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 US · Technology · Software - Infrastructure
Market Cap
$1.92B
Avg Intrinsic
$1.47B
Intrinsic / Market
0.77
Margin of Safety
-30.7%
WACC
7.2%
FY End
2025-12-31
EPV
$1.55B
Profit
$1.75B
FCFF
$1.11B
Listed DE, based JP · Technology · Communication Equipment
Market Cap
$1.35B
Avg Intrinsic
$1.03B
Intrinsic / Market
0.76
Margin of Safety
-30.7%
WACC
7.2%
FY End
2026-03-31
EPV
$624.99M
Profit
$1.33B
FCFF
$1.13B book
Listed DE, based HK · Healthcare · Biotechnology
Market Cap
$12.44B
Avg Intrinsic
$9.51B
Intrinsic / Market
0.76
Margin of Safety
-30.8%
WACC
7.2%
FY End
2025-12-31
EPV
$12.93B
Profit
$6.20B
FCFF
$9.39B
Listed DE, based GB · Consumer Defensive · Food Distribution
Market Cap
$10.85B
Avg Intrinsic
$8.29B
Intrinsic / Market
0.76
Margin of Safety
-30.9%
WACC
6.1%
FY End
2025-12-31
EPV
$10.23B
Profit
$8.53B
FCFF
$6.10B
Listed DE, based US · Financial Services · Asset Management
Market Cap
$2.42B
Avg Intrinsic
$1.85B
Intrinsic / Market
0.76
Margin of Safety
-31.0%
WACC
13.2%
FY End
2025-12-31
EPV
$2.55B
Profit
$1.24B
FCFF
$1.75B
Listed DE, based NZ · Utilities · Utilities - Independent Power Producers
Market Cap
$1.60B
Avg Intrinsic
$1.22B
Intrinsic / Market
0.76
Margin of Safety
-31.0%
WACC
5.6%
FY End
2026-06-30
EPV
$857.76M
Profit
$1.12B
FCFF
$1.69B book
Listed DE, based GB · Industrials · Engineering & Construction
Market Cap
$2.73B
Avg Intrinsic
$2.08B
Intrinsic / Market
0.76
Margin of Safety
-31.1%
WACC
9.8%
FY End
2025-12-31
EPV
$2.04B
Profit
$2.61B
FCFF
$1.60B
Listed DE, based US · Consumer Defensive · Packaged Foods
Market Cap
$14.26B
Avg Intrinsic
$10.88B
Intrinsic / Market
0.76
Margin of Safety
-31.1%
WACC
5.5%
FY End
2026-04-30
EPV
$13.39B
Profit
$6.82B
FCFF
$12.42B
Listed DE, based US · Basic Materials · Coking Coal
Market Cap
$1.97B
Avg Intrinsic
$1.50B
Intrinsic / Market
0.76
Margin of Safety
-31.1%
WACC
9.8%
FY End
2025-12-31
EPV
$1.50B book
Profit
$1.50B book
FCFF
$1.50B book
Listed DE, based US · Consumer Defensive · Packaged Foods
Market Cap
$3.01B
Avg Intrinsic
$2.29B
Intrinsic / Market
0.76
Margin of Safety
-31.1%
WACC
6.2%
FY End
2026-06-30
EPV
$2.44B
Profit
$2.45B
FCFF
$1.99B
Listed DE, based US · Industrials · Aerospace & Defense
Market Cap
$10.55B
Avg Intrinsic
$8.05B
Intrinsic / Market
0.76
Margin of Safety
-31.2%
WACC
5.2%
FY End
2025-12-31
EPV
$8.66B
Profit
$9.42B
FCFF
$6.06B
Listed DE, based US · Industrials · Pollution & Treatment Controls
Market Cap
$22.80B
Avg Intrinsic
$17.37B
Intrinsic / Market
0.76
Margin of Safety
-31.2%
WACC
8.2%
FY End
2025-12-31
EPV
$10.81B
Profit
$32.17B
FCFF
$9.14B
Listed DE, based US · Industrials · Airlines
Market Cap
$3.68B
Avg Intrinsic
$2.81B
Intrinsic / Market
0.76
Margin of Safety
-31.3%
WACC
9.4%
FY End
2025-12-31
EPV
$2.14B
Profit
$3.19B
FCFF
$3.08B
Listed DE, based AU · Technology · Information Technology Services
Market Cap
$5.52B
Avg Intrinsic
$4.20B
Intrinsic / Market
0.76
Margin of Safety
-31.4%
WACC
8.8%
FY End
2026-06-30
EPV
$4.20B book
Profit
$4.20B book
FCFF
$4.20B book
Listed DE, based SE · Consumer Cyclical · Auto & Truck Dealerships
Market Cap
$1.30B
Avg Intrinsic
$991.82M
Intrinsic / Market
0.76
Margin of Safety
-31.4%
WACC
6.2%
FY End
2025-12-31
EPV
$1.36B
Profit
$893.38M
FCFF
$723.65M
Listed DE, based CN · Industrials · Specialty Industrial Machinery
Market Cap
$12.59B
Avg Intrinsic
$9.57B
Intrinsic / Market
0.76
Margin of Safety
-31.5%
WACC
8.9%
FY End
2025-12-31
EPV
$9.06B
Profit
$8.58B
FCFF
$11.07B
Listed DE, based US · Consumer Cyclical · Apparel Retail
Market Cap
$2.42B
Avg Intrinsic
$1.84B
Intrinsic / Market
0.76
Margin of Safety
-31.5%
WACC
9.8%
FY End
2026-01-31
EPV
$2.05B
Profit
$1.67B
FCFF
$1.80B
Listed DE, based JP · Consumer Defensive · Packaged Foods
Market Cap
$3.92B
Avg Intrinsic
$2.98B
Intrinsic / Market
0.76
Margin of Safety
-31.6%
WACC
4.8%
FY End
2025-11-30
EPV
$3.26B
Profit
$2.69B
FCFF
$3.00B
Listed DE, based US · Industrials · Industrial Distribution
Market Cap
$2.76B
Avg Intrinsic
$2.10B
Intrinsic / Market
0.76
Margin of Safety
-31.6%
WACC
8.5%
FY End
2025-12-31
EPV
$2.10B book
Profit
$2.10B book
FCFF
$2.10B book
Listed DE, based US · Financial Services · Asset Management
Market Cap
$14.99B
Avg Intrinsic
$11.38B
Intrinsic / Market
0.76
Margin of Safety
-31.6%
WACC
7.7%
FY End
2025-12-31
EPV
$11.38B book
Profit
$11.38B book
FCFF
$11.38B book
Listed DE, based NO · Basic Materials · Specialty Chemicals
Market Cap
$1.17B
Avg Intrinsic
$888.46M
Intrinsic / Market
0.76
Margin of Safety
-31.8%
WACC
6.9%
FY End
2025-12-31
EPV
$1.66B
Profit
$334.88M
FCFF
$675.22M
Listed DE, based FI · Basic Materials · Paper & Paper Products
Market Cap
$15.76B
Avg Intrinsic
$11.96B
Intrinsic / Market
0.76
Margin of Safety
-31.8%
WACC
5.0%
FY End
2025-12-31
EPV
$15.63B
Profit
$10.20B
FCFF
$10.06B
Listed DE, based US · Healthcare · Drug Manufacturers - Specialty & Generic
Market Cap
$24.31B
Avg Intrinsic
$18.44B
Intrinsic / Market
0.76
Margin of Safety
-31.9%
WACC
7.8%
FY End
2025-12-31
EPV
$18.32B
