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 JP · Utilities · Utilities - Regulated Gas
Market Cap
$2.68B
Avg Intrinsic
$1.68B
Intrinsic / Market
0.63
Margin of Safety
-59.3%
WACC
7.9%
FY End
2026-03-31
EPV
$1.21B
Profit
$1.95B
FCFF
$1.89B
Listed DE, based JP · Healthcare · Health Information Services
Market Cap
$7.39B
Avg Intrinsic
$4.64B
Intrinsic / Market
0.63
Margin of Safety
-59.4%
WACC
7.2%
FY End
2025-03-31
EPV
$5.77B
Profit
$4.17B
FCFF
$3.98B
Listed DE, based SE · Communication Services · Telecom Services
Market Cap
$10.89B
Avg Intrinsic
$6.84B
Intrinsic / Market
0.63
Margin of Safety
-59.4%
WACC
5.6%
FY End
2025-12-31
EPV
$9.74B
Profit
$5.79B
FCFF
$4.97B
Listed DE, based US · Technology · Software - Infrastructure
Market Cap
$13.14B
Avg Intrinsic
$8.24B
Intrinsic / Market
0.63
Margin of Safety
-59.4%
WACC
9.0%
FY End
2026-03-31
EPV
$10.83B
Profit
$8.02B
FCFF
$5.88B
Listed DE, based CA · Real Estate · Real Estate Services
Market Cap
$1.17B
Avg Intrinsic
$731.34M
Intrinsic / Market
0.63
Margin of Safety
-59.5%
WACC
5.9%
FY End
2025-09-30
EPV
$555.17M
Profit
$792.21M
FCFF
$846.64M
Listed DE, based US · Industrials · Marine Shipping
Market Cap
$1.06B
Avg Intrinsic
$666.13M
Intrinsic / Market
0.63
Margin of Safety
-59.5%
WACC
8.4%
FY End
2025-12-31
EPV
$216.10M
Profit
$891.15M book
FCFF
$891.15M book
Listed DE, based CN · Consumer Cyclical · Auto Parts
Market Cap
$1.05B
Avg Intrinsic
$655.73M
Intrinsic / Market
0.63
Margin of Safety
-59.6%
WACC
10.3%
FY End
2025-12-31
EPV
$723.06M book
Profit
$568.94M
FCFF
$675.19M
Listed DE, based JP · Healthcare · Drug Manufacturers - General
Market Cap
$38.34B
Avg Intrinsic
$24.03B
Intrinsic / Market
0.63
Margin of Safety
-59.6%
WACC
10.5%
FY End
2025-12-31
EPV
$20.62B
Profit
$26.58B
FCFF
$24.88B
Listed DE, based GB · Consumer Cyclical · Textile Manufacturing
Market Cap
$2.08B
Avg Intrinsic
$1.30B
Intrinsic / Market
0.63
Margin of Safety
-59.9%
WACC
8.5%
FY End
2025-12-31
EPV
$967.08M
Profit
$1.71B
FCFF
$1.22B
Listed DE, based BE · Communication Services · Telecom Services
Market Cap
$1.66B
Avg Intrinsic
$1.04B
Intrinsic / Market
0.62
Margin of Safety
-60.2%
WACC
4.4%
FY End
2025-12-31
EPV
$1.07B
Profit
$1.17B
FCFF
$874.33M
Listed DE, based ID · Energy · Thermal Coal
Market Cap
$19.68B
Avg Intrinsic
$12.28B
Intrinsic / Market
0.62
Margin of Safety
-60.2%
WACC
10.5%
FY End
2025-12-31
EPV
$11.89B
Profit
$5.17B
FCFF
$19.79B
Listed DE, based US · Basic Materials · Building Materials
Market Cap
$5.24B
Avg Intrinsic
$3.27B
Intrinsic / Market
0.62
Margin of Safety
-60.2%
WACC
10.0%
FY End
2026-03-31
EPV
$3.19B
Profit
$3.59B
FCFF
$3.04B
Listed DE, based CN · Technology · Semiconductors
Market Cap
$11.31B
Avg Intrinsic
$7.06B
Intrinsic / Market
0.62
Margin of Safety
-60.3%
WACC
8.7%
FY End
2025-12-31
EPV
$6.25B
Profit
$7.06B
FCFF
$7.86B
Listed DE, based BE · Consumer Defensive · Beverages - Brewers
Market Cap
$145.92B
Avg Intrinsic
$90.95B
Intrinsic / Market
0.62
Margin of Safety
-60.4%
WACC
7.5%
FY End
2025-12-31
EPV
$88.55B
Profit
$89.38B
FCFF
$94.91B
Listed DE, based CN · Industrials · Electrical Equipment & Parts
Market Cap
$4.69B
Avg Intrinsic
$2.93B
Intrinsic / Market
0.62
Margin of Safety
-60.4%
WACC
4.7%
FY End
2025-12-31
EPV
$1.23B
Profit
$2.68B
FCFF
$4.87B book
Listed DE, based FR · Financial Services · Asset Management
Market Cap
$1.43B
Avg Intrinsic
$890.80M
Intrinsic / Market
0.62
Margin of Safety
-60.5%
WACC
10.9%
FY End
2025-12-31
EPV
$560.31M book
Profit
$911.65M
FCFF
$1.20B
Listed DE, based US · Communication Services · Publishing
Market Cap
$2.71B
Avg Intrinsic
$1.69B
Intrinsic / Market
0.62
Margin of Safety
-60.6%
WACC
6.8%
FY End
2026-04-30
EPV
$1.14B
Profit
$2.16B
FCFF
$1.77B
Listed DE, based US · Financial Services · Asset Management
Market Cap
$1.90B
Avg Intrinsic
$1.18B
Intrinsic / Market
0.62
Margin of Safety
-60.6%
WACC
8.4%
FY End
2025-12-31
EPV
$1.83B
Profit
$723.31M
FCFF
$989.13M
Listed DE, based DE · Industrials · Marine Shipping
Market Cap
$1.82B
Avg Intrinsic
$1.13B
Intrinsic / Market
0.62
Margin of Safety
-60.6%
WACC
6.6%
FY End
2025-12-31
EPV
$1.90B
Profit
$533.94M
FCFF
$961.02M book
Listed DE, based CA · Consumer Cyclical · Packaging & Containers
Market Cap
$11.31B
Avg Intrinsic
$7.03B
Intrinsic / Market
0.62
Margin of Safety
-60.9%
WACC
7.6%
FY End
2025-12-31
EPV
$7.48B
Profit
$7.41B
FCFF
$6.20B
Listed DE, based US · Consumer Cyclical · Travel Services
Market Cap
$1.10B
Avg Intrinsic
$686.25M
Intrinsic / Market
0.62
Margin of Safety
-60.9%
WACC
8.2%
FY End
2025-12-31
EPV
$481.42M
Profit
$914.16M
FCFF
$663.16M book
Listed DE, based JP · Basic Materials · Copper
Market Cap
$1.27B
Avg Intrinsic
$791.33M
Intrinsic / Market
0.62
Margin of Safety
-60.9%
WACC
10.6%
FY End
2026-03-31
EPV
$707.97M
Profit
$616.29M
FCFF
$1.05B book
Listed DE, based JP · Technology · Semiconductor Equipment & Materials
Market Cap
$2.65B
Avg Intrinsic
$1.65B
Intrinsic / Market
0.62
Margin of Safety
-61.0%
WACC
7.7%
FY End
2026-03-31
EPV
$1.61B
Profit
$1.06B
FCFF
