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 · Communication Services · Electronic Gaming & Multimedia
Market Cap
$11.74B
Avg Intrinsic
$6.38B
Intrinsic / Market
0.54
Margin of Safety
-84.0%
WACC
7.4%
FY End
2026-03-31
EPV
$5.81B
Profit
$6.14B
FCFF
$7.19B
Listed DE, based US · Utilities · Utilities - Regulated Electric
Market Cap
$53.37B
Avg Intrinsic
$29.00B
Intrinsic / Market
0.54
Margin of Safety
-84.0%
WACC
5.7%
FY End
2025-12-31
EPV
$13.17B
Profit
$40.17B
FCFF
$33.64B book
Listed DE, based CH · Industrials · Tools & Accessories
Market Cap
$6.43B
Avg Intrinsic
$3.49B
Intrinsic / Market
0.54
Margin of Safety
-84.2%
WACC
8.4%
FY End
2025-12-31
EPV
$3.76B
Profit
$3.62B
FCFF
$3.08B
Listed DE, based DE · Utilities · Utilities - Diversified
Market Cap
$2.05B
Avg Intrinsic
$1.11B
Intrinsic / Market
0.54
Margin of Safety
-84.4%
WACC
5.8%
FY End
2025-12-31
EPV
$671.11M
Profit
$1.37B
FCFF
$1.30B book
Listed DE, based US · Utilities · Utilities - Regulated Gas
Market Cap
$5.43B
Avg Intrinsic
$2.94B
Intrinsic / Market
0.54
Margin of Safety
-84.5%
WACC
5.4%
FY End
2025-09-30
EPV
$2.25B
Profit
$3.93B
FCFF
$2.65B book
Listed DE, based LU · Industrials · Integrated Freight & Logistics
Profit is over 3× the larger of EPV and FCFFMarket Cap
$8.50B
Avg Intrinsic
$4.60B
Intrinsic / Market
0.54
Margin of Safety
-84.8%
WACC
8.7%
FY End
2025-12-31
EPV
$2.03B
Profit
$11.48B
FCFF
$286.60M
Listed DE, based US · Financial Services · Capital Markets
Market Cap
$8.84B
Avg Intrinsic
$4.78B
Intrinsic / Market
0.54
Margin of Safety
-84.8%
WACC
10.2%
FY End
2026-03-31
EPV
$4.86B
Profit
$5.39B
FCFF
$4.11B
Listed DE, based JP · Industrials · Marine Shipping
Market Cap
$12.19B
Avg Intrinsic
$6.59B
Intrinsic / Market
0.54
Margin of Safety
-84.9%
WACC
8.8%
FY End
2026-03-31
EPV
$5.34B
Profit
$8.15B
FCFF
$6.29B
Listed DE, based US · Utilities · Utilities - Regulated Electric
Market Cap
$11.38B
Avg Intrinsic
$6.16B
Intrinsic / Market
0.54
Margin of Safety
-84.9%
WACC
4.2%
FY End
2025-12-31
EPV
$3.84B
Profit
$7.55B
FCFF
$7.08B book
Listed DE, based AU · Basic Materials · Other Industrial Metals & Mining
Market Cap
$15.11B
Avg Intrinsic
$8.17B
Intrinsic / Market
0.54
Margin of Safety
-84.9%
WACC
8.7%
FY End
2026-06-30
EPV
$5.06B
Profit
$9.72B book
FCFF
$9.72B book
Listed DE, based IT · Healthcare · Diagnostics & Research
Market Cap
$4.41B
Avg Intrinsic
$2.39B
Intrinsic / Market
0.54
Margin of Safety
-84.9%
WACC
7.2%
FY End
2025-12-31
EPV
$2.75B
Profit
$2.48B
FCFF
$1.93B
Listed DE, based DE · Consumer Cyclical · Auto Parts
Market Cap
$1.05B
Avg Intrinsic
$565.82M
Intrinsic / Market
0.54
Margin of Safety
-84.9%
WACC
9.1%
FY End
2025-12-31
EPV
$630.57M
Profit
$505.99M
FCFF
$560.89M
Listed DE, based US · Consumer Cyclical · Apparel Retail
Market Cap
$8.06B
Avg Intrinsic
$4.36B
Intrinsic / Market
0.54
Margin of Safety
-85.0%
WACC
10.3%
FY End
2026-01-31
EPV
$2.07B
Profit
$6.69B
FCFF
$4.30B
Listed DE, based JP · Consumer Defensive · Household & Personal Products
Market Cap
$3.31B
Avg Intrinsic
$1.79B
Intrinsic / Market
0.54
Margin of Safety
-85.2%
WACC
5.7%
FY End
2025-12-31
EPV
$2.36B
Profit
$1.71B
FCFF
$1.30B book
Listed DE, based NL · Energy · Oil & Gas Midstream
Market Cap
$6.12B
Avg Intrinsic
$3.30B
Intrinsic / Market
0.54
Margin of Safety
-85.2%
WACC
7.1%
FY End
2025-12-31
EPV
$2.02B
Profit
$5.13B
FCFF
$2.76B
Listed DE, based AU · Financial Services · Credit Services
Market Cap
$1.27B
Avg Intrinsic
$684.85M
Intrinsic / Market
0.54
Margin of Safety
-85.3%
WACC
13.6%
FY End
2026-06-30
EPV
$783.55M
Profit
$327.35M
FCFF
$943.64M
Listed DE, based CA · Consumer Defensive · Packaged Foods
Market Cap
$10.63B
Avg Intrinsic
$5.74B
Intrinsic / Market
0.54
Margin of Safety
-85.3%
WACC
4.9%
FY End
2026-03-31
EPV
$4.99B book
Profit
$7.22B
FCFF
$4.99B book
Listed DE, based SE · Consumer Cyclical · Leisure
Market Cap
$4.11B
Avg Intrinsic
$2.22B
Intrinsic / Market
0.54
Margin of Safety
-85.3%
WACC
9.2%
FY End
2026-03-31
EPV
$2.22B book
Profit
$2.22B book
FCFF
$2.22B book
Listed DE, based US · Financial Services · Asset Management
Market Cap
$48.19B
Avg Intrinsic
$25.97B
Intrinsic / Market
0.54
Margin of Safety
-85.5%
WACC
9.5%
FY End
2025-12-31
EPV
$24.50B
Profit
$25.12B
FCFF
$28.30B book
Listed DE, based CZ · Industrials · Aerospace & Defense
Market Cap
$15.98B
Avg Intrinsic
$8.61B
Intrinsic / Market
0.54
Margin of Safety
-85.6%
WACC
9.3%
FY End
2025-12-31
EPV
$16.87B
Profit
$6.51B
FCFF
$2.44B book
Listed DE, based FI · Industrials · Farm & Heavy Construction Machinery
Market Cap
$7.46B
Avg Intrinsic
$4.02B
Intrinsic / Market
0.54
Margin of Safety
-85.7%
WACC
11.6%
FY End
2025-12-31
EPV
$3.77B
Profit
$4.99B
FCFF
$3.29B
Listed DE, based US · Industrials · Building Products & Equipment
Profit is over 3× the larger of EPV and FCFFMarket Cap
$7.18B
Avg Intrinsic
$3.86B
Intrinsic / Market
0.54
Margin of Safety
-85.7%
WACC
10.9%
FY End
2025-12-31
EPV
$1.90B
Profit
$8.12B
FCFF
$1.57B
Listed DE, based DE · Healthcare · Medical Instruments & Supplies
Market Cap
$4.34B
Avg Intrinsic
$2.33B
Intrinsic / Market
0.54