Profit
$18.15B
FCFF
$18.84B
Listed DE, based CA · Basic Materials · Gold
Market Cap
$1.29B
Avg Intrinsic
$979.66M
Intrinsic / Market
0.76
Margin of Safety
-31.9%
WACC
11.4%
FY End
2025-12-31
EPV
$655.04M
Profit
$1.68B
FCFF
$600.55M book
Listed DE, based SE · Basic Materials · Paper & Paper Products
Market Cap
$4.64B
Avg Intrinsic
$3.51B
Intrinsic / Market
0.76
Margin of Safety
-32.0%
WACC
10.8%
FY End
2025-12-31
EPV
$3.62B
Profit
$3.53B
FCFF
$3.39B
Listed DE, based GB · Financial Services · Asset Management
Market Cap
$2.24B
Avg Intrinsic
$1.69B
Intrinsic / Market
0.76
Margin of Safety
-32.0%
WACC
8.6%
FY End
2025-12-31
EPV
$1.20B
Profit
$2.06B
FCFF
$1.82B book
Listed DE · Financial Services · Banks - Regional
Market Cap
$4.24B
Avg Intrinsic
$3.21B
Intrinsic / Market
0.76
Margin of Safety
-32.1%
WACC
4.5%
FY End
2025-12-31
EPV
$2.82B
Profit
$3.81B
FCFF
$2.99B book
Listed DE, based US · Healthcare · Medical Care Facilities
Market Cap
$11.65B
Avg Intrinsic
$8.81B
Intrinsic / Market
0.76
Margin of Safety
-32.2%
WACC
7.2%
FY End
2025-12-31
EPV
$8.96B
Profit
$8.95B
FCFF
$8.53B
Listed DE, based US · Basic Materials · Building Materials
Market Cap
$3.11B
Avg Intrinsic
$2.35B
Intrinsic / Market
0.76
Margin of Safety
-32.2%
WACC
8.4%
FY End
2025-12-31
EPV
$1.84B
Profit
$3.02B
FCFF
$2.20B
Listed DE, based PL · Consumer Cyclical · Leisure
Profit is over 3× the larger of EPV and FCFFMarket Cap
$4.91B
Avg Intrinsic
$3.71B
Intrinsic / Market
0.76
Margin of Safety
-32.3%
WACC
7.9%
FY End
2025-12-31
EPV
$1.35B
Profit
$8.76B
FCFF
$1.03B
Listed DE, based DE · Industrials · Marine Shipping
Market Cap
$27.95B
Avg Intrinsic
$21.11B
Intrinsic / Market
0.76
Margin of Safety
-32.4%
WACC
9.5%
FY End
2025-12-31
EPV
$41.49B
Profit
$11.40B
FCFF
$10.43B
Listed DE, based CH · Consumer Defensive · Packaged Foods
Market Cap
$5.96B
Avg Intrinsic
$4.50B
Intrinsic / Market
0.76
Margin of Safety
-32.4%
WACC
5.4%
FY End
2025-12-31
EPV
$5.10B
Profit
$4.65B
FCFF
$3.74B
Listed DE, based AU · Basic Materials · Gold
Market Cap
$3.16B
Avg Intrinsic
$2.39B
Intrinsic / Market
0.75
Margin of Safety
-32.5%
WACC
12.9%
FY End
2026-06-30
EPV
$4.15B
Profit
$1.50B book
FCFF
$1.50B book
Listed DE, based US · Healthcare · Medical Care Facilities
Market Cap
$2.38B
Avg Intrinsic
$1.79B
Intrinsic / Market
0.75
Margin of Safety
-32.5%
WACC
7.4%
FY End
2025-12-31
EPV
$1.73B
Profit
$2.04B
FCFF
$1.61B
Listed DE, based GB · Consumer Defensive · Household & Personal Products
Market Cap
$128.85B
Avg Intrinsic
$97.23B
Intrinsic / Market
0.75
Margin of Safety
-32.5%
WACC
7.2%
FY End
2025-12-31
EPV
$120.73B
Profit
$82.23B
FCFF
$88.73B
Listed DE, based FR · Technology · Information Technology Services
Market Cap
$3.35B
Avg Intrinsic
$2.53B
Intrinsic / Market
0.75
Margin of Safety
-32.6%
WACC
10.7%
FY End
2025-12-31
EPV
$2.82B
Profit
$2.78B
FCFF
$1.99B
Listed DE, based US · Healthcare · Healthcare Plans
Market Cap
$30.10B
Avg Intrinsic
$22.68B
Intrinsic / Market
0.75
Margin of Safety
-32.7%
WACC
8.3%
FY End
2025-12-31
EPV
$22.68B book
Profit
$22.68B book
FCFF
$22.68B book
Listed DE, based HK · Basic Materials · Steel
Market Cap
$1.03B
Avg Intrinsic
$774.37M
Intrinsic / Market
0.75
Margin of Safety
-32.9%
WACC
10.0%
FY End
2025-12-31
EPV
$864.21M
Profit
$881.73M
FCFF
$577.18M
Listed DE, based IT · Industrials · Engineering & Construction
Market Cap
$4.46B
Avg Intrinsic
$3.35B
Intrinsic / Market
0.75
Margin of Safety
-33.0%
WACC
8.0%
FY End
2025-12-31
EPV
$5.26B
Profit
$2.66B
FCFF
$2.14B
Listed DE, based CN · Industrials · Farm & Heavy Construction Machinery
Market Cap
$12.39B
Avg Intrinsic
$9.31B
Intrinsic / Market
0.75
Margin of Safety
-33.1%
WACC
11.9%
FY End
2025-12-31
EPV
$11.55B
Profit
$7.67B
FCFF
$8.72B
Listed DE, based GB · Consumer Defensive · Packaged Foods
Market Cap
$3.70B
Avg Intrinsic
$2.78B
Intrinsic / Market
0.75
Margin of Safety
-33.2%
WACC
7.5%
FY End
2026-03-31
EPV
$2.82B
Profit
$2.81B
FCFF
$2.70B
Listed DE, based US · Technology · Computer Hardware
Market Cap
$29.43B
Avg Intrinsic
$22.07B
Intrinsic / Market
0.75
Margin of Safety
-33.3%
WACC
10.0%
FY End
2025-10-31
EPV
$28.18B
Profit
-$92.09M book
FCFF
$38.13B
Listed DE, based CN · Consumer Cyclical · Luxury Goods
Market Cap
$1.28B
Avg Intrinsic
$960.94M
Intrinsic / Market
0.75
Margin of Safety
-33.4%
WACC
9.2%
FY End
2025-12-31
EPV
$1.14B
Profit
$1.40B
FCFF
$338.72M book
Listed DE, based AU · Communication Services · Telecom Services
Market Cap
$5.12B
Avg Intrinsic
$3.84B
Intrinsic / Market
0.75
Margin of Safety
-33.4%
WACC
3.5%
FY End
2025-12-31
EPV
$2.91B
Profit
$3.89B
FCFF
$4.72B
Listed DE, based CN · Consumer Cyclical · Auto Manufacturers
Market Cap
$7.99B
Avg Intrinsic
$5.99B
Intrinsic / Market
0.75
Margin of Safety
-33.5%
WACC
6.8%
FY End
2025-12-31
EPV
$5.99B book
Profit
$5.99B book
FCFF
$5.99B book
Listed DE, based JP · Consumer Cyclical · Specialty Retail
Market Cap
$2.10B
Avg Intrinsic
$1.58B
Intrinsic / Market
0.75
Margin of Safety
-33.5%
WACC
6.5%
FY End
2026-03-31
EPV
$1.54B
Profit
$1.60B
FCFF
$1.59B