$2.27B book
Listed DE, based JP · Industrials · Conglomerates
Market Cap
$2.20B
Avg Intrinsic
$1.36B
Intrinsic / Market
0.62
Margin of Safety
-61.0%
WACC
6.8%
FY End
2025-12-31
EPV
$489.12M
Profit
$1.45B
FCFF
$2.15B book
Listed DE, based CA · Energy · Oil & Gas E&P
Market Cap
$4.11B
Avg Intrinsic
$2.55B
Intrinsic / Market
0.62
Margin of Safety
-61.1%
WACC
7.3%
FY End
2025-12-31
EPV
$2.58B
Profit
$2.22B
FCFF
$2.85B
Listed DE, based LU · Communication Services · Broadcasting
Market Cap
$5.33B
Avg Intrinsic
$3.31B
Intrinsic / Market
0.62
Margin of Safety
-61.1%
WACC
6.7%
FY End
2025-12-31
EPV
$4.90B
Profit
$2.98B
FCFF
$2.04B
Listed DE, based SG · Utilities · Utilities - Independent Power Producers
Market Cap
$3.28B
Avg Intrinsic
$2.04B
Intrinsic / Market
0.62
Margin of Safety
-61.2%
WACC
4.2%
FY End
2025-12-31
EPV
-$698.66M
Profit
$3.40B book
FCFF
$3.40B book
Listed DE, based US · Healthcare · Medical Instruments & Supplies
Market Cap
$48.98B
Avg Intrinsic
$30.36B
Intrinsic / Market
0.62
Margin of Safety
-61.3%
WACC
5.4%
FY End
2025-09-30
EPV
$32.18B
Profit
$30.68B
FCFF
$28.23B
Listed DE, based US · Industrials · Rental & Leasing Services
Market Cap
$3.58B
Avg Intrinsic
$2.22B
Intrinsic / Market
0.62
Margin of Safety
-61.3%
WACC
2.9%
FY End
2025-12-31
EPV
$13.12B
Profit
-$3.23B book
FCFF
-$3.23B book
Listed DE, based US · Healthcare · Healthcare Plans
Market Cap
$329.84B
Avg Intrinsic
$204.43B
Intrinsic / Market
0.62
Margin of Safety
-61.4%
WACC
7.6%
FY End
2025-12-31
EPV
$310.28B
Profit
$155.22B
FCFF
$147.79B
Listed DE, based US · Healthcare · Healthcare Plans
Market Cap
$83.45B
Avg Intrinsic
$51.70B
Intrinsic / Market
0.62
Margin of Safety
-61.4%
WACC
7.4%
FY End
2025-12-31
EPV
$45.07B book
Profit
$64.96B
FCFF
$45.07B book
Listed DE, based US · Technology · Software - Application
Profit is over 3× the larger of EPV and FCFFMarket Cap
$138.66B
Avg Intrinsic
$85.82B
Intrinsic / Market
0.62
Margin of Safety
-61.6%
WACC
10.6%
FY End
2025-12-31
EPV
$20.76B
Profit
$206.22B
FCFF
$30.48B
Listed DE, based US · Energy · Oil & Gas Equipment & Services
Market Cap
$5.21B
Avg Intrinsic
$3.22B
Intrinsic / Market
0.62
Margin of Safety
-61.6%
WACC
8.3%
FY End
2025-12-31
EPV
$2.91B
Profit
$3.26B
FCFF
$3.49B
Listed DE, based US · Industrials · Staffing & Employment Services
Market Cap
$4.12B
Avg Intrinsic
$2.55B
Intrinsic / Market
0.62
Margin of Safety
-61.8%
WACC
10.9%
FY End
2026-04-30
EPV
$2.78B
Profit
$2.38B
FCFF
$2.48B
Listed DE, based JP · Industrials · Tools & Accessories
Market Cap
$1.81B
Avg Intrinsic
$1.12B
Intrinsic / Market
0.62
Margin of Safety
-61.8%
WACC
8.9%
FY End
2025-11-30
EPV
$1.18B
Profit
$1.02B
FCFF
$1.15B
Listed DE, based NL · Healthcare · Diagnostics & Research
Market Cap
$9.38B
Avg Intrinsic
$5.80B
Intrinsic / Market
0.62
Margin of Safety
-61.8%
WACC
7.3%
FY End
2025-12-31
EPV
$7.38B
Profit
$5.35B
FCFF
$4.67B
Listed DE, based CA · Financial Services · Asset Management
Market Cap
$13.50B
Avg Intrinsic
$8.33B
Intrinsic / Market
0.62
Margin of Safety
-62.1%
WACC
8.3%
FY End
2025-12-31
EPV
$9.64B
Profit
$7.44B
FCFF
$7.91B
Listed DE, based JP · Technology · Electronic Components
Market Cap
$4.72B
Avg Intrinsic
$2.91B
Intrinsic / Market
0.62
Margin of Safety
-62.2%
WACC
7.3%
FY End
2026-03-31
EPV
$3.10B
Profit
$2.81B book
FCFF
$2.81B book
Listed DE, based US · Industrials · Metal Fabrication
Market Cap
$13.32B
Avg Intrinsic
$8.21B
Intrinsic / Market
0.62
Margin of Safety
-62.2%
WACC
11.1%
FY End
2025-12-31
EPV
$7.37B
Profit
$10.00B
FCFF
$7.26B
Listed DE, based DE · Basic Materials · Specialty Chemicals
Market Cap
$9.53B
Avg Intrinsic
$5.87B
Intrinsic / Market
0.62
Margin of Safety
-62.3%
WACC
8.1%
FY End
2025-12-31
EPV
$8.64B
Profit
$4.25B
FCFF
$4.72B
Listed DE, based CH · Industrials · Specialty Industrial Machinery
Market Cap
$6.97B
Avg Intrinsic
$4.29B
Intrinsic / Market
0.62
Margin of Safety
-62.4%
WACC
8.2%
FY End
2025-12-31
EPV
$4.14B
Profit
$4.34B
FCFF
$4.39B
Listed DE, based US · Utilities · Utilities - Regulated Electric
Market Cap
$36.24B
Avg Intrinsic
$22.32B
Intrinsic / Market
0.62
Margin of Safety
-62.4%
WACC
5.9%
FY End
2025-12-31
EPV
$24.14B
Profit
$25.48B
FCFF
$17.35B book
Listed DE, based US · Utilities · Utilities - Regulated Gas
Market Cap
$4.91B
Avg Intrinsic
$3.02B
Intrinsic / Market
0.62
Margin of Safety
-62.4%
WACC
6.3%
FY End
2025-12-31
EPV
$2.20B
Profit
$3.33B
FCFF
$3.54B book
Listed DE, based US · Financial Services · Credit Services
Market Cap
$20.47B
Avg Intrinsic
$12.60B
Intrinsic / Market
0.62
Margin of Safety
-62.5%
WACC
15.8%
FY End
2025-12-31
EPV
$15.63B
Profit
$11.09B book
FCFF
$11.09B book
Listed DE, based US · Energy · Oil & Gas E&P
Market Cap
$4.67B
Avg Intrinsic
$2.87B
Intrinsic / Market
0.61
Margin of Safety
-62.7%
WACC
12.1%
FY End
2025-12-31
EPV
$4.84B
Profit
$1.83B
FCFF
$1.94B
Listed DE, based FR · Industrials · Airports & Air Services
Market Cap
$11.61B
Avg Intrinsic
$7.13B
Intrinsic / Market
0.61
Margin of Safety
-62.8%
WACC
5.5%
FY End
2025-12-31
EPV
$10.16B
Profit
$5.21B
FCFF
