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 GB · Industrials · Industrial Distribution
Market Cap
$1.72B
Avg Intrinsic
$1.12B
Intrinsic / Market
0.65
Margin of Safety
-53.3%
WACC
8.5%
FY End
2025-12-31
EPV
$1.23B
Profit
$449.31M
FCFF
$1.68B
Listed DE, based NO · Basic Materials · Specialty Chemicals
Market Cap
$1.50B
Avg Intrinsic
$976.11M
Intrinsic / Market
0.65
Margin of Safety
-53.4%
WACC
7.5%
FY End
2025-12-31
EPV
$1.15B
Profit
$853.27M
FCFF
$926.25M
Listed DE, based NZ · Utilities · Utilities - Diversified
Market Cap
$2.52B
Avg Intrinsic
$1.64B
Intrinsic / Market
0.65
Margin of Safety
-53.6%
WACC
5.4%
FY End
2026-06-30
EPV
$811.59M
Profit
$2.05B
FCFF
$2.05B book
Listed DE, based CA · Basic Materials · Gold
Market Cap
$9.88B
Avg Intrinsic
$6.43B
Intrinsic / Market
0.65
Margin of Safety
-53.6%
WACC
11.7%
FY End
2025-12-31
EPV
$6.87B book
Profit
$5.55B
FCFF
$6.87B book
Listed DE, based CH · Communication Services · Telecom Services
Market Cap
$38.15B
Avg Intrinsic
$24.83B
Intrinsic / Market
0.65
Margin of Safety
-53.7%
WACC
7.1%
FY End
2025-12-31
EPV
$34.99B
Profit
$21.50B
FCFF
$17.99B
Listed DE, based US · Utilities · Utilities - Regulated Electric
Market Cap
$25.50B
Avg Intrinsic
$16.59B
Intrinsic / Market
0.65
Margin of Safety
-53.8%
WACC
5.2%
FY End
2025-12-31
EPV
$16.59B
Profit
$20.83B
FCFF
$12.34B book
Listed DE, based DE · Basic Materials · Specialty Chemicals
Market Cap
$1.81B
Avg Intrinsic
$1.17B
Intrinsic / Market
0.65
Margin of Safety
-53.9%
WACC
6.6%
FY End
2025-12-31
EPV
$952.86M
Profit
$1.84B
FCFF
$724.96M
Listed DE, based BG · Healthcare · Medical Distribution
Market Cap
$1.82B
Avg Intrinsic
$1.18B
Intrinsic / Market
0.65
Margin of Safety
-53.9%
WACC
5.0%
FY End
2025-12-31
EPV
$1.76B
Profit
$1.14B
FCFF
$633.51M book
Listed DE · Healthcare · Medical Devices
Market Cap
$1.67B
Avg Intrinsic
$1.09B
Intrinsic / Market
0.65
Margin of Safety
-53.9%
WACC
6.2%
FY End
2025-12-31
EPV
$989.88M
Profit
$1.24B
FCFF
$1.04B
Listed DE, based FR · Healthcare · Drug Manufacturers - General
Market Cap
$3.24B
Avg Intrinsic
$2.10B
Intrinsic / Market
0.65
Margin of Safety
-54.0%
WACC
8.6%
FY End
2025-12-31
EPV
$2.12B
Profit
$2.17B
FCFF
$2.02B
Listed DE, based GB · Communication Services · Advertising Agencies
Market Cap
$1.62B
Avg Intrinsic
$1.05B
Intrinsic / Market
0.65
Margin of Safety
-54.1%
WACC
8.8%
FY End
2025-12-31
EPV
$1.34B
Profit
$1.08B
FCFF
$734.88M
Listed DE, based JE · Consumer Defensive · Discount Stores
Market Cap
$3.69B
Avg Intrinsic
$2.39B
Intrinsic / Market
0.65
Margin of Safety
-54.2%
WACC
8.0%
FY End
2026-03-31
EPV
$4.08B
Profit
$1.97B
FCFF
$1.12B
Listed DE, based US · Energy · Oil & Gas Equipment & Services
Market Cap
$6.69B
Avg Intrinsic
$4.34B
Intrinsic / Market
0.65
Margin of Safety
-54.3%
WACC
7.9%
FY End
2025-12-31
EPV
$3.72B
Profit
$3.03B
FCFF
$6.27B book
Listed DE, based CA · Basic Materials · Agricultural Inputs
Market Cap
$33.21B
Avg Intrinsic
$21.52B
Intrinsic / Market
0.65
Margin of Safety
-54.3%
WACC
9.1%
FY End
2025-12-31
EPV
$21.98B
Profit
$20.92B
FCFF
$21.66B
Listed DE, based US · Industrials · Aerospace & Defense
Market Cap
$117.17B
Avg Intrinsic
$75.89B
Intrinsic / Market
0.65
Margin of Safety
-54.4%
WACC
5.1%
FY End
2025-12-31
EPV
$139.11B
Profit
$23.92B
FCFF
$64.65B
Listed DE, based JP · Consumer Defensive · Tobacco
Market Cap
$76.48B
Avg Intrinsic
$49.47B
Intrinsic / Market
0.65
Margin of Safety
-54.6%
WACC
5.7%
FY End
2025-12-31
EPV
$55.48B
Profit
$45.48B
FCFF
$47.46B
Listed DE, based US · Industrials · Farm & Heavy Construction Machinery
Market Cap
$1.74B
Avg Intrinsic
$1.12B
Intrinsic / Market
0.65
Margin of Safety
-54.6%
WACC
9.9%
FY End
2025-12-31
EPV
$1.17B
Profit
$1.15B
FCFF
$1.05B
Listed DE, based FR · Industrials · Aerospace & Defense
Market Cap
$52.19B
Avg Intrinsic
$33.74B
Intrinsic / Market
0.65
Margin of Safety
-54.7%
WACC
5.1%
FY End
2025-12-31
EPV
$45.71B
Profit
$35.02B
FCFF
$20.49B
Listed DE, based GB · Communication Services · Advertising Agencies
Market Cap
$5.72B
Avg Intrinsic
$3.70B
Intrinsic / Market
0.65
Margin of Safety
-54.8%
WACC
5.7%
FY End
2025-12-31
EPV
$3.70B book
Profit
$3.70B book
FCFF
$3.70B book
Listed DE, based US · Technology · Software - Application
Market Cap
$9.89B
Avg Intrinsic
$6.39B
Intrinsic / Market
0.65
Margin of Safety
-54.8%
WACC
8.4%
FY End
2025-12-31
EPV
$4.42B
Profit
$5.06B
FCFF
$9.69B
Listed DE, based JP · Healthcare · Drug Manufacturers - Specialty & Generic
Market Cap
$1.10B
Avg Intrinsic
$711.23M
Intrinsic / Market
0.65
Margin of Safety
-54.9%
WACC
4.8%
FY End
2026-03-31
EPV
$261.14M
Profit
$757.17M
FCFF
$1.12B book
Listed DE, based US · Industrials · Aerospace & Defense
Market Cap
$13.39B
Avg Intrinsic
$8.64B
Intrinsic / Market
0.65
Margin of Safety
-54.9%
WACC
8.3%
FY End
2025-12-31
EPV
$9.08B
Profit
$8.88B
FCFF
$7.97B
Listed DE, based AU · Basic Materials · Gold
Profit is over 3× the larger of EPV and FCFFMarket Cap
$5.07B
Avg Intrinsic
$3.27B
Intrinsic / Market
0.65
Margin of Safety
-55.0%
WACC
13.5%
FY End
2026-06-30
EPV
$1.54B
Profit