Listed DE, based NO · Consumer Defensive · Farm Products
Market Cap
$10.93B
Avg Intrinsic
$8.19B
Intrinsic / Market
0.75
Margin of Safety
-33.6%
WACC
6.8%
FY End
2025-12-31
EPV
$7.90B
Profit
$11.24B
FCFF
$5.42B
Listed DE, based US · Utilities · Utilities - Regulated Electric
Market Cap
$36.46B
Avg Intrinsic
$27.29B
Intrinsic / Market
0.75
Margin of Safety
-33.6%
WACC
4.4%
FY End
2025-12-31
EPV
-$1.14B
Profit
$48.83B
FCFF
$34.19B book
Listed DE, based JP · Consumer Defensive · Packaged Foods
Market Cap
$3.44B
Avg Intrinsic
$2.57B
Intrinsic / Market
0.75
Margin of Safety
-33.6%
WACC
5.3%
FY End
2026-03-31
EPV
$2.75B
Profit
$2.52B
FCFF
$2.45B
Listed DE, based SE · Industrials · Conglomerates
Market Cap
$13.93B
Avg Intrinsic
$10.42B
Intrinsic / Market
0.75
Margin of Safety
-33.7%
WACC
10.2%
FY End
2025-12-31
EPV
$7.56B
Profit
$13.59B
FCFF
$10.10B
Listed DE, based US · Industrials · Aerospace & Defense
Market Cap
$5.89B
Avg Intrinsic
$4.40B
Intrinsic / Market
0.75
Margin of Safety
-33.8%
WACC
11.1%
FY End
2026-04-30
EPV
$4.40B book
Profit
$4.40B book
FCFF
$4.40B book
Listed DE, based US · Consumer Defensive · Farm Products
Market Cap
$20.39B
Avg Intrinsic
$15.23B
Intrinsic / Market
0.75
Margin of Safety
-33.9%
WACC
5.9%
FY End
2025-12-31
EPV
$15.47B
Profit
$12.80B
FCFF
$17.43B book
Listed DE, based US · Consumer Defensive · Tobacco
Market Cap
$1.33B
Avg Intrinsic
$993.82M
Intrinsic / Market
0.75
Margin of Safety
-34.0%
WACC
9.7%
FY End
2025-12-31
EPV
$862.58M
Profit
$1.37B
FCFF
$744.65M
Listed DE, based JP · Consumer Cyclical · Textile Manufacturing
Market Cap
$11.27B
Avg Intrinsic
$8.41B
Intrinsic / Market
0.75
Margin of Safety
-34.0%
WACC
5.5%
FY End
2026-03-31
EPV
$4.56B
Profit
$8.61B
FCFF
$12.07B book
Listed DE, based US · Basic Materials · Specialty Chemicals
Market Cap
$8.32B
Avg Intrinsic
$6.21B
Intrinsic / Market
0.75
Margin of Safety
-34.1%
WACC
7.4%
FY End
2025-12-31
EPV
$4.34B
Profit
$11.09B
FCFF
$3.19B
Listed DE, based GB · Industrials · Engineering & Construction
Market Cap
$1.01B
Avg Intrinsic
$750.04M
Intrinsic / Market
0.75
Margin of Safety
-34.1%
WACC
9.9%
FY End
2025-09-30
EPV
$712.35M
Profit
$990.82M
FCFF
$546.95M
Listed DE, based ZA · Financial Services · Asset Management
Market Cap
$6.82B
Avg Intrinsic
$5.09B
Intrinsic / Market
0.75
Margin of Safety
-34.1%
WACC
6.4%
FY End
2026-06-30
EPV
$3.56B
Profit
$3.95B
FCFF
$7.75B book
Listed DE, based US · Consumer Cyclical · Auto Parts
Market Cap
$2.05B
Avg Intrinsic
$1.53B
Intrinsic / Market
0.74
Margin of Safety
-34.2%
WACC
9.2%
FY End
2025-12-31
EPV
$1.48B
Profit
$1.53B
FCFF
$1.57B
Listed DE, based NL · Consumer Cyclical · Internet Retail
Market Cap
$82.41B
Avg Intrinsic
$61.30B
Intrinsic / Market
0.74
Margin of Safety
-34.4%
WACC
8.2%
FY End
2026-03-31
EPV
$53.92B book
Profit
$76.05B
FCFF
$53.92B book
Listed DE, based IE · Consumer Cyclical · Auto Parts
Market Cap
$1.29B
Avg Intrinsic
$959.21M
Intrinsic / Market
0.74
Margin of Safety
-34.5%
WACC
9.1%
FY End
2025-09-30
EPV
-$387.59M
Profit
$354.31M
FCFF
$2.91B
Listed DE, based SE · Industrials · Engineering & Construction
Market Cap
$1.35B
Avg Intrinsic
$1.00B
Intrinsic / Market
0.74
Margin of Safety
-34.5%
WACC
7.9%
FY End
2025-12-31
EPV
$1.11B
Profit
$937.74M
FCFF
$961.19M
Listed DE, based SG · Real Estate · Real Estate - Development
Market Cap
$4.96B
Avg Intrinsic
$3.69B
Intrinsic / Market
0.74
Margin of Safety
-34.6%
WACC
4.1%
FY End
2025-12-31
EPV
-$4.86B
Profit
$7.96B book
FCFF
$7.96B book
Listed DE, based GB · Energy · Oil & Gas E&P
Market Cap
$1.76B
Avg Intrinsic
$1.30B
Intrinsic / Market
0.74
Margin of Safety
-34.8%
WACC
5.1%
FY End
2024-12-31
EPV
$1.51B
Profit
$2.17B
FCFF
$228.05M book
Listed DE, based JP · Basic Materials · Other Industrial Metals & Mining
Market Cap
$16.18B
Avg Intrinsic
$12.00B
Intrinsic / Market
0.74
Margin of Safety
-34.8%
WACC
10.3%
FY End
2026-03-31
EPV
$12.57B
Profit
$9.08B
FCFF
$14.35B book
Listed DE, based US · Energy · Oil & Gas Midstream
Market Cap
$14.09B
Avg Intrinsic
$10.45B
Intrinsic / Market
0.74
Margin of Safety
-34.9%
WACC
5.8%
FY End
2025-12-31
EPV
$11.16B
Profit
$9.89B
FCFF
$10.29B book
Listed DE, based US · Healthcare · Medical Care Facilities
Market Cap
$20.28B
Avg Intrinsic
$15.03B
Intrinsic / Market
0.74
Margin of Safety
-34.9%
WACC
9.3%
FY End
2025-12-31
EPV
$13.93B
Profit
$14.01B
FCFF
$17.15B
Listed DE, based GB · Technology · Electronics & Computer Distribution
Market Cap
$4.67B
Avg Intrinsic
$3.46B
Intrinsic / Market
0.74
Margin of Safety
-35.0%
WACC
8.1%
FY End
2026-07-31
EPV
$4.01B
Profit
$3.59B
FCFF
$2.77B
Listed DE, based JP · Basic Materials · Steel
Market Cap
$2.79B
Avg Intrinsic
$2.06B
Intrinsic / Market
0.74
Margin of Safety
-35.1%
WACC
7.8%
FY End
2026-03-31
EPV
$1.82B
Profit
$2.09B
FCFF
$2.28B
Listed DE, based NO · Energy · Oil & Gas Equipment & Services
Market Cap
$1.93B
Avg Intrinsic
$1.43B
Intrinsic / Market
0.74
Margin of Safety
-35.2%
WACC
9.9%
FY End
2025-12-31
EPV
$1.23B
Profit
$1.69B
FCFF
$1.37B
Listed DE, based JP · Financial Services · Capital Markets
Market Cap