$6.03B
Listed DE, based JP · Consumer Cyclical · Leisure
Market Cap
$23.60B
Avg Intrinsic
$14.49B
Intrinsic / Market
0.61
Margin of Safety
-62.9%
WACC
5.1%
FY End
2026-03-31
EPV
$17.31B
Profit
$14.05B
FCFF
$12.12B
Listed DE, based HK · Basic Materials · Gold
Market Cap
$1.56B
Avg Intrinsic
$955.65M
Intrinsic / Market
0.61
Margin of Safety
-63.0%
WACC
10.6%
FY End
2025-12-31
EPV
$1.08B
Profit
$1.25B
FCFF
$536.90M book
Listed DE, based ID · Healthcare · Medical Care Facilities
Market Cap
$1.22B
Avg Intrinsic
$748.30M
Intrinsic / Market
0.61
Margin of Safety
-63.0%
WACC
9.8%
FY End
2025-12-31
EPV
$735.34M
Profit
$757.89M
FCFF
$751.66M
Listed DE, based IT · Financial Services · Banks - Regional
Market Cap
$7.91B
Avg Intrinsic
$4.85B
Intrinsic / Market
0.61
Margin of Safety
-63.1%
WACC
8.4%
FY End
2025-12-31
EPV
$4.34B
Profit
$8.47B
FCFF
$1.73B book
Listed DE, based ZA · Consumer Defensive · Packaged Foods
Market Cap
$2.32B
Avg Intrinsic
$1.42B
Intrinsic / Market
0.61
Margin of Safety
-63.1%
WACC
9.9%
FY End
2025-09-30
EPV
$1.27B
Profit
$1.78B
FCFF
$1.21B
Listed DE, based GB · Consumer Defensive · Beverages - Non-Alcoholic
Market Cap
$44.11B
Avg Intrinsic
$27.04B
Intrinsic / Market
0.61
Margin of Safety
-63.1%
WACC
7.3%
FY End
2025-12-31
EPV
$32.76B
Profit
$26.05B
FCFF
$22.30B
Listed DE, based GB · Consumer Cyclical · Restaurants
Market Cap
$1.68B
Avg Intrinsic
$1.03B
Intrinsic / Market
0.61
Margin of Safety
-63.2%
WACC
6.1%
FY End
2025-09-30
EPV
$284.47M
Profit
$1.55B
FCFF
$1.25B
Listed DE, based US · Financial Services · Capital Markets
Market Cap
$2.88B
Avg Intrinsic
$1.76B
Intrinsic / Market
0.61
Margin of Safety
-63.3%
WACC
20.4%
FY End
2025-12-31
EPV
$1.76B book
Profit
$1.76B book
FCFF
$1.76B book
Listed DE, based US · Financial Services · Asset Management
Market Cap
$22.53B
Avg Intrinsic
$13.79B
Intrinsic / Market
0.61
Margin of Safety
-63.3%
WACC
13.2%
FY End
2025-12-31
EPV
$14.46B
Profit
$13.43B
FCFF
$13.48B
Listed DE, based DE · Financial Services · Asset Management
Market Cap
$15.38B
Avg Intrinsic
$9.41B
Intrinsic / Market
0.61
Margin of Safety
-63.5%
WACC
11.4%
FY End
2025-12-31
EPV
$10.90B
Profit
$8.43B
FCFF
$8.91B
Listed DE, based GB · Financial Services · Asset Management
Market Cap
$6.93B
Avg Intrinsic
$4.23B
Intrinsic / Market
0.61
Margin of Safety
-63.6%
WACC
8.1%
FY End
2026-03-31
EPV
$3.56B book
Profit
$5.58B
FCFF
$3.56B book
Listed DE, based JP · Consumer Cyclical · Leisure
Market Cap
$9.37B
Avg Intrinsic
$5.73B
Intrinsic / Market
0.61
Margin of Safety
-63.7%
WACC
7.0%
FY End
2025-12-31
EPV
$8.17B
Profit
$3.60B
FCFF
$5.41B book
Listed DE, based US · Consumer Cyclical · Residential Construction
Market Cap
$4.06B
Avg Intrinsic
$2.48B
Intrinsic / Market
0.61
Margin of Safety
-63.7%
WACC
10.4%
FY End
2026-03-31
EPV
$3.02B
Profit
$2.05B
FCFF
$2.37B
Listed DE, based US · Industrials · Specialty Industrial Machinery
Market Cap
$3.44B
Avg Intrinsic
$2.10B
Intrinsic / Market
0.61
Margin of Safety
-64.0%
WACC
9.7%
FY End
2025-09-30
EPV
$2.03B
Profit
$2.39B
FCFF
$1.88B
Listed DE, based TH · Utilities · Utilities - Independent Power Producers
Profit is over 3× the larger of EPV and FCFFMarket Cap
$2.16B
Avg Intrinsic
$1.32B
Intrinsic / Market
0.61
Margin of Safety
-64.0%
WACC
5.0%
FY End
2025-12-31
EPV
-$102.54M
Profit
$3.05B book
FCFF
$1.00B
Listed DE, based CA · Basic Materials · Gold
Market Cap
$2.79B
Avg Intrinsic
$1.70B
Intrinsic / Market
0.61
Margin of Safety
-64.0%
WACC
16.8%
FY End
2025-12-31
EPV
$2.06B
Profit
$1.10B
FCFF
$1.94B
Listed DE, based SE · Healthcare · Medical Devices
Market Cap
$1.50B
Avg Intrinsic
$913.21M
Intrinsic / Market
0.61
Margin of Safety
-64.0%
WACC
9.0%
FY End
2025-12-31
EPV
$979.04M
Profit
$852.79M
FCFF
$907.79M
Listed DE, based SI · Industrials · Marine Shipping
Market Cap
$1.73B
Avg Intrinsic
$1.06B
Intrinsic / Market
0.61
Margin of Safety
-64.1%
WACC
7.9%
FY End
2025-12-31
EPV
$1.19B
Profit
$1.19B
FCFF
$789.96M book
Listed DE, based FI · Consumer Defensive · Education & Training Services
Market Cap
$1.95B
Avg Intrinsic
$1.19B
Intrinsic / Market
0.61
Margin of Safety
-64.2%
WACC
6.6%
FY End
2025-12-31
EPV
$1.10B
Profit
$1.20B
FCFF
$1.25B
Listed DE, based US · Healthcare · Medical Instruments & Supplies
Market Cap
$7.61B
Avg Intrinsic
$4.64B
Intrinsic / Market
0.61
Margin of Safety
-64.2%
WACC
6.8%
FY End
2025-12-31
EPV
$5.60B
Profit
$4.27B
FCFF
$4.05B
Listed DE, based US · Financial Services · Banks - Regional
Market Cap
$4.51B
Avg Intrinsic
$2.75B
Intrinsic / Market
0.61
Margin of Safety
-64.2%
WACC
6.1%
FY End
2025-09-30
EPV
$3.96B
Profit
$1.26B
FCFF
$3.01B
Listed DE, based AU · Basic Materials · Other Industrial Metals & Mining
Market Cap
$2.53B
Avg Intrinsic
$1.54B
Intrinsic / Market
0.61
Margin of Safety
-64.3%
WACC
8.7%
FY End
2026-06-30
EPV
$1.54B book
Profit
$1.54B book
FCFF
$1.54B book
Listed DE, based TW · Communication Services · Telecom Services
Market Cap
$35.07B
Avg Intrinsic
$21.34B
Intrinsic / Market
0.61
Margin of Safety
-64.3%
WACC
5.0%
FY End
2025-12-31
EPV