Margin of Safety
-85.8%
WACC
9.7%
FY End
2025-09-30
EPV
$1.93B
Profit
$2.72B
FCFF
$2.35B
Listed DE, based AU · Communication Services · Telecom Services
Market Cap
$37.03B
Avg Intrinsic
$19.92B
Intrinsic / Market
0.54
Margin of Safety
-85.9%
WACC
4.5%
FY End
2026-06-30
EPV
$23.67B
Profit
$19.25B
FCFF
$16.85B
Listed DE, based IE · Consumer Cyclical · Packaging & Containers
Market Cap
$22.53B
Avg Intrinsic
$12.11B
Intrinsic / Market
0.54
Margin of Safety
-86.1%
WACC
7.9%
FY End
2025-12-31
EPV
$13.18B
Profit
$12.49B
FCFF
$10.65B
Listed DE, based DE · Industrials · Specialty Industrial Machinery
Market Cap
$1.09B
Avg Intrinsic
$587.56M
Intrinsic / Market
0.54
Margin of Safety
-86.1%
WACC
10.3%
FY End
2025-09-30
EPV
$788.91M book
Profit
$184.85M
FCFF
$788.91M book
Listed DE, based US · Industrials · Specialty Industrial Machinery
Market Cap
$8.47B
Avg Intrinsic
$4.54B
Intrinsic / Market
0.54
Margin of Safety
-86.3%
WACC
10.4%
FY End
2025-12-31
EPV
$4.72B
Profit
$4.49B
FCFF
$4.42B
Listed DE, based DK · Consumer Cyclical · Luxury Goods
Market Cap
$8.92B
Avg Intrinsic
$4.78B
Intrinsic / Market
0.54
Margin of Safety
-86.4%
WACC
10.3%
FY End
2025-12-31
EPV
$7.41B
Profit
$3.18B
FCFF
$3.76B
Listed DE, based US · Utilities · Utilities - Regulated Water
Market Cap
$10.91B
Avg Intrinsic
$5.85B
Intrinsic / Market
0.54
Margin of Safety
-86.5%
WACC
6.3%
FY End
2025-12-31
EPV
$3.23B
Profit
$7.30B
FCFF
$7.03B book
Listed DE, based MX · Basic Materials · Other Precious Metals & Mining
Market Cap
$27.61B
Avg Intrinsic
$14.80B
Intrinsic / Market
0.54
Margin of Safety
-86.5%
WACC
8.8%
FY End
2025-12-31
EPV
$9.80B
Profit
$17.84B
FCFF
$16.77B
Listed DE, based CH · Industrials · Specialty Industrial Machinery
Market Cap
$1.39B
Avg Intrinsic
$743.91M
Intrinsic / Market
0.54
Margin of Safety
-86.8%
WACC
12.4%
FY End
2025-12-31
EPV
$860.65M
Profit
$652.05M
FCFF
$719.04M
Listed DE, based US · Utilities · Utilities - Regulated Electric
Market Cap
$27.37B
Avg Intrinsic
$14.64B
Intrinsic / Market
0.54
Margin of Safety
-86.9%
WACC
5.6%
FY End
2025-12-31
EPV
$12.09B
Profit
$18.15B
FCFF
$13.70B book
Listed DE, based JP · Consumer Defensive · Packaged Foods
Market Cap
$2.43B
Avg Intrinsic
$1.30B
Intrinsic / Market
0.54
Margin of Safety
-86.9%
WACC
9.6%
FY End
2026-03-31
EPV
$1.36B
Profit
$1.16B
FCFF
$1.39B book
Listed DE, based US · Healthcare · Medical Care Facilities
Market Cap
$1.62B
Avg Intrinsic
$867.07M
Intrinsic / Market
0.54
Margin of Safety
-86.9%
WACC
5.4%
FY End
2025-12-31
EPV
$867.07M book
Profit
$867.07M book
FCFF
$867.07M book
Listed DE, based CH · Technology · Electronics & Computer Distribution
Market Cap
$3.21B
Avg Intrinsic
$1.71B
Intrinsic / Market
0.53
Margin of Safety
-87.1%
WACC
9.4%
FY End
2025-12-31
EPV
$2.47B
Profit
$1.42B
FCFF
$1.25B
Listed DE, based GB · Industrials · Specialty Business Services
Market Cap
$3.55B
Avg Intrinsic
$1.90B
Intrinsic / Market
0.53
Margin of Safety
-87.1%
WACC
6.7%
FY End
2025-12-31
EPV
$2.07B
Profit
$2.27B
FCFF
$1.36B
Listed DE, based US · Consumer Cyclical · Auto Parts
Market Cap
$1.20B
Avg Intrinsic
$639.84M
Intrinsic / Market
0.53
Margin of Safety
-87.1%
WACC
11.0%
FY End
2025-12-31
EPV
$505.25M
Profit
$949.65M
FCFF
$464.62M
Listed DE, based US · Financial Services · Asset Management
Market Cap
$23.59B
Avg Intrinsic
$12.61B
Intrinsic / Market
0.53
Margin of Safety
-87.2%
WACC
8.8%
FY End
2025-12-31
EPV
$12.90B book
Profit
$12.01B
FCFF
$12.90B book
Listed DE, based DE · Communication Services · Advertising Agencies
Market Cap
$2.35B
Avg Intrinsic
$1.26B
Intrinsic / Market
0.53
Margin of Safety
-87.3%
WACC
9.7%
FY End
2025-12-31
EPV
$1.54B
Profit
$1.17B
FCFF
$1.06B
Listed DE, based US · Consumer Defensive · Household & Personal Products
Market Cap
$3.61B
Avg Intrinsic
$1.93B
Intrinsic / Market
0.53
Margin of Safety
-87.4%
WACC
11.2%
FY End
2025-12-31
EPV
$1.95B
Profit
$1.64B
FCFF
$2.19B
Listed DE, based US · Healthcare · Medical Care Facilities
Market Cap
$1.79B
Avg Intrinsic
$952.66M
Intrinsic / Market
0.53
Margin of Safety
-87.4%
WACC
6.2%
FY End
2025-12-31
EPV
$1.77B
Profit
$742.02M book
FCFF
$345.93M
Listed DE, based US · Consumer Cyclical · Recreational Vehicles
Market Cap
$2.24B
Avg Intrinsic
$1.19B
Intrinsic / Market
0.53
Margin of Safety
-87.5%
WACC
8.0%
FY End
2025-12-31
EPV
$1.34B
Profit
$1.28B
FCFF
$962.38M
Listed DE, based GR · Consumer Defensive · Packaged Foods
Market Cap
$1.27B
Avg Intrinsic
$673.94M
Intrinsic / Market
0.53
Margin of Safety
-87.8%
WACC
9.7%
FY End
2025-12-31
EPV
$478.22M
Profit
$775.87M
FCFF
$767.75M
Listed DE, based JP · Technology · Software - Application
Market Cap
$1.84B
Avg Intrinsic
$979.44M
Intrinsic / Market
0.53
Margin of Safety
-87.8%
WACC
10.8%
FY End
2025-08-31
EPV
$1.20B
Profit
$1.08B
FCFF
$661.17M
Listed DE, based US · Consumer Defensive · Food Distribution
Market Cap
$2.20B
Avg Intrinsic
$1.17B
Intrinsic / Market
0.53
Margin of Safety
-87.8%
WACC
7.3%
FY End
2025-12-31
EPV
$989.75M
Profit
$1.16B
FCFF
$1.36B book
Listed DE, based US · Technology · Software - Infrastructure
Market Cap
$1.87B
Avg Intrinsic
$992.83M