$15.38B
Avg Intrinsic
$11.36B
Intrinsic / Market
0.74
Margin of Safety
-35.4%
WACC
5.1%
FY End
2026-03-31
EPV
$7.93B
Profit
$13.33B
FCFF
$12.81B book
Listed DE, based MX · Industrials · Infrastructure Operations
Market Cap
$6.43B
Avg Intrinsic
$4.75B
Intrinsic / Market
0.74
Margin of Safety
-35.4%
WACC
10.3%
FY End
2025-12-31
EPV
$4.76B
Profit
$4.67B
FCFF
$4.82B
Listed DE, based US · Energy · Oil & Gas Drilling
Market Cap
$4.21B
Avg Intrinsic
$3.11B
Intrinsic / Market
0.74
Margin of Safety
-35.5%
WACC
8.0%
FY End
2025-12-31
EPV
$3.11B book
Profit
$3.11B book
FCFF
$3.11B book
Listed DE, based JP · Industrials · Conglomerates
Market Cap
$2.05B
Avg Intrinsic
$1.51B
Intrinsic / Market
0.74
Margin of Safety
-35.6%
WACC
7.3%
FY End
2025-08-31
EPV
$1.80B
Profit
$1.98B
FCFF
$752.55M book
Listed DE, based CH · Industrials · Railroads
Market Cap
$1.67B
Avg Intrinsic
$1.23B
Intrinsic / Market
0.74
Margin of Safety
-35.6%
WACC
8.0%
FY End
2025-12-31
EPV
$1.21B
Profit
$1.37B
FCFF
$1.11B
Listed DE, based US · Communication Services · Entertainment
Profit is over 3× the larger of EPV and FCFFMarket Cap
$4.56B
Avg Intrinsic
$3.36B
Intrinsic / Market
0.74
Margin of Safety
-35.7%
WACC
8.5%
FY End
2025-12-31
EPV
$502.69M
Profit
$8.62B
FCFF
$968.34M
Listed DE, based GB · Industrials · Engineering & Construction
Market Cap
$5.00B
Avg Intrinsic
$3.68B
Intrinsic / Market
0.74
Margin of Safety
-35.7%
WACC
6.7%
FY End
2025-12-31
EPV
$5.62B
Profit
$3.09B
FCFF
$2.35B
Listed DE, based DE · Basic Materials · Specialty Chemicals
Market Cap
$10.82B
Avg Intrinsic
$7.97B
Intrinsic / Market
0.74
Margin of Safety
-35.7%
WACC
7.8%
FY End
2025-12-31
EPV
$5.77B
Profit
$9.07B book
FCFF
$9.07B book
Listed DE, based US · Industrials · Engineering & Construction
Profit is over 3× the larger of EPV and FCFFMarket Cap
$4.85B
Avg Intrinsic
$3.57B
Intrinsic / Market
0.74
Margin of Safety
-35.8%
WACC
10.1%
FY End
2025-12-31
EPV
$2.02B
Profit
$6.91B
FCFF
$1.79B
Listed DE, based IE · Financial Services · Banks - Regional
Market Cap
$49.92B
Avg Intrinsic
$36.75B
Intrinsic / Market
0.74
Margin of Safety
-35.8%
WACC
6.5%
FY End
2025-12-31
EPV
$61.30B
Profit
$31.67B
FCFF
$17.28B book
Listed DE, based US · Industrials · Specialty Business Services
Market Cap
$3.15B
Avg Intrinsic
$2.32B
Intrinsic / Market
0.74
Margin of Safety
-35.9%
WACC
6.6%
FY End
2025-10-31
EPV
$3.10B
Profit
$1.99B
FCFF
$1.86B
Listed DE, based JP · Consumer Defensive · Grocery Stores
Market Cap
$4.22B
Avg Intrinsic
$3.10B
Intrinsic / Market
0.74
Margin of Safety
-35.9%
WACC
7.1%
FY End
2025-10-31
EPV
$3.07B
Profit
$3.68B
FCFF
$2.56B
Listed DE, based AU · Basic Materials · Other Industrial Metals & Mining
Market Cap
$217.36B
Avg Intrinsic
$159.90B
Intrinsic / Market
0.74
Margin of Safety
-35.9%
WACC
9.0%
FY End
2026-06-30
EPV
$191.48B
Profit
$125.54B
FCFF
$162.70B
Listed DE, based AU · Healthcare · Biotechnology
Market Cap
$57.52B
Avg Intrinsic
$42.29B
Intrinsic / Market
0.74
Margin of Safety
-36.0%
WACC
4.8%
FY End
2026-06-30
EPV
$40.32B
Profit
$47.99B
FCFF
$38.56B
Listed DE, based CA · Basic Materials · Gold
Market Cap
$6.82B
Avg Intrinsic
$5.01B
Intrinsic / Market
0.73
Margin of Safety
-36.2%
WACC
12.6%
FY End
2025-12-31
EPV
$5.33B
Profit
$5.46B
FCFF
$4.24B
Listed DE, based FI · Communication Services · Telecom Services
Market Cap
$6.51B
Avg Intrinsic
$4.78B
Intrinsic / Market
0.73
Margin of Safety
-36.3%
WACC
6.0%
FY End
2025-12-31
EPV
$6.35B
Profit
$4.14B
FCFF
$3.85B
Listed DE, based US · Consumer Defensive · Confectioners
Market Cap
$32.15B
Avg Intrinsic
$23.59B
Intrinsic / Market
0.73
Margin of Safety
-36.3%
WACC
4.7%
FY End
2025-12-31
EPV
$37.98B
Profit
$19.98B
FCFF
$12.81B
Listed DE, based CL · Consumer Defensive · Beverages - Non-Alcoholic
Market Cap
$4.58B
Avg Intrinsic
$3.36B
Intrinsic / Market
0.73
Margin of Safety
-36.3%
WACC
6.4%
FY End
2025-12-31
EPV
$4.54B
Profit
$4.06B
FCFF
$1.48B book
Listed DE, based CY · Industrials · Aerospace & Defense
Profit is over 3× the larger of EPV and FCFFMarket Cap
$2.48B
Avg Intrinsic
$1.82B
Intrinsic / Market
0.73
Margin of Safety
-36.3%
WACC
9.9%
FY End
2025-12-31
EPV
$526.27M book
Profit
$4.40B
FCFF
$526.27M book
Listed DE, based US · Consumer Defensive · Household & Personal Products
Market Cap
$2.43B
Avg Intrinsic
$1.78B
Intrinsic / Market
0.73
Margin of Safety
-36.4%
WACC
6.0%
FY End
2025-12-31
EPV
$463.17M
Profit
$2.45B book
FCFF
$2.42B
Listed DE, based US · Consumer Cyclical · Auto Manufacturers
Market Cap
$48.85B
Avg Intrinsic
$35.79B
Intrinsic / Market
0.73
Margin of Safety
-36.5%
WACC
4.0%
FY End
2025-12-31
EPV
$35.79B book
Profit
$35.79B book
FCFF
$35.79B book
Listed DE, based GB · Consumer Cyclical · Residential Construction
Market Cap
$5.45B
Avg Intrinsic
$3.99B
Intrinsic / Market
0.73
Margin of Safety
-36.5%
WACC
12.3%
FY End
2025-12-31
EPV
$3.93B
Profit
$3.26B
FCFF
$4.79B book
Listed DE, based BG · Industrials · Conglomerates
Market Cap
$1.33B
Avg Intrinsic
$974.88M
Intrinsic / Market
0.73
Margin of Safety
-36.8%
WACC
5.3%
FY End
2025-12-31
EPV
