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 TW · Technology · Electronic Components
Market Cap
$4.35B
Avg Intrinsic
$1.63B
Intrinsic / Market
0.37
Margin of Safety
-167.6%
WACC
10.3%
FY End
2025-12-31
EPV
$960.67M
Profit
$1.23B
FCFF
$2.69B book
Listed DE, based US · Energy · Oil & Gas Midstream
Market Cap
$3.54B
Avg Intrinsic
$1.32B
Intrinsic / Market
0.37
Margin of Safety
-167.7%
WACC
10.3%
FY End
2025-12-31
EPV
$819.39M
Profit
$879.24M
FCFF
$2.27B book
Listed DE, based US · Basic Materials · Steel
Market Cap
$53.14B
Avg Intrinsic
$19.84B
Intrinsic / Market
0.37
Margin of Safety
-167.8%
WACC
14.1%
FY End
2025-12-31
EPV
$23.38B
Profit
$12.86B
FCFF
$23.29B book
Listed DE, based GB · Basic Materials · Gold
Market Cap
$13.19B
Avg Intrinsic
$4.92B
Intrinsic / Market
0.37
Margin of Safety
-167.9%
WACC
11.3%
FY End
2025-12-31
EPV
$3.67B book
Profit
$7.43B
FCFF
$3.67B book
Listed DE, based US · Healthcare · Biotechnology
Market Cap
$1.40B
Avg Intrinsic
$520.56M
Intrinsic / Market
0.37
Margin of Safety
-168.0%
WACC
10.5%
FY End
2025-12-31
EPV
$520.56M book
Profit
$520.56M book
FCFF
$520.56M book
Listed DE, based JP · Healthcare · Biotechnology
Market Cap
$1.10B
Avg Intrinsic
$411.08M
Intrinsic / Market
0.37
Margin of Safety
-168.2%
WACC
12.1%
FY End
2025-12-31
EPV
$411.08M book
Profit
$411.08M book
FCFF
$411.08M book
Listed DE, based CA · Industrials · Railroads
Market Cap
$71.45B
Avg Intrinsic
$26.63B
Intrinsic / Market
0.37
Margin of Safety
-168.3%
WACC
9.1%
FY End
2025-12-31
EPV
$27.97B
Profit
$27.55B
FCFF
$24.36B
Listed DE, based TH · Consumer Cyclical · Packaging & Containers
Market Cap
$3.86B
Avg Intrinsic
$1.44B
Intrinsic / Market
0.37
Margin of Safety
-168.4%
WACC
7.1%
FY End
2025-12-31
EPV
$1.06B
Profit
$1.79B
FCFF
$1.47B
Listed DE, based US · Technology · Electronic Components
Market Cap
$2.25B
Avg Intrinsic
$838.34M
Intrinsic / Market
0.37
Margin of Safety
-168.4%
WACC
7.1%
FY End
2025-12-31
EPV
$791.45M
Profit
$565.50M
FCFF
$1.16B
Listed DE, based IT · Healthcare · Medical Instruments & Supplies
Market Cap
$5.19B
Avg Intrinsic
$1.93B
Intrinsic / Market
0.37
Margin of Safety
-168.7%
WACC
8.5%
FY End
2025-12-31
EPV
$1.89B
Profit
$2.13B
FCFF
$1.77B book
Listed DE, based US · Industrials · Aerospace & Defense
Market Cap
$250.59B
Avg Intrinsic
$93.24B
Intrinsic / Market
0.37
Margin of Safety
-168.8%
WACC
5.9%
FY End
2025-12-31
EPV
$107.45B
Profit
$87.80B
FCFF
$84.47B
Listed DE, based CH · Consumer Cyclical · Luxury Goods
Market Cap
$123.73B
Avg Intrinsic
$46.03B
Intrinsic / Market
0.37
Margin of Safety
-168.8%
WACC
9.9%
FY End
2026-03-31
EPV
$54.60B
Profit
$39.33B
FCFF
$44.17B
Listed DE, based CH · Technology · Scientific & Technical Instruments
Market Cap
$54.00B
Avg Intrinsic
$20.09B
Intrinsic / Market
0.37
Margin of Safety
-168.8%
WACC
9.7%
FY End
2025-12-31
EPV
$18.00B
Profit
$20.04B
FCFF
$22.22B
Listed DE, based GB · Energy · Oil & Gas E&P
Market Cap
$6.50B
Avg Intrinsic
$2.42B
Intrinsic / Market
0.37
Margin of Safety
-169.0%
WACC
6.3%
FY End
2025-12-31
EPV
$2.42B book
Profit
$2.42B book
FCFF
$2.42B book
Listed DE, based DE · Basic Materials · Chemicals
Market Cap
$49.81B
Avg Intrinsic
$18.52B
Intrinsic / Market
0.37
Margin of Safety
-169.0%
WACC
6.6%
FY End
2025-12-31
EPV
-$620.66M
Profit
$31.55B
FCFF
$24.62B
Listed DE, based US · Industrials · Specialty Business Services
Market Cap
$15.19B
Avg Intrinsic
$5.65B
Intrinsic / Market
0.37
Margin of Safety
-169.0%
WACC
6.6%
FY End
2025-12-31
EPV
$5.48B
Profit
$6.24B
FCFF
$5.21B
Listed DE, based US · Consumer Cyclical · Resorts & Casinos
Market Cap
$2.07B
Avg Intrinsic
$767.51M
Intrinsic / Market
0.37
Margin of Safety
-169.3%
WACC
4.3%
FY End
2025-12-31
EPV
-$1.41B
Profit
$1.86B book
FCFF
$1.86B book
Listed DE, based JP · Technology · Scientific & Technical Instruments
Market Cap
$1.83B
Avg Intrinsic
$678.02M
Intrinsic / Market
0.37
Margin of Safety
-169.4%
WACC
8.8%
FY End
2025-12-31
EPV
$476.89M
Profit
$905.96M
FCFF
$651.20M
Listed DE, based GB · Basic Materials · Specialty Chemicals
Market Cap
$1.36B
Avg Intrinsic
$503.27M
Intrinsic / Market
0.37
Margin of Safety
-170.0%
WACC
9.2%
FY End
2025-12-31
EPV
$233.43M
Profit
$622.23M
FCFF
$654.16M
Listed DE, based JP · Consumer Cyclical · Auto Parts
Market Cap
$45.25B
Avg Intrinsic
$16.75B
Intrinsic / Market
0.37
Margin of Safety
-170.1%
WACC
9.1%
FY End
2026-03-31
EPV
$11.48B
Profit
$19.36B
FCFF
$19.41B
Listed DE, based JP · Technology · Software - Infrastructure
Market Cap
$4.06B
Avg Intrinsic
$1.50B
Intrinsic / Market
0.37
Margin of Safety
-170.3%
WACC
10.1%
FY End
2025-09-30
EPV
$2.32B
Profit
$1.44B
FCFF
$755.69M book
Listed DE, based US · Consumer Cyclical · Recreational Vehicles
Market Cap