$6.85B
FCFF
$1.43B book
Listed DE, based US · Technology · Electronics & Computer Distribution
Market Cap
$8.31B
Avg Intrinsic
$5.36B
Intrinsic / Market
0.65
Margin of Safety
-55.0%
WACC
9.4%
FY End
2026-06-30
EPV
$6.97B
Profit
$4.08B
FCFF
$5.03B book
Listed DE, based GB · Communication Services · Telecom Services
Market Cap
$12.79B
Avg Intrinsic
$8.25B
Intrinsic / Market
0.65
Margin of Safety
-55.0%
WACC
7.6%
FY End
2026-03-31
EPV
$14.08B
Profit
$3.62B book
FCFF
$7.04B
Listed DE, based US · Financial Services · Credit Services
Market Cap
$680.07B
Avg Intrinsic
$438.64B
Intrinsic / Market
0.65
Margin of Safety
-55.0%
WACC
8.8%
FY End
2025-09-30
EPV
$272.22B
Profit
$175.69B
FCFF
$868.01B
Listed DE, based US · Industrials · Integrated Freight & Logistics
Market Cap
$80.07B
Avg Intrinsic
$51.63B
Intrinsic / Market
0.64
Margin of Safety
-55.1%
WACC
8.6%
FY End
2025-12-31
EPV
$58.66B
Profit
$53.76B
FCFF
$42.48B
Listed DE, based CA · Industrials · Engineering & Construction
Market Cap
$15.92B
Avg Intrinsic
$10.26B
Intrinsic / Market
0.64
Margin of Safety
-55.2%
WACC
6.1%
FY End
2025-12-31
EPV
$11.29B
Profit
$11.39B
FCFF
$8.10B
Listed DE, based US · Basic Materials · Specialty Chemicals
Market Cap
$2.40B
Avg Intrinsic
$1.54B
Intrinsic / Market
0.64
Margin of Safety
-55.3%
WACC
10.3%
FY End
2025-12-31
EPV
$1.48B
Profit
$1.59B
FCFF
$1.56B
Listed DE, based IT · Consumer Cyclical · Auto Parts
Market Cap
$8.04B
Avg Intrinsic
$5.17B
Intrinsic / Market
0.64
Margin of Safety
-55.4%
WACC
8.6%
FY End
2025-12-31
EPV
$4.33B
Profit
$6.00B
FCFF
$5.20B
Listed DE, based NG · Energy · Oil & Gas E&P
Market Cap
$6.41B
Avg Intrinsic
$4.12B
Intrinsic / Market
0.64
Margin of Safety
-55.6%
WACC
5.2%
FY End
2025-12-31
EPV
$7.11B
Profit
$2.83B
FCFF
$2.42B
Listed DE, based ES · Healthcare · Drug Manufacturers - General
Market Cap
$7.26B
Avg Intrinsic
$4.67B
Intrinsic / Market
0.64
Margin of Safety
-55.6%
WACC
8.2%
FY End
2025-12-31
EPV
$3.10B
Profit
$4.44B
FCFF
$6.45B
Listed DE, based US · Industrials · Integrated Freight & Logistics
Market Cap
$80.30B
Avg Intrinsic
$51.61B
Intrinsic / Market
0.64
Margin of Safety
-55.6%
WACC
8.6%
FY End
2025-12-31
EPV
$58.62B
Profit
$53.76B
FCFF
$42.46B
Listed DE, based US · Consumer Defensive · Packaged Foods
Market Cap
$13.15B
Avg Intrinsic
$8.45B
Intrinsic / Market
0.64
Margin of Safety
-55.6%
WACC
6.9%
FY End
2025-11-30
EPV
$7.40B
Profit
$10.22B
FCFF
$7.73B
Listed DE, based US · Technology · Information Technology Services
Market Cap
$5.97B
Avg Intrinsic
$3.84B
Intrinsic / Market
0.64
Margin of Safety
-55.6%
WACC
5.7%
FY End
2026-01-31
EPV
$4.87B
Profit
$2.93B
FCFF
$3.70B
Listed DE, based US · Technology · Software - Infrastructure
Market Cap
$2.76B
Avg Intrinsic
$1.77B
Intrinsic / Market
0.64
Margin of Safety
-55.7%
WACC
8.6%
FY End
2026-03-31
EPV
$1.57B
Profit
$1.66B book
FCFF
$2.09B
Listed DE, based IL · Energy · Oil & Gas E&P
Market Cap
$4.57B
Avg Intrinsic
$2.94B
Intrinsic / Market
0.64
Margin of Safety
-55.8%
WACC
7.0%
FY End
2025-12-31
EPV
$2.62B
Profit
$2.86B
FCFF
$3.33B
Listed DE, based US
Market Cap
$58.50B
Avg Intrinsic
$37.55B
Intrinsic / Market
0.64
Margin of Safety
-55.8%
WACC
7.1%
FY End
2025-12-31
EPV
$42.13B
Profit
$39.98B
FCFF
$30.55B
Listed DE, based AU · Consumer Cyclical · Auto Parts
Market Cap
$1.01B
Avg Intrinsic
$645.89M
Intrinsic / Market
0.64
Margin of Safety
-55.8%
WACC
9.8%
FY End
2026-06-30
EPV
$650.17M
Profit
$664.56M
FCFF
$622.94M
Listed DE, based CN · Industrials · Specialty Industrial Machinery
Market Cap
$5.76B
Avg Intrinsic
$3.70B
Intrinsic / Market
0.64
Margin of Safety
-55.9%
WACC
9.9%
FY End
2025-12-31
EPV
$5.33B
Profit
$3.11B
FCFF
$2.64B book
Listed DE, based JP · Real Estate · Real Estate - Diversified
Market Cap
$28.56B
Avg Intrinsic
$18.31B
Intrinsic / Market
0.64
Margin of Safety
-56.0%
WACC
4.3%
FY End
2026-03-31
EPV
$20.00B
Profit
$16.92B
FCFF
$18.02B book
Listed DE, based GB · Consumer Cyclical · Specialty Retail
Market Cap
$1.34B
Avg Intrinsic
$855.56M
Intrinsic / Market
0.64
Margin of Safety
-56.1%
WACC
8.9%
FY End
2026-03-31
EPV
$933.00M
Profit
$895.65M
FCFF
$738.03M
Listed DE, based US · Consumer Cyclical · Packaging & Containers
Market Cap
$4.67B
Avg Intrinsic
$2.99B
Intrinsic / Market
0.64
Margin of Safety
-56.1%
WACC
8.0%
FY End
2024-10-31
EPV
$3.24B
Profit
$2.94B
FCFF
$2.79B
Listed DE, based US · Energy · Oil & Gas Equipment & Services
Market Cap
$1.13B
Avg Intrinsic
$721.64M
Intrinsic / Market
0.64
Margin of Safety
-56.1%
WACC
8.0%
FY End
2025-12-31
EPV
-$15.60M
Profit
$1.09B book
FCFF
$1.09B book
Listed DE, based IT · Consumer Defensive · Farm Products
Market Cap
$2.24B
Avg Intrinsic
$1.44B
Intrinsic / Market
0.64
Margin of Safety
-56.2%
WACC
5.4%
FY End
2025-12-31
EPV
$1.44B book
Profit
$1.44B book
FCFF
$1.44B book
Listed DE, based JP · Healthcare · Drug Manufacturers - General
Market Cap
$63.36B
Avg Intrinsic
$40.57B
Intrinsic / Market
0.64
Margin of Safety
-56.2%
WACC
7.8%
FY End
2025-12-31
EPV
$40.44B
Profit
$40.34B
FCFF
$40.92B
Listed DE, based CN · Industrials · Electrical Equipment & Parts