$963.84M
Profit
$1.82B
FCFF
$137.61M book
Listed DE, based CN · Communication Services · Internet Content & Information
Market Cap
$7.04B
Avg Intrinsic
$5.14B
Intrinsic / Market
0.73
Margin of Safety
-36.8%
WACC
7.4%
FY End
2025-12-31
EPV
$6.90B
Profit
$5.21B
FCFF
$3.31B
Listed DE, based JP · Basic Materials · Chemicals
Market Cap
$1.84B
Avg Intrinsic
$1.34B
Intrinsic / Market
0.73
Margin of Safety
-37.0%
WACC
9.1%
FY End
2026-03-31
EPV
$1.01B
Profit
$1.27B
FCFF
$1.75B book
Listed DE, based IT · Consumer Defensive · Beverages - Wineries & Distilleries
Market Cap
$8.42B
Avg Intrinsic
$6.15B
Intrinsic / Market
0.73
Margin of Safety
-37.0%
WACC
6.2%
FY End
2025-12-31
EPV
$8.23B
Profit
$5.65B
FCFF
$4.57B book
Listed DE, based CH · Industrials · Airports & Air Services
Market Cap
$7.28B
Avg Intrinsic
$5.31B
Intrinsic / Market
0.73
Margin of Safety
-37.1%
WACC
6.3%
FY End
2025-12-31
EPV
$5.05B
Profit
$5.59B
FCFF
$5.28B
Listed DE, based CN · Consumer Cyclical · Internet Retail
Market Cap
$264.35B
Avg Intrinsic
$192.80B
Intrinsic / Market
0.73
Margin of Safety
-37.1%
WACC
6.9%
FY End
2026-03-31
EPV
$210.45B
Profit
$203.82B
FCFF
$164.13B book
Listed DE, based ES · Communication Services · Entertainment
Market Cap
$1.53B
Avg Intrinsic
$1.11B
Intrinsic / Market
0.73
Margin of Safety
-37.1%
WACC
8.0%
FY End
2025-12-31
EPV
$1.58B
Profit
$874.26M
FCFF
$886.41M
Listed DE, based DK · Consumer Defensive · Beverages - Brewers
Market Cap
$19.92B
Avg Intrinsic
$14.51B
Intrinsic / Market
0.73
Margin of Safety
-37.3%
WACC
7.0%
FY End
2025-12-31
EPV
$17.18B
Profit
$14.09B
FCFF
$12.27B
Listed DE, based AU · Basic Materials · Other Industrial Metals & Mining
Market Cap
$1.39B
Avg Intrinsic
$1.01B
Intrinsic / Market
0.73
Margin of Safety
-37.3%
WACC
12.3%
FY End
2026-06-30
EPV
$1.01B book
Profit
$1.01B book
FCFF
$1.01B book
| # | Company | Market Cap | Avg Intrinsic | Intrinsic / Market | Margin of Safety | WACC | EPV / Profit / FCFF | FY End |
|---|---|---|---|---|---|---|---|---|
| 1801 | 2EV.F EVERTEC, Inc.Listed DE, based US · Technology · Software - Infrastructure | $1.92B | $1.47B | 0.77 | -30.7% | 7.2% | $1.55B $1.75B $1.11B | 2025-12-31 |
| 1802 | OKI.F Oki Electric Industry Co., Ltd.Listed DE, based JP · Technology · Communication Equipment | $1.35B | $1.03B | 0.76 | -30.7% | 7.2% | $624.99M $1.33B $1.13B book | 2026-03-31 |
| 1803 | SMZ1.F Sino Biopharmaceutical LimitedListed DE, based HK · Healthcare · Biotechnology | $12.44B | $9.51B | 0.76 | -30.8% | 7.2% | $12.93B $6.20B $9.39B | 2025-12-31 |
| 1804 | BUZ1.F Bunzl plcListed DE, based GB · Consumer Defensive · Food Distribution | $10.85B | $8.29B | 0.76 | -30.9% | 6.1% | $10.23B $8.53B $6.10B | 2025-12-31 |
| 1805 | AP0.F Artisan Partners Asset Management Inc.Listed DE, based US · Financial Services · Asset Management | $2.42B | $1.85B | 0.76 | -31.0% | 13.2% | $2.55B $1.24B $1.75B | 2025-12-31 |
| 1806 | 1G6.F Genesis Energy LimitedListed DE, based NZ · Utilities · Utilities - Independent Power Producers | $1.60B | $1.22B | 0.76 | -31.0% | 5.6% | $857.76M $1.12B $1.69B book | 2026-06-30 |
| 1807 | 01K.F Keller Group plcListed DE, based GB · Industrials · Engineering & Construction | $2.73B | $2.08B | 0.76 | -31.1% | 9.8% | $2.04B $2.61B $1.60B | 2025-12-31 |
| 1808 | JM2.DE The J. M. Smucker CompanyListed DE, based US · Consumer Defensive · Packaged Foods | $14.26B | $10.88B | 0.76 | -31.1% | 5.5% | $13.39B $6.82B $12.42B | 2026-04-30 |
| 1809 | 7K6.F Alpha Metallurgical Resources, Inc.Listed DE, based US · Basic Materials · Coking Coal | $1.97B | $1.50B | 0.76 | -31.1% | 9.8% | $1.50B book $1.50B book $1.50B book | 2025-12-31 |
| 1810 | LC1.F The Marzetti CompanyListed DE, based US · Consumer Defensive · Packaged Foods | $3.01B | $2.29B | 0.76 | -31.1% | 6.2% | $2.44B $2.45B $1.99B | 2026-06-30 |
| 1811 | HI4.F Huntington Ingalls Industries, Inc.Listed DE, based US · Industrials · Aerospace & Defense | $10.55B | $8.05B | 0.76 | -31.2% | 5.2% | $8.66B $9.42B $6.06B | 2025-12-31 |
| 1812 | RZ2.F Veralto CorporationListed DE, based US · Industrials · Pollution & Treatment Controls | $22.80B | $17.37B | 0.76 | -31.2% | 8.2% | $10.81B $32.17B $9.14B | 2025-12-31 |
| 1813 | SY2.F SkyWest, Inc.Listed DE, based US · Industrials · Airlines | $3.68B | $2.81B | 0.76 | -31.3% | 9.4% | $2.14B $3.19B $3.08B | 2025-12-31 |
| 1814 | 2NX.F NEXTDC LimitedListed DE, based AU · Technology · Information Technology Services | $5.52B | $4.20B | 0.76 | -31.4% | 8.8% | $4.20B book $4.20B book $4.20B book | 2026-06-30 |
| 1815 | BHJC.F Bilia AB (publ)Listed DE, based SE · Consumer Cyclical · Auto & Truck Dealerships | $1.30B | $991.82M | 0.76 | -31.4% | 6.2% | $1.36B $893.38M $723.65M | 2025-12-31 |
| 1816 | I19.F Zhejiang Sanhua Intelligent Controls Co.,LtdListed DE, based CN · Industrials · Specialty Industrial Machinery | $12.59B | $9.57B | 0.76 | -31.5% | 8.9% | $9.06B $8.58B $11.07B | 2025-12-31 |
| 1817 | BK2.F The Buckle, Inc.Listed DE, based US · Consumer Cyclical · Apparel Retail | $2.42B | $1.84B | 0.76 | -31.5% | 9.8% | $2.05B $1.67B $1.80B | 2026-01-31 |
