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 CH · Real Estate · Real Estate Services
Market Cap
$2.23B
Avg Intrinsic
$1.04B
Intrinsic / Market
0.47
Margin of Safety
-113.7%
WACC
4.6%
FY End
2025-12-31
EPV
$29.13M
Profit
$1.84B book
FCFF
$1.26B
Listed DE, based CH · Healthcare · Drug Manufacturers - General
Market Cap
$270.45B
Avg Intrinsic
$126.55B
Intrinsic / Market
0.47
Margin of Safety
-113.7%
WACC
6.6%
FY End
2025-12-31
EPV
$156.67B
Profit
$106.67B
FCFF
$116.31B
Listed DE, based FI · Industrials · Farm & Heavy Construction Machinery
Market Cap
$3.45B
Avg Intrinsic
$1.61B
Intrinsic / Market
0.47
Margin of Safety
-113.8%
WACC
8.8%
FY End
2025-12-31
EPV
$1.66B
Profit
$1.43B
FCFF
$1.74B
Listed DE, based CA · Energy · Oil & Gas E&P
Market Cap
$1.53B
Avg Intrinsic
$714.18M
Intrinsic / Market
0.47
Margin of Safety
-113.9%
WACC
7.3%
FY End
2025-12-31
EPV
$526.64M
Profit
$807.94M book
FCFF
$807.94M book
Listed DE, based US · Utilities · Utilities - Regulated Gas
Market Cap
$7.89B
Avg Intrinsic
$3.69B
Intrinsic / Market
0.47
Margin of Safety
-114.1%
WACC
8.1%
FY End
2025-09-30
EPV
$602.63M
Profit
$5.23B book
FCFF
$5.23B book
Listed DE, based US · Technology · Semiconductor Equipment & Materials
Market Cap
$3.44B
Avg Intrinsic
$1.61B
Intrinsic / Market
0.47
Margin of Safety
-114.2%
WACC
15.6%
FY End
2025-12-31
EPV
$1.85B
Profit
$562.02M
FCFF
$2.41B book
Listed DE, based CN · Healthcare · Biotechnology
Market Cap
$6.24B
Avg Intrinsic
$2.91B
Intrinsic / Market
0.47
Margin of Safety
-114.4%
WACC
7.7%
FY End
2025-12-31
EPV
$2.93B
Profit
$3.28B
FCFF
$2.51B book
Listed DE, based BM · Industrials · Marine Shipping
Market Cap
$1.72B
Avg Intrinsic
$803.54M
Intrinsic / Market
0.47
Margin of Safety
-114.4%
WACC
6.2%
FY End
2025-12-31
EPV
$951.73M
Profit
$422.47M
FCFF
$1.04B book
Listed DE, based CH · Healthcare · Medical Care Facilities
Market Cap
$1.50B
Avg Intrinsic
$699.85M
Intrinsic / Market
0.47
Margin of Safety
-114.5%
WACC
6.8%
FY End
2025-12-31
EPV
$699.85M book
Profit
$699.85M book
FCFF
$699.85M book
Listed DE, based CL · Basic Materials · Specialty Chemicals
Market Cap
$18.24B
Avg Intrinsic
$8.50B
Intrinsic / Market
0.47
Margin of Safety
-114.6%
WACC
8.8%
FY End
2025-12-31
EPV
$10.02B
Profit
$6.79B
FCFF
$8.69B book
Listed DE, based CN · Energy · Oil & Gas Midstream
Market Cap
$13.03B
Avg Intrinsic
$6.06B
Intrinsic / Market
0.47
Margin of Safety
-115.0%
WACC
7.0%
FY End
2025-12-31
EPV
$4.66B
Profit
$7.31B
FCFF
$6.21B
Listed DE, based CA · Basic Materials · Other Precious Metals & Mining
Market Cap
$1.06B
Avg Intrinsic
$492.13M
Intrinsic / Market
0.47
Margin of Safety
-115.0%
WACC
14.9%
FY End
2025-09-30
EPV
$492.13M book
Profit
$492.13M book
FCFF
$492.13M book
Listed DE, based US · Consumer Defensive · Food Distribution
Market Cap
$36.86B
Avg Intrinsic
$17.14B
Intrinsic / Market
0.46
Margin of Safety
-115.1%
WACC
6.9%
FY End
2026-06-30
EPV
$22.32B
Profit
$13.78B
FCFF
$15.32B
Listed DE, based GB · Energy · Oil & Gas E&P
Market Cap
$1.34B
Avg Intrinsic
$622.51M
Intrinsic / Market
0.46
Margin of Safety
-115.2%
WACC
5.1%
FY End
2025-12-31
EPV
$622.51M book
Profit
$622.51M book
FCFF
$622.51M book
Listed DE, based JP · Consumer Cyclical · Internet Retail
Market Cap
$6.25B
Avg Intrinsic
$2.90B
Intrinsic / Market
0.46
Margin of Safety
-115.3%
WACC
9.0%
FY End
2025-12-31
EPV
$2.57B
Profit
$3.57B
FCFF
$2.56B
Listed DE, based US · Consumer Cyclical · Personal Services
Profit is over 3× the larger of EPV and FCFFMarket Cap
$5.89B
Avg Intrinsic
$2.73B
Intrinsic / Market
0.46
Margin of Safety
-115.3%
WACC
12.3%
FY End
2025-12-31
EPV
$1.45B
Profit
$5.26B
FCFF
$1.49B
Listed DE, based JP · Industrials · Conglomerates
Market Cap
$9.16B
Avg Intrinsic
$4.25B
Intrinsic / Market
0.46
Margin of Safety
-115.4%
WACC
12.0%
FY End
2026-03-31
EPV
$2.02B
Profit
$6.07B
FCFF
$4.68B
Listed DE, based US · Financial Services · Credit Services
Market Cap
$2.26B
Avg Intrinsic
$1.05B
Intrinsic / Market
0.46
Margin of Safety
-115.6%
WACC
11.9%
FY End
2025-12-31
EPV
$1.26B
Profit
$798.29M book
FCFF
$1.09B
Listed DE, based HK · Healthcare · Drug Manufacturers - Specialty & Generic
Market Cap
$2.44B
Avg Intrinsic
$1.13B
Intrinsic / Market
0.46
Margin of Safety
-115.8%
WACC
6.5%
FY End
2025-12-31
EPV
$1.25B book
Profit
$891.34M
FCFF
$1.25B book
Listed DE, based GB · Industrials · Farm & Heavy Construction Machinery
Market Cap
$16.29B
Avg Intrinsic
$7.55B
Intrinsic / Market
0.46
Margin of Safety
-115.8%
WACC
7.0%
FY End
2025-12-31
EPV
$10.38B
Profit
$5.53B
FCFF
$6.73B
Listed DE, based US · Financial Services · Financial Data & Stock Exchanges
Market Cap
$85.57B
Avg Intrinsic
$39.65B
Intrinsic / Market
0.46
Margin of Safety
-115.8%
WACC
8.7%
FY End
2025-12-31
EPV
$45.40B
Profit
$34.60B
FCFF
$38.94B
Listed DE, based JP · Industrials · Specialty Industrial Machinery
Market Cap
$28.73B
Avg Intrinsic
$13.31B
Intrinsic / Market
0.46
Margin of Safety
-115.9%
WACC
9.6%
FY End
2026-03-31
EPV
$15.09B
Profit
$11.59B
FCFF
$13.25B book
Listed DE, based CA · Financial Services · Financial Data & Stock Exchanges
Market Cap
$10.03B
Avg Intrinsic