Intrinsic / Market
0.53
Margin of Safety
-87.9%
WACC
7.9%
FY End
2025-11-30
EPV
$869.91M
Profit
$972.23M
FCFF
$1.14B
Listed DE, based US · Industrials · Consulting Services
Market Cap
$4.28B
Avg Intrinsic
$2.28B
Intrinsic / Market
0.53
Margin of Safety
-88.0%
WACC
8.4%
FY End
2025-12-31
EPV
$3.05B
Profit
$2.45B
FCFF
$1.34B book
Listed DE, based JP · Industrials · Airports & Air Services
Market Cap
$3.30B
Avg Intrinsic
$1.75B
Intrinsic / Market
0.53
Margin of Safety
-88.2%
WACC
8.1%
FY End
2026-03-31
EPV
$1.04B
Profit
$2.07B
FCFF
$2.14B
Listed DE, based US · Utilities · Utilities - Regulated Electric
Market Cap
$65.46B
Avg Intrinsic
$34.79B
Intrinsic / Market
0.53
Margin of Safety
-88.2%
WACC
5.8%
FY End
2025-12-31
EPV
$23.73B
Profit
$47.30B
FCFF
$33.32B book
Listed DE, based GR · Industrials · Marine Shipping
Market Cap
$3.31B
Avg Intrinsic
$1.76B
Intrinsic / Market
0.53
Margin of Safety
-88.2%
WACC
7.8%
FY End
2025-12-31
EPV
$2.56B
Profit
$1.41B
FCFF
$1.31B
Listed DE, based ES · Industrials · Engineering & Construction
Market Cap
$27.13B
Avg Intrinsic
$14.41B
Intrinsic / Market
0.53
Margin of Safety
-88.3%
WACC
6.2%
FY End
2025-12-31
EPV
$23.87B
Profit
$7.20B
FCFF
$12.16B
Listed DE, based JP · Consumer Defensive · Household & Personal Products
Market Cap
$3.20B
Avg Intrinsic
$1.70B
Intrinsic / Market
0.53
Margin of Safety
-88.3%
WACC
10.0%
FY End
2024-12-31
EPV
$1.74B
Profit
$1.46B
FCFF
$1.91B
Listed DE, based US · Communication Services · Broadcasting
Market Cap
$5.17B
Avg Intrinsic
$2.75B
Intrinsic / Market
0.53
Margin of Safety
-88.3%
WACC
4.3%
FY End
2025-12-31
EPV
$4.83B
Profit
$3.23B
FCFF
$172.36M
Listed DE, based IN · Industrials · Engineering & Construction
Market Cap
$51.67B
Avg Intrinsic
$27.43B
Intrinsic / Market
0.53
Margin of Safety
-88.4%
WACC
6.3%
FY End
2026-03-31
EPV
$30.83B
Profit
$26.22B
FCFF
$25.25B
Listed DE, based DK · Industrials · Building Products & Equipment
Market Cap
$6.14B
Avg Intrinsic
$3.26B
Intrinsic / Market
0.53
Margin of Safety
-88.5%
WACC
13.4%
FY End
2025-12-31
EPV
$3.14B
Profit
$3.42B
FCFF
$3.21B book
Listed DE, based US · Consumer Defensive · Household & Personal Products
Market Cap
$31.61B
Avg Intrinsic
$16.77B
Intrinsic / Market
0.53
Margin of Safety
-88.5%
WACC
5.6%
FY End
2025-12-31
EPV
$28.44B
Profit
$7.22B
FCFF
$14.64B
Listed DE, based US · Basic Materials · Coking Coal
Market Cap
$4.30B
Avg Intrinsic
$2.28B
Intrinsic / Market
0.53
Margin of Safety
-88.5%
WACC
8.6%
FY End
2025-12-31
EPV
$3.27B
Profit
$1.28B
FCFF
$2.29B book
Listed DE, based JP · Technology · Electronic Components
Market Cap
$10.03B
Avg Intrinsic
$5.31B
Intrinsic / Market
0.53
Margin of Safety
-88.8%
WACC
8.3%
FY End
2026-03-31
EPV
$4.79B
Profit
$6.24B
FCFF
$4.91B
Listed DE, based US · Consumer Cyclical · Department Stores
Market Cap
$10.01B
Avg Intrinsic
$5.30B
Intrinsic / Market
0.53
Margin of Safety
-88.9%
WACC
11.5%
FY End
2026-01-31
EPV
$6.77B
Profit
$4.65B
FCFF
$4.49B
Listed DE, based CN · Healthcare · Diagnostics & Research
Market Cap
$4.05B
Avg Intrinsic
$2.14B
Intrinsic / Market
0.53
Margin of Safety
-88.9%
WACC
6.8%
FY End
2025-12-31
EPV
$2.15B
Profit
$2.33B
FCFF
$1.95B
Listed DE, based ES · Industrials · Engineering & Construction
Market Cap
$1.96B
Avg Intrinsic
$1.04B
Intrinsic / Market
0.53
Margin of Safety
-88.9%
WACC
8.0%
FY End
2025-12-31
EPV
$1.35B
Profit
$1.17B
FCFF
$593.07M book
Listed DE, based NL · Industrials · Engineering & Construction
Market Cap
$2.43B
Avg Intrinsic
$1.29B
Intrinsic / Market
0.53
Margin of Safety
-89.1%
WACC
11.9%
FY End
2025-12-31
EPV
$1.29B
Profit
$1.82B
FCFF
$751.33M
Listed DE, based ES · Technology · Information Technology Services
Market Cap
$11.74B
Avg Intrinsic
$6.20B
Intrinsic / Market
0.53
Margin of Safety
-89.3%
WACC
8.9%
FY End
2025-12-31
EPV
$5.22B
Profit
$8.61B
FCFF
$4.78B
Listed DE, based SE · Industrials · Engineering & Construction
Market Cap
$4.94B
Avg Intrinsic
$2.61B
Intrinsic / Market
0.53
Margin of Safety
-89.4%
WACC
8.8%
FY End
2025-12-31
EPV
$2.91B
Profit
$3.10B
FCFF
$1.82B
Listed DE, based AU · Consumer Cyclical · Gambling
Market Cap
$1.35B
Avg Intrinsic
$715.18M
Intrinsic / Market
0.53
Margin of Safety
-89.4%
WACC
6.2%
FY End
2026-06-30
EPV
$407.80M
Profit
$868.88M book
FCFF
$868.88M book
Listed DE, based US · Technology · Information Technology Services
Market Cap
$7.05B
Avg Intrinsic
$3.72B
Intrinsic / Market
0.53
Margin of Safety
-89.4%
WACC
12.7%
FY End
2025-12-31
EPV
$4.35B
Profit
$3.19B
FCFF
$3.62B
Listed DE, based CH · Financial Services · Asset Management
Market Cap
$7.35B
Avg Intrinsic
$3.88B
Intrinsic / Market
0.53
Margin of Safety
-89.5%
WACC
7.0%
FY End
2025-12-31
EPV
$4.39B
Profit
$3.92B
FCFF
$3.34B
Listed DE, based US · Industrials · Specialty Business Services
Market Cap
$3.99B
Avg Intrinsic
$2.10B
Intrinsic / Market
0.53
Margin of Safety
-89.7%
WACC
10.8%
FY End
2026-02-28
EPV
$1.25B
Profit
$3.73B
FCFF
$1.32B
Listed DE, based JP · Basic Materials · Chemicals
Market Cap
$68.89B
Avg Intrinsic
$36.30B
Intrinsic / Market
0.53
Margin of Safety
-89.8%
WACC
10.7%
FY End
2026-03-31