| 1818 | QPJ.F Kewpie CorporationListed DE, based JP · Consumer Defensive · Packaged Foods | $3.92B | $2.98B | 0.76 | -31.6% | 4.8% | $3.26B $2.69B $3.00B | 2025-11-30 |
| 1819 | 11N.F DNOW Inc.Listed DE, based US · Industrials · Industrial Distribution | $2.76B | $2.10B | 0.76 | -31.6% | 8.5% | $2.10B book $2.10B book $2.10B book | 2025-12-31 |
| 1820 | AS5.F Corebridge Financial, Inc.Listed DE, based US · Financial Services · Asset Management | $14.99B | $11.38B | 0.76 | -31.6% | 7.7% | $11.38B book $11.38B book $11.38B book | 2025-12-31 |
| 1821 | 1DP.F Elkem ASAListed DE, based NO · Basic Materials · Specialty Chemicals | $1.17B | $888.46M | 0.76 | -31.8% | 6.9% | $1.66B $334.88M $675.22M | 2025-12-31 |
| 1822 | RPL0.F UPM-Kymmene OyjListed DE, based FI · Basic Materials · Paper & Paper Products | $15.76B | $11.96B | 0.76 | -31.8% | 5.0% | $15.63B $10.20B $10.06B | 2025-12-31 |
| 1823 | UTH.F United Therapeutics CorporationListed DE, based US · Healthcare · Drug Manufacturers - Specialty & Generic | $24.31B | $18.44B | 0.76 | -31.9% | 7.8% | $18.32B $18.15B $18.84B | 2025-12-31 |
| 1824 | OEX.F Orezone Gold CorporationListed DE, based CA · Basic Materials · Gold | $1.29B | $979.66M | 0.76 | -31.9% | 11.4% | $655.04M $1.68B $600.55M book | 2025-12-31 |
| 1825 | HL9C.F Holmen AB (publ)Listed DE, based SE · Basic Materials · Paper & Paper Products | $4.64B | $3.51B | 0.76 | -32.0% | 10.8% | $3.62B $3.53B $3.39B | 2025-12-31 |
| 1826 | 0U5.F Rathbones Group PlcListed DE, based GB · Financial Services · Asset Management | $2.24B | $1.69B | 0.76 | -32.0% | 8.6% | $1.20B $2.06B $1.82B book | 2025-12-31 |
| 1827 | LLS1.F Liechtensteinische Landesbank AktiengesellschaftListed DE · Financial Services · Banks - Regional | $4.24B | $3.21B | 0.76 | -32.1% | 4.5% | $2.82B $3.81B $2.99B book | 2025-12-31 |
| 1828 | HSOA.F Encompass Health CorporationListed DE, based US · Healthcare · Medical Care Facilities | $11.65B | $8.81B | 0.76 | -32.2% | 7.2% | $8.96B $8.95B $8.53B | 2025-12-31 |
| 1829 | ULI.F United States Lime & Minerals, Inc.Listed DE, based US · Basic Materials · Building Materials | $3.11B | $2.35B | 0.76 | -32.2% | 8.4% | $1.84B $3.02B $2.20B | 2025-12-31 |
| 1830 | 3ZV.F Benefit Systems S.A.Listed DE, based PL · Consumer Cyclical · Leisure | $4.91B | $3.71B | 0.76 | -32.3% | 7.9% | $1.35B $8.76B $1.03B | 2025-12-31 |
| 1831 | HLAG.DE Hapag-Lloyd AktiengesellschaftListed DE, based DE · Industrials · Marine Shipping | $27.95B | $21.11B | 0.76 | -32.4% | 9.5% | $41.49B $11.40B $10.43B | 2025-12-31 |
| 1832 | FV6.F Emmi AGListed DE, based CH · Consumer Defensive · Packaged Foods | $5.96B | $4.50B | 0.76 | -32.4% | 5.4% | $5.10B $4.65B $3.74B | 2025-12-31 |
| 1833 | RKQ.F Regis Resources LimitedListed DE, based AU · Basic Materials · Gold | $3.16B | $2.39B | 0.75 | -32.5% | 12.9% | $4.15B $1.50B book $1.50B book | 2026-06-30 |
| 1834 | PDC.F Pediatrix Medical Group, Inc.Listed DE, based US · Healthcare · Medical Care Facilities | $2.38B | $1.79B | 0.75 | -32.5% | 7.4% | $1.73B $2.04B $1.61B | 2025-12-31 |
| 1835 | UNV0.DE Unilever PLCListed DE, based GB · Consumer Defensive · Household & Personal Products | $128.85B | $97.23B | 0.75 | -32.5% | 7.2% | $120.73B $82.23B $88.73B | 2025-12-31 |
| 1836 | AN3.F Alten S.A.Listed DE, based FR · Technology · Information Technology Services | $3.35B | $2.53B | 0.75 | -32.6% | 10.7% | $2.82B $2.78B $1.99B | 2025-12-31 |
| 1837 | QEN.F Centene CorporationListed DE, based US · Healthcare · Healthcare Plans | $30.10B | $22.68B | 0.75 | -32.7% | 8.3% | $22.68B book $22.68B book $22.68B book | 2025-12-31 |
| 1838 | TM4C.F Deep Source Holdings LimitedListed DE, based HK · Basic Materials · Steel | $1.03B | $774.37M | 0.75 | -32.9% | 10.0% | $864.21M $881.73M $577.18M | 2025-12-31 |
| 1839 | 3OY1.F Maire S.p.A.Listed DE, based IT · Industrials · Engineering & Construction | $4.46B | $3.35B | 0.75 | -33.0% | 8.0% | $5.26B $2.66B $2.14B | 2025-12-31 |
| 1840 | 4SK.F Sinotruk (Hong Kong) LimitedListed DE, based CN · Industrials · Farm & Heavy Construction Machinery | $12.39B | $9.31B | 0.75 | -33.1% | 11.9% | $11.55B $7.67B $8.72B | 2025-12-31 |
| 1841 | 0U6.F Cranswick plcListed DE, based GB · Consumer Defensive · Packaged Foods | $3.70B | $2.78B | 0.75 | -33.2% | 7.5% | $2.82B $2.81B $2.70B | 2026-03-31 |
| 1842 | 7HP.F HP Inc.Listed DE, based US · Technology · Computer Hardware | $29.43B | $22.07B | 0.75 | -33.3% | 10.0% | $28.18B -$92.09M book $38.13B | 2025-10-31 |
| 1843 | 0HY.F Mokingran Jewellery Group Co., Ltd.Listed DE, based CN · Consumer Cyclical · Luxury Goods | $1.28B | $960.94M | 0.75 | -33.4% | 9.2% | $1.14B $1.40B $338.72M book | 2025-12-31 |
| 1844 | YST1.F TPG Telecom LimitedListed DE, based AU · Communication Services · Telecom Services | $5.12B | $3.84B | 0.75 | -33.4% | 3.5% | $2.91B $3.89B $4.72B | 2025-12-31 |
| 1845 | 9JB0.F Seres Group Co.,LtdListed DE, based CN · Consumer Cyclical · Auto Manufacturers | $7.99B | $5.99B | 0.75 | -33.5% | 6.8% | $5.99B book $5.99B book $5.99B book | 2025-12-31 |