$4.26B
Avg Intrinsic
$1.58B
Intrinsic / Market
0.37
Margin of Safety
-170.3%
WACC
9.6%
FY End
2025-12-31
EPV
$2.22B
Profit
$1.18B
FCFF
$1.32B
Listed DE, based JP · Industrials · Conglomerates
Market Cap
$108.71B
Avg Intrinsic
$40.21B
Intrinsic / Market
0.37
Margin of Safety
-170.3%
WACC
6.1%
FY End
2026-03-31
EPV
$23.24B
Profit
$64.42B
FCFF
$32.97B
Listed DE, based JP · Technology · Semiconductor Equipment & Materials
Market Cap
$3.82B
Avg Intrinsic
$1.41B
Intrinsic / Market
0.37
Margin of Safety
-170.4%
WACC
13.6%
FY End
2026-02-28
EPV
$1.47B
Profit
$1.59B
FCFF
$1.18B
Listed DE, based US · Healthcare · Medical Devices
Market Cap
$49.32B
Avg Intrinsic
$18.23B
Intrinsic / Market
0.37
Margin of Safety
-170.5%
WACC
9.5%
FY End
2025-12-31
EPV
$20.04B
Profit
$16.54B
FCFF
$18.12B
Listed DE, based US · Energy · Uranium
Market Cap
$3.73B
Avg Intrinsic
$1.38B
Intrinsic / Market
0.37
Margin of Safety
-170.6%
WACC
12.8%
FY End
2026-07-31
EPV
$1.38B book
Profit
$1.38B book
FCFF
$1.38B book
Listed DE, based US · Consumer Cyclical · Leisure
Market Cap
$2.52B
Avg Intrinsic
$931.42M
Intrinsic / Market
0.37
Margin of Safety
-170.7%
WACC
10.3%
FY End
2025-12-31
EPV
$1.07B
Profit
$750.54M
FCFF
$972.34M
Listed DE, based US · Consumer Cyclical · Leisure
Market Cap
$4.63B
Avg Intrinsic
$1.71B
Intrinsic / Market
0.37
Margin of Safety
-170.9%
WACC
8.5%
FY End
2025-12-31
EPV
$2.03B
Profit
$1.33B
FCFF
$1.77B
Listed DE, based ID · Financial Services · Banks - Regional
Market Cap
$81.93B
Avg Intrinsic
$30.22B
Intrinsic / Market
0.37
Margin of Safety
-171.2%
WACC
10.5%
FY End
2025-12-31
EPV
$40.46B
Profit
$35.07B
FCFF
$15.12B book
Listed DE, based US · Industrials · Aerospace & Defense
Market Cap
$3.82B
Avg Intrinsic
$1.41B
Intrinsic / Market
0.37
Margin of Safety
-171.3%
WACC
10.1%
FY End
2026-05-31
EPV
$1.06B
Profit
$1.42B
FCFF
$1.74B book
Listed DE, based SE · Industrials · Engineering & Construction
Market Cap
$1.14B
Avg Intrinsic
$420.34M
Intrinsic / Market
0.37
Margin of Safety
-171.3%
WACC
11.2%
FY End
2025-12-31
EPV
$495.69M
Profit
$386.24M
FCFF
$379.09M
Listed DE, based US · Financial Services · Capital Markets
Market Cap
$2.07B
Avg Intrinsic
$762.04M
Intrinsic / Market
0.37
Margin of Safety
-171.7%
WACC
15.0%
FY End
2025-09-30
EPV
$762.04M book
Profit
$762.04M book
FCFF
$762.04M book
Listed DE, based US · Consumer Cyclical · Apparel Manufacturing
Market Cap
$21.67B
Avg Intrinsic
$7.97B
Intrinsic / Market
0.37
Margin of Safety
-171.9%
WACC
11.3%
FY End
2026-03-31
EPV
$8.34B
Profit
$8.50B
FCFF
$7.07B
Listed DE, based AU · Basic Materials · Gold
Market Cap
$23.72B
Avg Intrinsic
$8.72B
Intrinsic / Market
0.37
Margin of Safety
-172.0%
WACC
12.4%
FY End
2026-06-30
EPV
$6.97B
Profit
$9.47B
FCFF
$9.72B
Listed DE, based GB · Industrials · Specialty Industrial Machinery
Market Cap
$2.04B
Avg Intrinsic
$748.71M
Intrinsic / Market
0.37
Margin of Safety
-172.1%
WACC
11.5%
FY End
2025-12-31
EPV
$730.08M
Profit
$782.99M
FCFF
$733.05M
Listed DE, based DE · Basic Materials · Specialty Chemicals
Market Cap
$14.04B
Avg Intrinsic
$5.16B
Intrinsic / Market
0.37
Margin of Safety
-172.1%
WACC
6.9%
FY End
2025-12-31
EPV
$5.50B
Profit
$5.37B
FCFF
$4.60B
Listed DE, based US · Consumer Cyclical · Resorts & Casinos
Market Cap
$5.91B
Avg Intrinsic
$2.17B
Intrinsic / Market
0.37
Margin of Safety
-172.2%
WACC
8.7%
FY End
2025-12-31
EPV
$1.86B
Profit
$3.56B book
FCFF
$1.11B
Listed DE, based GB · Industrials · Security & Protection Services
Profit is over 3× the larger of EPV and FCFFMarket Cap
$9.31B
Avg Intrinsic
$3.42B
Intrinsic / Market
0.37
Margin of Safety
-172.3%
WACC
8.6%
FY End
2025-12-31
EPV
-$1.58B
Profit
$10.19B book
FCFF
$1.64B
Listed DE, based SE · Industrials · Specialty Industrial Machinery
Market Cap
$1.79B
Avg Intrinsic
$658.22M
Intrinsic / Market
0.37
Margin of Safety
-172.3%
WACC
9.3%
FY End
2025-12-31
EPV
$607.65M
Profit
$771.56M
FCFF
$595.45M
Listed DE, based US · Industrials · Building Products & Equipment
Market Cap
$5.15B
Avg Intrinsic
$1.89B
Intrinsic / Market
0.37
Margin of Safety
-172.4%
WACC
12.9%
FY End
2025-12-31
EPV
$1.38B
Profit
$3.29B
FCFF
$1.01B book
Listed DE, based US · Technology · Information Technology Services
Market Cap
$6.54B
Avg Intrinsic
$2.40B
Intrinsic / Market
0.37
Margin of Safety
-172.9%
WACC
9.1%
FY End
2025-12-31
EPV
$2.77B
Profit
$2.06B
FCFF
$2.36B
Listed DE, based CA · Basic Materials · Gold
Market Cap
$10.51B
Avg Intrinsic
$3.85B
Intrinsic / Market
0.37
Margin of Safety
-172.9%
WACC
18.4%
FY End
2025-12-31
EPV
$3.44B
Profit
$3.66B
FCFF
$4.45B book
Listed DE, based US · Industrials · Security & Protection Services
Market Cap
$1.37B
Avg Intrinsic
$502.61M
Intrinsic / Market
0.37
Margin of Safety
-173.0%