$4.65B
Intrinsic / Market
0.46
Margin of Safety
-116.0%
WACC
10.4%
FY End
2025-12-31
EPV
$4.32B
Profit
$5.71B
FCFF
$3.91B
Listed DE, based FR · Industrials · Consulting Services
Market Cap
$13.23B
Avg Intrinsic
$6.12B
Intrinsic / Market
0.46
Margin of Safety
-116.3%
WACC
7.5%
FY End
2025-12-31
EPV
$7.48B
Profit
$5.89B
FCFF
$4.97B
Listed DE, based JP · Industrials · Specialty Industrial Machinery
Market Cap
$2.85B
Avg Intrinsic
$1.32B
Intrinsic / Market
0.46
Margin of Safety
-116.4%
WACC
7.4%
FY End
2026-03-31
EPV
$1.24B
Profit
$1.37B
FCFF
$1.34B book
Listed DE, based JP · Technology · Semiconductor Equipment & Materials
Market Cap
$2.01B
Avg Intrinsic
$929.31M
Intrinsic / Market
0.46
Margin of Safety
-116.4%
WACC
10.3%
FY End
2025-03-31
EPV
$1.22B
Profit
$687.56M
FCFF
$883.16M book
Listed DE, based CH · Financial Services · Asset Management
Market Cap
$6.13B
Avg Intrinsic
$2.83B
Intrinsic / Market
0.46
Margin of Safety
-116.8%
WACC
6.5%
FY End
2025-12-31
EPV
$1.12B
Profit
$4.09B
FCFF
$3.27B book
Listed DE, based JP · Industrials · Conglomerates
Market Cap
$48.51B
Avg Intrinsic
$22.36B
Intrinsic / Market
0.46
Margin of Safety
-116.9%
WACC
7.2%
FY End
2026-03-31
EPV
$13.40B
Profit
$36.73B
FCFF
$16.96B
Listed DE, based IT · Communication Services · Telecom Services
Profit is over 3× the larger of EPV and FCFFMarket Cap
$17.35B
Avg Intrinsic
$8.00B
Intrinsic / Market
0.46
Margin of Safety
-117.0%
WACC
7.3%
FY End
2025-12-31
EPV
$3.63B
Profit
$15.46B book
FCFF
$4.91B
Listed DE, based LT · Communication Services · Internet Content & Information
Market Cap
$1.01B
Avg Intrinsic
$466.53M
Intrinsic / Market
0.46
Margin of Safety
-117.0%
WACC
10.5%
FY End
2026-04-30
EPV
$460.35M
Profit
$471.26M
FCFF
$467.97M
Listed DE, based US · Technology · Software - Application
Market Cap
$6.58B
Avg Intrinsic
$3.03B
Intrinsic / Market
0.46
Margin of Safety
-117.3%
WACC
13.8%
FY End
2025-12-31
EPV
$3.03B book
Profit
$3.03B book
FCFF
$3.03B book
Listed DE, based TH · Technology · Electronic Components
Market Cap
$1.40B
Avg Intrinsic
$643.14M
Intrinsic / Market
0.46
Margin of Safety
-117.5%
WACC
9.4%
FY End
2025-12-31
EPV
$730.32M
Profit
$399.32M
FCFF
$799.78M book
Listed DE, based CA · Energy · Oil & Gas Midstream
Market Cap
$26.29B
Avg Intrinsic
$12.09B
Intrinsic / Market
0.46
Margin of Safety
-117.4%
WACC
7.3%
FY End
2025-12-31
EPV
$11.62B
Profit
$13.26B
FCFF
$11.39B
Listed DE, based JP · Industrials · Tools & Accessories
Market Cap
$6.18B
Avg Intrinsic
$2.84B
Intrinsic / Market
0.46
Margin of Safety
-117.6%
WACC
9.4%
FY End
2026-03-31
EPV
$3.17B
Profit
$2.68B
FCFF
$2.67B
Listed DE, based FR · Technology · Software - Application
Market Cap
$2.33B
Avg Intrinsic
$1.07B
Intrinsic / Market
0.46
Margin of Safety
-117.7%
WACC
8.2%
FY End
2025-12-31
EPV
$2.16B
Profit
$520.49M book
FCFF
$520.49M book
Listed DE, based US · Consumer Cyclical · Restaurants
Market Cap
$31.89B
Avg Intrinsic
$14.64B
Intrinsic / Market
0.46
Margin of Safety
-117.7%
WACC
5.9%
FY End
2025-12-31
EPV
$21.59B
Profit
$10.99B
FCFF
$11.36B
Listed DE, based CH · Basic Materials · Specialty Chemicals
Market Cap
$30.01B
Avg Intrinsic
$13.78B
Intrinsic / Market
0.46
Margin of Safety
-117.7%
WACC
6.5%
FY End
2025-12-31
EPV
$240.43M
Profit
$20.55B book
FCFF
$20.55B book
Listed DE, based DE · Healthcare · Medical Devices
Market Cap
$47.72B
Avg Intrinsic
$21.91B
Intrinsic / Market
0.46
Margin of Safety
-117.8%
WACC
9.4%
FY End
2025-09-30
EPV
$21.91B book
Profit
$21.91B book
FCFF
$21.91B book
Listed DE, based US · Real Estate · Real Estate Services
Market Cap
$13.86B
Avg Intrinsic
$6.36B
Intrinsic / Market
0.46
Margin of Safety
-117.9%
WACC
10.6%
FY End
2025-12-31
EPV
$5.51B
Profit
$7.09B
FCFF
$6.49B
Listed DE, based JP · Technology · Consumer Electronics
Market Cap
$2.42B
Avg Intrinsic
$1.11B
Intrinsic / Market
0.46
Margin of Safety
-117.9%
WACC
4.7%
FY End
2026-03-31
EPV
-$359.46M
Profit
$1.85B book
FCFF
$1.85B book
Listed DE, based CA · Energy · Oil & Gas E&P
Market Cap
$4.90B
Avg Intrinsic
$2.25B
Intrinsic / Market
0.46
Margin of Safety
-118.0%
WACC
11.5%
FY End
2025-12-31
EPV
$2.22B
Profit
$1.98B
FCFF
$2.55B
Listed DE, based HK · Utilities · Utilities - Regulated Gas
Market Cap
$16.35B
Avg Intrinsic
$7.50B
Intrinsic / Market
0.46
Margin of Safety
-118.1%
WACC
6.2%
FY End
2025-12-31
EPV
$6.03B
Profit
$8.82B
FCFF
$7.65B
Listed DE, based US · Industrials · Specialty Industrial Machinery
Market Cap
$5.57B
Avg Intrinsic
$2.55B
Intrinsic / Market
0.46
Margin of Safety
-118.1%
WACC
9.0%
FY End
2025-12-31
EPV
$1.36B
Profit
$4.48B book
FCFF
$1.83B
Listed DE, based US · Industrials · Specialty Industrial Machinery
Market Cap
$2.13B
Avg Intrinsic
$978.27M
Intrinsic / Market
0.46
Margin of Safety
-118.2%
WACC
8.9%
FY End
2026-08-31
EPV
$977.74M
Profit
$985.17M
FCFF
$971.90M
Listed DE, based JP · Technology · Information Technology Services
Market Cap
$3.53B
Avg Intrinsic
$1.62B
Intrinsic / Market
0.46
Margin of Safety
-118.3%
WACC
6.0%
FY End
2025-12-31
EPV
$1.80B
Profit
$1.75B
FCFF
$1.31B
Listed DE, based HK · Healthcare · Pharmaceutical Retailers