EPV
$41.06B
Profit
$28.74B
FCFF
$39.10B
Listed DE, based JP · Healthcare · Medical Devices
Market Cap
$6.94B
Avg Intrinsic
$3.65B
Intrinsic / Market
0.53
Margin of Safety
-89.9%
WACC
8.8%
FY End
2026-03-31
EPV
$4.12B
Profit
$3.28B
FCFF
$3.56B
Listed DE, based NO · Communication Services · Internet Content & Information
Market Cap
$1.54B
Avg Intrinsic
$810.80M
Intrinsic / Market
0.53
Margin of Safety
-89.9%
WACC
11.7%
FY End
2025-12-31
EPV
$824.57M
Profit
$753.13M
FCFF
$854.70M
Listed DE, based CA · Energy · Oil & Gas E&P
Market Cap
$3.67B
Avg Intrinsic
$1.93B
Intrinsic / Market
0.53
Margin of Safety
-90.0%
WACC
11.7%
FY End
2025-12-31
EPV
$2.53B
Profit
$1.52B book
FCFF
$1.74B
Listed DE, based IE · Healthcare · Medical Devices
Market Cap
$111.21B
Avg Intrinsic
$58.48B
Intrinsic / Market
0.53
Margin of Safety
-90.2%
WACC
6.7%
FY End
2026-04-30
EPV
$59.17B
Profit
$59.37B
FCFF
$56.91B
Listed DE, based US · Energy · Oil & Gas Equipment & Services
Market Cap
$2.02B
Avg Intrinsic
$1.06B
Intrinsic / Market
0.53
Margin of Safety
-90.2%
WACC
9.6%
FY End
2025-12-31
EPV
$1.66B
Profit
$542.70M
FCFF
$977.03M
Listed DE, based AU · Financial Services · Financial Data & Stock Exchanges
Market Cap
$8.03B
Avg Intrinsic
$4.22B
Intrinsic / Market
0.53
Margin of Safety
-90.4%
WACC
8.5%
FY End
2026-06-30
EPV
$4.62B
Profit
$4.53B
FCFF
$3.51B
Listed DE, based JP · Technology · Scientific & Technical Instruments
Market Cap
$1.32B
Avg Intrinsic
$690.92M
Intrinsic / Market
0.53
Margin of Safety
-90.4%
WACC
11.0%
FY End
2026-03-31
EPV
$543.85M
Profit
$777.82M
FCFF
$751.08M
Listed DE, based DE · Industrials · Specialty Industrial Machinery
Market Cap
$1.82B
Avg Intrinsic
$952.07M
Intrinsic / Market
0.52
Margin of Safety
-90.7%
WACC
8.6%
FY End
2025-12-31
EPV
$1.32B
Profit
$886.91M
FCFF
$649.82M book
Listed DE, based US · Consumer Cyclical · Packaging & Containers
Market Cap
$13.08B
Avg Intrinsic
$6.85B
Intrinsic / Market
0.52
Margin of Safety
-90.8%
WACC
7.9%
FY End
2025-12-31
EPV
$6.67B
Profit
$7.88B
FCFF
$6.02B
Listed DE, based US · Consumer Cyclical · Resorts & Casinos
Market Cap
$5.07B
Avg Intrinsic
$2.66B
Intrinsic / Market
0.52
Margin of Safety
-90.8%
WACC
9.6%
FY End
2025-12-31
EPV
$2.58B
Profit
$5.10B
FCFF
$292.16M book
Listed DE, based GB · Industrials · Engineering & Construction
Profit is over 3× the larger of EPV and FCFFMarket Cap
$6.11B
Avg Intrinsic
$3.20B
Intrinsic / Market
0.52
Margin of Safety
-91.2%
WACC
8.6%
FY End
2026-03-31
EPV
$829.79M book
Profit
$6.57B
FCFF
$2.19B
Listed DE, based US · Energy · Oil & Gas Midstream
Market Cap
$5.54B
Avg Intrinsic
$2.89B
Intrinsic / Market
0.52
Margin of Safety
-91.3%
WACC
9.9%
FY End
2025-12-31
EPV
$3.18B
Profit
$3.20B
FCFF
$2.30B
Listed DE, based US · Healthcare · Medical Devices
Profit is over 3× the larger of EPV and FCFFMarket Cap
$9.05B
Avg Intrinsic
$4.73B
Intrinsic / Market
0.52
Margin of Safety
-91.4%
WACC
10.4%
FY End
2025-12-31
EPV
$2.59B
Profit
$10.17B
FCFF
$1.42B book
Listed DE, based GB · Industrials · Specialty Business Services
Market Cap
$58.40B
Avg Intrinsic
$30.49B
Intrinsic / Market
0.52
Margin of Safety
-91.5%
WACC
5.5%
FY End
2025-12-31
EPV
$47.91B
Profit
$19.43B
FCFF
$24.12B
Listed DE, based US · Industrials · Waste Management
Market Cap
$80.86B
Avg Intrinsic
$42.18B
Intrinsic / Market
0.52
Margin of Safety
-91.7%
WACC
6.2%
FY End
2025-12-31
EPV
$40.40B
Profit
$51.82B
FCFF
$34.32B
Listed DE, based FI · Communication Services · Publishing
Market Cap
$1.24B
Avg Intrinsic
$646.12M
Intrinsic / Market
0.52
Margin of Safety
-91.8%
WACC
8.8%
FY End
2025-12-31
EPV
$704.66M
Profit
$707.72M
FCFF
$525.99M
Listed DE, based US · Utilities · Utilities - Regulated Electric
Market Cap
$4.70B
Avg Intrinsic
$2.45B
Intrinsic / Market
0.52
Margin of Safety
-92.0%
WACC
5.4%
FY End
2025-12-31
EPV
$1.56B
Profit
$2.89B
FCFF
$2.90B book
Listed DE, based FR · Industrials · Railroads
Market Cap
$8.44B
Avg Intrinsic
$4.40B
Intrinsic / Market
0.52
Margin of Safety
-91.9%
WACC
7.8%
FY End
2026-03-31
EPV
$1.64B
Profit
$5.36B
FCFF
$6.19B
Listed DE, based GB · Consumer Cyclical · Travel Services
Market Cap
$2.10B
Avg Intrinsic
$1.09B
Intrinsic / Market
0.52
Margin of Safety
-92.0%
WACC
9.9%
FY End
2025-09-30
EPV
$1.68B
Profit
$941.81M book
FCFF
$661.26M
Listed DE, based JP · Consumer Cyclical · Auto & Truck Dealerships
Market Cap
$5.16B
Avg Intrinsic
$2.69B
Intrinsic / Market
0.52
Margin of Safety
-92.0%
WACC
10.5%
FY End
2026-03-31
EPV
$3.08B
Profit
$2.35B
FCFF
$2.63B
Listed DE, based CN · Healthcare · Drug Manufacturers - Specialty & Generic
Market Cap
$3.48B
Avg Intrinsic
$1.81B
Intrinsic / Market
0.52
Margin of Safety
-92.2%
WACC
8.4%
FY End
2025-12-31
EPV
$2.08B
Profit
$2.01B
FCFF
$1.35B book
Listed DE, based US · Industrials · Specialty Industrial Machinery
Market Cap
$3.61B
Avg Intrinsic
$1.88B
Intrinsic / Market
0.52
Margin of Safety
-92.2%
WACC
9.1%
FY End
2025-12-31
EPV
$1.88B book
Profit
$1.88B book
FCFF
$1.88B book
Listed DE, based GB · Utilities · Utilities - Diversified
Market Cap
$39.07B
Avg Intrinsic
$20.31B
Intrinsic / Market
0.52