$26.63B
Profit
$18.20B
FCFF
$19.20B
Listed DE, based JP · Communication Services · Telecom Services
Market Cap
$3.93B
Avg Intrinsic
$2.39B
Intrinsic / Market
0.61
Margin of Safety
-64.3%
WACC
6.1%
FY End
2026-03-31
EPV
$2.69B
Profit
$2.32B
FCFF
$2.16B
Listed DE, based NL · Basic Materials · Specialty Chemicals
Market Cap
$10.77B
Avg Intrinsic
$6.55B
Intrinsic / Market
0.61
Margin of Safety
-64.4%
WACC
7.7%
FY End
2025-12-31
EPV
$5.69B
Profit
$6.74B
FCFF
$7.23B
Listed DE, based GB · Industrials · Electrical Equipment & Parts
Market Cap
$1.26B
Avg Intrinsic
$763.48M
Intrinsic / Market
0.61
Margin of Safety
-64.5%
WACC
11.1%
FY End
2026-03-31
EPV
$766.58M
Profit
$861.58M
FCFF
$662.29M
Listed DE, based US · Utilities · Utilities - Regulated Electric
Market Cap
$24.14B
Avg Intrinsic
$14.68B
Intrinsic / Market
0.61
Margin of Safety
-64.5%
WACC
6.0%
FY End
2025-12-31
EPV
$6.66B
Profit
$20.67B
FCFF
$16.70B book
Listed DE, based BE · Industrials · Metal Fabrication
Market Cap
$2.15B
Avg Intrinsic
$1.31B
Intrinsic / Market
0.61
Margin of Safety
-64.6%
WACC
8.2%
FY End
2025-12-31
EPV
$1.78B
Profit
$1.21B
FCFF
$935.51M
Listed DE, based PL · Financial Services · Financial Data & Stock Exchanges
Market Cap
$1.14B
Avg Intrinsic
$692.79M
Intrinsic / Market
0.61
Margin of Safety
-64.7%
WACC
7.4%
FY End
2025-12-31
EPV
$762.03M
Profit
$752.90M
FCFF
$563.45M
Listed DE, based US · Consumer Cyclical · Specialty Retail
Market Cap
$18.34B
Avg Intrinsic
$11.13B
Intrinsic / Market
0.61
Margin of Safety
-64.8%
WACC
10.2%
FY End
2026-01-31
EPV
$10.92B
Profit
$10.45B
FCFF
$12.03B
Listed DE, based US · Technology · Solar
Market Cap
$19.00B
Avg Intrinsic
$11.51B
Intrinsic / Market
0.61
Margin of Safety
-65.0%
WACC
15.0%
FY End
2025-12-31
EPV
$10.33B book
Profit
$13.87B
FCFF
$10.33B book
Listed DE, based CA · Energy · Oil & Gas Midstream
Market Cap
$11.30B
Avg Intrinsic
$6.84B
Intrinsic / Market
0.61
Margin of Safety
-65.0%
WACC
5.8%
FY End
2025-12-31
EPV
$5.62B
Profit
$7.67B
FCFF
$7.24B book
Listed DE, based US · Consumer Cyclical · Auto Parts
Market Cap
$3.70B
Avg Intrinsic
$2.24B
Intrinsic / Market
0.61
Margin of Safety
-65.1%
WACC
9.8%
FY End
2025-12-31
EPV
$1.76B
Profit
$2.75B
FCFF
$2.22B
Listed DE, based CH · Healthcare · Medical Distribution
Market Cap
$5.28B
Avg Intrinsic
$3.20B
Intrinsic / Market
0.61
Margin of Safety
-65.1%
WACC
6.0%
FY End
2025-12-31
EPV
$3.61B
Profit
$3.20B
FCFF
$2.79B
Listed DE, based FR · Financial Services · Credit Services
Market Cap
$6.77B
Avg Intrinsic
$4.10B
Intrinsic / Market
0.61
Margin of Safety
-65.2%
WACC
5.6%
FY End
2025-12-31
EPV
$14.23B
Profit
-$961.89M book
FCFF
-$961.89M book
Listed DE, based ID · Consumer Defensive · Household & Personal Products
Market Cap
$2.48B
Avg Intrinsic
$1.50B
Intrinsic / Market
0.61
Margin of Safety
-65.2%
WACC
5.9%
FY End
2025-12-31
EPV
$3.87B
Profit
$460.95M
FCFF
$168.81M book
Listed DE, based HK · Real Estate · Real Estate - Diversified
Market Cap
$15.79B
Avg Intrinsic
$9.55B
Intrinsic / Market
0.60
Margin of Safety
-65.3%
WACC
7.8%
FY End
2025-12-31
EPV
$619.01M
Profit
$13.81B
FCFF
$14.23B
Listed DE, based MX · Basic Materials · Building Materials
Market Cap
$13.71B
Avg Intrinsic
$8.29B
Intrinsic / Market
0.60
Margin of Safety
-65.5%
WACC
7.5%
FY End
2025-12-31
EPV
$7.10B
Profit
$9.29B
FCFF
$8.47B
Listed DE, based BM · Industrials · Conglomerates
Market Cap
$5.65B
Avg Intrinsic
$3.41B
Intrinsic / Market
0.60
Margin of Safety
-65.6%
WACC
7.2%
FY End
2025-12-31
EPV
-$13.98B
Profit
$15.45B book
FCFF
$8.76B
Listed DE, based CA · Energy · Oil & Gas Integrated
Market Cap
$57.93B
Avg Intrinsic
$34.98B
Intrinsic / Market
0.60
Margin of Safety
-65.6%
WACC
7.2%
FY End
2025-12-31
EPV
$39.14B
Profit
$34.47B
FCFF
$31.32B
Listed DE, based IT · Industrials · Airports & Air Services
Market Cap
$3.01B
Avg Intrinsic
$1.82B
Intrinsic / Market
0.60
Margin of Safety
-65.6%
WACC
8.3%
FY End
2025-12-31
EPV
$2.22B
Profit
$1.51B
FCFF
$1.73B
Listed DE, based DE · Utilities · Utilities - Diversified
Profit is over 3× the larger of EPV and FCFFMarket Cap
$2.45B
Avg Intrinsic
$1.48B
Intrinsic / Market
0.60
Margin of Safety
-65.8%
WACC
5.9%
FY End
2025-12-31
EPV
$521.67M
Profit
$3.26B
FCFF
$650.45M book
Listed DE, based JP · Basic Materials · Specialty Chemicals
Market Cap
$3.31B
Avg Intrinsic
$1.99B
Intrinsic / Market
0.60
Margin of Safety
-65.9%
WACC
7.7%
FY End
2026-03-31
EPV
$2.02B
Profit
$1.95B
FCFF
$2.02B
Listed DE, based NL · Financial Services · Banks - Regional
Market Cap
$2.93B
Avg Intrinsic
$1.76B
Intrinsic / Market
0.60
Margin of Safety
-66.0%
WACC
7.2%
FY End
2025-12-31
EPV
$2.00B
Profit
$1.81B
FCFF
$1.49B book
Listed DE, based JP · Healthcare · Drug Manufacturers - Specialty & Generic
Market Cap
$56.74B
Avg Intrinsic
$34.17B
Intrinsic / Market
0.60
Margin of Safety
-66.1%
WACC
4.1%
FY End
2026-03-31
EPV
$26.31B
Profit
$30.57B
FCFF
$45.63B
Listed DE, based CH · Consumer Defensive · Packaged Foods
Market Cap
$228.50B
Avg Intrinsic
$137.49B
Intrinsic / Market
0.60
Margin of Safety
-66.2%