Market Cap
$280.97B
Avg Intrinsic
$179.84B
Intrinsic / Market
0.64
Margin of Safety
-56.2%
WACC
6.7%
FY End
2025-12-31
EPV
$184.46B
Profit
$236.09B
FCFF
$118.97B
Listed DE, based GB · Real Estate · Real Estate Services
Market Cap
$2.80B
Avg Intrinsic
$1.79B
Intrinsic / Market
0.64
Margin of Safety
-56.3%
WACC
8.5%
FY End
2025-12-31
EPV
$2.75B
Profit
-$182.78M book
FCFF
$2.80B
Listed DE, based US · Technology · Software - Application
Market Cap
$27.34B
Avg Intrinsic
$17.48B
Intrinsic / Market
0.64
Margin of Safety
-56.4%
WACC
10.7%
FY End
2026-01-31
EPV
$13.13B
Profit
$10.72B
FCFF
$28.59B
Listed DE, based JP · Industrials · Specialty Industrial Machinery
Market Cap
$7.10B
Avg Intrinsic
$4.54B
Intrinsic / Market
0.64
Margin of Safety
-56.5%
WACC
10.3%
FY End
2026-03-31
EPV
$4.89B
Profit
$4.02B
FCFF
$4.72B
Listed DE, based FI · Utilities · Utilities - Renewable
Market Cap
$24.01B
Avg Intrinsic
$15.34B
Intrinsic / Market
0.64
Margin of Safety
-56.6%
WACC
4.9%
FY End
2025-12-31
EPV
$18.76B
Profit
$14.07B
FCFF
$13.18B
Listed DE, based JP · Communication Services · Broadcasting
Market Cap
$3.51B
Avg Intrinsic
$2.24B
Intrinsic / Market
0.64
Margin of Safety
-56.6%
WACC
6.2%
FY End
2026-03-31
EPV
$2.54B
Profit
$2.25B
FCFF
$1.92B book
Listed DE, based HK · Utilities · Utilities - Regulated Electric
Market Cap
$23.86B
Avg Intrinsic
$15.23B
Intrinsic / Market
0.64
Margin of Safety
-56.7%
WACC
6.3%
FY End
2025-12-31
EPV
$12.18B
Profit
$18.03B
FCFF
$15.48B
Listed DE, based US · Consumer Defensive · Household & Personal Products
Market Cap
$1.85B
Avg Intrinsic
$1.18B
Intrinsic / Market
0.64
Margin of Safety
-56.7%
WACC
7.4%
FY End
2025-09-30
EPV
$262.27M
Profit
$1.85B book
FCFF
$1.43B
Listed DE, based DE · Financial Services · Financial Data & Stock Exchanges
Market Cap
$58.57B
Avg Intrinsic
$37.38B
Intrinsic / Market
0.64
Margin of Safety
-56.7%
WACC
6.4%
FY End
2025-12-31
EPV
$47.05B
Profit
$36.43B
FCFF
$28.65B
Listed DE, based US · Technology · Semiconductor Equipment & Materials
Market Cap
$1.36B
Avg Intrinsic
$866.36M
Intrinsic / Market
0.64
Margin of Safety
-57.0%
WACC
14.0%
FY End
2025-12-31
EPV
$866.36M book
Profit
$866.36M book
FCFF
$866.36M book
Listed DE, based UY · Consumer Cyclical · Internet Retail
Profit is over 3× the larger of EPV and FCFFMarket Cap
$85.27B
Avg Intrinsic
$54.31B
Intrinsic / Market
0.64
Margin of Safety
-57.0%
WACC
10.8%
FY End
2025-12-31
EPV
$14.42B
Profit
$150.12B
FCFF
-$1.62B
Listed DE, based DE · Utilities · Utilities - Regulated Gas
Market Cap
$22.17B
Avg Intrinsic
$14.11B
Intrinsic / Market
0.64
Margin of Safety
-57.1%
WACC
8.3%
FY End
2025-12-31
EPV
$10.50B
Profit
$17.53B
FCFF
$14.31B
Listed DE, based CA · Energy · Oil & Gas Integrated
Market Cap
$80.20B
Avg Intrinsic
$51.04B
Intrinsic / Market
0.64
Margin of Safety
-57.1%
WACC
7.4%
FY End
2025-12-31
EPV
$62.44B
Profit
$46.18B
FCFF
$44.50B
Listed DE, based JP · Healthcare · Drug Manufacturers - Specialty & Generic
Market Cap
$7.42B
Avg Intrinsic
$4.72B
Intrinsic / Market
0.64
Margin of Safety
-57.1%
WACC
5.3%
FY End
2025-12-31
EPV
$9.46B
Profit
$4.70B
FCFF
$0 book
Listed DE, based NL · Consumer Defensive · Beverages - Brewers
Market Cap
$43.67B
Avg Intrinsic
$27.79B
Intrinsic / Market
0.64
Margin of Safety
-57.1%
WACC
5.9%
FY End
2025-12-31
EPV
$30.88B
Profit
$26.97B
FCFF
$25.51B
Listed DE, based US · Technology · Information Technology Services
Market Cap
$5.70B
Avg Intrinsic
$3.62B
Intrinsic / Market
0.64
Margin of Safety
-57.2%
WACC
19.1%
FY End
2026-05-31
EPV
$3.62B book
Profit
$3.62B book
FCFF
$3.62B book
Listed DE, based JP · Industrials · Farm & Heavy Construction Machinery
Market Cap
$36.90B
Avg Intrinsic
$23.47B
Intrinsic / Market
0.64
Margin of Safety
-57.2%
WACC
5.9%
FY End
2024-03-31
EPV
$8.90B
Profit
$24.90B
FCFF
$36.60B book
Listed DE, based US · Consumer Defensive · Education & Training Services
Market Cap
$4.27B
Avg Intrinsic
$2.71B
Intrinsic / Market
0.64
Margin of Safety
-57.3%
WACC
8.2%
FY End
2025-12-31
EPV
$2.96B
Profit
$2.77B
FCFF
$2.41B
Listed DE, based BE · Industrials · Electrical Equipment & Parts
Market Cap
$5.18B
Avg Intrinsic
$3.29B
Intrinsic / Market
0.64
Margin of Safety
-57.3%
WACC
10.0%
FY End
2025-12-31
EPV
$2.07B
Profit
$4.50B
FCFF
$3.31B
Listed DE, based FR · Industrials · Waste Management
Market Cap
$1.32B
Avg Intrinsic
$840.09M
Intrinsic / Market
0.64
Margin of Safety
-57.4%
WACC
10.0%
FY End
2025-09-30
EPV
$853.43M
Profit
$949.53M
FCFF
$717.31M
Listed DE, based CH · Industrials · Consulting Services
Market Cap
$22.02B
Avg Intrinsic
$13.98B
Intrinsic / Market
0.64
Margin of Safety
-57.5%
WACC
6.4%
FY End
2025-12-31
EPV
$10.31B
Profit
$27.08B
FCFF
$4.56B
Listed DE, based CA · Utilities · Utilities - Regulated Electric
Market Cap
$27.26B
Avg Intrinsic
$17.31B
Intrinsic / Market
0.64
Margin of Safety
-57.5%
WACC
5.3%
FY End
2025-12-31
EPV
$13.31B
Profit
$19.27B
FCFF
$19.35B book
Listed DE, based AU · Financial Services · Banks - Diversified
Market Cap
$174.47B
Avg Intrinsic
$110.68B
Intrinsic / Market