Margin of Safety
-92.4%
WACC
6.5%
FY End
2026-03-31
EPV
$13.51B
Profit
$25.80B
FCFF
$21.63B book
Listed DE, based CN · Technology · Software - Application
Market Cap
$2.52B
Avg Intrinsic
$1.31B
Intrinsic / Market
0.52
Margin of Safety
-92.6%
WACC
13.1%
FY End
2025-12-31
EPV
$1.31B book
Profit
$1.31B book
FCFF
$1.31B book
Listed DE, based DK · Healthcare · Biotechnology
Market Cap
$21.21B
Avg Intrinsic
$11.01B
Intrinsic / Market
0.52
Margin of Safety
-92.8%
WACC
7.1%
FY End
2025-12-31
EPV
$11.04B
Profit
$16.14B
FCFF
$5.84B
Listed DE, based CY · Energy · Oil & Gas Midstream
Market Cap
$11.65B
Avg Intrinsic
$6.04B
Intrinsic / Market
0.52
Margin of Safety
-92.8%
WACC
5.7%
FY End
2025-12-31
EPV
$9.42B
Profit
$5.55B
FCFF
$3.16B book
Listed DE, based CA · Basic Materials · Copper
Market Cap
$22.38B
Avg Intrinsic
$11.60B
Intrinsic / Market
0.52
Margin of Safety
-93.0%
WACC
14.7%
FY End
2025-12-31
EPV
$11.60B book
Profit
$11.60B book
FCFF
$11.60B book
Listed DE, based JP · Technology · Information Technology Services
Market Cap
$41.00B
Avg Intrinsic
$21.24B
Intrinsic / Market
0.52
Margin of Safety
-93.0%
WACC
6.3%
FY End
2026-03-31
EPV
$19.23B
Profit
$24.16B
FCFF
$20.34B
Listed DE, based GB · Basic Materials · Other Precious Metals & Mining
Market Cap
$3.05B
Avg Intrinsic
$1.58B
Intrinsic / Market
0.52
Margin of Safety
-93.2%
WACC
10.2%
FY End
2025-12-31
EPV
$1.72B
Profit
$1.91B
FCFF
$1.11B book
Listed DE, based BE · Energy · Oil & Gas Midstream
Market Cap
$5.22B
Avg Intrinsic
$2.70B
Intrinsic / Market
0.52
Margin of Safety
-93.4%
WACC
6.1%
FY End
2025-12-31
EPV
$3.59B
Profit
$1.39B
FCFF
$3.12B book
Listed DE, based AU · Basic Materials · Other Industrial Metals & Mining
Market Cap
$1.45B
Avg Intrinsic
$751.32M
Intrinsic / Market
0.52
Margin of Safety
-93.4%
WACC
9.3%
FY End
2026-06-30
EPV
$864.03M
Profit
$682.86M
FCFF
$707.07M
| # | Company | Market Cap | Avg Intrinsic | Intrinsic / Market | Margin of Safety | WACC | EPV / Profit / FCFF | FY End |
|---|---|---|---|---|---|---|---|---|
| 2501 | CPK.F Capcom Co., Ltd.Listed DE, based JP · Communication Services · Electronic Gaming & Multimedia | $11.74B | $6.38B | 0.54 | -84.0% | 7.4% | $5.81B $6.14B $7.19B | 2026-03-31 |
| 2502 | DOD.DE Dominion Energy, Inc.Listed DE, based US · Utilities · Utilities - Regulated Electric | $53.37B | $29.00B | 0.54 | -84.0% | 5.7% | $13.17B $40.17B $33.64B book | 2025-12-31 |
| 2503 | 021.F SFS Group AGListed DE, based CH · Industrials · Tools & Accessories | $6.43B | $3.49B | 0.54 | -84.2% | 8.4% | $3.76B $3.62B $3.08B | 2025-12-31 |
| 2504 | WWG.F Gelsenwasser AGListed DE, based DE · Utilities · Utilities - Diversified | $2.05B | $1.11B | 0.54 | -84.4% | 5.8% | $671.11M $1.37B $1.30B book | 2025-12-31 |
| 2505 | NJ1.F New Jersey Resources CorporationListed DE, based US · Utilities · Utilities - Regulated Gas | $5.43B | $2.94B | 0.54 | -84.5% | 5.4% | $2.25B $3.93B $2.65B book | 2025-09-30 |
| 2506 | 669.F InPost S.A.Listed DE, based LU · Industrials · Integrated Freight & Logistics | $8.50B | $4.60B | 0.54 | -84.8% | 8.7% | $2.03B $11.48B $286.60M | 2025-12-31 |
| 2507 | 2HL.F Houlihan Lokey, Inc.Listed DE, based US · Financial Services · Capital Markets | $8.84B | $4.78B | 0.54 | -84.8% | 10.2% | $4.86B $5.39B $4.11B | 2026-03-31 |
| 2508 | KLI1.F Kawasaki Kisen Kaisha, Ltd.Listed DE, based JP · Industrials · Marine Shipping | $12.19B | $6.59B | 0.54 | -84.9% | 8.8% | $5.34B $8.15B $6.29B | 2026-03-31 |
| 2509 | PWC.F Pinnacle West Capital CorporationListed DE, based US · Utilities · Utilities - Regulated Electric | $11.38B | $6.16B | 0.54 | -84.9% | 4.2% | $3.84B $7.55B $7.08B book | 2025-12-31 |
| 2510 | 32Z.F South32 LimitedListed DE, based AU · Basic Materials · Other Industrial Metals & Mining | $15.11B | $8.17B | 0.54 | -84.9% | 8.7% | $5.06B $9.72B book $9.72B book | 2026-06-30 |
| 2511 | 34D.F DiaSorin S.p.A.Listed DE, based IT · Healthcare · Diagnostics & Research | $4.41B | $2.39B | 0.54 | -84.9% | 7.2% | $2.75B $2.48B $1.93B | 2025-12-31 |
| 2512 | SFQ.DE SAF-Holland SEListed DE, based DE · Consumer Cyclical · Auto Parts | $1.05B | $565.82M | 0.54 | -84.9% | 9.1% | $630.57M $505.99M $560.89M | 2025-12-31 |
| 2513 | GAP.DE The Gap, Inc.Listed DE, based US · Consumer Cyclical · Apparel Retail | $8.06B | $4.36B | 0.54 | -85.0% | 10.3% | $2.07B $6.69B $4.30B | 2026-01-31 |
| 2514 | KOY.F Kobayashi Pharmaceutical Co., Ltd.Listed DE, based JP · Consumer Defensive · Household & Personal Products | $3.31B | $1.79B | 0.54 | -85.2% | 5.7% | $2.36B $1.71B $1.30B book | 2025-12-31 |
| 2515 | VPK5.F Koninklijke Vopak N.V.Listed DE, based NL · Energy · Oil & Gas Midstream | $6.12B | $3.30B | 0.54 | -85.2% | 7.1% | $2.02B $5.13B $2.76B | 2025-12-31 |
| 2516 | YRRA.F Zip Co LimitedListed DE, based AU · Financial Services · Credit Services | $1.27B | $684.85M | 0.54 | -85.3% | 13.6% | $783.55M $327.35M $943.64M | 2026-06-30 |
| 2517 | SB7.F Saputo Inc.Listed DE, based CA · Consumer Defensive · Packaged Foods | $10.63B | $5.74B | 0.54 | -85.3% | 4.9% | $4.99B book $7.22B $4.99B book | 2026-03-31 |