WACC
14.2%
FY End
2026-06-30
EPV
$529.99M
Profit
$572.06M
FCFF
$405.78M
Listed DE, based US · Utilities · Utilities - Regulated Electric
Market Cap
$18.53B
Avg Intrinsic
$6.78B
Intrinsic / Market
0.37
Margin of Safety
-173.1%
WACC
5.6%
FY End
2025-12-31
EPV
$2.74B
Profit
$9.80B
FCFF
$7.82B book
Listed DE, based US · Technology · Software - Application
Market Cap
$1.69B
Avg Intrinsic
$620.48M
Intrinsic / Market
0.37
Margin of Safety
-173.1%
WACC
10.5%
FY End
2026-01-31
EPV
$620.48M book
Profit
$620.48M book
FCFF
$620.48M book
Listed DE, based US · Technology · Semiconductor Equipment & Materials
Market Cap
$2.23B
Avg Intrinsic
$817.37M
Intrinsic / Market
0.37
Margin of Safety
-173.4%
WACC
12.0%
FY End
2025-12-31
EPV
$563.79M
Profit
$884.55M book
FCFF
$1.00B
Listed DE, based CH · Basic Materials · Specialty Chemicals
Market Cap
$37.17B
Avg Intrinsic
$13.59B
Intrinsic / Market
0.37
Margin of Safety
-173.5%
WACC
7.5%
FY End
2025-12-31
EPV
$13.05B
Profit
$17.39B
FCFF
$10.33B
Listed DE, based US · Consumer Cyclical · Auto Parts
Market Cap
$3.02B
Avg Intrinsic
$1.10B
Intrinsic / Market
0.37
Margin of Safety
-173.6%
WACC
14.1%
FY End
2025-12-31
EPV
-$662.07M
Profit
$1.98B book
FCFF
$1.98B book
Listed DE, based NL · Industrials · Aerospace & Defense
Market Cap
$169.76B
Avg Intrinsic
$62.00B
Intrinsic / Market
0.37
Margin of Safety
-173.8%
WACC
9.5%
FY End
2025-12-31
EPV
$60.73B
Profit
$77.85B
FCFF
$47.42B
Listed DE, based US · Financial Services · Financial Data & Stock Exchanges
Market Cap
$113.77B
Avg Intrinsic
$41.52B
Intrinsic / Market
0.36
Margin of Safety
-174.0%
WACC
9.8%
FY End
2025-12-31
EPV
$41.88B
Profit
$37.80B
FCFF
$44.88B
Listed DE, based US · Industrials · Specialty Industrial Machinery
Market Cap
$10.36B
Avg Intrinsic
$3.78B
Intrinsic / Market
0.36
Margin of Safety
-174.1%
WACC
9.6%
FY End
2025-07-31
EPV
$3.80B
Profit
$4.11B
FCFF
$3.43B
Listed DE, based US · Healthcare · Medical Instruments & Supplies
Market Cap
$10.42B
Avg Intrinsic
$3.80B
Intrinsic / Market
0.36
Margin of Safety
-174.2%
WACC
14.2%
FY End
2025-12-31
EPV
$4.13B
Profit
$3.21B
FCFF
$4.05B
Listed DE, based US · Consumer Cyclical · Luxury Goods
Market Cap
$23.67B
Avg Intrinsic
$8.62B
Intrinsic / Market
0.36
Margin of Safety
-174.5%
WACC
11.4%
FY End
2026-06-30
EPV
$12.88B
Profit
$5.24B
FCFF
$7.75B
Listed DE, based NL · Industrials · Specialty Industrial Machinery
Market Cap
$4.81B
Avg Intrinsic
$1.75B
Intrinsic / Market
0.36
Margin of Safety
-174.5%
WACC
10.2%
FY End
2025-12-31
EPV
$1.73B
Profit
$1.95B
FCFF
$1.59B
Listed DE, based NO · Industrials · Conglomerates
Market Cap
$1.06B
Avg Intrinsic
$386.07M
Intrinsic / Market
0.36
Margin of Safety
-174.6%
WACC
10.3%
FY End
2025-12-31
EPV
$492.76M book
Profit
$172.70M
FCFF
$492.76M book
Listed DE, based DE · Industrials · Engineering & Construction
Market Cap
$34.52B
Avg Intrinsic
$12.57B
Intrinsic / Market
0.36
Margin of Safety
-174.6%
WACC
10.1%
FY End
2025-12-31
EPV
$20.53B
Profit
$5.54B
FCFF
$11.64B
Listed DE, based US · Healthcare · Medical Instruments & Supplies
Market Cap
$11.60B
Avg Intrinsic
$4.22B
Intrinsic / Market
0.36
Margin of Safety
-174.7%
WACC
8.2%
FY End
2025-10-31
EPV
$3.40B
Profit
$4.84B
FCFF
$4.42B
Listed DE, based US · Communication Services · Advertising Agencies
Market Cap
$21.48B
Avg Intrinsic
$7.82B
Intrinsic / Market
0.36
Margin of Safety
-174.9%
WACC
5.7%
FY End
2025-12-31
EPV
$12.23B
Profit
$10.60B book
FCFF
$617.33M
Listed DE, based CA · Industrials · Industrial Distribution
Market Cap
$8.78B
Avg Intrinsic
$3.19B
Intrinsic / Market
0.36
Margin of Safety
-175.0%
WACC
10.4%
FY End
2025-12-31
EPV
$3.43B
Profit
$3.54B
FCFF
$2.60B
Listed DE, based CH · Healthcare · Biotechnology
Market Cap
$4.81B
Avg Intrinsic
$1.75B
Intrinsic / Market
0.36
Margin of Safety
-175.1%
WACC
13.5%
FY End
2025-12-31
EPV
$1.75B book
Profit
$1.75B book
FCFF
$1.75B book
Listed DE, based JP · Communication Services · Internet Content & Information
Market Cap
$4.91B
Avg Intrinsic
$1.78B
Intrinsic / Market
0.36
Margin of Safety
-175.2%
WACC
8.4%
FY End
2025-03-31
EPV
$1.99B
Profit
$2.13B
FCFF
$1.23B
Listed DE, based SE · Industrials · Building Products & Equipment
Market Cap
$1.77B
Avg Intrinsic
$641.48M
Intrinsic / Market
0.36
Margin of Safety
-175.4%
WACC
11.8%
FY End
2026-04-30
EPV
$620.71M
Profit
$680.85M
FCFF
$622.88M
Listed DE, based US · Technology · Software - Infrastructure
Market Cap
$15.58B
Avg Intrinsic
$5.65B
Intrinsic / Market
0.36
Margin of Safety
-175.7%
WACC
5.3%
FY End
2025-12-31
EPV
$5.19B
Profit
$5.43B
FCFF
$6.33B
Listed DE, based AU · Healthcare · Biotechnology
Market Cap
$1.57B
Avg Intrinsic
$568.97M
Intrinsic / Market
0.36
Margin of Safety
-175.9%
WACC
9.8%
FY End
