $698.30M $1.51B | 2025-12-31 |
| 1662 | 48I0.F PT Indofood CBP Sukses Makmur TbkListed DE, based ID · Consumer Defensive · Packaged Foods | $8.59B | $7.04B | 0.82 | -22.0% | 8.8% | $7.47B $5.57B $8.08B | 2025-12-31 |
| 1663 | 1NN.F Neinor Homes, S.A.Listed DE, based ES · Real Estate · Real Estate - Development | $1.81B | $1.48B | 0.82 | -22.0% | 3.9% | $2.20B $1.02B $1.23B book | 2025-12-31 |
| 1664 | 9PAA.F Pampa Energía S.A.Listed DE, based AR · Industrials · Conglomerates | $4.10B | $3.36B | 0.82 | -22.0% | 8.3% | $1.99B $4.04B book $4.04B book | 2025-12-31 |
| 1665 | LHOG.F Land and Houses Public Company LimitedListed DE, based TH · Real Estate · Real Estate - Development | $1.18B | $966.48M | 0.82 | -22.1% | 3.9% | -$115.71M $1.44B $1.57B book | 2025-12-31 |
| 1666 | CNJ.F Canon Marketing Japan Inc.Listed DE, based JP · Industrials · Business Equipment & Supplies | $5.51B | $4.51B | 0.82 | -22.1% | 5.6% | $5.75B $3.51B $4.28B | 2025-12-31 |
| 1667 | JSE.F Japan Securities Finance Co., Ltd.Listed DE, based JP · Financial Services · Credit Services | $1.07B | $873.97M | 0.82 | -22.2% | 4.2% | $861.05M book $899.81M $861.05M book | 2026-03-31 |
| 1668 | NO4.F Noritake Co., LimitedListed DE, based JP · Industrials · Conglomerates | $1.08B | $885.89M | 0.82 | -22.2% | 7.7% | $687.81M $919.43M $1.05B book | 2026-03-31 |
| 1669 | NYKA.F Nippon Yusen Kabushiki KaishaListed DE, based JP · Industrials · Marine Shipping | $18.12B | $14.81B | 0.82 | -22.3% | 6.8% | $9.34B $15.42B $19.69B book | 2026-03-31 |
| 1670 | IH9.F Titan America SAListed DE, based BE · Basic Materials · Building Materials | $2.47B | $2.02B | 0.82 | -22.4% | 9.2% | $1.38B $2.74B $1.93B | 2025-12-31 |
| 1671 | 1LOA.F Localiza Rent a Car S.A.Listed DE, based BR · Industrials · Rental & Leasing Services | $10.87B | $8.88B | 0.82 | -22.4% | 6.6% | $14.83B $6.57B $5.24B book | 2025-12-31 |
| 1672 | CMS.F Commercial Metals CompanyListed DE, based US · Industrials · Metal Fabrication | $7.26B | $5.93B | 0.82 | -22.5% | 10.6% | $7.02B $5.38B $5.38B | 2026-08-31 |
| 1673 | WX5.F George Weston LimitedListed DE, based CA · Consumer Defensive · Grocery Stores | $26.50B | $21.64B | 0.82 | -22.5% | 6.2% | $37.28B $8.58B $19.05B | 2025-12-31 |
| 1674 | KUO1.F Kubota CorporationListed DE, based JP · Industrials · Farm & Heavy Construction Machinery | $19.16B | $15.64B | 0.82 | -22.5% | 5.6% | $13.59B $14.54B $18.79B book | 2025-12-31 |
| 1675 | RPL.DE UPM KYMMENE CORP. RListed DE, based FI · Basic Materials · Paper & Paper Products | $14.75B | $12.04B | 0.82 | -22.5% | 5.0% | $15.80B $10.20B $10.12B | 2025-12-31 |
| 1676 | KW9A.F Galaxy Entertainment Group LimitedListed DE, based HK · Consumer Cyclical · Resorts & Casinos | $16.55B | $13.50B | 0.82 | -22.6% | 7.8% | $7.08B $17.93B $15.48B | 2025-12-31 |
| 1677 | EYWN.F bioMérieux S.A.Listed DE, based FR · Healthcare · Diagnostics & Research | $10.19B | $8.30B | 0.81 | -22.8% | 7.8% | $8.62B $8.52B $7.75B | 2025-12-31 |
| 1678 | 7TC.F Tokai Carbon Co., Ltd.Listed DE, based JP · Basic Materials · Specialty Chemicals | $2.43B | $1.98B | 0.81 | -22.9% | 5.7% | $1.98B $2.20B book $1.76B | 2025-12-31 |
| 1679 | C2X.F China Literature LimitedListed DE, based CN · Communication Services · Internet Content & Information | $2.79B | $2.27B | 0.81 | -23.0% | 11.8% | $1.76B $2.47B $2.57B book | 2025-12-31 |
| 1680 | SFTU.F SoftBank Group Corp.Listed DE, based JP · Communication Services · Telecom Services | $157.65B | $128.18B | 0.81 | -23.0% | 6.5% | $128.18B book $128.18B book $128.18B book | 2026-03-31 |