| 2518 | 2EX.F Asmodee Group AB (publ)Listed DE, based SE · Consumer Cyclical · Leisure | $4.11B | $2.22B | 0.54 | -85.3% | 9.2% | $2.22B book $2.22B book $2.22B book | 2026-03-31 |
| 2519 | ZYA.F State Street CorporationListed DE, based US · Financial Services · Asset Management | $48.19B | $25.97B | 0.54 | -85.5% | 9.5% | $24.50B $25.12B $28.30B book | 2025-12-31 |
| 2520 | NW0.F CSG N.V.Listed DE, based CZ · Industrials · Aerospace & Defense | $15.98B | $8.61B | 0.54 | -85.6% | 9.3% | $16.87B $6.51B $2.44B book | 2025-12-31 |
| 2521 | K34.F Konecranes PlcListed DE, based FI · Industrials · Farm & Heavy Construction Machinery | $7.46B | $4.02B | 0.54 | -85.7% | 11.6% | $3.77B $4.99B $3.29B | 2025-12-31 |
| 2522 | 91A.F Armstrong World Industries, Inc.Listed DE, based US · Industrials · Building Products & Equipment | $7.18B | $3.86B | 0.54 | -85.7% | 10.9% | $1.90B $8.12B $1.57B | 2025-12-31 |
| 2523 | 1SXP.DE SCHOTT Pharma AG & Co. KGaAListed DE, based DE · Healthcare · Medical Instruments & Supplies | $4.34B | $2.33B | 0.54 | -85.8% | 9.7% | $1.93B $2.72B $2.35B | 2025-09-30 |
| 2524 | 5KBA.F Telstra Group LimitedListed DE, based AU · Communication Services · Telecom Services | $37.03B | $19.92B | 0.54 | -85.9% | 4.5% | $23.67B $19.25B $16.85B | 2026-06-30 |
| 2525 | N4U.F Smurfit Westrock PlcListed DE, based IE · Consumer Cyclical · Packaging & Containers | $22.53B | $12.11B | 0.54 | -86.1% | 7.9% | $13.18B $12.49B $10.65B | 2025-12-31 |
| 2526 | NCH2.DE thyssenkrupp nucera AG & Co. KGaAListed DE, based DE · Industrials · Specialty Industrial Machinery | $1.09B | $587.56M | 0.54 | -86.1% | 10.3% | $788.91M book $184.85M $788.91M book | 2025-09-30 |
| 2527 | 3SM.DE A. O. Smith CorporationListed DE, based US · Industrials · Specialty Industrial Machinery | $8.47B | $4.54B | 0.54 | -86.3% | 10.4% | $4.72B $4.49B $4.42B | 2025-12-31 |
| 2528 | 3P7.DE Pandora A/S NListed DE, based DK · Consumer Cyclical · Luxury Goods | $8.92B | $4.78B | 0.54 | -86.4% | 10.3% | $7.41B $3.18B $3.76B | 2025-12-31 |
| 2529 | A2A.F Essential Utilities, Inc.Listed DE, based US · Utilities · Utilities - Regulated Water | $10.91B | $5.85B | 0.54 | -86.5% | 6.3% | $3.23B $7.30B $7.03B book | 2025-12-31 |
| 2530 | FNL.F Fresnillo plcListed DE, based MX · Basic Materials · Other Precious Metals & Mining | $27.61B | $14.80B | 0.54 | -86.5% | 8.8% | $9.80B $17.84B $16.77B | 2025-12-31 |
| 2531 | I3H.F Interroll Holding AGListed DE, based CH · Industrials · Specialty Industrial Machinery | $1.39B | $743.91M | 0.54 | -86.8% | 12.4% | $860.65M $652.05M $719.04M | 2025-12-31 |
| 2532 | AE4.F Ameren CorporationListed DE, based US · Utilities · Utilities - Regulated Electric | $27.37B | $14.64B | 0.54 | -86.9% | 5.6% | $12.09B $18.15B $13.70B book | 2025-12-31 |
| 2533 | 9CB.F Calbee, Inc.Listed DE, based JP · Consumer Defensive · Packaged Foods | $2.43B | $1.30B | 0.54 | -86.9% | 9.6% | $1.36B $1.16B $1.39B book | 2026-03-31 |
| 2534 | 13C0.F Sonida Senior Living, Inc.Listed DE, based US · Healthcare · Medical Care Facilities | $1.62B | $867.07M | 0.54 | -86.9% | 5.4% | $867.07M book $867.07M book $867.07M book | 2025-12-31 |
| 2535 | 9AS.F ALSO Holding AGListed DE, based CH · Technology · Electronics & Computer Distribution | $3.21B | $1.71B | 0.53 | -87.1% | 9.4% | $2.47B $1.42B $1.25B | 2025-12-31 |
| 2536 | SEO.F Serco Group plcListed DE, based GB · Industrials · Specialty Business Services | $3.55B | $1.90B | 0.53 | -87.1% | 6.7% | $2.07B $2.27B $1.36B | 2025-12-31 |
| 2537 | XPX.F XPEL, Inc.Listed DE, based US · Consumer Cyclical · Auto Parts | $1.20B | $639.84M | 0.53 | -87.1% | 11.0% | $505.25M $949.65M $464.62M | 2025-12-31 |
| 2538 | PG4.F Principal Financial Group, Inc.Listed DE, based US · Financial Services · Asset Management | $23.59B | $12.61B | 0.53 | -87.2% | 8.8% | $12.90B book $12.01B $12.90B book | 2025-12-31 |
| 2539 | SAX.F Ströer SE & Co. KGaAListed DE, based DE · Communication Services · Advertising Agencies | $2.35B | $1.26B | 0.53 | -87.3% | 9.7% | $1.54B $1.17B $1.06B | 2025-12-31 |
| 2540 | JF1.F Interparfums, Inc.Listed DE, based US · Consumer Defensive · Household & Personal Products | $3.61B | $1.93B | 0.53 | -87.4% | 11.2% | $1.95B $1.64B $2.19B | 2025-12-31 |
| 2541 | HCQ.F AMN Healthcare Services, Inc.Listed DE, based US · Healthcare · Medical Care Facilities | $1.79B | $952.66M | 0.53 | -87.4% | 6.2% | $1.77B $742.02M book $345.93M | 2025-12-31 |
| 2542 | PK2.F Patrick Industries, Inc.Listed DE, based US · Consumer Cyclical · Recreational Vehicles | $2.24B | $1.19B | 0.53 | -87.5% | 8.0% | $1.34B $1.28B $962.38M | 2025-12-31 |
| 2543 | AO2.F Kri-Kri Milk Industry S.A.Listed DE, based GR · Consumer Defensive · Packaged Foods | $1.27B | $673.94M | 0.53 | -87.8% | 9.7% | $478.22M $775.87M $767.75M | 2025-12-31 |
| 2544 | 7CZ.F SHIFT Inc.Listed DE, based JP · Technology · Software - Application | $1.84B | $979.44M | 0.53 | -87.8% | 10.8% | $1.20B $1.08B $661.17M | 2025-08-31 |
| 2545 | AKG.F The Andersons, Inc.Listed DE, based US · Consumer Defensive · Food Distribution | $2.20B | $1.17B | 0.53 | -87.8% | 7.3% | $989.75M $1.16B $1.36B book | 2025-12-31 |