2026-06-30
EPV
$568.97M book
Profit
$568.97M book
FCFF
$568.97M book
Listed DE, based FI · Technology · Scientific & Technical Instruments
Market Cap
$2.56B
Avg Intrinsic
$928.38M
Intrinsic / Market
0.36
Margin of Safety
-175.8%
WACC
8.9%
FY End
2025-12-31
EPV
$858.32M
Profit
$790.30M
FCFF
$1.14B
Listed DE, based US · Industrials · Rental & Leasing Services
Market Cap
$1.71B
Avg Intrinsic
$620.64M
Intrinsic / Market
0.36
Margin of Safety
-176.1%
WACC
10.4%
FY End
2025-12-31
EPV
$496.19M
Profit
$682.86M book
FCFF
$682.86M book
Listed DE, based US · Industrials · Engineering & Construction
Market Cap
$5.76B
Avg Intrinsic
$2.09B
Intrinsic / Market
0.36
Margin of Safety
-176.1%
WACC
10.7%
FY End
2025-12-31
EPV
$2.79B book
Profit
$688.58M
FCFF
$2.79B book
Listed DE, based FR · Industrials · Aerospace & Defense
Market Cap
$3.09B
Avg Intrinsic
$1.12B
Intrinsic / Market
0.36
Margin of Safety
-176.1%
WACC
9.8%
FY End
2025-12-31
EPV
$1.32B
Profit
$938.51M
FCFF
$1.10B
Listed DE, based US · Industrials · Industrial Distribution
Market Cap
$43.70B
Avg Intrinsic
$15.81B
Intrinsic / Market
0.36
Margin of Safety
-176.5%
WACC
10.0%
FY End
2025-07-31
EPV
$15.03B
Profit
$19.48B
FCFF
$12.91B
Listed DE, based SE · Industrials · Industrial Distribution
Market Cap
$7.99B
Avg Intrinsic
$2.89B
Intrinsic / Market
0.36
Margin of Safety
-176.6%
WACC
10.5%
FY End
2025-12-31
EPV
$3.06B
Profit
$2.81B
FCFF
$2.80B
Listed DE, based US · Financial Services · Financial Data & Stock Exchanges
Market Cap
$51.54B
Avg Intrinsic
$18.60B
Intrinsic / Market
0.36
Margin of Safety
-177.1%
WACC
9.3%
FY End
2025-12-31
EPV
$19.55B
Profit
$18.05B
FCFF
$18.20B
Listed DE, based AU · Energy · Oil & Gas Refining & Marketing
Market Cap
$7.23B
Avg Intrinsic
$2.61B
Intrinsic / Market
0.36
Margin of Safety
-177.3%
WACC
4.9%
FY End
2025-12-31
EPV
$2.67B
Profit
$2.31B
FCFF
$2.85B
Listed DE, based SG · Communication Services · Advertising Agencies
Market Cap
$2.05B
Avg Intrinsic
$738.75M
Intrinsic / Market
0.36
Margin of Safety
-177.5%
WACC
10.5%
FY End
2025-12-31
EPV
$610.61M
Profit
$1.01B
FCFF
$598.64M
Listed DE, based BE · Technology · Semiconductors
Market Cap
$2.49B
Avg Intrinsic
$898.29M
Intrinsic / Market
0.36
Margin of Safety
-177.5%
WACC
12.1%
FY End
2025-12-31
EPV
$1.28B
Profit
$916.07M
FCFF
$498.13M book
Listed DE, based US · Communication Services · Internet Content & Information
Market Cap
$9.24B
Avg Intrinsic
$3.32B
Intrinsic / Market
0.36
Margin of Safety
-178.3%
WACC
9.9%
FY End
2025-12-31
EPV
$5.12B
Profit
-$237.29M book
FCFF
$5.08B
Listed DE, based CH · Real Estate · Real Estate - Diversified
Market Cap
$11.46B
Avg Intrinsic
$4.12B
Intrinsic / Market
0.36
Margin of Safety
-178.4%
WACC
4.7%
FY End
2025-12-31
EPV
-$430.20M
Profit
$7.96B
FCFF
$4.82B
Listed DE, based US · Healthcare · Medical Devices
Market Cap
$104.42B
Avg Intrinsic
$37.44B
Intrinsic / Market
0.36
Margin of Safety
-178.9%
WACC
8.3%
FY End
2025-12-31
EPV
$36.56B
Profit
$45.59B
FCFF
$30.16B
Listed DE, based US · Basic Materials · Specialty Chemicals
Market Cap
$8.96B
Avg Intrinsic
$3.21B
Intrinsic / Market
0.36
Margin of Safety
-179.1%
WACC
8.4%
FY End
2025-12-31
EPV
$4.75B
Profit
$2.40B
FCFF
$2.48B
Listed DE, based US · Technology · Software - Infrastructure
Market Cap
$5.68B
Avg Intrinsic
$2.03B
Intrinsic / Market
0.36
Margin of Safety
-179.1%
WACC
9.7%
FY End
2025-12-31
EPV
$1.72B
Profit
$2.20B
FCFF
$2.18B
Listed DE, based US · Healthcare · Medical Devices
Market Cap
$104.59B
Avg Intrinsic
$37.43B
Intrinsic / Market
0.36
Margin of Safety
-179.4%
WACC
8.3%
FY End
2025-12-31
EPV
$36.55B
Profit
$45.59B
FCFF
$30.16B
Listed DE, based SE · Real Estate · Real Estate Services
Market Cap
$7.60B
Avg Intrinsic
$2.72B
Intrinsic / Market
0.36
Margin of Safety
-179.5%
WACC
9.2%
FY End
2025-12-31
EPV
$91.86M
Profit
$3.39B
FCFF
$4.68B book
Listed DE, based NZ · Industrials · Marine Shipping
Market Cap
$3.18B
Avg Intrinsic
$1.14B
Intrinsic / Market
0.36
Margin of Safety
-179.8%
WACC
6.4%
FY End
2026-06-30
EPV
$780.29M
Profit
$1.32B
FCFF
$1.31B book
Listed DE, based US · Technology · Software - Infrastructure
Market Cap
$45.36B
Avg Intrinsic
$16.21B
Intrinsic / Market
0.36
Margin of Safety
-179.8%
WACC
18.9%
FY End
2025-12-31
EPV
$13.22B
Profit
$11.97B
FCFF
$23.45B
Listed DE, based PL · Industrials · Engineering & Construction
Market Cap
$4.58B
Avg Intrinsic
$1.64B
Intrinsic / Market
0.36
Margin of Safety
-180.0%
WACC
7.9%
FY End
2025-12-31
EPV
$2.83B
Profit
$1.87B
FCFF
$217.66M book
Listed DE, based IT · Industrials · Aerospace & Defense
Market Cap
$5.11B
Avg Intrinsic
$1.82B
Intrinsic / Market
0.36
Margin of Safety
-179.9%
WACC
8.6%
FY End
2025-12-31
EPV
$1.82B book
Profit
$1.82B book
FCFF