0.63
Margin of Safety
-57.6%
WACC
6.8%
FY End
2026-06-30
EPV
$199.55B
Profit
$78.27B
FCFF
$54.22B book
Listed DE, based AU · Industrials · Specialty Business Services
Market Cap
$1.17B
Avg Intrinsic
$741.32M
Intrinsic / Market
0.63
Margin of Safety
-57.7%
WACC
8.2%
FY End
2025-12-31
EPV
$917.87M
Profit
$560.44M
FCFF
$745.67M
Listed DE, based JP · Industrials · Business Equipment & Supplies
Market Cap
$1.42B
Avg Intrinsic
$902.27M
Intrinsic / Market
0.63
Margin of Safety
-57.7%
WACC
10.2%
FY End
2025-12-31
EPV
$1.02B
Profit
$753.05M
FCFF
$937.55M
Listed DE, based IE · Healthcare · Drug Manufacturers - Specialty & Generic
Market Cap
$6.94B
Avg Intrinsic
$4.40B
Intrinsic / Market
0.63
Margin of Safety
-57.7%
WACC
5.1%
FY End
2025-12-31
EPV
$2.97B
Profit
$7.72B
FCFF
$2.51B
Listed DE, based US · Technology · Software - Application
Market Cap
$1.34B
Avg Intrinsic
$848.18M
Intrinsic / Market
0.63
Margin of Safety
-57.8%
WACC
8.4%
FY End
2025-12-31
EPV
$1.04B
Profit
$388.30M
FCFF
$1.11B
Listed DE, based SE · Basic Materials · Aluminum
Market Cap
$1.85B
Avg Intrinsic
$1.17B
Intrinsic / Market
0.63
Margin of Safety
-57.9%
WACC
8.7%
FY End
2025-12-31
EPV
$1.18B
Profit
$1.17B
FCFF
$1.16B book
Listed DE, based US · Industrials · Farm & Heavy Construction Machinery
Market Cap
$1.09B
Avg Intrinsic
$687.56M
Intrinsic / Market
0.63
Margin of Safety
-58.0%
WACC
8.3%
FY End
2026-08-31
EPV
$796.33M
Profit
$653.35M
FCFF
$613.00M
Listed DE, based US · Consumer Defensive · Discount Stores
Market Cap
$21.41B
Avg Intrinsic
$13.55B
Intrinsic / Market
0.63
Margin of Safety
-58.0%
WACC
6.5%
FY End
2026-01-31
EPV
$17.96B
Profit
$13.07B
FCFF
$9.63B
Listed DE, based US · Industrials · Aerospace & Defense
Market Cap
$3.03B
Avg Intrinsic
$1.92B
Intrinsic / Market
0.63
Margin of Safety
-58.1%
WACC
23.3%
FY End
2025-12-31
EPV
$1.92B book
Profit
$1.92B book
FCFF
$1.92B book
Listed DE, based US · Technology · Information Technology Services
Market Cap
$10.05B
Avg Intrinsic
$6.35B
Intrinsic / Market
0.63
Margin of Safety
-58.2%
WACC
7.9%
FY End
2026-06-30
EPV
$6.31B
Profit
$6.23B
FCFF
$6.51B
Listed DE, based US · Financial Services · Credit Services
Market Cap
$205.56B
Avg Intrinsic
$129.89B
Intrinsic / Market
0.63
Margin of Safety
-58.3%
WACC
9.3%
FY End
2025-12-31
EPV
$161.26B
Profit
$119.95B
FCFF
$108.48B
Listed DE, based KR · Technology · Consumer Electronics
Market Cap
$19.37B
Avg Intrinsic
$12.23B
Intrinsic / Market
0.63
Margin of Safety
-58.3%
WACC
12.5%
FY End
2025-12-31
EPV
$10.43B
Profit
$5.55B
FCFF
$20.72B book
Listed DE, based CH · Communication Services · Telecom Services
Market Cap
$39.32B
Avg Intrinsic
$24.84B
Intrinsic / Market
0.63
Margin of Safety
-58.3%
WACC
7.1%
FY End
2025-12-31
EPV
$35.02B
Profit
$21.50B
FCFF
$18.00B
Listed DE, based US · Consumer Cyclical · Restaurants
Market Cap
$5.51B
Avg Intrinsic
$3.48B
Intrinsic / Market
0.63
Margin of Safety
-58.4%
WACC
8.6%
FY End
2025-12-31
EPV
-$1.27B
Profit
$5.85B book
FCFF
$5.85B book
Listed DE, based SE · Real Estate · Real Estate Services
Market Cap
$1.18B
Avg Intrinsic
$745.69M
Intrinsic / Market
0.63
Margin of Safety
-58.4%
WACC
6.5%
FY End
2025-12-31
EPV
-$2.98B
Profit
$2.61B book
FCFF
$2.61B book
Listed DE, based US · Technology · Computer Hardware
Market Cap
$1.31B
Avg Intrinsic
$826.69M
Intrinsic / Market
0.63
Margin of Safety
-58.5%
WACC
5.5%
FY End
2025-12-31
EPV
$1.42B
Profit
$519.47M
FCFF
$539.23M
Listed DE, based US · Industrials · Tools & Accessories
Market Cap
$18.95B
Avg Intrinsic
$11.96B
Intrinsic / Market
0.63
Margin of Safety
-58.5%
WACC
8.4%
FY End
2025-12-31
EPV
$12.63B
Profit
$11.99B
FCFF
$11.26B
Listed DE, based US · Consumer Cyclical · Auto & Truck Dealerships
Market Cap
$13.36B
Avg Intrinsic
$8.43B
Intrinsic / Market
0.63
Margin of Safety
-58.5%
WACC
6.5%
FY End
2025-12-31
EPV
$7.78B
Profit
$11.58B
FCFF
$5.93B
Listed DE, based US · Energy · Oil & Gas Equipment & Services
Market Cap
$72.09B
Avg Intrinsic
$45.46B
Intrinsic / Market
0.63
Margin of Safety
-58.6%
WACC
8.3%
FY End
2025-12-31
EPV
$47.14B
Profit
$47.99B
FCFF
$41.25B
Listed DE, based AU · Basic Materials · Specialty Chemicals
Market Cap
$4.65B
Avg Intrinsic
$2.93B
Intrinsic / Market
0.63
Margin of Safety
-58.5%
WACC
6.8%
FY End
2025-09-30
EPV
$2.47B
Profit
$3.41B
FCFF
$2.92B book
Listed DE, based IT · Real Estate · Real Estate Services
Market Cap
$6.49B
Avg Intrinsic
$4.09B
Intrinsic / Market
0.63
Margin of Safety
-58.6%
WACC
5.8%
FY End
2025-12-31
EPV
$4.67B
Profit
$4.13B
FCFF
$3.48B
Listed DE, based FR · Technology · Electronics & Computer Distribution
Market Cap
$11.90B
Avg Intrinsic
$7.50B
Intrinsic / Market
0.63
Margin of Safety
-58.8%
WACC
7.7%
FY End
2025-12-31
EPV
$8.59B
Profit
$7.65B
FCFF
$6.25B
Listed DE, based GR · Utilities · Utilities - Diversified
Market Cap
$7.75B
Avg Intrinsic
$4.88B
Intrinsic / Market
0.63
Margin of Safety
-58.8%
WACC
7.3%
FY End
2025-12-31
EPV
$8.24B
Profit
$2.66B
FCFF
$3.74B book
Listed DE, based IT · Industrials · Farm & Heavy Construction Machinery
Market Cap
$1.41B
Avg Intrinsic