| 1681 | HCM.F Hitachi Construction Machinery Co., Ltd.Listed DE, based JP · Industrials · Farm & Heavy Construction Machinery | $6.89B | $5.60B | 0.81 | -23.1% | 7.2% | $6.41B $5.16B $5.22B | 2026-03-31 |
| 1682 | YOJ.F LY CorporationListed DE, based JP · Consumer Cyclical · Internet Retail | $21.29B | $17.29B | 0.81 | -23.1% | 6.6% | $14.70B $15.48B $21.69B | 2026-03-31 |
| 1683 | CS7.F COMSYS Holdings CorporationListed DE, based JP · Industrials · Engineering & Construction | $4.07B | $3.29B | 0.81 | -23.4% | 6.6% | $3.19B $3.21B $3.49B | 2026-03-31 |
| 1684 | GF8.F Allwyn AGListed DE, based CH · Consumer Cyclical · Gambling | $9.80B | $7.93B | 0.81 | -23.5% | 3.0% | $12.40B $5.90B $5.51B | 2025-12-31 |
| 1685 | FTK.DE flatexDEGIRO SEListed DE, based DE · Financial Services · Capital Markets | $2.69B | $2.18B | 0.81 | -23.5% | 10.2% | $2.38B $2.32B $1.84B | 2025-12-31 |
| 1686 | OBA.F Obayashi CorporationListed DE, based JP · Industrials · Engineering & Construction | $12.99B | $10.51B | 0.81 | -23.6% | 6.3% | $12.10B $11.18B $8.24B book | 2026-03-31 |
| 1687 | NG2.F Neogen CorporationListed DE, based US · Healthcare · Medical Devices | $2.58B | $2.09B | 0.81 | -23.6% | 13.0% | $2.09B book $2.09B book $2.09B book | 2026-05-31 |
| 1688 | KN8.F Krka, d. d.Listed DE, based SI · Healthcare · Drug Manufacturers - Specialty & Generic | $8.61B | $6.97B | 0.81 | -23.6% | 7.2% | $8.05B $6.04B $6.81B | 2025-12-31 |
| 1689 | OPC.DE Occidental Petroleum CorporationListed DE, based US · Energy · Oil & Gas E&P | $57.36B | $46.34B | 0.81 | -23.8% | 5.4% | $60.83B $39.71B $38.48B | 2025-12-31 |
| 1690 | AB3A.F Sarepta Therapeutics, Inc.Listed DE, based US · Healthcare · Biotechnology | $1.89B | $1.53B | 0.81 | -23.8% | 5.3% | $1.53B book $1.53B book $1.53B book | 2025-12-31 |
| 1691 | TF7A.DE Tyson Foods, Inc.Listed DE, based US · Consumer Defensive · Farm Products | $19.98B | $16.13B | 0.81 | -23.8% | 6.0% | $16.63B $13.56B $18.20B book | 2025-09-30 |
| 1692 | 5FY.F Resorttrust, Inc.Listed DE, based JP · Consumer Cyclical · Resorts & Casinos | $2.35B | $1.90B | 0.81 | -24.0% | 6.1% | $2.05B $1.94B $1.70B | 2026-03-31 |
| 1693 | PEP.F PepsiCo, Inc.Listed DE, based US · Consumer Defensive · Beverages - Non-Alcoholic | $172.28B | $138.91B | 0.81 | -24.0% | 5.5% | $151.39B $146.36B $118.96B | 2025-12-31 |
| 1694 | HO2.F D.R. Horton, Inc.Listed DE, based US · Consumer Cyclical · Residential Construction | $38.83B | $31.28B | 0.81 | -24.1% | 11.4% | $34.64B $31.18B $28.02B | 2025-09-30 |
| 1695 | PNT.F Pentair plcListed DE, based GB · Industrials · Specialty Industrial Machinery | $8.51B | $6.85B | 0.80 | -24.3% | 9.4% | $5.67B $8.82B $6.06B | 2025-12-31 |
| 1696 | 4HK.F HKT Trust and HKT LimitedListed DE, based HK · Communication Services · Telecom Services | $11.34B | $9.12B | 0.80 | -24.3% | 5.7% | $10.94B $7.63B $8.80B | 2025-12-31 |
| 1697 | 0DI.F LCI IndustriesListed DE, based US · Consumer Cyclical · Recreational Vehicles | $2.09B | $1.68B | 0.80 | -24.3% | 8.4% | $2.05B $1.51B $1.48B | 2025-12-31 |
| 1698 | RYTB.F StarHub LtdListed DE, based SG · Communication Services · Telecom Services | $1.43B | $1.15B | 0.80 | -24.4% | 4.5% | $1.84B $1.06B $549.50M book | 2025-12-31 |
| 1699 | CSB.F COSCO SHIPPING International (Hong Kong) Co., Ltd.Listed DE, based HK · Industrials · Aerospace & Defense | $1.26B | $1.01B | 0.80 | -24.5% | 8.2% | $909.03M $1.15B $982.90M | 2025-12-31 |
| 1700 | 3N4.F China Nonferrous Mining Corporation LimitedListed DE, based CN · Basic Materials · Copper | $6.19B | $4.97B | 0.80 | -24.5% | 11.0% | $5.62B $3.41B $5.87B | 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