WACC
6.1%
FY End
2025-12-31
EPV
$168.58B
Profit
$132.93B
FCFF
$110.97B
Listed DE, based GB · Basic Materials · Building Materials
Market Cap
$1.56B
Avg Intrinsic
$938.17M
Intrinsic / Market
0.60
Margin of Safety
-66.2%
WACC
9.6%
FY End
2025-12-31
EPV
$885.89M
Profit
$859.64M
FCFF
$1.07B
Listed DE, based SE · Consumer Cyclical · Auto Parts
Market Cap
$8.24B
Avg Intrinsic
$4.95B
Intrinsic / Market
0.60
Margin of Safety
-66.3%
WACC
10.8%
FY End
2025-12-31
EPV
$4.48B
Profit
$5.15B
FCFF
$5.23B
Listed DE, based US · Industrials · Aerospace & Defense
Market Cap
$102.87B
Avg Intrinsic
$61.86B
Intrinsic / Market
0.60
Margin of Safety
-66.3%
WACC
6.2%
FY End
2025-12-31
EPV
$73.56B
Profit
$61.46B
FCFF
$50.55B
Listed DE, based SE · Basic Materials · Other Industrial Metals & Mining
Market Cap
$14.66B
Avg Intrinsic
$8.81B
Intrinsic / Market
0.60
Margin of Safety
-66.4%
WACC
10.4%
FY End
2025-12-31
EPV
$8.34B
Profit
$9.79B
FCFF
$8.30B book
Listed DE, based JP · Utilities · Utilities - Regulated Gas
Market Cap
$13.58B
Avg Intrinsic
$8.16B
Intrinsic / Market
0.60
Margin of Safety
-66.4%
WACC
8.0%
FY End
2026-03-31
EPV
$3.09B
Profit
$9.79B
FCFF
$11.61B book
Listed DE, based US · Real Estate · Real Estate Services
Market Cap
$2.67B
Avg Intrinsic
$1.60B
Intrinsic / Market
0.60
Margin of Safety
-66.6%
WACC
9.3%
FY End
2025-12-31
EPV
$1.29B
Profit
$2.02B book
FCFF
$1.49B
Listed DE, based GB · Healthcare · Medical Devices
Market Cap
$10.92B
Avg Intrinsic
$6.55B
Intrinsic / Market
0.60
Margin of Safety
-66.6%
WACC
7.6%
FY End
2025-12-31
EPV
$6.45B
Profit
$7.28B
FCFF
$5.94B
Listed DE, based JP · Consumer Cyclical · Footwear & Accessories
Market Cap
$3.37B
Avg Intrinsic
$2.02B
Intrinsic / Market
0.60
Margin of Safety
-66.7%
WACC
9.4%
FY End
2026-03-31
EPV
$2.10B
Profit
$1.99B
FCFF
$1.98B
| # | Company | Market Cap | Avg Intrinsic | Intrinsic / Market | Margin of Safety | WACC | EPV / Profit / FCFF | FY End |
|---|---|---|---|---|---|---|---|---|
| 2201 | 59W.F Toho Gas Co., Ltd.Listed DE, based JP · Utilities · Utilities - Regulated Gas | $2.68B | $1.68B | 0.63 | -59.3% | 7.9% | $1.21B $1.95B $1.89B | 2026-03-31 |
| 2202 | 4YC.F M3, Inc.Listed DE, based JP · Healthcare · Health Information Services | $7.39B | $4.64B | 0.63 | -59.4% | 7.2% | $5.77B $4.17B $3.98B | 2025-03-31 |
| 2203 | NCYD.F Tele2 AB (publ)Listed DE, based SE · Communication Services · Telecom Services | $10.89B | $6.84B | 0.63 | -59.4% | 5.6% | $9.74B $5.79B $4.97B | 2025-12-31 |
| 2204 | SYM.F Gen Digital Inc.Listed DE, based US · Technology · Software - Infrastructure | $13.14B | $8.24B | 0.63 | -59.4% | 9.0% | $10.83B $8.02B $5.88B | 2026-03-31 |
| 2205 | 9V4.F Mainstreet Equity Corp.Listed DE, based CA · Real Estate · Real Estate Services | $1.17B | $731.34M | 0.63 | -59.5% | 5.9% | $555.17M $792.21M $846.64M | 2025-09-30 |
| 2206 | GNU1.F Genco Shipping & Trading LimitedListed DE, based US · Industrials · Marine Shipping | $1.06B | $666.13M | 0.63 | -59.5% | 8.4% | $216.10M $891.15M book $891.15M book | 2025-12-31 |
| 2207 | L83.F TUHU Car Inc.Listed DE, based CN · Consumer Cyclical · Auto Parts | $1.05B | $655.73M | 0.63 | -59.6% | 10.3% | $723.06M book $568.94M $675.19M | 2025-12-31 |
| 2208 | OS1.F Otsuka Holdings Co., Ltd.Listed DE, based JP · Healthcare · Drug Manufacturers - General | $38.34B | $24.03B | 0.63 | -59.6% | 10.5% | $20.62B $26.58B $24.88B | 2025-12-31 |
| 2209 | 4TC.F Coats Group plcListed DE, based GB · Consumer Cyclical · Textile Manufacturing | $2.08B | $1.30B | 0.63 | -59.9% | 8.5% | $967.08M $1.71B $1.22B | 2025-12-31 |
| 2210 | MOS.F Orange Belgium S.A.Listed DE, based BE · Communication Services · Telecom Services | $1.66B | $1.04B | 0.62 | -60.2% | 4.4% | $1.07B $1.17B $874.33M | 2025-12-31 |
| 2211 | BNB.F PT Bayan Resources Tbk.Listed DE, based ID · Energy · Thermal Coal | $19.68B | $12.28B | 0.62 | -60.2% | 10.5% | $11.89B $5.17B $19.79B | 2025-12-31 |
| 2212 | E5M.F Eagle Materials Inc.Listed DE, based US · Basic Materials · Building Materials | $5.24B | $3.27B | 0.62 | -60.2% | 10.0% | $3.19B $3.59B $3.04B | 2026-03-31 |
| 2213 | S99.F OmniVision Integrated Circuits Group, Inc.Listed DE, based CN · Technology · Semiconductors | $11.31B | $7.06B | 0.62 | -60.3% | 8.7% | $6.25B $7.06B $7.86B | 2025-12-31 |
| 2214 | 1NBA.F Anheuser-Busch InBev SA/NVListed DE, based BE · Consumer Defensive · Beverages - Brewers | $145.92B | $90.95B | 0.62 | -60.4% | 7.5% | $88.55B $89.38B $94.91B | 2025-12-31 |
| 2215 | Y7K.F Sunwoda Electronic Co.,LtdListed DE, based CN · Industrials · Electrical Equipment & Parts | $4.69B | $2.93B | 0.62 | -60.4% | 4.7% | $1.23B $2.68B $4.87B book | 2025-12-31 |
| 2216 | 8ZU.F Antin Infrastructure Partners S.A.Listed DE, based FR · Financial Services · Asset Management | $1.43B | $890.80M | 0.62 | -60.5% | 10.9% | $560.31M book $911.65M $1.20B | 2025-12-31 |
| 2217 | 2F7.F John Wiley & Sons, Inc.Listed DE, based US · Communication Services · Publishing | $2.71B | $1.69B | 0.62 | -60.6% | 6.8% | $1.14B $2.16B $1.77B | 2026-04-30 |