| 2546 | PGR.F Progress Software CorporationListed DE, based US · Technology · Software - Infrastructure | $1.87B | $992.83M | 0.53 | -87.9% | 7.9% | $869.91M $972.23M $1.14B | 2025-11-30 |
| 2547 | FCQ.F FTI Consulting, Inc.Listed DE, based US · Industrials · Consulting Services | $4.28B | $2.28B | 0.53 | -88.0% | 8.4% | $3.05B $2.45B $1.34B book | 2025-12-31 |
| 2548 | 0JA.F Japan Airport Terminal Co., Ltd.Listed DE, based JP · Industrials · Airports & Air Services | $3.30B | $1.75B | 0.53 | -88.2% | 8.1% | $1.04B $2.07B $2.14B | 2026-03-31 |
| 2549 | AEP.DE American Electric Power Company, Inc.Listed DE, based US · Utilities · Utilities - Regulated Electric | $65.46B | $34.79B | 0.53 | -88.2% | 5.8% | $23.73B $47.30B $33.32B book | 2025-12-31 |
| 2550 | 4FAP.F Star Bulk Carriers Corp.Listed DE, based GR · Industrials · Marine Shipping | $3.31B | $1.76B | 0.53 | -88.2% | 7.8% | $2.56B $1.41B $1.31B | 2025-12-31 |
| 2551 | OCI.F ACS, Actividades de Construcción y Servicios, S.A.Listed DE, based ES · Industrials · Engineering & Construction | $27.13B | $14.41B | 0.53 | -88.3% | 6.2% | $23.87B $7.20B $12.16B | 2025-12-31 |
| 2552 | LOC.F Lion CorporationListed DE, based JP · Consumer Defensive · Household & Personal Products | $3.20B | $1.70B | 0.53 | -88.3% | 10.0% | $1.74B $1.46B $1.91B | 2024-12-31 |
| 2553 | NXZ.F Nexstar Media Group, Inc.Listed DE, based US · Communication Services · Broadcasting | $5.17B | $2.75B | 0.53 | -88.3% | 4.3% | $4.83B $3.23B $172.36M | 2025-12-31 |
| 2554 | LTO.F Larsen & Toubro LimitedListed DE, based IN · Industrials · Engineering & Construction | $51.67B | $27.43B | 0.53 | -88.4% | 6.3% | $30.83B $26.22B $25.25B | 2026-03-31 |
| 2555 | R903.F Rockwool A/SListed DE, based DK · Industrials · Building Products & Equipment | $6.14B | $3.26B | 0.53 | -88.5% | 13.4% | $3.14B $3.42B $3.21B book | 2025-12-31 |
| 2556 | KMY.F Kimberly-Clark CorporationListed DE, based US · Consumer Defensive · Household & Personal Products | $31.61B | $16.77B | 0.53 | -88.5% | 5.6% | $28.44B $7.22B $14.64B | 2025-12-31 |
| 2557 | WJ4.F Warrior Met Coal, Inc.Listed DE, based US · Basic Materials · Coking Coal | $4.30B | $2.28B | 0.53 | -88.5% | 8.6% | $3.27B $1.28B $2.29B book | 2025-12-31 |
| 2558 | MEA.F MINEBEA MITSUMI Inc.Listed DE, based JP · Technology · Electronic Components | $10.03B | $5.31B | 0.53 | -88.8% | 8.3% | $4.79B $6.24B $4.91B | 2026-03-31 |
| 2559 | DL7A.F Dillard's, Inc.Listed DE, based US · Consumer Cyclical · Department Stores | $10.01B | $5.30B | 0.53 | -88.9% | 11.5% | $6.77B $4.65B $4.49B | 2026-01-31 |
| 2560 | 5HZ1.F Hangzhou Tigermed Consulting Co., LtdListed DE, based CN · Healthcare · Diagnostics & Research | $4.05B | $2.14B | 0.53 | -88.9% | 6.8% | $2.15B $2.33B $1.95B | 2025-12-31 |
| 2561 | 5GR.F Grenergy Renovables, S.A.Listed DE, based ES · Industrials · Engineering & Construction | $1.96B | $1.04B | 0.53 | -88.9% | 8.0% | $1.35B $1.17B $593.07M book | 2025-12-31 |
| 2562 | HJN1.F Koninklijke Heijmans N.V.Listed DE, based NL · Industrials · Engineering & Construction | $2.43B | $1.29B | 0.53 | -89.1% | 11.9% | $1.29B $1.82B $751.33M | 2025-12-31 |
| 2563 | IDA.F Indra Sistemas, S.A.Listed DE, based ES · Technology · Information Technology Services | $11.74B | $6.20B | 0.53 | -89.3% | 8.9% | $5.22B $8.61B $4.78B | 2025-12-31 |
| 2564 | 7W71.F Sweco AB (publ)Listed DE, based SE · Industrials · Engineering & Construction | $4.94B | $2.61B | 0.53 | -89.4% | 8.8% | $2.91B $3.10B $1.82B | 2025-12-31 |
| 2565 | THL.F Tabcorp Holdings LimitedListed DE, based AU · Consumer Cyclical · Gambling | $1.35B | $715.18M | 0.53 | -89.4% | 6.2% | $407.80M $868.88M book $868.88M book | 2026-06-30 |
| 2566 | E3M.F EPAM Systems, Inc.Listed DE, based US · Technology · Information Technology Services | $7.05B | $3.72B | 0.53 | -89.4% | 12.7% | $4.35B $3.19B $3.62B | 2025-12-31 |
| 2567 | IHJN.F VZ Holding AGListed DE, based CH · Financial Services · Asset Management | $7.35B | $3.88B | 0.53 | -89.5% | 7.0% | $4.39B $3.92B $3.34B | 2025-12-31 |
| 2568 | AI7.F AZZ Inc.Listed DE, based US · Industrials · Specialty Business Services | $3.99B | $2.10B | 0.53 | -89.7% | 10.8% | $1.25B $3.73B $1.32B | 2026-02-28 |
| 2569 | SEH.F Shin-Etsu Chemical Co., Ltd.Listed DE, based JP · Basic Materials · Chemicals | $68.89B | $36.30B | 0.53 | -89.8% | 10.7% | $41.06B $28.74B $39.10B | 2026-03-31 |
| 2570 | 0YX.F Sysmex CorporationListed DE, based JP · Healthcare · Medical Devices | $6.94B | $3.65B | 0.53 | -89.9% | 8.8% | $4.12B $3.28B $3.56B | 2026-03-31 |
| 2571 | 2V8.F Opera LimitedListed DE, based NO · Communication Services · Internet Content & Information | $1.54B | $810.80M | 0.53 | -89.9% | 11.7% | $824.57M $753.13M $854.70M | 2025-12-31 |
| 2572 | B5X.F Baytex Energy Corp.Listed DE, based CA · Energy · Oil & Gas E&P | $3.67B | $1.93B | 0.53 | -90.0% | 11.7% | $2.53B $1.52B book $1.74B | 2025-12-31 |