| 1846 | MIZ.F Mizuno CorporationListed DE, based JP · Consumer Cyclical · Specialty Retail | $2.10B | $1.58B | 0.75 | -33.5% | 6.5% | $1.54B $1.60B $1.59B | 2026-03-31 |
| 1847 | PND.F Mowi ASAListed DE, based NO · Consumer Defensive · Farm Products | $10.93B | $8.19B | 0.75 | -33.6% | 6.8% | $7.90B $11.24B $5.42B | 2025-12-31 |
| 1848 | PCG.DE PG&E CorporationListed DE, based US · Utilities · Utilities - Regulated Electric | $36.46B | $27.29B | 0.75 | -33.6% | 4.4% | -$1.14B $48.83B $34.19B book | 2025-12-31 |
| 1849 | NI3.F Nichirei CorporationListed DE, based JP · Consumer Defensive · Packaged Foods | $3.44B | $2.57B | 0.75 | -33.6% | 5.3% | $2.75B $2.52B $2.45B | 2026-03-31 |
| 1850 | LU3B.F L E Lundbergföretagen AB (publ)Listed DE, based SE · Industrials · Conglomerates | $13.93B | $10.42B | 0.75 | -33.7% | 10.2% | $7.56B $13.59B $10.10B | 2025-12-31 |
| 1851 | JPX.F AeroVironment, Inc.Listed DE, based US · Industrials · Aerospace & Defense | $5.89B | $4.40B | 0.75 | -33.8% | 11.1% | $4.40B book $4.40B book $4.40B book | 2026-04-30 |
| 1852 | Q23.F Bunge Global SAListed DE, based US · Consumer Defensive · Farm Products | $20.39B | $15.23B | 0.75 | -33.9% | 5.9% | $15.47B $12.80B $17.43B book | 2025-12-31 |
| 1853 | 0T5.F Turning Point Brands, Inc.Listed DE, based US · Consumer Defensive · Tobacco | $1.33B | $993.82M | 0.75 | -34.0% | 9.7% | $862.58M $1.37B $744.65M | 2025-12-31 |
| 1854 | TOR1.F Toray Industries, Inc.Listed DE, based JP · Consumer Cyclical · Textile Manufacturing | $11.27B | $8.41B | 0.75 | -34.0% | 5.5% | $4.56B $8.61B $12.07B book | 2026-03-31 |
| 1855 | UG9.F NewMarket CorporationListed DE, based US · Basic Materials · Specialty Chemicals | $8.32B | $6.21B | 0.75 | -34.1% | 7.4% | $4.34B $11.09B $3.19B | 2025-12-31 |
| 1856 | LLP.F Renew Holdings plcListed DE, based GB · Industrials · Engineering & Construction | $1.01B | $750.04M | 0.75 | -34.1% | 9.9% | $712.35M $990.82M $546.95M | 2025-09-30 |
| 1857 | RE7.F Remgro LimitedListed DE, based ZA · Financial Services · Asset Management | $6.82B | $5.09B | 0.75 | -34.1% | 6.4% | $3.56B $3.95B $7.75B book | 2026-06-30 |
| 1858 | 3A6.F PHINIA Inc.Listed DE, based US · Consumer Cyclical · Auto Parts | $2.05B | $1.53B | 0.74 | -34.2% | 9.2% | $1.48B $1.53B $1.57B | 2025-12-31 |
| 1859 | 1TY.F Prosus N.V.Listed DE, based NL · Consumer Cyclical · Internet Retail | $82.41B | $61.30B | 0.74 | -34.4% | 8.2% | $53.92B book $76.05B $53.92B book | 2026-03-31 |
| 1860 | 18I.F Adient plcListed DE, based IE · Consumer Cyclical · Auto Parts | $1.29B | $959.21M | 0.74 | -34.5% | 9.1% | -$387.59M $354.31M $2.91B | 2025-09-30 |
| 1861 | B3Y1.F Afry ABListed DE, based SE · Industrials · Engineering & Construction | $1.35B | $1.00B | 0.74 | -34.5% | 7.9% | $1.11B $937.74M $961.19M | 2025-12-31 |
| 1862 | CDE.F City Developments LimitedListed DE, based SG · Real Estate · Real Estate - Development | $4.96B | $3.69B | 0.74 | -34.6% | 4.1% | -$4.86B $7.96B book $7.96B book | 2025-12-31 |
| 1863 | 1YE.F Energean plcListed DE, based GB · Energy · Oil & Gas E&P | $1.76B | $1.30B | 0.74 | -34.8% | 5.1% | $1.51B $2.17B $228.05M book | 2024-12-31 |
| 1864 | S190.F Sumitomo Metal Mining Co., Ltd.Listed DE, based JP · Basic Materials · Other Industrial Metals & Mining | $16.18B | $12.00B | 0.74 | -34.8% | 10.3% | $12.57B $9.08B $14.35B book | 2026-03-31 |
| 1865 | 1XJ.F Viper Energy Partners LP RListed DE, based US · Energy · Oil & Gas Midstream | $14.09B | $10.45B | 0.74 | -34.9% | 5.8% | $11.16B $9.89B $10.29B book | 2025-12-31 |
| 1866 | THC1.F Tenet Healthcare CorporationListed DE, based US · Healthcare · Medical Care Facilities | $20.28B | $15.03B | 0.74 | -34.9% | 9.3% | $13.93B $14.01B $17.15B | 2025-12-31 |
| 1867 | SF5.F Softcat plcListed DE, based GB · Technology · Electronics & Computer Distribution | $4.67B | $3.46B | 0.74 | -35.0% | 8.1% | $4.01B $3.59B $2.77B | 2026-07-31 |
| 1868 | DDL.F Daido Steel Co., Ltd.Listed DE, based JP · Basic Materials · Steel | $2.79B | $2.06B | 0.74 | -35.1% | 7.8% | $1.82B $2.09B $2.28B | 2026-03-31 |
| 1869 | 1AKA.F Aker Solutions ASAListed DE, based NO · Energy · Oil & Gas Equipment & Services | $1.93B | $1.43B | 0.74 | -35.2% | 9.9% | $1.23B $1.69B $1.37B | 2025-12-31 |
| 1870 | DSE0.F Daiwa Securities Group Inc.Listed DE, based JP · Financial Services · Capital Markets | $15.38B | $11.36B | 0.74 | -35.4% | 5.1% | $7.93B $13.33B $12.81B book | 2026-03-31 |
| 1871 | 4GO.F Impulsora del Desarrollo y el Empleo en América Latina, S.A.B. de C.V.Listed DE, based MX · Industrials · Infrastructure Operations | $6.43B | $4.75B | 0.74 | -35.4% | 10.3% | $4.76B $4.67B $4.82B | 2025-12-31 |
| 1872 | PE1.F Patterson-UTI Energy, Inc.Listed DE, based US · Energy · Oil & Gas Drilling | $4.21B | $3.11B | 0.74 | -35.5% | 8.0% | $3.11B book $3.11B book $3.11B book | 2025-12-31 |
| 1873 | 1UN.F U-NEXT HOLDINGS Co.,Ltd.Listed DE, based JP · Industrials · Conglomerates | $2.05B | $1.51B | 0.74 | -35.6% | 7.3% | $1.80B $1.98B $752.55M book | 2025-08-31 |