| 2218 | 6E0.F Patria Investments LimitedListed DE, based US · Financial Services · Asset Management | $1.90B | $1.18B | 0.62 | -60.6% | 8.4% | $1.83B $723.31M $989.13M | 2025-12-31 |
| 2219 | HHFA.DE Hamburger Hafen und Logistik AktiengesellschaftListed DE, based DE · Industrials · Marine Shipping | $1.82B | $1.13B | 0.62 | -60.6% | 6.6% | $1.90B $533.94M $961.02M book | 2025-12-31 |
| 2220 | 1C9A.F CCL Industries Inc.Listed DE, based CA · Consumer Cyclical · Packaging & Containers | $11.31B | $7.03B | 0.62 | -60.9% | 7.6% | $7.48B $7.41B $6.20B | 2025-12-31 |
| 2221 | T6A.F Tripadvisor, Inc.Listed DE, based US · Consumer Cyclical · Travel Services | $1.10B | $686.25M | 0.62 | -60.9% | 8.2% | $481.42M $914.16M $663.16M book | 2025-12-31 |
| 2222 | 7GI.F Nittetsu Mining Co., Ltd.Listed DE, based JP · Basic Materials · Copper | $1.27B | $791.33M | 0.62 | -60.9% | 10.6% | $707.97M $616.29M $1.05B book | 2026-03-31 |
| 2223 | FER.F Ferrotec CorporationListed DE, based JP · Technology · Semiconductor Equipment & Materials | $2.65B | $1.65B | 0.62 | -61.0% | 7.7% | $1.61B $1.06B $2.27B book | 2026-03-31 |
| 2224 | NBO.F Nisshinbo Holdings Inc.Listed DE, based JP · Industrials · Conglomerates | $2.20B | $1.36B | 0.62 | -61.0% | 6.8% | $489.12M $1.45B $2.15B book | 2025-12-31 |
| 2225 | ATI.F Athabasca Oil CorporationListed DE, based CA · Energy · Oil & Gas E&P | $4.11B | $2.55B | 0.62 | -61.1% | 7.3% | $2.58B $2.22B $2.85B | 2025-12-31 |
| 2226 | RRTL.DE RTL Group S.A.Listed DE, based LU · Communication Services · Broadcasting | $5.33B | $3.31B | 0.62 | -61.1% | 6.7% | $4.90B $2.98B $2.04B | 2025-12-31 |
| 2227 | 76N.F Kenon Holdings Ltd.Listed DE, based SG · Utilities · Utilities - Independent Power Producers | $3.28B | $2.04B | 0.62 | -61.2% | 4.2% | -$698.66M $3.40B book $3.40B book | 2025-12-31 |
| 2228 | BOX.DE Becton, Dickinson and CompanyListed DE, based US · Healthcare · Medical Instruments & Supplies | $48.98B | $30.36B | 0.62 | -61.3% | 5.4% | $32.18B $30.68B $28.23B | 2025-09-30 |
| 2229 | CUCA.F Avis Budget Group, Inc.Listed DE, based US · Industrials · Rental & Leasing Services | $3.58B | $2.22B | 0.62 | -61.3% | 2.9% | $13.12B -$3.23B book -$3.23B book | 2025-12-31 |
| 2230 | UNH.F UnitedHealth Group IncorporatedListed DE, based US · Healthcare · Healthcare Plans | $329.84B | $204.43B | 0.62 | -61.4% | 7.6% | $310.28B $155.22B $147.79B | 2025-12-31 |
| 2231 | A58.DE Elevance Health, Inc.Listed DE, based US · Healthcare · Healthcare Plans | $83.45B | $51.70B | 0.62 | -61.4% | 7.4% | $45.07B book $64.96B $45.07B book | 2025-12-31 |
| 2232 | UT8.F Uber Technologies, Inc.Listed DE, based US · Technology · Software - Application | $138.66B | $85.82B | 0.62 | -61.6% | 10.6% | $20.76B $206.22B $30.48B | 2025-12-31 |
| 2233 | 54E.F Archrock, Inc.Listed DE, based US · Energy · Oil & Gas Equipment & Services | $5.21B | $3.22B | 0.62 | -61.6% | 8.3% | $2.91B $3.26B $3.49B | 2025-12-31 |
| 2234 | KFY.F Korn FerryListed DE, based US · Industrials · Staffing & Employment Services | $4.12B | $2.55B | 0.62 | -61.8% | 10.9% | $2.78B $2.38B $2.48B | 2026-04-30 |
| 2235 | OSG.F OSG CorporationListed DE, based JP · Industrials · Tools & Accessories | $1.81B | $1.12B | 0.62 | -61.8% | 8.9% | $1.18B $1.02B $1.15B | 2025-11-30 |
| 2236 | QIA.DE Qiagen N.V.Listed DE, based NL · Healthcare · Diagnostics & Research | $9.38B | $5.80B | 0.62 | -61.8% | 7.3% | $7.38B $5.35B $4.67B | 2025-12-31 |
| 2237 | C7G.F IGM Financial Inc.Listed DE, based CA · Financial Services · Asset Management | $13.50B | $8.33B | 0.62 | -62.1% | 8.3% | $9.64B $7.44B $7.91B | 2025-12-31 |
| 2238 | ALE0.F Alps Alpine Co., Ltd.Listed DE, based JP · Technology · Electronic Components | $4.72B | $2.91B | 0.62 | -62.2% | 7.3% | $3.10B $2.81B book $2.81B book | 2026-03-31 |
| 2239 | MUD.F Mueller Industries, Inc.Listed DE, based US · Industrials · Metal Fabrication | $13.32B | $8.21B | 0.62 | -62.2% | 11.1% | $7.37B $10.00B $7.26B | 2025-12-31 |
| 2240 | BNR.F Brenntag SEListed DE, based DE · Basic Materials · Specialty Chemicals | $9.53B | $5.87B | 0.62 | -62.3% | 8.1% | $8.64B $4.25B $4.72B | 2025-12-31 |
| 2241 | SUL1.F Sulzer AGListed DE, based CH · Industrials · Specialty Industrial Machinery | $6.97B | $4.29B | 0.62 | -62.4% | 8.2% | $4.14B $4.34B $4.39B | 2025-12-31 |
| 2242 | PSE.DE Public Service Enterprise Group IncorporatedListed DE, based US · Utilities · Utilities - Regulated Electric | $36.24B | $22.32B | 0.62 | -62.4% | 5.9% | $24.14B $25.48B $17.35B book | 2025-12-31 |
| 2243 | OG9.F ONE Gas, Inc.Listed DE, based US · Utilities · Utilities - Regulated Gas | $4.91B | $3.02B | 0.62 | -62.4% | 6.3% | $2.20B $3.33B $3.54B book | 2025-12-31 |
| 2244 | 6B0.F SoFi Technologies, Inc.Listed DE, based US · Financial Services · Credit Services | $20.47B | $12.60B | 0.62 | -62.5% | 15.8% | $15.63B $11.09B book $11.09B book | 2025-12-31 |
| 2245 | 1CLD.F California Resources CorporationListed DE, based US · Energy · Oil & Gas E&P | $4.67B | $2.87B | 0.61 | -62.7% | 12.1% | $4.84B $1.83B $1.94B | 2025-12-31 |