$1.82B book
Listed DE, based DE · Technology · Semiconductor Equipment & Materials
Market Cap
$1.07B
Avg Intrinsic
$381.06M
Intrinsic / Market
0.36
Margin of Safety
-180.0%
WACC
17.1%
FY End
2025-12-31
EPV
$371.17M
Profit
$399.17M
FCFF
$372.83M book
Listed DE, based US · Industrials · Industrial Distribution
Market Cap
$2.41B
Avg Intrinsic
$859.63M
Intrinsic / Market
0.36
Margin of Safety
-180.5%
WACC
9.2%
FY End
2025-12-31
EPV
$837.58M
Profit
$1.01B
FCFF
$733.29M
Listed DE, based GR · Industrials · Engineering & Construction
Market Cap
$4.16B
Avg Intrinsic
$1.48B
Intrinsic / Market
0.36
Margin of Safety
-180.6%
WACC
4.9%
FY End
2025-12-31
EPV
$239.04M
Profit
$1.89B
FCFF
$2.32B book
Listed DE, based IT · Healthcare · Medical Distribution
Market Cap
$3.84B
Avg Intrinsic
$1.37B
Intrinsic / Market
0.36
Margin of Safety
-181.1%
WACC
7.6%
FY End
2025-12-31
EPV
$1.67B
Profit
$1.27B
FCFF
$1.16B
Listed DE, based US · Industrials · Rental & Leasing Services
Market Cap
$11.91B
Avg Intrinsic
$4.24B
Intrinsic / Market
0.36
Margin of Safety
-181.2%
WACC
7.8%
FY End
2026-03-31
EPV
$2.79B
Profit
$2.25B
FCFF
$7.67B book
Listed DE, based US · Technology · Software - Infrastructure
Market Cap
$1.96B
Avg Intrinsic
$695.59M
Intrinsic / Market
0.36
Margin of Safety
-181.4%
WACC
17.0%
FY End
2026-04-30
EPV
$695.59M book
Profit
$695.59M book
FCFF
$695.59M book
Listed DE, based US · Industrials · Aerospace & Defense
Market Cap
$75.82B
Avg Intrinsic
$26.93B
Intrinsic / Market
0.36
Margin of Safety
-181.5%
WACC
9.2%
FY End
2025-12-31
EPV
$21.60B
Profit
$35.63B
FCFF
$23.57B
Listed DE, based SE · Industrials · Specialty Industrial Machinery
Market Cap
$5.90B
Avg Intrinsic
$2.09B
Intrinsic / Market
0.35
Margin of Safety
-181.8%
WACC
10.4%
FY End
2025-12-31
EPV
$1.97B
Profit
$2.40B
FCFF
$1.91B
Listed DE, based CA · Healthcare · Biotechnology
Market Cap
$3.51B
Avg Intrinsic
$1.24B
Intrinsic / Market
0.35
Margin of Safety
-181.9%
WACC
8.1%
FY End
2025-12-31
EPV
$1.24B book
Profit
$1.24B book
FCFF
$1.24B book
Listed DE, based US · Industrials · Specialty Business Services
Market Cap
$13.27B
Avg Intrinsic
$4.69B
Intrinsic / Market
0.35
Margin of Safety
-182.7%
WACC
8.2%
FY End
2025-12-31
EPV
$5.65B
Profit
$3.91B
FCFF
$4.53B
Listed DE, based US · Industrials · Railroads
Market Cap
$76.05B
Avg Intrinsic
$26.86B
Intrinsic / Market
0.35
Margin of Safety
-183.2%
WACC
9.3%
FY End
2025-12-31
EPV
$24.30B
Profit
$33.93B
FCFF
$22.34B
Listed DE, based US · Financial Services · Financial Data & Stock Exchanges
Market Cap
$8.31B
Avg Intrinsic
$2.93B
Intrinsic / Market
0.35
Margin of Safety
-183.2%
WACC
8.9%
FY End
2025-12-31
EPV
$3.52B
Profit
$2.52B
FCFF
$2.76B
Listed DE, based JP · Industrials · Rental & Leasing Services
Market Cap
$7.69B
Avg Intrinsic
$2.71B
Intrinsic / Market
0.35
Margin of Safety
-183.4%
WACC
2.2%
FY End
2026-03-31
EPV
-$5.96B
Profit
$7.11B
FCFF
$7.00B
Listed DE, based AU · Financial Services · Capital Markets
Market Cap
$16.00B
Avg Intrinsic
$5.65B
Intrinsic / Market
0.35
Margin of Safety
-183.4%
WACC
10.0%
FY End
2026-06-30
EPV
$6.52B
Profit
$5.21B
FCFF
$5.20B
Listed DE, based GB · Basic Materials · Specialty Chemicals
Market Cap
$6.75B
Avg Intrinsic
$2.38B
Intrinsic / Market
0.35
Margin of Safety
-183.5%
WACC
9.1%
FY End
2025-12-31
EPV
$2.45B
Profit
$2.43B
FCFF
$2.27B
| # | Company | Market Cap | Avg Intrinsic | Intrinsic / Market | Margin of Safety | WACC | EPV / Profit / FCFF | FY End |
|---|---|---|---|---|---|---|---|---|
| 3201 | 0FJ.F FIT Hon Teng LimitedListed DE, based TW · Technology · Electronic Components | $4.35B | $1.63B | 0.37 | -167.6% | 10.3% | $960.67M $1.23B $2.69B book | 2025-12-31 |
| 3202 | U44.F Excelerate Energy, Inc.Listed DE, based US · Energy · Oil & Gas Midstream | $3.54B | $1.32B | 0.37 | -167.7% | 10.3% | $819.39M $879.24M $2.27B book | 2025-12-31 |
| 3203 | NUO.F Nucor CorporationListed DE, based US · Basic Materials · Steel | $53.14B | $19.84B | 0.37 | -167.8% | 14.1% | $23.38B $12.86B $23.29B book | 2025-12-31 |
| 3204 | 6E2.F Endeavour Mining plcListed DE, based GB · Basic Materials · Gold | $13.19B | $4.92B | 0.37 | -167.9% | 11.3% | $3.67B book $7.43B $3.67B book | 2025-12-31 |
| 3205 | 0OT.F Ocular Therapeutix, Inc.Listed DE, based US · Healthcare · Biotechnology | $1.40B | $520.56M | 0.37 | -168.0% | 10.5% | $520.56M book $520.56M book $520.56M book | 2025-12-31 |
| 3206 | 3G6.F GNI Group Ltd.Listed DE, based JP · Healthcare · Biotechnology | $1.10B | $411.08M | 0.37 | -168.2% | 12.1% | $411.08M book $411.08M book $411.08M book | 2025-12-31 |
| 3207 | CY2.F Canadian National Railway CompanyListed DE, based CA · Industrials · Railroads | $71.45B | $26.63B | 0.37 | -168.3% | 9.1% | $27.97B $27.55B $24.36B | 2025-12-31 |