Market Cap
$5.69B
Avg Intrinsic
$2.60B
Intrinsic / Market
0.46
Margin of Safety
-118.5%
WACC
14.1%
FY End
2026-03-31
EPV
$2.25B
Profit
$2.17B
FCFF
$3.39B
Listed DE, based US · Utilities · Utilities - Regulated Gas
Market Cap
$5.91B
Avg Intrinsic
$2.70B
Intrinsic / Market
0.46
Margin of Safety
-118.5%
WACC
6.5%
FY End
2025-12-31
EPV
$626.09M
Profit
$3.35B
FCFF
$4.13B book
Listed DE, based US · Utilities · Utilities - Regulated Electric
Market Cap
$24.27B
Avg Intrinsic
$11.10B
Intrinsic / Market
0.46
Margin of Safety
-118.6%
WACC
5.1%
FY End
2025-12-31
EPV
$6.63B
Profit
$14.95B
FCFF
$11.73B book
Listed DE, based DK · Industrials · Integrated Freight & Logistics
Market Cap
$42.15B
Avg Intrinsic
$19.28B
Intrinsic / Market
0.46
Margin of Safety
-118.6%
WACC
8.3%
FY End
2025-12-31
EPV
$24.65B
Profit
$20.22B
FCFF
$12.98B
Listed DE, based US · Financial Services · Asset Management
Market Cap
$2.95B
Avg Intrinsic
$1.35B
Intrinsic / Market
0.46
Margin of Safety
-118.6%
WACC
83.9%
FY End
2024-12-31
EPV
$1.35B book
Profit
$1.35B book
FCFF
$1.35B book
Listed DE, based CH · Technology · Computer Hardware
Market Cap
$14.91B
Avg Intrinsic
$6.82B
Intrinsic / Market
0.46
Margin of Safety
-118.8%
WACC
8.4%
FY End
2026-03-31
EPV
$9.69B
Profit
$6.00B
FCFF
$4.76B
Listed DE, based US · Real Estate · Real Estate - Development
Market Cap
$4.12B
Avg Intrinsic
$1.88B
Intrinsic / Market
0.46
Margin of Safety
-118.9%
WACC
6.2%
FY End
2025-12-31
EPV
$1.69B
Profit
$1.62B
FCFF
$2.34B
Listed DE, based AU · Consumer Cyclical · Specialty Retail
Market Cap
$5.58B
Avg Intrinsic
$2.55B
Intrinsic / Market
0.46
Margin of Safety
-119.0%
WACC
8.6%
FY End
2026-06-30
EPV
$2.64B
Profit
$3.45B
FCFF
$1.56B
Listed DE, based SG · Industrials · Conglomerates
Market Cap
$15.24B
Avg Intrinsic
$6.96B
Intrinsic / Market
0.46
Margin of Safety
-119.0%
WACC
5.9%
FY End
2025-12-31
EPV
$1.99B
Profit
$10.16B
FCFF
$8.72B book
Listed DE, based US · Industrials · Industrial Distribution
Market Cap
$7.09B
Avg Intrinsic
$3.24B
Intrinsic / Market
0.46
Margin of Safety
-119.1%
WACC
8.9%
FY End
2025-12-31
EPV
$4.31B
Profit
$2.98B
FCFF
$2.42B
Listed DE, based SE · Industrials · Specialty Industrial Machinery
Market Cap
$22.45B
Avg Intrinsic
$10.24B
Intrinsic / Market
0.46
Margin of Safety
-119.2%
WACC
8.6%
FY End
2025-12-31
EPV
$10.66B
Profit
$11.66B
FCFF
$8.40B
Listed DE, based US · Financial Services · Asset Management
Market Cap
$9.60B
Avg Intrinsic
$4.38B
Intrinsic / Market
0.46
Margin of Safety
-119.3%
WACC
9.3%
FY End
2025-12-31
EPV
$5.68B
Profit
$3.46B
FCFF
$3.98B
Listed DE, based IT · Financial Services · Credit Services
Market Cap
$1.39B
Avg Intrinsic
$631.81M
Intrinsic / Market
0.46
Margin of Safety
-119.5%
WACC
8.3%
FY End
2025-12-31
EPV
$1.17B
Profit
$329.61M
FCFF
$400.00M
Listed DE, based US · Healthcare · Biotechnology
Market Cap
$11.31B
Avg Intrinsic
$5.15B
Intrinsic / Market
0.46
Margin of Safety
-119.6%
WACC
4.4%
FY End
2025-12-31
EPV
$2.80B
Profit
$6.32B
FCFF
$6.33B book
Listed DE, based US · Consumer Cyclical · Auto Parts
Market Cap
$52.05B
Avg Intrinsic
$23.70B
Intrinsic / Market
0.46
Margin of Safety
-119.6%
WACC
6.1%
FY End
2025-08-31
EPV
$36.46B
Profit
-$2.79B book
FCFF
$37.42B
Listed DE, based AU · Basic Materials · Chemicals
Market Cap
$1.25B
Avg Intrinsic
$569.73M
Intrinsic / Market
0.46
Margin of Safety
-119.7%
WACC
10.3%
FY End
2026-06-30
EPV
$659.50M
Profit
$662.20M
FCFF
$387.49M book
Listed DE, based US · Technology · Software - Application
Market Cap
$1.21B
Avg Intrinsic
$550.81M
Intrinsic / Market
0.46
Margin of Safety
-119.7%
WACC
8.2%
FY End
2025-12-31
EPV
$295.68M
Profit
$796.85M
FCFF
$559.90M
Listed DE, based US · Industrials · Marine Shipping
Market Cap
$6.89B
Avg Intrinsic
$3.14B
Intrinsic / Market
0.46
Margin of Safety
-119.7%
WACC
8.5%
FY End
2025-12-31
EPV
$2.44B
Profit
$3.69B
FCFF
$3.28B
Listed DE, based US
Market Cap
$161.49B
Avg Intrinsic
$73.49B
Intrinsic / Market
0.46
Margin of Safety
-119.7%
WACC
7.3%
FY End
2026-01-31
EPV
$66.12B
Profit
$97.44B
FCFF
$56.90B
Listed DE, based CN · Real Estate · Real Estate Services
Market Cap
$17.81B
Avg Intrinsic
$8.10B
Intrinsic / Market
0.46
Margin of Safety
-119.7%
WACC
9.4%
FY End
2025-12-31
EPV
$9.66B book
Profit
$4.99B
FCFF
$9.66B book
Listed DE, based US · Basic Materials · Specialty Chemicals
Market Cap
$2.65B
Avg Intrinsic
$1.21B
Intrinsic / Market
0.46
Margin of Safety
-119.8%
WACC
10.5%
FY End
2025-12-31
EPV
$1.38B book
Profit
$854.13M
FCFF
$1.38B book
Listed DE, based SE · Industrials · Specialty Industrial Machinery
Market Cap
$9.64B
Avg Intrinsic
$4.39B
Intrinsic / Market
0.45
Margin of Safety
-119.8%
WACC
9.0%
FY End
2025-12-31
EPV
$4.89B
Profit
$4.15B
FCFF
$4.12B
Listed DE, based US · Consumer Defensive · Packaged Foods
Market Cap
$17.03B
Avg Intrinsic
$7.74B
Intrinsic / Market
0.45
Margin of Safety
-119.9%
WACC
7.1%
FY End
2026-05-31
EPV
$7.39B book
Profit
$8.46B
FCFF
$7.39B book
Listed DE, based SG · Industrials · Airports & Air Services
Market Cap
$4.04B
Avg Intrinsic
$1.84B
Intrinsic / Market
0.45
Margin of Safety
-119.9%
WACC
6.2%
FY End
2026-03-31
EPV