| 2573 | 2M6.DE Medtronic plcListed DE, based IE · Healthcare · Medical Devices | $111.21B | $58.48B | 0.53 | -90.2% | 6.7% | $59.17B $59.37B $56.91B | 2026-04-30 |
| 2574 | R6K.F Flowco Holdings Inc.Listed DE, based US · Energy · Oil & Gas Equipment & Services | $2.02B | $1.06B | 0.53 | -90.2% | 9.6% | $1.66B $542.70M $977.03M | 2025-12-31 |
| 2575 | AUX.F ASX LimitedListed DE, based AU · Financial Services · Financial Data & Stock Exchanges | $8.03B | $4.22B | 0.53 | -90.4% | 8.5% | $4.62B $4.53B $3.51B | 2026-06-30 |
| 2576 | 8AU.F santec Holdings CorporationListed DE, based JP · Technology · Scientific & Technical Instruments | $1.32B | $690.92M | 0.53 | -90.4% | 11.0% | $543.85M $777.82M $751.08M | 2026-03-31 |
| 2577 | PFV.F Pfeiffer Vacuum Technology AGListed DE, based DE · Industrials · Specialty Industrial Machinery | $1.82B | $952.07M | 0.52 | -90.7% | 8.6% | $1.32B $886.91M $649.82M book | 2025-12-31 |
| 2578 | AV3.F Avery Dennison CorporationListed DE, based US · Consumer Cyclical · Packaging & Containers | $13.08B | $6.85B | 0.52 | -90.8% | 7.9% | $6.67B $7.88B $6.02B | 2025-12-31 |
| 2579 | RRK.F Red Rock Resorts, Inc.Listed DE, based US · Consumer Cyclical · Resorts & Casinos | $5.07B | $2.66B | 0.52 | -90.8% | 9.6% | $2.58B $5.10B $292.16M book | 2025-12-31 |
| 2580 | BW3.F Babcock International Group PLCListed DE, based GB · Industrials · Engineering & Construction | $6.11B | $3.20B | 0.52 | -91.2% | 8.6% | $829.79M book $6.57B $2.19B | 2026-03-31 |
| 2581 | IS5.F International Seaways, Inc.Listed DE, based US · Energy · Oil & Gas Midstream | $5.54B | $2.89B | 0.52 | -91.3% | 9.9% | $3.18B $3.20B $2.30B | 2025-12-31 |
| 2582 | GOV.F Insulet CorporationListed DE, based US · Healthcare · Medical Devices | $9.05B | $4.73B | 0.52 | -91.4% | 10.4% | $2.59B $10.17B $1.42B book | 2025-12-31 |
| 2583 | RDEB.DE RELX PLCListed DE, based GB · Industrials · Specialty Business Services | $58.40B | $30.49B | 0.52 | -91.5% | 5.5% | $47.91B $19.43B $24.12B | 2025-12-31 |
| 2584 | UWS.DE Waste Management, Inc.Listed DE, based US · Industrials · Waste Management | $80.86B | $42.18B | 0.52 | -91.7% | 6.2% | $40.40B $51.82B $34.32B | 2025-12-31 |
| 2585 | A4M.F Alma Media OyjListed DE, based FI · Communication Services · Publishing | $1.24B | $646.12M | 0.52 | -91.8% | 8.8% | $704.66M $707.72M $525.99M | 2025-12-31 |
| 2586 | NWZA.F NorthWestern Energy Group, Inc.Listed DE, based US · Utilities · Utilities - Regulated Electric | $4.70B | $2.45B | 0.52 | -92.0% | 5.4% | $1.56B $2.89B $2.90B book | 2025-12-31 |
| 2587 | AOMD.F Alstom SAListed DE, based FR · Industrials · Railroads | $8.44B | $4.40B | 0.52 | -91.9% | 7.8% | $1.64B $5.36B $6.19B | 2026-03-31 |
| 2588 | Q1D.F HBX Group International plcListed DE, based GB · Consumer Cyclical · Travel Services | $2.10B | $1.09B | 0.52 | -92.0% | 9.9% | $1.68B $941.81M book $661.26M | 2025-09-30 |
| 2589 | USV.F USS Co., Ltd.Listed DE, based JP · Consumer Cyclical · Auto & Truck Dealerships | $5.16B | $2.69B | 0.52 | -92.0% | 10.5% | $3.08B $2.35B $2.63B | 2026-03-31 |
| 2590 | S2P.F Simcere Pharmaceutical Group LimitedListed DE, based CN · Healthcare · Drug Manufacturers - Specialty & Generic | $3.48B | $1.81B | 0.52 | -92.2% | 8.4% | $2.08B $2.01B $1.35B book | 2025-12-31 |
| 2591 | 55I0.F Mirion Technologies, Inc.Listed DE, based US · Industrials · Specialty Industrial Machinery | $3.61B | $1.88B | 0.52 | -92.2% | 9.1% | $1.88B book $1.88B book $1.88B book | 2025-12-31 |
| 2592 | SCT.DE SSE PLC SListed DE, based GB · Utilities · Utilities - Diversified | $39.07B | $20.31B | 0.52 | -92.4% | 6.5% | $13.51B $25.80B $21.63B book | 2026-03-31 |
| 2593 | KS7.F Kingsoft Cloud Holdings LimitedListed DE, based CN · Technology · Software - Application | $2.52B | $1.31B | 0.52 | -92.6% | 13.1% | $1.31B book $1.31B book $1.31B book | 2025-12-31 |
| 2594 | GE9.DE GENMAB AS NListed DE, based DK · Healthcare · Biotechnology | $21.21B | $11.01B | 0.52 | -92.8% | 7.1% | $11.04B $16.14B $5.84B | 2025-12-31 |
| 2595 | HF6.F Frontline plcListed DE, based CY · Energy · Oil & Gas Midstream | $11.65B | $6.04B | 0.52 | -92.8% | 5.7% | $9.42B $5.55B $3.16B book | 2025-12-31 |
| 2596 | IZ1.F First Quantum Minerals Ltd.Listed DE, based CA · Basic Materials · Copper | $22.38B | $11.60B | 0.52 | -93.0% | 14.7% | $11.60B book $11.60B book $11.60B book | 2025-12-31 |
| 2597 | NEC1.F NEC CorporationListed DE, based JP · Technology · Information Technology Services | $41.00B | $21.24B | 0.52 | -93.0% | 6.3% | $19.23B $24.16B $20.34B | 2026-03-31 |
| 2598 | H3M.F Hochschild Mining plcListed DE, based GB · Basic Materials · Other Precious Metals & Mining | $3.05B | $1.58B | 0.52 | -93.2% | 10.2% | $1.72B $1.91B $1.11B book | 2025-12-31 |
| 2599 | OCW.F Cmb.Tech NVListed DE, based BE · Energy · Oil & Gas Midstream | $5.22B | $2.70B | 0.52 | -93.4% | 6.1% | $3.59B $1.39B $3.12B book | 2025-12-31 |
| 2600 | MA2.F Macmahon Holdings LimitedListed DE, based AU · Basic Materials · Other Industrial Metals & Mining | $1.45B | $751.32M | 0.52 | -93.4% | 9.3% | $864.03M $682.86M $707.07M | 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