| 2246 | W7L.F Aeroports de Paris SAListed DE, based FR · Industrials · Airports & Air Services | $11.61B | $7.13B | 0.61 | -62.8% | 5.5% | $10.16B $5.21B $6.03B | 2025-12-31 |
| 2247 | N9B.F BANDAI NAMCO Holdings Inc.Listed DE, based JP · Consumer Cyclical · Leisure | $23.60B | $14.49B | 0.61 | -62.9% | 5.1% | $17.31B $14.05B $12.12B | 2026-03-31 |
| 2248 | INU0.F Tongguan Gold Group LimitedListed DE, based HK · Basic Materials · Gold | $1.56B | $955.65M | 0.61 | -63.0% | 10.6% | $1.08B $1.25B $536.90M book | 2025-12-31 |
| 2249 | 2LS.F PT Siloam International Hospitals TbkListed DE, based ID · Healthcare · Medical Care Facilities | $1.22B | $748.30M | 0.61 | -63.0% | 9.8% | $735.34M $757.89M $751.66M | 2025-12-31 |
| 2250 | B7A.F Banca Generali S.p.A.Listed DE, based IT · Financial Services · Banks - Regional | $7.91B | $4.85B | 0.61 | -63.1% | 8.4% | $4.34B $8.47B $1.73B book | 2025-12-31 |
| 2251 | UG5A.F Tiger Brands LimitedListed DE, based ZA · Consumer Defensive · Packaged Foods | $2.32B | $1.42B | 0.61 | -63.1% | 9.9% | $1.27B $1.78B $1.21B | 2025-09-30 |
| 2252 | CK0.F Coca-Cola Europacific Partners PLCListed DE, based GB · Consumer Defensive · Beverages - Non-Alcoholic | $44.11B | $27.04B | 0.61 | -63.1% | 7.3% | $32.76B $26.05B $22.30B | 2025-12-31 |
| 2253 | 83S2.F SSP Group plcListed DE, based GB · Consumer Cyclical · Restaurants | $1.68B | $1.03B | 0.61 | -63.2% | 6.1% | $284.47M $1.55B $1.25B | 2025-09-30 |
| 2254 | M44.DE MARA Holdings, Inc.Listed DE, based US · Financial Services · Capital Markets | $2.88B | $1.76B | 0.61 | -63.3% | 20.4% | $1.76B book $1.76B book $1.76B book | 2025-12-31 |
| 2255 | TR1.F T. Rowe Price Group, Inc.Listed DE, based US · Financial Services · Asset Management | $22.53B | $13.79B | 0.61 | -63.3% | 13.2% | $14.46B $13.43B $13.48B | 2025-12-31 |
| 2256 | DWS.DE DWS Group GmbH & Co. KGaAListed DE, based DE · Financial Services · Asset Management | $15.38B | $9.41B | 0.61 | -63.5% | 11.4% | $10.90B $8.43B $8.91B | 2025-12-31 |
| 2257 | I2X2.F ICG plcListed DE, based GB · Financial Services · Asset Management | $6.93B | $4.23B | 0.61 | -63.6% | 8.1% | $3.56B book $5.58B $3.56B book | 2026-03-31 |
| 2258 | SHM.F Shimano Inc.Listed DE, based JP · Consumer Cyclical · Leisure | $9.37B | $5.73B | 0.61 | -63.7% | 7.0% | $8.17B $3.60B $5.41B book | 2025-12-31 |
| 2259 | 3IL.F Champion Homes, Inc.Listed DE, based US · Consumer Cyclical · Residential Construction | $4.06B | $2.48B | 0.61 | -63.7% | 10.4% | $3.02B $2.05B $2.37B | 2026-03-31 |
| 2260 | JT5.F Mueller Water Products, Inc.Listed DE, based US · Industrials · Specialty Industrial Machinery | $3.44B | $2.10B | 0.61 | -64.0% | 9.7% | $2.03B $2.39B $1.88B | 2025-09-30 |
| 2261 | ECGF.F Electricity Generating Public Company LimitedListed DE, based TH · Utilities · Utilities - Independent Power Producers | $2.16B | $1.32B | 0.61 | -64.0% | 5.0% | -$102.54M $3.05B book $1.00B | 2025-12-31 |
| 2262 | F4S0.F Fortuna Mining Corp.Listed DE, based CA · Basic Materials · Gold | $2.79B | $1.70B | 0.61 | -64.0% | 16.8% | $2.06B $1.10B $1.94B | 2025-12-31 |
| 2263 | NBF.F Nolato AB (publ)Listed DE, based SE · Healthcare · Medical Devices | $1.50B | $913.21M | 0.61 | -64.0% | 9.0% | $979.04M $852.79M $907.79M | 2025-12-31 |
| 2264 | 2FA.F Luka Koper d.d.Listed DE, based SI · Industrials · Marine Shipping | $1.73B | $1.06B | 0.61 | -64.1% | 7.9% | $1.19B $1.19B $789.96M book | 2025-12-31 |
| 2265 | SNQB.F Sanoma OyjListed DE, based FI · Consumer Defensive · Education & Training Services | $1.95B | $1.19B | 0.61 | -64.2% | 6.6% | $1.10B $1.20B $1.25B | 2025-12-31 |
| 2266 | AGT.F AptarGroup, Inc.Listed DE, based US · Healthcare · Medical Instruments & Supplies | $7.61B | $4.64B | 0.61 | -64.2% | 6.8% | $5.60B $4.27B $4.05B | 2025-12-31 |
| 2267 | PWT.F TFS Financial CorporationListed DE, based US · Financial Services · Banks - Regional | $4.51B | $2.75B | 0.61 | -64.2% | 6.1% | $3.96B $1.26B $3.01B | 2025-09-30 |
| 2268 | IDZ.F IGO LimitedListed DE, based AU · Basic Materials · Other Industrial Metals & Mining | $2.53B | $1.54B | 0.61 | -64.3% | 8.7% | $1.54B book $1.54B book $1.54B book | 2026-06-30 |
| 2269 | CHWD.F Chunghwa Telecom Co., Ltd.Listed DE, based TW · Communication Services · Telecom Services | $35.07B | $21.34B | 0.61 | -64.3% | 5.0% | $26.63B $18.20B $19.20B | 2025-12-31 |
| 2270 | I6I.F Internet Initiative Japan Inc.Listed DE, based JP · Communication Services · Telecom Services | $3.93B | $2.39B | 0.61 | -64.3% | 6.1% | $2.69B $2.32B $2.16B | 2026-03-31 |
| 2271 | AKU1.F Akzo Nobel N.V.Listed DE, based NL · Basic Materials · Specialty Chemicals | $10.77B | $6.55B | 0.61 | -64.4% | 7.7% | $5.69B $6.74B $7.23B | 2025-12-31 |
| 2272 | 64K.F Volex plcListed DE, based GB · Industrials · Electrical Equipment & Parts | $1.26B | $763.48M | 0.61 | -64.5% | 11.1% | $766.58M $861.58M $662.29M | 2026-03-31 |