$886.81M
Intrinsic / Market
0.63
Margin of Safety
-58.8%
WACC
7.8%
FY End
2025-12-31
EPV
$921.77M
Profit
$985.53M
FCFF
$753.11M
Listed DE, based SE · Industrials · Farm & Heavy Construction Machinery
Market Cap
$64.43B
Avg Intrinsic
$40.55B
Intrinsic / Market
0.63
Margin of Safety
-58.9%
WACC
7.5%
FY End
2025-12-31
EPV
$40.98B
Profit
$40.53B
FCFF
$40.13B
Listed DE, based JP · Healthcare · Medical Devices
Market Cap
$12.67B
Avg Intrinsic
$7.97B
Intrinsic / Market
0.63
Margin of Safety
-59.0%
WACC
5.5%
FY End
2026-03-31
EPV
$11.09B
Profit
$5.60B
FCFF
$7.22B
Listed DE, based ES · Real Estate · Real Estate - Development
Market Cap
$1.79B
Avg Intrinsic
$1.13B
Intrinsic / Market
0.63
Margin of Safety
-59.1%
WACC
7.7%
FY End
2025-12-31
EPV
$51.28M
Profit
$1.66B book
FCFF
$1.66B book
Listed DE, based US · Healthcare · Biotechnology
Market Cap
$23.61B
Avg Intrinsic
$14.83B
Intrinsic / Market
0.63
Margin of Safety
-59.2%
WACC
9.1%
FY End
2025-12-31
EPV
$18.09B
Profit
$6.35B book
FCFF
$20.07B
Listed DE, based AU · Basic Materials · Copper
Market Cap
$13.54B
Avg Intrinsic
$8.51B
Intrinsic / Market
0.63
Margin of Safety
-59.2%
WACC
12.0%
FY End
2025-12-31
EPV
$6.44B
Profit
$9.46B book
FCFF
$9.62B
Listed DE, based FR · Industrials · Electrical Equipment & Parts
Market Cap
$5.65B
Avg Intrinsic
$3.55B
Intrinsic / Market
0.63
Margin of Safety
-59.2%
WACC
7.3%
FY End
2025-12-31
EPV
$4.19B
Profit
$3.48B
FCFF
$2.97B
Listed DE, based DK · Healthcare · Medical Instruments & Supplies
Market Cap
$14.12B
Avg Intrinsic
$8.86B
Intrinsic / Market
0.63
Margin of Safety
-59.3%
WACC
6.8%
FY End
2024-09-30
EPV
$10.28B
Profit
$8.23B
FCFF
$8.07B
Listed DE, based US · Utilities · Utilities - Regulated Gas
Market Cap
$4.04B
Avg Intrinsic
$2.54B
Intrinsic / Market
0.63
Margin of Safety
-59.3%
WACC
5.5%
FY End
2025-12-31
EPV
$1.78B
Profit
$2.90B
FCFF
$2.93B book
| # | Company | Market Cap | Avg Intrinsic | Intrinsic / Market | Margin of Safety | WACC | EPV / Profit / FCFF | FY End |
|---|---|---|---|---|---|---|---|---|
| 2101 | LFPB.F Travis Perkins plcListed DE, based GB · Industrials · Industrial Distribution | $1.72B | $1.12B | 0.65 | -53.3% | 8.5% | $1.23B $449.31M $1.68B | 2025-12-31 |
| 2102 | BO4.F Borregaard ASAListed DE, based NO · Basic Materials · Specialty Chemicals | $1.50B | $976.11M | 0.65 | -53.4% | 7.5% | $1.15B $853.27M $926.25M | 2025-12-31 |
| 2103 | VQA.F Vector LimitedListed DE, based NZ · Utilities · Utilities - Diversified | $2.52B | $1.64B | 0.65 | -53.6% | 5.4% | $811.59M $2.05B $2.05B book | 2026-06-30 |
| 2104 | ELO1.F Eldorado Gold CorporationListed DE, based CA · Basic Materials · Gold | $9.88B | $6.43B | 0.65 | -53.6% | 11.7% | $6.87B book $5.55B $6.87B book | 2025-12-31 |
| 2105 | SWJA.F Swisscom AGListed DE, based CH · Communication Services · Telecom Services | $38.15B | $24.83B | 0.65 | -53.7% | 7.1% | $34.99B $21.50B $17.99B | 2025-12-31 |
| 2106 | DGY.F DTE Energy CompanyListed DE, based US · Utilities · Utilities - Regulated Electric | $25.50B | $16.59B | 0.65 | -53.8% | 5.2% | $16.59B $20.83B $12.34B book | 2025-12-31 |
| 2107 | ACT0.DE AlzChem Group AGListed DE, based DE · Basic Materials · Specialty Chemicals | $1.81B | $1.17B | 0.65 | -53.9% | 6.6% | $952.86M $1.84B $724.96M | 2025-12-31 |
| 2108 | 3JR.F Sopharma ADListed DE, based BG · Healthcare · Medical Distribution | $1.82B | $1.18B | 0.65 | -53.9% | 5.0% | $1.76B $1.14B $633.51M book | 2025-12-31 |
| 2109 | 5IQ.F Embla Medical hf.Listed DE · Healthcare · Medical Devices | $1.67B | $1.09B | 0.65 | -53.9% | 6.2% | $989.88M $1.24B $1.04B | 2025-12-31 |
| 2110 | V16.F Virbac SAListed DE, based FR · Healthcare · Drug Manufacturers - General | $3.24B | $2.10B | 0.65 | -54.0% | 8.6% | $2.12B $2.17B $2.02B | 2025-12-31 |
| 2111 | IMW.F 4imprint Group plcListed DE, based GB · Communication Services · Advertising Agencies | $1.62B | $1.05B | 0.65 | -54.1% | 8.8% | $1.34B $1.08B $734.88M | 2025-12-31 |
| 2112 | 7Z5.F B&M European Value Retail plcListed DE, based JE · Consumer Defensive · Discount Stores | $3.69B | $2.39B | 0.65 | -54.2% | 8.0% | $4.08B $1.97B $1.12B | 2026-03-31 |
| 2113 | NO8.F NOV Inc.Listed DE, based US · Energy · Oil & Gas Equipment & Services | $6.69B | $4.34B | 0.65 | -54.3% | 7.9% | $3.72B $3.03B $6.27B book | 2025-12-31 |
| 2114 | N7T.F Nutrien Ltd.Listed DE, based CA · Basic Materials · Agricultural Inputs | $33.21B | $21.52B | 0.65 | -54.3% | 9.1% | $21.98B $20.92B $21.66B | 2025-12-31 |
| 2115 | LOM.F Lockheed Martin CorporationListed DE, based US · Industrials · Aerospace & Defense | $117.17B | $75.89B | 0.65 | -54.4% | 5.1% | $139.11B $23.92B $64.65B | 2025-12-31 |
| 2116 | JAT.F Japan Tobacco Inc.Listed DE, based JP · Consumer Defensive · Tobacco | $76.48B | $49.47B | 0.65 | -54.6% | 5.7% | $55.48B $45.48B $47.46B | 2025-12-31 |
| 2117 | AL3.F Alamo Group Inc.Listed DE, based US · Industrials · Farm & Heavy Construction Machinery | $1.74B | $1.12B | 0.65 | -54.6% | 9.9% | $1.17B $1.15B $1.05B | 2025-12-31 |