$410.65M
Profit
$2.86B
FCFF
$2.24B
Listed DE, based US · Technology · Software - Application
Market Cap
$35.25B
Avg Intrinsic
$16.02B
Intrinsic / Market
0.45
Margin of Safety
-120.0%
WACC
7.3%
FY End
2025-12-31
EPV
$15.20B
Profit
$18.10B
FCFF
$14.77B
Listed DE, based US · Energy · Oil & Gas Drilling
Profit is over 3× the larger of EPV and FCFFMarket Cap
$3.02B
Avg Intrinsic
$1.37B
Intrinsic / Market
0.45
Margin of Safety
-120.1%
WACC
11.5%
FY End
2025-12-31
EPV
$544.35M
Profit
$2.87B book
FCFF
$711.29M
Listed DE, based US · Healthcare · Diagnostics & Research
Market Cap
$5.60B
Avg Intrinsic
$2.55B
Intrinsic / Market
0.45
Margin of Safety
-120.1%
WACC
21.2%
FY End
2025-12-31
EPV
$2.55B book
Profit
$2.55B book
FCFF
$2.55B book
Listed DE, based US · Industrials · Staffing & Employment Services
Market Cap
$3.38B
Avg Intrinsic
$1.54B
Intrinsic / Market
0.45
Margin of Safety
-120.2%
WACC
9.0%
FY End
2025-12-31
EPV
$2.76B
Profit
$55.40M
FCFF
$1.79B
Listed DE, based NL · Technology · Software - Infrastructure
Market Cap
$31.03B
Avg Intrinsic
$14.09B
Intrinsic / Market
0.45
Margin of Safety
-120.2%
WACC
15.6%
FY End
2025-12-31
EPV
$19.62B
Profit
$15.90B
FCFF
$6.76B book
Listed DE, based DK · Industrials · Integrated Freight & Logistics
Market Cap
$42.41B
Avg Intrinsic
$19.26B
Intrinsic / Market
0.45
Margin of Safety
-120.2%
WACC
8.3%
FY End
2025-12-31
EPV
$24.60B
Profit
$20.22B
FCFF
$12.96B
Listed DE, based CA · Consumer Cyclical · Auto Parts
Market Cap
$17.36B
Avg Intrinsic
$7.88B
Intrinsic / Market
0.45
Margin of Safety
-120.2%
WACC
12.1%
FY End
2025-12-31
EPV
$6.95B
Profit
$8.95B
FCFF
$7.74B
Listed DE, based LU · Industrials · Waste Management
Market Cap
$1.42B
Avg Intrinsic
$646.11M
Intrinsic / Market
0.45
Margin of Safety
-120.3%
WACC
11.1%
FY End
2025-12-31
EPV
$671.88M
Profit
$666.70M
FCFF
$599.76M
Listed DE, based CA · Energy · Oil & Gas E&P
Market Cap
$16.48B
Avg Intrinsic
$7.48B
Intrinsic / Market
0.45
Margin of Safety
-120.4%
WACC
9.0%
FY End
2025-12-31
EPV
$7.82B
Profit
$6.52B
FCFF
$8.09B book
Listed DE, based GB · Industrials · Specialty Business Services
Market Cap
$3.54B
Avg Intrinsic
$1.60B
Intrinsic / Market
0.45
Margin of Safety
-120.4%
WACC
8.7%
FY End
2026-03-31
EPV
$2.25B
Profit
$1.52B
FCFF
$1.04B
Listed DE, based IT · Utilities · Utilities - Renewable
Market Cap
$3.51B
Avg Intrinsic
$1.59B
Intrinsic / Market
0.45
Margin of Safety
-120.4%
WACC
5.6%
FY End
2025-12-31
EPV
$1.38B
Profit
$1.84B
FCFF
$1.56B
Listed DE, based CA · Basic Materials · Gold
Market Cap
$1.22B
Avg Intrinsic
$555.33M
Intrinsic / Market
0.45
Margin of Safety
-120.5%
WACC
8.1%
FY End
2025-12-31
EPV
$91.15M
Profit
$787.42M book
FCFF
$787.42M book
Listed DE, based US · Consumer Cyclical · Auto Parts
Market Cap
$17.35B
Avg Intrinsic
$7.87B
Intrinsic / Market
0.45
Margin of Safety
-120.6%
WACC
6.6%
FY End
2025-12-31
EPV
$12.01B
Profit
$3.96B
FCFF
$7.62B
Listed DE, based JP · Consumer Cyclical · Internet Retail
Market Cap
$6.41B
Avg Intrinsic
$2.90B
Intrinsic / Market
0.45
Margin of Safety
-121.0%
WACC
9.0%
FY End
2025-12-31
EPV
$2.57B
Profit
$3.57B
FCFF
$2.56B
Listed DE, based US · Energy · Oil & Gas E&P
Market Cap
$1.56B
Avg Intrinsic
$705.60M
Intrinsic / Market
0.45
Margin of Safety
-121.1%
WACC
7.8%
FY End
2025-12-31
EPV
$705.60M book
Profit
$705.60M book
FCFF
$705.60M book
Listed DE, based HK · Industrials · Electrical Equipment & Parts
Profit is over 3× the larger of EPV and FCFFMarket Cap
$3.50B
Avg Intrinsic
$1.58B
Intrinsic / Market
0.45
Margin of Safety
-121.1%
WACC
8.9%
FY End
2025-12-31
EPV
$1.02B
Profit
$3.36B
FCFF
$364.76M book
Listed DE, based US · Consumer Cyclical · Packaging & Containers
Market Cap
$15.05B
Avg Intrinsic
$6.80B
Intrinsic / Market
0.45
Margin of Safety
-121.2%
WACC
8.0%
FY End
2025-12-31
EPV
$7.16B
Profit
$6.55B
FCFF
$6.70B
Listed DE, based DE · Industrials · Specialty Industrial Machinery
Market Cap
$12.16B
Avg Intrinsic
$5.50B
Intrinsic / Market
0.45
Margin of Safety
-121.3%
WACC
9.0%
FY End
2025-12-31
EPV
$6.40B
Profit
$5.24B
FCFF
$4.85B
Listed DE, based US · Industrials · Consulting Services
Market Cap
$3.20B
Avg Intrinsic
$1.45B
Intrinsic / Market
0.45
Margin of Safety
-121.4%
WACC
5.0%
FY End
2025-12-31
EPV
$1.92B
Profit
$980.77M
FCFF
$1.44B
Listed DE, based BE · Utilities · Utilities - Regulated Electric
Market Cap
$14.58B
Avg Intrinsic
$6.58B
Intrinsic / Market
0.45
Margin of Safety
-121.5%
WACC
4.6%
FY End
2025-12-31
EPV
-$1.32B
Profit
$9.54B
FCFF
$11.53B book
Listed DE, based US · Financial Services · Capital Markets
Market Cap
$5.59B
Avg Intrinsic
$2.52B
Intrinsic / Market
0.45
Margin of Safety
-121.7%
WACC
9.4%
FY End
2025-12-31
EPV
$3.77B
Profit
$1.38B
FCFF
$2.40B
Listed DE, based DK · Industrials · Airports & Air Services
Market Cap
$6.67B
Avg Intrinsic
$3.01B
Intrinsic / Market
0.45
Margin of Safety
-122.0%
WACC
4.4%
FY End
2025-12-31
EPV
$2.84B
Profit
$5.24B
FCFF
$943.77M book
Listed DE, based US · Industrials · Building Products & Equipment
Market Cap
$9.60B
Avg Intrinsic
$4.32B
Intrinsic / Market
0.45
Margin of Safety
-122.0%
WACC
10.9%
FY End
2026-03-31
EPV