| 1874 | J4F.F Jungfraubahn Holding AGListed DE, based CH · Industrials · Railroads | $1.67B | $1.23B | 0.74 | -35.6% | 8.0% | $1.21B $1.37B $1.11B | 2025-12-31 |
| 1875 | ZZA.F Cinemark Holdings, Inc.Listed DE, based US · Communication Services · Entertainment | $4.56B | $3.36B | 0.74 | -35.7% | 8.5% | $502.69M $8.62B $968.34M | 2025-12-31 |
| 1876 | BIH.F Balfour Beatty plcListed DE, based GB · Industrials · Engineering & Construction | $5.00B | $3.68B | 0.74 | -35.7% | 6.7% | $5.62B $3.09B $2.35B | 2025-12-31 |
| 1877 | EVK.DE Evonik Industries AGListed DE, based DE · Basic Materials · Specialty Chemicals | $10.82B | $7.97B | 0.74 | -35.7% | 7.8% | $5.77B $9.07B book $9.07B book | 2025-12-31 |
| 1878 | T54.F Everus Construction Group, Inc.Listed DE, based US · Industrials · Engineering & Construction | $4.85B | $3.57B | 0.74 | -35.8% | 10.1% | $2.02B $6.91B $1.79B | 2025-12-31 |
| 1879 | A5G0.F AIB Group plcListed DE, based IE · Financial Services · Banks - Regional | $49.92B | $36.75B | 0.74 | -35.8% | 6.5% | $61.30B $31.67B $17.28B book | 2025-12-31 |
| 1880 | AB4.F ABM Industries IncorporatedListed DE, based US · Industrials · Specialty Business Services | $3.15B | $2.32B | 0.74 | -35.9% | 6.6% | $3.10B $1.99B $1.86B | 2025-10-31 |
| 1881 | 59G.F Kobe Bussan Co., Ltd.Listed DE, based JP · Consumer Defensive · Grocery Stores | $4.22B | $3.10B | 0.74 | -35.9% | 7.1% | $3.07B $3.68B $2.56B | 2025-10-31 |
| 1882 | BHP1.F BHP Group LimitedListed DE, based AU · Basic Materials · Other Industrial Metals & Mining | $217.36B | $159.90B | 0.74 | -35.9% | 9.0% | $191.48B $125.54B $162.70B | 2026-06-30 |
| 1883 | CSJ.F CSL LimitedListed DE, based AU · Healthcare · Biotechnology | $57.52B | $42.29B | 0.74 | -36.0% | 4.8% | $40.32B $47.99B $38.56B | 2026-06-30 |
| 1884 | 5BG.F B2Gold Corp.Listed DE, based CA · Basic Materials · Gold | $6.82B | $5.01B | 0.73 | -36.2% | 12.6% | $5.33B $5.46B $4.24B | 2025-12-31 |
| 1885 | EIA.F Elisa OyjListed DE, based FI · Communication Services · Telecom Services | $6.51B | $4.78B | 0.73 | -36.3% | 6.0% | $6.35B $4.14B $3.85B | 2025-12-31 |
| 1886 | HSY.DE The Hershey CompanyListed DE, based US · Consumer Defensive · Confectioners | $32.15B | $23.59B | 0.73 | -36.3% | 4.7% | $37.98B $19.98B $12.81B | 2025-12-31 |
| 1887 | AKOB.F Embotelladora Andina S.A.Listed DE, based CL · Consumer Defensive · Beverages - Non-Alcoholic | $4.58B | $3.36B | 0.73 | -36.3% | 6.4% | $4.54B $4.06B $1.48B book | 2025-12-31 |
| 1888 | W8C.F Theon International PlcListed DE, based CY · Industrials · Aerospace & Defense | $2.48B | $1.82B | 0.73 | -36.3% | 9.9% | $526.27M book $4.40B $526.27M book | 2025-12-31 |
| 1889 | NWL.F Newell Brands Inc.Listed DE, based US · Consumer Defensive · Household & Personal Products | $2.43B | $1.78B | 0.73 | -36.4% | 6.0% | $463.17M $2.45B book $2.42B | 2025-12-31 |
| 1890 | FMC1.DE Ford Motor CompanyListed DE, based US · Consumer Cyclical · Auto Manufacturers | $48.85B | $35.79B | 0.73 | -36.5% | 4.0% | $35.79B book $35.79B book $35.79B book | 2025-12-31 |
| 1891 | OHP0.F Persimmon PlcListed DE, based GB · Consumer Cyclical · Residential Construction | $5.45B | $3.99B | 0.73 | -36.5% | 12.3% | $3.93B $3.26B $4.79B book | 2025-12-31 |
| 1892 | SLYG.DE Shelly Group SEListed DE, based BG · Industrials · Conglomerates | $1.33B | $974.88M | 0.73 | -36.8% | 5.3% | $963.84M $1.82B $137.61M book | 2025-12-31 |
| 1893 | 8JN.F Kanzhun LimitedListed DE, based CN · Communication Services · Internet Content & Information | $7.04B | $5.14B | 0.73 | -36.8% | 7.4% | $6.90B $5.21B $3.31B | 2025-12-31 |
| 1894 | NP7.F Nippon Kayaku Co., Ltd.Listed DE, based JP · Basic Materials · Chemicals | $1.84B | $1.34B | 0.73 | -37.0% | 9.1% | $1.01B $1.27B $1.75B book | 2026-03-31 |
| 1895 | 58H.F Davide Campari-Milano N.V.Listed DE, based IT · Consumer Defensive · Beverages - Wineries & Distilleries | $8.42B | $6.15B | 0.73 | -37.0% | 6.2% | $8.23B $5.65B $4.57B book | 2025-12-31 |
| 1896 | UZAA.F Flughafen Zürich AGListed DE, based CH · Industrials · Airports & Air Services | $7.28B | $5.31B | 0.73 | -37.1% | 6.3% | $5.05B $5.59B $5.28B | 2025-12-31 |
| 1897 | AHLA.DE Alibaba Group Holding LimitedListed DE, based CN · Consumer Cyclical · Internet Retail | $264.35B | $192.80B | 0.73 | -37.1% | 6.9% | $210.45B $203.82B $164.13B book | 2026-03-31 |
| 1898 | YT2.F Atresmedia Corporación de Medios de Comunicación, S.A.Listed DE, based ES · Communication Services · Entertainment | $1.53B | $1.11B | 0.73 | -37.1% | 8.0% | $1.58B $874.26M $886.41M | 2025-12-31 |
| 1899 | CBGA.F Carlsberg A/SListed DE, based DK · Consumer Defensive · Beverages - Brewers | $19.92B | $14.51B | 0.73 | -37.3% | 7.0% | $17.18B $14.09B $12.27B | 2025-12-31 |
| 1900 | LIS.F Liontown LimitedListed DE, based AU · Basic Materials · Other Industrial Metals & Mining | $1.39B | $1.01B | 0.73 | -37.3% | 12.3% | $1.01B book $1.01B book $1.01B 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