| 3208 | 5Y7A.F SCG Packaging Public Company LimitedListed DE, based TH · Consumer Cyclical · Packaging & Containers | $3.86B | $1.44B | 0.37 | -168.4% | 7.1% | $1.06B $1.79B $1.47B | 2025-12-31 |
| 3209 | RG6.F Rogers CorporationListed DE, based US · Technology · Electronic Components | $2.25B | $838.34M | 0.37 | -168.4% | 7.1% | $791.45M $565.50M $1.16B | 2025-12-31 |
| 3210 | 87N.F Stevanato Group S.p.A.Listed DE, based IT · Healthcare · Medical Instruments & Supplies | $5.19B | $1.93B | 0.37 | -168.7% | 8.5% | $1.89B $2.13B $1.77B book | 2025-12-31 |
| 3211 | 5UR.F RTX CorporationListed DE, based US · Industrials · Aerospace & Defense | $250.59B | $93.24B | 0.37 | -168.8% | 5.9% | $107.45B $87.80B $84.47B | 2025-12-31 |
| 3212 | RITN.F RITN.FListed DE, based CH · Consumer Cyclical · Luxury Goods | $123.73B | $46.03B | 0.37 | -168.8% | 9.9% | $54.60B $39.33B $44.17B | 2026-03-31 |
| 3213 | GEY.F Garmin Ltd. NListed DE, based CH · Technology · Scientific & Technical Instruments | $54.00B | $20.09B | 0.37 | -168.8% | 9.7% | $18.00B $20.04B $22.22B | 2025-12-31 |
| 3214 | XE3.F Ithaca Energy plcListed DE, based GB · Energy · Oil & Gas E&P | $6.50B | $2.42B | 0.37 | -169.0% | 6.3% | $2.42B book $2.42B book $2.42B book | 2025-12-31 |
| 3215 | BAS.DE BASF SEListed DE, based DE · Basic Materials · Chemicals | $49.81B | $18.52B | 0.37 | -169.0% | 6.6% | -$620.66M $31.55B $24.62B | 2025-12-31 |
| 3216 | J1F.F RB Global, Inc.Listed DE, based US · Industrials · Specialty Business Services | $15.19B | $5.65B | 0.37 | -169.0% | 6.6% | $5.48B $6.24B $5.21B | 2025-12-31 |
| 3217 | PN1.F PENN Entertainment, Inc.Listed DE, based US · Consumer Cyclical · Resorts & Casinos | $2.07B | $767.51M | 0.37 | -169.3% | 4.3% | -$1.41B $1.86B book $1.86B book | 2025-12-31 |
| 3218 | E61.F Rigaku Holdings CorporationListed DE, based JP · Technology · Scientific & Technical Instruments | $1.83B | $678.02M | 0.37 | -169.4% | 8.8% | $476.89M $905.96M $651.20M | 2025-12-31 |
| 3219 | E3E.F Elementis plcListed DE, based GB · Basic Materials · Specialty Chemicals | $1.36B | $503.27M | 0.37 | -170.0% | 9.2% | $233.43M $622.23M $654.16M | 2025-12-31 |
| 3220 | SMO1.F Sumitomo Electric Industries, Ltd.Listed DE, based JP · Consumer Cyclical · Auto Parts | $45.25B | $16.75B | 0.37 | -170.1% | 9.1% | $11.48B $19.36B $19.41B | 2026-03-31 |
| 3221 | 3RH.F GMO Payment Gateway, Inc.Listed DE, based JP · Technology · Software - Infrastructure | $4.06B | $1.50B | 0.37 | -170.3% | 10.1% | $2.32B $1.44B $755.69M book | 2025-09-30 |
| 3222 | BWI.F Brunswick CorporationListed DE, based US · Consumer Cyclical · Recreational Vehicles | $4.26B | $1.58B | 0.37 | -170.3% | 9.6% | $2.22B $1.18B $1.32B | 2025-12-31 |
| 3223 | MBI.F Mitsubishi CorporationListed DE, based JP · Industrials · Conglomerates | $108.71B | $40.21B | 0.37 | -170.3% | 6.1% | $23.24B $64.42B $32.97B | 2026-03-31 |
| 3224 | 71H.F Rorze CorporationListed DE, based JP · Technology · Semiconductor Equipment & Materials | $3.82B | $1.41B | 0.37 | -170.4% | 13.6% | $1.47B $1.59B $1.18B | 2026-02-28 |
| 3225 | EWL.DE Edwards Lifesciences CorporationListed DE, based US · Healthcare · Medical Devices | $49.32B | $18.23B | 0.37 | -170.5% | 9.5% | $20.04B $16.54B $18.12B | 2025-12-31 |
| 3226 | U6Z.F Uranium Energy Corp.Listed DE, based US · Energy · Uranium | $3.73B | $1.38B | 0.37 | -170.6% | 12.8% | $1.38B book $1.38B book $1.38B book | 2026-07-31 |
| 3227 | CLY.F Callaway Golf CompanyListed DE, based US · Consumer Cyclical · Leisure | $2.52B | $931.42M | 0.37 | -170.7% | 10.3% | $1.07B $750.54M $972.34M | 2025-12-31 |
| 3228 | 163.F Acushnet Holdings Corp.Listed DE, based US · Consumer Cyclical · Leisure | $4.63B | $1.71B | 0.37 | -170.9% | 8.5% | $2.03B $1.33B $1.77B | 2025-12-31 |
| 3229 | BZG0.F PT Bank Central Asia TbkListed DE, based ID · Financial Services · Banks - Regional | $81.93B | $30.22B | 0.37 | -171.2% | 10.5% | $40.46B $35.07B $15.12B book | 2025-12-31 |
| 3230 | ARZ.F AAR Corp.Listed DE, based US · Industrials · Aerospace & Defense | $3.82B | $1.41B | 0.37 | -171.3% | 10.1% | $1.06B $1.42B $1.74B book | 2026-05-31 |
| 3231 | 4IIA.F Instalco AB (publ)Listed DE, based SE · Industrials · Engineering & Construction | $1.14B | $420.34M | 0.37 | -171.3% | 11.2% | $495.69M $386.24M $379.09M | 2025-12-31 |
| 3232 | 3UX.F CleanSpark, Inc.Listed DE, based US · Financial Services · Capital Markets | $2.07B | $762.04M | 0.37 | -171.7% | 15.0% | $762.04M book $762.04M book $762.04M book | 2025-09-30 |
| 3233 | PRL.DE Ralph Lauren CorporationListed DE, based US · Consumer Cyclical · Apparel Manufacturing | $21.67B | $7.97B | 0.37 | -171.9% | 11.3% | $8.34B $8.50B $7.07B | 2026-03-31 |