$3.33B
Profit
$6.88B
FCFF
$2.75B
Listed DE, based SE · Industrials · Engineering & Construction
Market Cap
$3.02B
Avg Intrinsic
$1.36B
Intrinsic / Market
0.45
Margin of Safety
-122.2%
WACC
9.6%
FY End
2025-12-31
EPV
$1.40B
Profit
$1.43B
FCFF
$1.25B
Listed DE, based JP · Healthcare · Drug Manufacturers - General
Market Cap
$30.83B
Avg Intrinsic
$13.88B
Intrinsic / Market
0.45
Margin of Safety
-122.2%
WACC
10.1%
FY End
2026-03-31
EPV
$16.47B
Profit
$14.73B
FCFF
$10.42B book
Listed DE, based AU · Consumer Defensive · Grocery Stores
Market Cap
$21.16B
Avg Intrinsic
$9.52B
Intrinsic / Market
0.45
Margin of Safety
-122.3%
WACC
4.9%
FY End
2026-06-30
EPV
$11.81B
Profit
$10.19B
FCFF
$6.56B
Listed DE, based US · Technology · Semiconductor Equipment & Materials
Market Cap
$3.29B
Avg Intrinsic
$1.48B
Intrinsic / Market
0.45
Margin of Safety
-122.2%
WACC
15.6%
FY End
2025-12-31
EPV
$1.33B
Profit
$1.02B
FCFF
$2.09B
Listed DE, based CN · Consumer Cyclical · Internet Retail
Market Cap
$13.63B
Avg Intrinsic
$6.13B
Intrinsic / Market
0.45
Margin of Safety
-122.3%
WACC
10.0%
FY End
2025-12-31
EPV
$32.32B
Profit
-$6.96B book
FCFF
-$6.96B book
Listed DE, based US · Consumer Defensive · Beverages - Non-Alcoholic
Market Cap
$12.24B
Avg Intrinsic
$5.51B
Intrinsic / Market
0.45
Margin of Safety
-122.3%
WACC
6.6%
FY End
2025-12-31
EPV
$7.77B
Profit
$1.08B
FCFF
$7.66B
Listed DE, based IT · Industrials · Electrical Equipment & Parts
Market Cap
$1.48B
Avg Intrinsic
$667.08M
Intrinsic / Market
0.45
Margin of Safety
-122.4%
WACC
8.7%
FY End
2025-12-31
EPV
$673.63M
Profit
$657.10M
FCFF
$670.51M
Listed DE, based US · Consumer Cyclical · Specialty Retail
Market Cap
$1.15B
Avg Intrinsic
$517.99M
Intrinsic / Market
0.45
Margin of Safety
-122.5%
WACC
9.9%
FY End
2025-09-30
EPV
$343.84M
Profit
$245.25M
FCFF
$964.87M book
| # | Company | Market Cap | Avg Intrinsic | Intrinsic / Market | Margin of Safety | WACC | EPV / Profit / FCFF | FY End |
|---|---|---|---|---|---|---|---|---|
| 2801 | IYP.F Investis Holding SAListed DE, based CH · Real Estate · Real Estate Services | $2.23B | $1.04B | 0.47 | -113.7% | 4.6% | $29.13M $1.84B book $1.26B | 2025-12-31 |
| 2802 | NOT.F NOVARTIS AG NListed DE, based CH · Healthcare · Drug Manufacturers - General | $270.45B | $126.55B | 0.47 | -113.7% | 6.6% | $156.67B $106.67B $116.31B | 2025-12-31 |
| 2803 | C1C1.F Hiab OyjListed DE, based FI · Industrials · Farm & Heavy Construction Machinery | $3.45B | $1.61B | 0.47 | -113.8% | 8.8% | $1.66B $1.43B $1.74B | 2025-12-31 |
| 2804 | B67.F Greenfire Resources Ltd.Listed DE, based CA · Energy · Oil & Gas E&P | $1.53B | $714.18M | 0.47 | -113.9% | 7.3% | $526.64M $807.94M book $807.94M book | 2025-12-31 |
| 2805 | 3U6.F UGI CorporationListed DE, based US · Utilities · Utilities - Regulated Gas | $7.89B | $3.69B | 0.47 | -114.1% | 8.1% | $602.63M $5.23B book $5.23B book | 2025-09-30 |
| 2806 | 813.F ACM Research, Inc.Listed DE, based US · Technology · Semiconductor Equipment & Materials | $3.44B | $1.61B | 0.47 | -114.2% | 15.6% | $1.85B $562.02M $2.41B book | 2025-12-31 |
| 2807 | 17Q1.F Pharmaron Beijing Co., Ltd.Listed DE, based CN · Healthcare · Biotechnology | $6.24B | $2.91B | 0.47 | -114.4% | 7.7% | $2.93B $3.28B $2.51B book | 2025-12-31 |
| 2808 | UG6.F SFL Corporation Ltd.Listed DE, based BM · Industrials · Marine Shipping | $1.72B | $803.54M | 0.47 | -114.4% | 6.2% | $951.73M $422.47M $1.04B book | 2025-12-31 |
| 2809 | G5LN.F Aevis Victoria SAListed DE, based CH · Healthcare · Medical Care Facilities | $1.50B | $699.85M | 0.47 | -114.5% | 6.8% | $699.85M book $699.85M book $699.85M book | 2025-12-31 |
| 2810 | QYM.F Sociedad Química y Minera de Chile S.A.Listed DE, based CL · Basic Materials · Specialty Chemicals | $18.24B | $8.50B | 0.47 | -114.6% | 8.8% | $10.02B $6.79B $8.69B book | 2025-12-31 |
| 2811 | HIFH.F COSCO SHIPPING Energy Transportation Co., Ltd.Listed DE, based CN · Energy · Oil & Gas Midstream | $13.03B | $6.06B | 0.47 | -115.0% | 7.0% | $4.66B $7.31B $6.21B | 2025-12-31 |
| 2812 | GGD.F GoGold Resources Inc.Listed DE, based CA · Basic Materials · Other Precious Metals & Mining | $1.06B | $492.13M | 0.47 | -115.0% | 14.9% | $492.13M book $492.13M book $492.13M book | 2025-09-30 |
| 2813 | SYY.F Sysco CorporationListed DE, based US · Consumer Defensive · Food Distribution | $36.86B | $17.14B | 0.46 | -115.1% | 6.9% | $22.32B $13.78B $15.32B | 2026-06-30 |
| 2814 | A3P.F Serica Energy plcListed DE, based GB · Energy · Oil & Gas E&P | $1.34B | $622.51M | 0.46 | -115.2% | 5.1% | $622.51M book $622.51M book $622.51M book | 2025-12-31 |
| 2815 | 6XQ0.F MonotaRO Co., Ltd.Listed DE, based JP · Consumer Cyclical · Internet Retail | $6.25B | $2.90B | 0.46 | -115.3% | 9.0% | $2.57B $3.57B $2.56B | 2025-12-31 |
| 2816 | 3I5.F Frontdoor, Inc.Listed DE, based US · Consumer Cyclical · Personal Services | $5.89B | $2.73B | 0.46 | -115.3% | 12.3% | $1.45B $5.26B $1.49B | 2025-12-31 |
| 2817 | MMG.F Mitsui Kinzoku Company, LimitedListed DE, based JP · Industrials · Conglomerates | $9.16B | $4.25B | 0.46 | -115.4% | 12.0% | $2.02B $6.07B $4.68B | 2026-03-31 |