| 2118 | CSF.F Thales S.A.Listed DE, based FR · Industrials · Aerospace & Defense | $52.19B | $33.74B | 0.65 | -54.7% | 5.1% | $45.71B $35.02B $20.49B | 2025-12-31 |
| 2119 | 0WPA.F WPP plcListed DE, based GB · Communication Services · Advertising Agencies | $5.72B | $3.70B | 0.65 | -54.8% | 5.7% | $3.70B book $3.70B book $3.70B book | 2025-12-31 |
| 2120 | 0PY.F Paycom Software, Inc.Listed DE, based US · Technology · Software - Application | $9.89B | $6.39B | 0.65 | -54.8% | 8.4% | $4.42B $5.06B $9.69B | 2025-12-31 |
| 2121 | 6QC.F Towa Pharmaceutical Co., Ltd.Listed DE, based JP · Healthcare · Drug Manufacturers - Specialty & Generic | $1.10B | $711.23M | 0.65 | -54.9% | 4.8% | $261.14M $757.17M $1.12B book | 2026-03-31 |
| 2122 | TXT.F Textron Inc.Listed DE, based US · Industrials · Aerospace & Defense | $13.39B | $8.64B | 0.65 | -54.9% | 8.3% | $9.08B $8.88B $7.97B | 2025-12-31 |
| 2123 | 3G2.F Genesis Minerals LimitedListed DE, based AU · Basic Materials · Gold | $5.07B | $3.27B | 0.65 | -55.0% | 13.5% | $1.54B $6.85B $1.43B book | 2026-06-30 |
| 2124 | VNI.F Avnet, Inc.Listed DE, based US · Technology · Electronics & Computer Distribution | $8.31B | $5.36B | 0.65 | -55.0% | 9.4% | $6.97B $4.08B $5.03B book | 2026-06-30 |
| 2125 | 9AA.F Airtel Africa PlcListed DE, based GB · Communication Services · Telecom Services | $12.79B | $8.25B | 0.65 | -55.0% | 7.6% | $14.08B $3.62B book $7.04B | 2026-03-31 |
| 2126 | 3V64.F Visa Inc.Listed DE, based US · Financial Services · Credit Services | $680.07B | $438.64B | 0.65 | -55.0% | 8.8% | $272.22B $175.69B $868.01B | 2025-09-30 |
| 2127 | UPAB.DE UNITED PARCEL SERVICE INC. RListed DE, based US · Industrials · Integrated Freight & Logistics | $80.07B | $51.63B | 0.64 | -55.1% | 8.6% | $58.66B $53.76B $42.48B | 2025-12-31 |
| 2128 | 1W3.F WSP Global Inc.Listed DE, based CA · Industrials · Engineering & Construction | $15.92B | $10.26B | 0.64 | -55.2% | 6.1% | $11.29B $11.39B $8.10B | 2025-12-31 |
| 2129 | OCT.F Innospec Inc.Listed DE, based US · Basic Materials · Specialty Chemicals | $2.40B | $1.54B | 0.64 | -55.3% | 10.3% | $1.48B $1.59B $1.56B | 2025-12-31 |
| 2130 | 2PI.F Pirelli & C. S.p.A.Listed DE, based IT · Consumer Cyclical · Auto Parts | $8.04B | $5.17B | 0.64 | -55.4% | 8.6% | $4.33B $6.00B $5.20B | 2025-12-31 |
| 2131 | 134.F Seplat Energy PlcListed DE, based NG · Energy · Oil & Gas E&P | $6.41B | $4.12B | 0.64 | -55.6% | 5.2% | $7.11B $2.83B $2.42B | 2025-12-31 |
| 2132 | OZTA.F Grifols, S.A.Listed DE, based ES · Healthcare · Drug Manufacturers - General | $7.26B | $4.67B | 0.64 | -55.6% | 8.2% | $3.10B $4.44B $6.45B | 2025-12-31 |
| 2133 | UPAB.F United Parcel Service, Inc.Listed DE, based US · Industrials · Integrated Freight & Logistics | $80.30B | $51.61B | 0.64 | -55.6% | 8.6% | $58.62B $53.76B $42.46B | 2025-12-31 |
| 2134 | MCX.F McCormick & Company, IncorporatedListed DE, based US · Consumer Defensive · Packaged Foods | $13.15B | $8.45B | 0.64 | -55.6% | 6.9% | $7.40B $10.22B $7.73B | 2025-11-30 |
| 2135 | 85S.F Science Applications International CorporationListed DE, based US · Technology · Information Technology Services | $5.97B | $3.84B | 0.64 | -55.6% | 5.7% | $4.87B $2.93B $3.70B | 2026-01-31 |
| 2136 | NSZ.F NetScout Systems, Inc.Listed DE, based US · Technology · Software - Infrastructure | $2.76B | $1.77B | 0.64 | -55.7% | 8.6% | $1.57B $1.66B book $2.09B | 2026-03-31 |
| 2137 | 6D40.F Delek Group Ltd.Listed DE, based IL · Energy · Oil & Gas E&P | $4.57B | $2.94B | 0.64 | -55.8% | 7.0% | $2.62B $2.86B $3.33B | 2025-12-31 |
| 2138 | ONK.DE ONEOK, Inc.Listed DE, based US | $58.50B | $37.55B | 0.64 | -55.8% | 7.1% | $42.13B $39.98B $30.55B | 2025-12-31 |
| 2139 | A7W.F ARB Corporation LimitedListed DE, based AU · Consumer Cyclical · Auto Parts | $1.01B | $645.89M | 0.64 | -55.8% | 9.8% | $650.17M $664.56M $622.94M | 2026-06-30 |
| 2140 | B580.F Wuxi Lead Intelligent Equipment CO.,LTD.Listed DE, based CN · Industrials · Specialty Industrial Machinery | $5.76B | $3.70B | 0.64 | -55.9% | 9.9% | $5.33B $3.11B $2.64B book | 2025-12-31 |
| 2141 | MES0.F Mitsubishi Estate Co., Ltd.Listed DE, based JP · Real Estate · Real Estate - Diversified | $28.56B | $18.31B | 0.64 | -56.0% | 4.3% | $20.00B $16.92B $18.02B book | 2026-03-31 |
| 2142 | 6P8.F Pets at Home Group PlcListed DE, based GB · Consumer Cyclical · Specialty Retail | $1.34B | $855.56M | 0.64 | -56.1% | 8.9% | $933.00M $895.65M $738.03M | 2026-03-31 |
| 2143 | GR3.F Greif, Inc.Listed DE, based US · Consumer Cyclical · Packaging & Containers | $4.67B | $2.99B | 0.64 | -56.1% | 8.0% | $3.24B $2.94B $2.79B | 2024-10-31 |
| 2144 | ERG1.F Bristow Group Inc.Listed DE, based US · Energy · Oil & Gas Equipment & Services | $1.13B | $721.64M | 0.64 | -56.1% | 8.0% | -$15.60M $1.09B book $1.09B book | 2025-12-31 |
| 2145 | SR4.F B.F. S.p.A.Listed DE, based IT · Consumer Defensive · Farm Products | $2.24B | $1.44B | 0.64 | -56.2% | 5.4% | $1.44B book $1.44B book $1.44B book | 2025-12-31 |