| 2273 | NWJ.F Eversource EnergyListed DE, based US · Utilities · Utilities - Regulated Electric | $24.14B | $14.68B | 0.61 | -64.5% | 6.0% | $6.66B $20.67B $16.70B book | 2025-12-31 |
| 2274 | BK8N.F NV Bekaert SAListed DE, based BE · Industrials · Metal Fabrication | $2.15B | $1.31B | 0.61 | -64.6% | 8.2% | $1.78B $1.21B $935.51M | 2025-12-31 |
| 2275 | WSX.F Gielda Papierów Wartosciowych w Warszawie S.A.Listed DE, based PL · Financial Services · Financial Data & Stock Exchanges | $1.14B | $692.79M | 0.61 | -64.7% | 7.4% | $762.03M $752.90M $563.45M | 2025-12-31 |
| 2276 | BUY.F Best Buy Co., Inc.Listed DE, based US · Consumer Cyclical · Specialty Retail | $18.34B | $11.13B | 0.61 | -64.8% | 10.2% | $10.92B $10.45B $12.03B | 2026-01-31 |
| 2277 | F3A.DE First Solar, Inc.Listed DE, based US · Technology · Solar | $19.00B | $11.51B | 0.61 | -65.0% | 15.0% | $10.33B book $13.87B $10.33B book | 2025-12-31 |
| 2278 | AQ3.F AltaGas Ltd.Listed DE, based CA · Energy · Oil & Gas Midstream | $11.30B | $6.84B | 0.61 | -65.0% | 5.8% | $5.62B $7.67B $7.24B book | 2025-12-31 |
| 2279 | RAB.F Dorman Products, Inc.Listed DE, based US · Consumer Cyclical · Auto Parts | $3.70B | $2.24B | 0.61 | -65.1% | 9.8% | $1.76B $2.75B $2.22B | 2025-12-31 |
| 2280 | G70.F Galenica AGListed DE, based CH · Healthcare · Medical Distribution | $5.28B | $3.20B | 0.61 | -65.1% | 6.0% | $3.61B $3.20B $2.79B | 2025-12-31 |
| 2281 | QSV.F Edenred SEListed DE, based FR · Financial Services · Credit Services | $6.77B | $4.10B | 0.61 | -65.2% | 5.6% | $14.23B -$961.89M book -$961.89M book | 2025-12-31 |
| 2282 | UTG.F PT Unilever Indonesia TbkListed DE, based ID · Consumer Defensive · Household & Personal Products | $2.48B | $1.50B | 0.61 | -65.2% | 5.9% | $3.87B $460.95M $168.81M book | 2025-12-31 |
| 2283 | HLD.F Henderson Land Development Company LimitedListed DE, based HK · Real Estate · Real Estate - Diversified | $15.79B | $9.55B | 0.60 | -65.3% | 7.8% | $619.01M $13.81B $14.23B | 2025-12-31 |
| 2284 | CEXB.F CEMEX, S.A.B. de C.V.Listed DE, based MX · Basic Materials · Building Materials | $13.71B | $8.29B | 0.60 | -65.5% | 7.5% | $7.10B $9.29B $8.47B | 2025-12-31 |
| 2285 | C6E0.F Brookfield Business CorporationListed DE, based BM · Industrials · Conglomerates | $5.65B | $3.41B | 0.60 | -65.6% | 7.2% | -$13.98B $15.45B book $8.76B | 2025-12-31 |
| 2286 | CXD.F Cenovus Energy Inc.Listed DE, based CA · Energy · Oil & Gas Integrated | $57.93B | $34.98B | 0.60 | -65.6% | 7.2% | $39.14B $34.47B $31.32B | 2025-12-31 |
| 2287 | ENV.F ENAV S.p.A.Listed DE, based IT · Industrials · Airports & Air Services | $3.01B | $1.82B | 0.60 | -65.6% | 8.3% | $2.22B $1.51B $1.73B | 2025-12-31 |
| 2288 | LEC.F Lechwerke AGListed DE, based DE · Utilities · Utilities - Diversified | $2.45B | $1.48B | 0.60 | -65.8% | 5.9% | $521.67M $3.26B $650.45M book | 2025-12-31 |
| 2289 | KAP.F Kansai Paint Co., Ltd.Listed DE, based JP · Basic Materials · Specialty Chemicals | $3.31B | $1.99B | 0.60 | -65.9% | 7.7% | $2.02B $1.95B $2.02B | 2026-03-31 |
| 2290 | VA3.F Van Lanschot Kempen NVListed DE, based NL · Financial Services · Banks - Regional | $2.93B | $1.76B | 0.60 | -66.0% | 7.2% | $2.00B $1.81B $1.49B book | 2025-12-31 |
| 2291 | TKD.F Takeda Pharmaceutical Company LimitedListed DE, based JP · Healthcare · Drug Manufacturers - Specialty & Generic | $56.74B | $34.17B | 0.60 | -66.1% | 4.1% | $26.31B $30.57B $45.63B | 2026-03-31 |
| 2292 | NESM.F Nestlé S.A.Listed DE, based CH · Consumer Defensive · Packaged Foods | $228.50B | $137.49B | 0.60 | -66.2% | 6.1% | $168.58B $132.93B $110.97B | 2025-12-31 |
| 2293 | M2I2.F SigmaRoc plcListed DE, based GB · Basic Materials · Building Materials | $1.56B | $938.17M | 0.60 | -66.2% | 9.6% | $885.89M $859.64M $1.07B | 2025-12-31 |
| 2294 | LIV.F Autoliv, Inc.Listed DE, based SE · Consumer Cyclical · Auto Parts | $8.24B | $4.95B | 0.60 | -66.3% | 10.8% | $4.48B $5.15B $5.23B | 2025-12-31 |
| 2295 | GDX.DE General Dynamics CorporationListed DE, based US · Industrials · Aerospace & Defense | $102.87B | $61.86B | 0.60 | -66.3% | 6.2% | $73.56B $61.46B $50.55B | 2025-12-31 |
| 2296 | BWJ.F Boliden AB (publ)Listed DE, based SE · Basic Materials · Other Industrial Metals & Mining | $14.66B | $8.81B | 0.60 | -66.4% | 10.4% | $8.34B $9.79B $8.30B book | 2025-12-31 |
| 2297 | OSA.F Osaka Gas Co., Ltd.Listed DE, based JP · Utilities · Utilities - Regulated Gas | $13.58B | $8.16B | 0.60 | -66.4% | 8.0% | $3.09B $9.79B $11.61B book | 2026-03-31 |
| 2298 | 2IY0.F Cushman & Wakefield LimitedListed DE, based US · Real Estate · Real Estate Services | $2.67B | $1.60B | 0.60 | -66.6% | 9.3% | $1.29B $2.02B book $1.49B | 2025-12-31 |
| 2299 | NPW1.F Smith & Nephew plcListed DE, based GB · Healthcare · Medical Devices | $10.92B | $6.55B | 0.60 | -66.6% | 7.6% | $6.45B $7.28B $5.94B | 2025-12-31 |
| 2300 | CTZ.F Citizen Watch Co., Ltd.Listed DE, based JP · Consumer Cyclical · Footwear & Accessories | $3.37B | $2.02B | 0.60 | -66.7% | 9.4% | $2.10B $1.99B $1.98B | 2026-03-31 |
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