| 2818 | 855.F Upstart Holdings, Inc.Listed DE, based US · Financial Services · Credit Services | $2.26B | $1.05B | 0.46 | -115.6% | 11.9% | $1.26B $798.29M book $1.09B | 2025-12-31 |
| 2819 | H7T1.F HUTCHMED (China) LimitedListed DE, based HK · Healthcare · Drug Manufacturers - Specialty & Generic | $2.44B | $1.13B | 0.46 | -115.8% | 6.5% | $1.25B book $891.34M $1.25B book | 2025-12-31 |
| 2820 | 37C.F CNH Industrial N.V.Listed DE, based GB · Industrials · Farm & Heavy Construction Machinery | $16.29B | $7.55B | 0.46 | -115.8% | 7.0% | $10.38B $5.53B $6.73B | 2025-12-31 |
| 2821 | IC2.DE Intercontinental Exchange, Inc.Listed DE, based US · Financial Services · Financial Data & Stock Exchanges | $85.57B | $39.65B | 0.46 | -115.8% | 8.7% | $45.40B $34.60B $38.94B | 2025-12-31 |
| 2822 | QMC.F SMC CorporationListed DE, based JP · Industrials · Specialty Industrial Machinery | $28.73B | $13.31B | 0.46 | -115.9% | 9.6% | $15.09B $11.59B $13.25B book | 2026-03-31 |
| 2823 | 9TX.F TMX Group LimitedListed DE, based CA · Financial Services · Financial Data & Stock Exchanges | $10.03B | $4.65B | 0.46 | -116.0% | 10.4% | $4.32B $5.71B $3.91B | 2025-12-31 |
| 2824 | 4BV.F Bureau Veritas SAListed DE, based FR · Industrials · Consulting Services | $13.23B | $6.12B | 0.46 | -116.3% | 7.5% | $7.48B $5.89B $4.97B | 2025-12-31 |
| 2825 | J9R.F The Japan Steel Works, Ltd.Listed DE, based JP · Industrials · Specialty Industrial Machinery | $2.85B | $1.32B | 0.46 | -116.4% | 7.4% | $1.24B $1.37B $1.34B book | 2026-03-31 |
| 2826 | 6JL.F Tekscend Photomask Corp.Listed DE, based JP · Technology · Semiconductor Equipment & Materials | $2.01B | $929.31M | 0.46 | -116.4% | 10.3% | $1.22B $687.56M $883.16M book | 2025-03-31 |
| 2827 | VTLN.F Vontobel Holding AGListed DE, based CH · Financial Services · Asset Management | $6.13B | $2.83B | 0.46 | -116.8% | 6.5% | $1.12B $4.09B $3.27B book | 2025-12-31 |
| 2828 | MARA.F Marubeni CorporationListed DE, based JP · Industrials · Conglomerates | $48.51B | $22.36B | 0.46 | -116.9% | 7.2% | $13.40B $36.73B $16.96B | 2026-03-31 |
| 2829 | TQI.DE Telecom Italia S.p.A. AListed DE, based IT · Communication Services · Telecom Services | $17.35B | $8.00B | 0.46 | -117.0% | 7.3% | $3.63B $15.46B book $4.91B | 2025-12-31 |
| 2830 | 983.F Baltic Classifieds Group PLCListed DE, based LT · Communication Services · Internet Content & Information | $1.01B | $466.53M | 0.46 | -117.0% | 10.5% | $460.35M $471.26M $467.97M | 2026-04-30 |
| 2831 | LY0.DE Lyft, Inc.Listed DE, based US · Technology · Software - Application | $6.58B | $3.03B | 0.46 | -117.3% | 13.8% | $3.03B book $3.03B book $3.03B book | 2025-12-31 |
| 2832 | HAA1.F Hana Microelectronics Public Company LimitedListed DE, based TH · Technology · Electronic Components | $1.40B | $643.14M | 0.46 | -117.5% | 9.4% | $730.32M $399.32M $799.78M book | 2025-12-31 |
| 2833 | P5P.F Pembina Pipeline CorporationListed DE, based CA · Energy · Oil & Gas Midstream | $26.29B | $12.09B | 0.46 | -117.4% | 7.3% | $11.62B $13.26B $11.39B | 2025-12-31 |
| 2834 | MS30.F MISUMI Group Inc.Listed DE, based JP · Industrials · Tools & Accessories | $6.18B | $2.84B | 0.46 | -117.6% | 9.4% | $3.17B $2.68B $2.67B | 2026-03-31 |
| 2835 | S4M.F Vusion S.A.Listed DE, based FR · Technology · Software - Application | $2.33B | $1.07B | 0.46 | -117.7% | 8.2% | $2.16B $520.49M book $520.49M book | 2025-12-31 |
| 2836 | 0R6.F Restaurant Brands International Inc.Listed DE, based US · Consumer Cyclical · Restaurants | $31.89B | $14.64B | 0.46 | -117.7% | 5.9% | $21.59B $10.99B $11.36B | 2025-12-31 |
| 2837 | ZX6.DE DSM-Firmenich AGListed DE, based CH · Basic Materials · Specialty Chemicals | $30.01B | $13.78B | 0.46 | -117.7% | 6.5% | $240.43M $20.55B book $20.55B book | 2025-12-31 |
| 2838 | SHL.DE Siemens Healthineers AGListed DE, based DE · Healthcare · Medical Devices | $47.72B | $21.91B | 0.46 | -117.8% | 9.4% | $21.91B book $21.91B book $21.91B book | 2025-09-30 |
| 2839 | 4J2.F Jones Lang LaSalle IncorporatedListed DE, based US · Real Estate · Real Estate Services | $13.86B | $6.36B | 0.46 | -117.9% | 10.6% | $5.51B $7.09B $6.49B | 2025-12-31 |
| 2840 | SRP.F Sharp CorporationListed DE, based JP · Technology · Consumer Electronics | $2.42B | $1.11B | 0.46 | -117.9% | 4.7% | -$359.46M $1.85B book $1.85B book | 2026-03-31 |
| 2841 | 9TA1.F Tamarack Valley Energy Ltd.Listed DE, based CA · Energy · Oil & Gas E&P | $4.90B | $2.25B | 0.46 | -118.0% | 11.5% | $2.22B $1.98B $2.55B | 2025-12-31 |
| 2842 | HCG.F The Hong Kong and China Gas Company LimitedListed DE, based HK · Utilities · Utilities - Regulated Gas | $16.35B | $7.50B | 0.46 | -118.1% | 6.2% | $6.03B $8.82B $7.65B | 2025-12-31 |
| 2843 | JBT.F JBT Marel CorporationListed DE, based US · Industrials · Specialty Industrial Machinery | $5.57B | $2.55B | 0.46 | -118.1% | 9.0% | $1.36B $4.48B book $1.83B | 2025-12-31 |
| 2844 | PW9.F Enerpac Tool Group Corp.Listed DE, based US · Industrials · Specialty Industrial Machinery | $2.13B | $978.27M | 0.46 | -118.2% | 8.9% | $977.74M $985.17M $971.90M | 2026-08-31 |