| 2146 | CUP.F Chugai Pharmaceutical Co., Ltd.Listed DE, based JP · Healthcare · Drug Manufacturers - General | $63.36B | $40.57B | 0.64 | -56.2% | 7.8% | $40.44B $40.34B $40.92B | 2025-12-31 |
| 2147 | C7A1.F Contemporary Amperex Technology Co., LimitedListed DE, based CN · Industrials · Electrical Equipment & Parts | $280.97B | $179.84B | 0.64 | -56.2% | 6.7% | $184.46B $236.09B $118.97B | 2025-12-31 |
| 2148 | 4JB.F IHS Holding LimitedListed DE, based GB · Real Estate · Real Estate Services | $2.80B | $1.79B | 0.64 | -56.3% | 8.5% | $2.75B -$182.78M book $2.80B | 2025-12-31 |
| 2149 | 5ZM.DE Zoom Communications, Inc.Listed DE, based US · Technology · Software - Application | $27.34B | $17.48B | 0.64 | -56.4% | 10.7% | $13.13B $10.72B $28.59B | 2026-01-31 |
| 2150 | YKE.F Yokogawa Electric CorporationListed DE, based JP · Industrials · Specialty Industrial Machinery | $7.10B | $4.54B | 0.64 | -56.5% | 10.3% | $4.89B $4.02B $4.72B | 2026-03-31 |
| 2151 | FOT0.F Fortum OyjListed DE, based FI · Utilities · Utilities - Renewable | $24.01B | $15.34B | 0.64 | -56.6% | 4.9% | $18.76B $14.07B $13.18B | 2025-12-31 |
| 2152 | SKM.F SKY Perfect JSAT CorporationListed DE, based JP · Communication Services · Broadcasting | $3.51B | $2.24B | 0.64 | -56.6% | 6.2% | $2.54B $2.25B $1.92B book | 2026-03-31 |
| 2153 | CLP1.F CLP Holdings LimitedListed DE, based HK · Utilities · Utilities - Regulated Electric | $23.86B | $15.23B | 0.64 | -56.7% | 6.3% | $12.18B $18.03B $15.48B | 2025-12-31 |
| 2154 | H221.F Spectrum Brands Holdings, Inc.Listed DE, based US · Consumer Defensive · Household & Personal Products | $1.85B | $1.18B | 0.64 | -56.7% | 7.4% | $262.27M $1.85B book $1.43B | 2025-09-30 |
| 2155 | DB1.F Deutsche Börse AGListed DE, based DE · Financial Services · Financial Data & Stock Exchanges | $58.57B | $37.38B | 0.64 | -56.7% | 6.4% | $47.05B $36.43B $28.65B | 2025-12-31 |
| 2156 | 4IH.F Ichor Holdings, Ltd.Listed DE, based US · Technology · Semiconductor Equipment & Materials | $1.36B | $866.36M | 0.64 | -57.0% | 14.0% | $866.36M book $866.36M book $866.36M book | 2025-12-31 |
| 2157 | MLB1.DE MercadoLibre, Inc.Listed DE, based UY · Consumer Cyclical · Internet Retail | $85.27B | $54.31B | 0.64 | -57.0% | 10.8% | $14.42B $150.12B -$1.62B | 2025-12-31 |
| 2158 | UN0.DE Uniper SEListed DE, based DE · Utilities · Utilities - Regulated Gas | $22.17B | $14.11B | 0.64 | -57.1% | 8.3% | $10.50B $17.53B $14.31B | 2025-12-31 |
| 2159 | SM3.F Suncor Energy Inc.Listed DE, based CA · Energy · Oil & Gas Integrated | $80.20B | $51.04B | 0.64 | -57.1% | 7.4% | $62.44B $46.18B $44.50B | 2025-12-31 |
| 2160 | KY4.F Kyowa Kirin Co., Ltd.Listed DE, based JP · Healthcare · Drug Manufacturers - Specialty & Generic | $7.42B | $4.72B | 0.64 | -57.1% | 5.3% | $9.46B $4.70B $0 book | 2025-12-31 |
| 2161 | HNK1.DE Heineken N.V. AListed DE, based NL · Consumer Defensive · Beverages - Brewers | $43.67B | $27.79B | 0.64 | -57.1% | 5.9% | $30.88B $26.97B $25.51B | 2025-12-31 |
| 2162 | FLH0.F Applied Digital CorporationListed DE, based US · Technology · Information Technology Services | $5.70B | $3.62B | 0.64 | -57.2% | 19.1% | $3.62B book $3.62B book $3.62B book | 2026-05-31 |
| 2163 | TAH.F Toyota Industries CorporationListed DE, based JP · Industrials · Farm & Heavy Construction Machinery | $36.90B | $23.47B | 0.64 | -57.2% | 5.9% | $8.90B $24.90B $36.60B book | 2024-03-31 |
| 2164 | GKD.F Grand Canyon Education, Inc.Listed DE, based US · Consumer Defensive · Education & Training Services | $4.27B | $2.71B | 0.64 | -57.3% | 8.2% | $2.96B $2.77B $2.41B | 2025-12-31 |
| 2165 | 9CN.F Cenergy Holdings SAListed DE, based BE · Industrials · Electrical Equipment & Parts | $5.18B | $3.29B | 0.64 | -57.3% | 10.0% | $2.07B $4.50B $3.31B | 2025-12-31 |
| 2166 | PNU.F Derichebourg SAListed DE, based FR · Industrials · Waste Management | $1.32B | $840.09M | 0.64 | -57.4% | 10.0% | $853.43M $949.53M $717.31M | 2025-09-30 |
| 2167 | SUVA.F SGS SAListed DE, based CH · Industrials · Consulting Services | $22.02B | $13.98B | 0.64 | -57.5% | 6.4% | $10.31B $27.08B $4.56B | 2025-12-31 |
| 2168 | 12F.F Fortis Inc.Listed DE, based CA · Utilities · Utilities - Regulated Electric | $27.26B | $17.31B | 0.64 | -57.5% | 5.3% | $13.31B $19.27B $19.35B book | 2025-12-31 |
| 2169 | CWW.F Commonwealth Bank of AustraliaListed DE, based AU · Financial Services · Banks - Diversified | $174.47B | $110.68B | 0.63 | -57.6% | 6.8% | $199.55B $78.27B $54.22B book | 2026-06-30 |
| 2170 | SW8.F Smartgroup Corporation LtdListed DE, based AU · Industrials · Specialty Business Services | $1.17B | $741.32M | 0.63 | -57.7% | 8.2% | $917.87M $560.44M $745.67M | 2025-12-31 |
| 2171 | W53.F Pilot CorporationListed DE, based JP · Industrials · Business Equipment & Supplies | $1.42B | $902.27M | 0.63 | -57.7% | 10.2% | $1.02B $753.05M $937.55M | 2025-12-31 |
| 2172 | 8AK.F Alkermes plcListed DE, based IE · Healthcare · Drug Manufacturers - Specialty & Generic | $6.94B | $4.40B | 0.63 | -57.7% | 5.1% | $2.97B $7.72B $2.51B | 2025-12-31 |