| 3234 | NS7.F Northern Star Resources LimitedListed DE, based AU · Basic Materials · Gold | $23.72B | $8.72B | 0.37 | -172.0% | 12.4% | $6.97B $9.47B $9.72B | 2026-06-30 |
| 3235 | 21T.F Bodycote plcListed DE, based GB · Industrials · Specialty Industrial Machinery | $2.04B | $748.71M | 0.37 | -172.1% | 11.5% | $730.08M $782.99M $733.05M | 2025-12-31 |
| 3236 | SY1.DE Symrise AGListed DE, based DE · Basic Materials · Specialty Chemicals | $14.04B | $5.16B | 0.37 | -172.1% | 6.9% | $5.50B $5.37B $4.60B | 2025-12-31 |
| 3237 | 2ER.F Caesars Entertainment, Inc.Listed DE, based US · Consumer Cyclical · Resorts & Casinos | $5.91B | $2.17B | 0.37 | -172.2% | 8.7% | $1.86B $3.56B book $1.11B | 2025-12-31 |
| 3238 | 6R9.F Verisure plcListed DE, based GB · Industrials · Security & Protection Services | $9.31B | $3.42B | 0.37 | -172.3% | 8.6% | -$1.58B $10.19B book $1.64B | 2025-12-31 |
| 3239 | 6O4.F Beijer Alma AB (publ)Listed DE, based SE · Industrials · Specialty Industrial Machinery | $1.79B | $658.22M | 0.37 | -172.3% | 9.3% | $607.65M $771.56M $595.45M | 2025-12-31 |
| 3240 | TRR.F Trex Company, Inc.Listed DE, based US · Industrials · Building Products & Equipment | $5.15B | $1.89B | 0.37 | -172.4% | 12.9% | $1.38B $3.29B $1.01B book | 2025-12-31 |
| 3241 | LHV.F ExlService Holdings, Inc.Listed DE, based US · Technology · Information Technology Services | $6.54B | $2.40B | 0.37 | -172.9% | 9.1% | $2.77B $2.06B $2.36B | 2025-12-31 |
| 3242 | IAL.F IAMGOLD CorporationListed DE, based CA · Basic Materials · Gold | $10.51B | $3.85B | 0.37 | -172.9% | 18.4% | $3.44B $3.66B $4.45B book | 2025-12-31 |
| 3243 | NS1.F Napco Security Technologies, Inc.Listed DE, based US · Industrials · Security & Protection Services | $1.37B | $502.61M | 0.37 | -173.0% | 14.2% | $529.99M $572.06M $405.78M | 2026-06-30 |
| 3244 | AY1.F Alliant Energy CorporationListed DE, based US · Utilities · Utilities - Regulated Electric | $18.53B | $6.78B | 0.37 | -173.1% | 5.6% | $2.74B $9.80B $7.82B book | 2025-12-31 |
| 3245 | J0B.F Wealthfront CorporationListed DE, based US · Technology · Software - Application | $1.69B | $620.48M | 0.37 | -173.1% | 10.5% | $620.48M book $620.48M book $620.48M book | 2026-01-31 |
| 3246 | VEO.F Veeco Instruments Inc.Listed DE, based US · Technology · Semiconductor Equipment & Materials | $2.23B | $817.37M | 0.37 | -173.4% | 12.0% | $563.79M $884.55M book $1.00B | 2025-12-31 |
| 3247 | GIN.F Givaudan SA NListed DE, based CH · Basic Materials · Specialty Chemicals | $37.17B | $13.59B | 0.37 | -173.5% | 7.5% | $13.05B $17.39B $10.33B | 2025-12-31 |
| 3248 | 4DH.F Dana IncorporatedListed DE, based US · Consumer Cyclical · Auto Parts | $3.02B | $1.10B | 0.37 | -173.6% | 14.1% | -$662.07M $1.98B book $1.98B book | 2025-12-31 |
| 3249 | AIR.DE Airbus SEListed DE, based NL · Industrials · Aerospace & Defense | $169.76B | $62.00B | 0.37 | -173.8% | 9.5% | $60.73B $77.85B $47.42B | 2025-12-31 |
| 3250 | MHL.F S&P Global Inc.Listed DE, based US · Financial Services · Financial Data & Stock Exchanges | $113.77B | $41.52B | 0.36 | -174.0% | 9.8% | $41.88B $37.80B $44.88B | 2025-12-31 |
| 3251 | DNZ.F Donaldson Company, Inc.Listed DE, based US · Industrials · Specialty Industrial Machinery | $10.36B | $3.78B | 0.36 | -174.1% | 9.6% | $3.80B $4.11B $3.43B | 2025-07-31 |
| 3252 | AFW.DE Align Technology, Inc.Listed DE, based US · Healthcare · Medical Instruments & Supplies | $10.42B | $3.80B | 0.36 | -174.2% | 14.2% | $4.13B $3.21B $4.05B | 2025-12-31 |
| 3253 | COY.F Tapestry, Inc.Listed DE, based US · Consumer Cyclical · Luxury Goods | $23.67B | $8.62B | 0.36 | -174.5% | 11.4% | $12.88B $5.24B $7.75B | 2026-06-30 |
| 3254 | AACA.F Aalberts N.V.Listed DE, based NL · Industrials · Specialty Industrial Machinery | $4.81B | $1.75B | 0.36 | -174.5% | 10.2% | $1.73B $1.95B $1.59B | 2025-12-31 |
| 3255 | 5VZ.F Arendals Fossekompani ASAListed DE, based NO · Industrials · Conglomerates | $1.06B | $386.07M | 0.36 | -174.6% | 10.3% | $492.76M book $172.70M $492.76M book | 2025-12-31 |
| 3256 | HOT.DE HOCHTIEF AktiengesellschaftListed DE, based DE · Industrials · Engineering & Construction | $34.52B | $12.57B | 0.36 | -174.6% | 10.1% | $20.53B $5.54B $11.64B | 2025-12-31 |
| 3257 | CP60.DE The Cooper Companies, Inc.Listed DE, based US · Healthcare · Medical Instruments & Supplies | $11.60B | $4.22B | 0.36 | -174.7% | 8.2% | $3.40B $4.84B $4.42B | 2025-10-31 |
| 3258 | OCN.DE Omnicom Group Inc.Listed DE, based US · Communication Services · Advertising Agencies | $21.48B | $7.82B | 0.36 | -174.9% | 5.7% | $12.23B $10.60B book $617.33M | 2025-12-31 |