| 2845 | ISW.F Dentsu Soken Inc.Listed DE, based JP · Technology · Information Technology Services | $3.53B | $1.62B | 0.46 | -118.3% | 6.0% | $1.80B $1.75B $1.31B | 2025-12-31 |
| 2846 | TWY.F Alibaba Health Information Technology LimitedListed DE, based HK · Healthcare · Pharmaceutical Retailers | $5.69B | $2.60B | 0.46 | -118.5% | 14.1% | $2.25B $2.17B $3.39B | 2026-03-31 |
| 2847 | SZR.F Southwest Gas Holdings, Inc.Listed DE, based US · Utilities · Utilities - Regulated Gas | $5.91B | $2.70B | 0.46 | -118.5% | 6.5% | $626.09M $3.35B $4.13B book | 2025-12-31 |
| 2848 | HOU.F CenterPoint Energy, Inc.Listed DE, based US · Utilities · Utilities - Regulated Electric | $24.27B | $11.10B | 0.46 | -118.6% | 5.1% | $6.63B $14.95B $11.73B book | 2025-12-31 |
| 2849 | DS81.DE DSV A/S IListed DE, based DK · Industrials · Integrated Freight & Logistics | $42.15B | $19.28B | 0.46 | -118.6% | 8.3% | $24.65B $20.22B $12.98B | 2025-12-31 |
| 2850 | 1OQ0.F Strive, Inc.Listed DE, based US · Financial Services · Asset Management | $2.95B | $1.35B | 0.46 | -118.6% | 83.9% | $1.35B book $1.35B book $1.35B book | 2024-12-31 |
| 2851 | LTEC.DE Logitech International S.A.Listed DE, based CH · Technology · Computer Hardware | $14.91B | $6.82B | 0.46 | -118.8% | 8.4% | $9.69B $6.00B $4.76B | 2026-03-31 |
| 2852 | HHE0.F Howard Hughes Holdings Inc.Listed DE, based US · Real Estate · Real Estate - Development | $4.12B | $1.88B | 0.46 | -118.9% | 6.2% | $1.69B $1.62B $2.34B | 2025-12-31 |
| 2853 | JB3.F JB Hi-Fi LimitedListed DE, based AU · Consumer Cyclical · Specialty Retail | $5.58B | $2.55B | 0.46 | -119.0% | 8.6% | $2.64B $3.45B $1.56B | 2026-06-30 |
| 2854 | KEP1.F Keppel Ltd.Listed DE, based SG · Industrials · Conglomerates | $15.24B | $6.96B | 0.46 | -119.0% | 5.9% | $1.99B $10.16B $8.72B book | 2025-12-31 |
| 2855 | SP1.F Pool CorporationListed DE, based US · Industrials · Industrial Distribution | $7.09B | $3.24B | 0.46 | -119.1% | 8.9% | $4.31B $2.98B $2.42B | 2025-12-31 |
| 2856 | AA9.F Alfa Laval AB (publ)Listed DE, based SE · Industrials · Specialty Industrial Machinery | $22.45B | $10.24B | 0.46 | -119.2% | 8.6% | $10.66B $11.66B $8.40B | 2025-12-31 |
| 2857 | AFS.F Affiliated Managers Group, Inc.Listed DE, based US · Financial Services · Asset Management | $9.60B | $4.38B | 0.46 | -119.3% | 9.3% | $5.68B $3.46B $3.98B | 2025-12-31 |
| 2858 | MNL.F Moltiply Group S.p.A.Listed DE, based IT · Financial Services · Credit Services | $1.39B | $631.81M | 0.46 | -119.5% | 8.3% | $1.17B $329.61M $400.00M | 2025-12-31 |
| 2859 | BM8.F BioMarin Pharmaceutical Inc.Listed DE, based US · Healthcare · Biotechnology | $11.31B | $5.15B | 0.46 | -119.6% | 4.4% | $2.80B $6.32B $6.33B book | 2025-12-31 |
| 2860 | AZ5.F AutoZone, Inc.Listed DE, based US · Consumer Cyclical · Auto Parts | $52.05B | $23.70B | 0.46 | -119.6% | 6.1% | $36.46B -$2.79B book $37.42B | 2025-08-31 |
| 2861 | AE0.F Redox LimitedListed DE, based AU · Basic Materials · Chemicals | $1.25B | $569.73M | 0.46 | -119.7% | 10.3% | $659.50M $662.20M $387.49M book | 2026-06-30 |
| 2862 | 1XV.F 74SoftwareListed DE, based US · Technology · Software - Application | $1.21B | $550.81M | 0.46 | -119.7% | 8.2% | $295.68M $796.85M $559.90M | 2025-12-31 |
| 2863 | KIY.F Kirby CorporationListed DE, based US · Industrials · Marine Shipping | $6.89B | $3.14B | 0.46 | -119.7% | 8.5% | $2.44B $3.69B $3.28B | 2025-12-31 |
| 2864 | TJX.DE The TJX Companies, Inc.Listed DE, based US | $161.49B | $73.49B | 0.46 | -119.7% | 7.3% | $66.12B $97.44B $56.90B | 2026-01-31 |
| 2865 | KE8A.F KE Holdings Inc.Listed DE, based CN · Real Estate · Real Estate Services | $17.81B | $8.10B | 0.46 | -119.7% | 9.4% | $9.66B book $4.99B $9.66B book | 2025-12-31 |
| 2866 | QUC.F Quaker Chemical CorporationListed DE, based US · Basic Materials · Specialty Chemicals | $2.65B | $1.21B | 0.46 | -119.8% | 10.5% | $1.38B book $854.13M $1.38B book | 2025-12-31 |
| 2867 | TLLB.F Trelleborg AB (publ)Listed DE, based SE · Industrials · Specialty Industrial Machinery | $9.64B | $4.39B | 0.45 | -119.8% | 9.0% | $4.89B $4.15B $4.12B | 2025-12-31 |
| 2868 | GRM.DE General Mills, Inc.Listed DE, based US · Consumer Defensive · Packaged Foods | $17.03B | $7.74B | 0.45 | -119.9% | 7.1% | $7.39B book $8.46B $7.39B book | 2026-05-31 |
| 2869 | W1J.F SATS Ltd.Listed DE, based SG · Industrials · Airports & Air Services | $4.04B | $1.84B | 0.45 | -119.9% | 6.2% | $410.65M $2.86B $2.24B | 2026-03-31 |
| 2870 | ROP.F Roper Technologies, Inc.Listed DE, based US · Technology · Software - Application | $35.25B | $16.02B | 0.45 | -120.0% | 7.3% | $15.20B $18.10B $14.77B | 2025-12-31 |
| 2871 | P4F.F Seadrill LimitedListed DE, based US · Energy · Oil & Gas Drilling | $3.02B | $1.37B | 0.45 | -120.1% | 11.5% | $544.35M $2.87B book $711.29M | 2025-12-31 |
| 2872 | NL0.F GRAIL, Inc.Listed DE, based US · Healthcare · Diagnostics & Research | $5.60B | $2.55B | 0.45 | -120.1% | 21.2% | $2.55B book $2.55B book $2.55B book | 2025-12-31 |