| 2173 | 1DN.F Donnelley Financial Solutions, Inc.Listed DE, based US · Technology · Software - Application | $1.34B | $848.18M | 0.63 | -57.8% | 8.4% | $1.04B $388.30M $1.11B | 2025-12-31 |
| 2174 | 9GR.F Gränges AB (publ)Listed DE, based SE · Basic Materials · Aluminum | $1.85B | $1.17B | 0.63 | -57.9% | 8.7% | $1.18B $1.17B $1.16B book | 2025-12-31 |
| 2175 | LMF.F Lindsay CorporationListed DE, based US · Industrials · Farm & Heavy Construction Machinery | $1.09B | $687.56M | 0.63 | -58.0% | 8.3% | $796.33M $653.35M $613.00M | 2026-08-31 |
| 2176 | DT3.F Dollar Tree, Inc.Listed DE, based US · Consumer Defensive · Discount Stores | $21.41B | $13.55B | 0.63 | -58.0% | 6.5% | $17.96B $13.07B $9.63B | 2026-01-31 |
| 2177 | A1C0.F Archer Aviation Inc.Listed DE, based US · Industrials · Aerospace & Defense | $3.03B | $1.92B | 0.63 | -58.1% | 23.3% | $1.92B book $1.92B book $1.92B book | 2025-12-31 |
| 2178 | JHY.F Jack Henry & Associates, Inc.Listed DE, based US · Technology · Information Technology Services | $10.05B | $6.35B | 0.63 | -58.2% | 7.9% | $6.31B $6.23B $6.51B | 2026-06-30 |
| 2179 | AEC1.F American Express CompanyListed DE, based US · Financial Services · Credit Services | $205.56B | $129.89B | 0.63 | -58.3% | 9.3% | $161.26B $119.95B $108.48B | 2025-12-31 |
| 2180 | LGH.F LG Electronics Inc.Listed DE, based KR · Technology · Consumer Electronics | $19.37B | $12.23B | 0.63 | -58.3% | 12.5% | $10.43B $5.55B $20.72B book | 2025-12-31 |
| 2181 | SWJ.F SWISSCOM AG NListed DE, based CH · Communication Services · Telecom Services | $39.32B | $24.84B | 0.63 | -58.3% | 7.1% | $35.02B $21.50B $18.00B | 2025-12-31 |
| 2182 | W0O.F Jersey Mike's Subs Inc.Listed DE, based US · Consumer Cyclical · Restaurants | $5.51B | $3.48B | 0.63 | -58.4% | 8.6% | -$1.27B $5.85B book $5.85B book | 2025-12-31 |
| 2183 | JSIA.F Samhällsbyggnadsbolaget i Norden AB (publ)Listed DE, based SE · Real Estate · Real Estate Services | $1.18B | $745.69M | 0.63 | -58.4% | 6.5% | -$2.98B $2.61B book $2.61B book | 2025-12-31 |
| 2184 | 398.F Cricut, Inc.Listed DE, based US · Technology · Computer Hardware | $1.31B | $826.69M | 0.63 | -58.5% | 5.5% | $1.42B $519.47M $539.23M | 2025-12-31 |
| 2185 | SPU.F Snap-on IncorporatedListed DE, based US · Industrials · Tools & Accessories | $18.95B | $11.96B | 0.63 | -58.5% | 8.4% | $12.63B $11.99B $11.26B | 2025-12-31 |
| 2186 | UA9.F Penske Automotive Group, Inc.Listed DE, based US · Consumer Cyclical · Auto & Truck Dealerships | $13.36B | $8.43B | 0.63 | -58.5% | 6.5% | $7.78B $11.58B $5.93B | 2025-12-31 |
| 2187 | SCL.F SLB N.V.Listed DE, based US · Energy · Oil & Gas Equipment & Services | $72.09B | $45.46B | 0.63 | -58.6% | 8.3% | $47.14B $47.99B $41.25B | 2025-12-31 |
| 2188 | I5P0.F Dyno Nobel LimitedListed DE, based AU · Basic Materials · Specialty Chemicals | $4.65B | $2.93B | 0.63 | -58.5% | 6.8% | $2.47B $3.41B $2.92B book | 2025-09-30 |
| 2189 | WI8.F Infrastrutture Wireless Italiane S.p.A.Listed DE, based IT · Real Estate · Real Estate Services | $6.49B | $4.09B | 0.63 | -58.6% | 5.8% | $4.67B $4.13B $3.48B | 2025-12-31 |
| 2190 | E7V.F Rexel S.A.Listed DE, based FR · Technology · Electronics & Computer Distribution | $11.90B | $7.50B | 0.63 | -58.8% | 7.7% | $8.59B $7.65B $6.25B | 2025-12-31 |
| 2191 | X4Z.F Metlen Energy & Metals PLCListed DE, based GR · Utilities · Utilities - Diversified | $7.75B | $4.88B | 0.63 | -58.8% | 7.3% | $8.24B $2.66B $3.74B book | 2025-12-31 |
| 2192 | X5Q.F Comer Industries S.p.A.Listed DE, based IT · Industrials · Farm & Heavy Construction Machinery | $1.41B | $886.81M | 0.63 | -58.8% | 7.8% | $921.77M $985.53M $753.11M | 2025-12-31 |
| 2193 | VOL3.F AB Volvo (publ)Listed DE, based SE · Industrials · Farm & Heavy Construction Machinery | $64.43B | $40.55B | 0.63 | -58.9% | 7.5% | $40.98B $40.53B $40.13B | 2025-12-31 |
| 2194 | OLY.F Olympus CorporationListed DE, based JP · Healthcare · Medical Devices | $12.67B | $7.97B | 0.63 | -59.0% | 5.5% | $11.09B $5.60B $7.22B | 2026-03-31 |
| 2195 | MS6N.F Metrovacesa S.A.Listed DE, based ES · Real Estate · Real Estate - Development | $1.79B | $1.13B | 0.63 | -59.1% | 7.7% | $51.28M $1.66B book $1.66B book | 2025-12-31 |
| 2196 | ICY.F Incyte CorporationListed DE, based US · Healthcare · Biotechnology | $23.61B | $14.83B | 0.63 | -59.2% | 9.1% | $18.09B $6.35B book $20.07B | 2025-12-31 |
| 2197 | OMS1.F MMG LimitedListed DE, based AU · Basic Materials · Copper | $13.54B | $8.51B | 0.63 | -59.2% | 12.0% | $6.44B $9.46B book $9.62B | 2025-12-31 |
| 2198 | NXS.F Nexans S.A.Listed DE, based FR · Industrials · Electrical Equipment & Parts | $5.65B | $3.55B | 0.63 | -59.2% | 7.3% | $4.19B $3.48B $2.97B | 2025-12-31 |
| 2199 | CBHD.F Coloplast A/SListed DE, based DK · Healthcare · Medical Instruments & Supplies | $14.12B | $8.86B | 0.63 | -59.3% | 6.8% | $10.28B $8.23B $8.07B | 2024-09-30 |
| 2200 | MRE.F MDU Resources Group, Inc.Listed DE, based US · Utilities · Utilities - Regulated Gas | $4.04B | $2.54B | 0.63 | -59.3% | 5.5% | $1.78B $2.90B $2.93B book | 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