| 2873 | TN3.F TriNet Group, Inc.Listed DE, based US · Industrials · Staffing & Employment Services | $3.38B | $1.54B | 0.45 | -120.2% | 9.0% | $2.76B $55.40M $1.79B | 2025-12-31 |
| 2874 | 1N8.DE Adyen N.V.Listed DE, based NL · Technology · Software - Infrastructure | $31.03B | $14.09B | 0.45 | -120.2% | 15.6% | $19.62B $15.90B $6.76B book | 2025-12-31 |
| 2875 | DS81.F DSV A/SListed DE, based DK · Industrials · Integrated Freight & Logistics | $42.41B | $19.26B | 0.45 | -120.2% | 8.3% | $24.60B $20.22B $12.96B | 2025-12-31 |
| 2876 | MGA.F Magna International Inc.Listed DE, based CA · Consumer Cyclical · Auto Parts | $17.36B | $7.88B | 0.45 | -120.2% | 12.1% | $6.95B $8.95B $7.74B | 2025-12-31 |
| 2877 | BFSA.DE Befesa S.A.Listed DE, based LU · Industrials · Waste Management | $1.42B | $646.11M | 0.45 | -120.3% | 11.1% | $671.88M $666.70M $599.76M | 2025-12-31 |
| 2878 | J6I0.F Whitecap Resources Inc.Listed DE, based CA · Energy · Oil & Gas E&P | $16.48B | $7.48B | 0.45 | -120.4% | 9.0% | $7.82B $6.52B $8.09B book | 2025-12-31 |
| 2879 | MZ4.F Mitie Group plcListed DE, based GB · Industrials · Specialty Business Services | $3.54B | $1.60B | 0.45 | -120.4% | 8.7% | $2.25B $1.52B $1.04B | 2026-03-31 |
| 2880 | ER9.F ERG S.p.A.Listed DE, based IT · Utilities · Utilities - Renewable | $3.51B | $1.59B | 0.45 | -120.4% | 5.6% | $1.38B $1.84B $1.56B | 2025-12-31 |
| 2881 | A980.F Elemental Royalty CorporationListed DE, based CA · Basic Materials · Gold | $1.22B | $555.33M | 0.45 | -120.5% | 8.1% | $91.15M $787.42M book $787.42M book | 2025-12-31 |
| 2882 | GPT.F Genuine Parts CompanyListed DE, based US · Consumer Cyclical · Auto Parts | $17.35B | $7.87B | 0.45 | -120.6% | 6.6% | $12.01B $3.96B $7.62B | 2025-12-31 |
| 2883 | 6XQ.F MonotaRO Co LtdListed DE, based JP · Consumer Cyclical · Internet Retail | $6.41B | $2.90B | 0.45 | -121.0% | 9.0% | $2.57B $3.57B $2.56B | 2025-12-31 |
| 2884 | KOS1.F Kosmos Energy Ltd.Listed DE, based US · Energy · Oil & Gas E&P | $1.56B | $705.60M | 0.45 | -121.1% | 7.8% | $705.60M book $705.60M book $705.60M book | 2025-12-31 |
| 2885 | M4D.F Time Interconnect Technology LimitedListed DE, based HK · Industrials · Electrical Equipment & Parts | $3.50B | $1.58B | 0.45 | -121.1% | 8.9% | $1.02B $3.36B $364.76M book | 2025-12-31 |
| 2886 | BL8.F Ball CorporationListed DE, based US · Consumer Cyclical · Packaging & Containers | $15.05B | $6.80B | 0.45 | -121.2% | 8.0% | $7.16B $6.55B $6.70B | 2025-12-31 |
| 2887 | G1A.DE GEA Group AktiengesellschaftListed DE, based DE · Industrials · Specialty Industrial Machinery | $12.16B | $5.50B | 0.45 | -121.3% | 9.0% | $6.40B $5.24B $4.85B | 2025-12-31 |
| 2888 | HUR.F Huron Consulting Group Inc.Listed DE, based US · Industrials · Consulting Services | $3.20B | $1.45B | 0.45 | -121.4% | 5.0% | $1.92B $980.77M $1.44B | 2025-12-31 |
| 2889 | E4S.F Elia Group SA/NVListed DE, based BE · Utilities · Utilities - Regulated Electric | $14.58B | $6.58B | 0.45 | -121.5% | 4.6% | -$1.32B $9.54B $11.53B book | 2025-12-31 |
| 2890 | 1PJ.F PJT Partners Inc.Listed DE, based US · Financial Services · Capital Markets | $5.59B | $2.52B | 0.45 | -121.7% | 9.4% | $3.77B $1.38B $2.40B | 2025-12-31 |
| 2891 | KLH.F Københavns Lufthavne A/SListed DE, based DK · Industrials · Airports & Air Services | $6.67B | $3.01B | 0.45 | -122.0% | 4.4% | $2.84B $5.24B $943.77M book | 2025-12-31 |
| 2892 | 6DA.F Advanced Drainage Systems, Inc.Listed DE, based US · Industrials · Building Products & Equipment | $9.60B | $4.32B | 0.45 | -122.0% | 10.9% | $3.33B $6.88B $2.75B | 2026-03-31 |
| 2893 | BV0.F Bravida Holding AB (publ)Listed DE, based SE · Industrials · Engineering & Construction | $3.02B | $1.36B | 0.45 | -122.2% | 9.6% | $1.40B $1.43B $1.25B | 2025-12-31 |
| 2894 | D4S.F Daiichi Sankyo Company, LimitedListed DE, based JP · Healthcare · Drug Manufacturers - General | $30.83B | $13.88B | 0.45 | -122.2% | 10.1% | $16.47B $14.73B $10.42B book | 2026-03-31 |
| 2895 | 2OF.F Coles Group LimitedListed DE, based AU · Consumer Defensive · Grocery Stores | $21.16B | $9.52B | 0.45 | -122.3% | 4.9% | $11.81B $10.19B $6.56B | 2026-06-30 |
| 2896 | XXA1.F Axcelis Technologies, Inc.Listed DE, based US · Technology · Semiconductor Equipment & Materials | $3.29B | $1.48B | 0.45 | -122.2% | 15.6% | $1.33B $1.02B $2.09B | 2025-12-31 |
| 2897 | K9J.F SHEIN Global Holdings LimitedListed DE, based CN · Consumer Cyclical · Internet Retail | $13.63B | $6.13B | 0.45 | -122.3% | 10.0% | $32.32B -$6.96B book -$6.96B book | 2025-12-31 |
| 2898 | CC5.F Coca-Cola Consolidated, Inc.Listed DE, based US · Consumer Defensive · Beverages - Non-Alcoholic | $12.24B | $5.51B | 0.45 | -122.3% | 6.6% | $7.77B $1.08B $7.66B | 2025-12-31 |
| 2899 | J0L.F Cembre S.p.A.Listed DE, based IT · Industrials · Electrical Equipment & Parts | $1.48B | $667.08M | 0.45 | -122.4% | 8.7% | $673.63M $657.10M $670.51M | 2025-12-31 |
| 2900 | MLW.F MarineMax, Inc.Listed DE, based US · Consumer Cyclical · Specialty Retail | $1.15B | $517.99M | 0.45 | -122.5% | 9.9% | $343.84M $245.25M $964.87M book | 2025-09-30 |
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