| 3259 | CIH.F Finning International Inc.Listed DE, based CA · Industrials · Industrial Distribution | $8.78B | $3.19B | 0.36 | -175.0% | 10.4% | $3.43B $3.54B $2.60B | 2025-12-31 |
| 3260 | 1CG.F CRISPR Therapeutics AGListed DE, based CH · Healthcare · Biotechnology | $4.81B | $1.75B | 0.36 | -175.1% | 13.5% | $1.75B book $1.75B book $1.75B book | 2025-12-31 |
| 3261 | KKC.F Kakaku.com, Inc.Listed DE, based JP · Communication Services · Internet Content & Information | $4.91B | $1.78B | 0.36 | -175.2% | 8.4% | $1.99B $2.13B $1.23B | 2025-03-31 |
| 3262 | 52SA.F Systemair AB (publ)Listed DE, based SE · Industrials · Building Products & Equipment | $1.77B | $641.48M | 0.36 | -175.4% | 11.8% | $620.71M $680.85M $622.88M | 2026-04-30 |
| 3263 | AK3.F Akamai Technologies, Inc.Listed DE, based US · Technology · Software - Infrastructure | $15.58B | $5.65B | 0.36 | -175.7% | 5.3% | $5.19B $5.43B $6.33B | 2025-12-31 |
| 3264 | LWB.F Mesoblast LimitedListed DE, based AU · Healthcare · Biotechnology | $1.57B | $568.97M | 0.36 | -175.9% | 9.8% | $568.97M book $568.97M book $568.97M book | 2026-06-30 |
| 3265 | VAYA.F Vaisala OyjListed DE, based FI · Technology · Scientific & Technical Instruments | $2.56B | $928.38M | 0.36 | -175.8% | 8.9% | $858.32M $790.30M $1.14B | 2025-12-31 |
| 3266 | 6LL.F Neutron Holdings, Inc.Listed DE, based US · Industrials · Rental & Leasing Services | $1.71B | $620.64M | 0.36 | -176.1% | 10.4% | $496.19M $682.86M book $682.86M book | 2025-12-31 |
| 3267 | FLU.F Fluor CorporationListed DE, based US · Industrials · Engineering & Construction | $5.76B | $2.09B | 0.36 | -176.1% | 10.7% | $2.79B book $688.58M $2.79B book | 2025-12-31 |
| 3268 | LI3.F Lisi S.A.Listed DE, based FR · Industrials · Aerospace & Defense | $3.09B | $1.12B | 0.36 | -176.1% | 9.8% | $1.32B $938.51M $1.10B | 2025-12-31 |
| 3269 | UH3.DE Ferguson Enterprises Inc.Listed DE, based US · Industrials · Industrial Distribution | $43.70B | $15.81B | 0.36 | -176.5% | 10.0% | $15.03B $19.48B $12.91B | 2025-07-31 |
| 3270 | BRZ0.F Beijer Ref AB (publ)Listed DE, based SE · Industrials · Industrial Distribution | $7.99B | $2.89B | 0.36 | -176.6% | 10.5% | $3.06B $2.81B $2.80B | 2025-12-31 |
| 3271 | NAQ.DE Nasdaq, Inc.Listed DE, based US · Financial Services · Financial Data & Stock Exchanges | $51.54B | $18.60B | 0.36 | -177.1% | 9.3% | $19.55B $18.05B $18.20B | 2025-12-31 |
| 3272 | CLZ.F Ampol LimitedListed DE, based AU · Energy · Oil & Gas Refining & Marketing | $7.23B | $2.61B | 0.36 | -177.3% | 4.9% | $2.67B $2.31B $2.85B | 2025-12-31 |
| 3273 | 6MO.F Mobvista Inc.Listed DE, based SG · Communication Services · Advertising Agencies | $2.05B | $738.75M | 0.36 | -177.5% | 10.5% | $610.61M $1.01B $598.64M | 2025-12-31 |
| 3274 | MEX.F Melexis NVListed DE, based BE · Technology · Semiconductors | $2.49B | $898.29M | 0.36 | -177.5% | 12.1% | $1.28B $916.07M $498.13M book | 2025-12-31 |
| 3275 | 4MGN.DE Match Group, Inc.Listed DE, based US · Communication Services · Internet Content & Information | $9.24B | $3.32B | 0.36 | -178.3% | 9.9% | $5.12B -$237.29M book $5.08B | 2025-12-31 |
| 3276 | SU1N.F SWISS PRIME SITE AG NListed DE, based CH · Real Estate · Real Estate - Diversified | $11.46B | $4.12B | 0.36 | -178.4% | 4.7% | -$430.20M $7.96B $4.82B | 2025-12-31 |
| 3277 | SYK.DE STRYKER CORP. RListed DE, based US · Healthcare · Medical Devices | $104.42B | $37.44B | 0.36 | -178.9% | 8.3% | $36.56B $45.59B $30.16B | 2025-12-31 |
| 3278 | A8E.F Solstice Advanced Materials, Inc.Listed DE, based US · Basic Materials · Specialty Chemicals | $8.96B | $3.21B | 0.36 | -179.1% | 8.4% | $4.75B $2.40B $2.48B | 2025-12-31 |
| 3279 | TSA.F ACI Worldwide, Inc.Listed DE, based US · Technology · Software - Infrastructure | $5.68B | $2.03B | 0.36 | -179.1% | 9.7% | $1.72B $2.20B $2.18B | 2025-12-31 |
| 3280 | SYK.F Stryker CorporationListed DE, based US · Healthcare · Medical Devices | $104.59B | $37.43B | 0.36 | -179.4% | 8.3% | $36.55B $45.59B $30.16B | 2025-12-31 |
| 3281 | EFE.F AB Sagax (publ)Listed DE, based SE · Real Estate · Real Estate Services | $7.60B | $2.72B | 0.36 | -179.5% | 9.2% | $91.86M $3.39B $4.68B book | 2025-12-31 |
| 3282 | PKF1.F Port of Tauranga LimitedListed DE, based NZ · Industrials · Marine Shipping | $3.18B | $1.14B | 0.36 | -179.8% | 6.4% | $780.29M $1.32B $1.31B book | 2026-06-30 |
| 3283 | SQ3.DE Block, Inc.Listed DE, based US · Technology · Software - Infrastructure | $45.36B | $16.21B | 0.36 | -179.8% | 18.9% | $13.22B $11.97B $23.45B | 2025-12-31 |
| 3284 | FBF.F Budimex SAListed DE, based PL · Industrials · Engineering & Construction | $4.58B | $1.64B | 0.36 | -180.0% | 7.9% | $2.83B $1.87B $217.66M book | 2025-12-31 |
| 3285 | 1F80.F Fincantieri S.p.A.Listed DE, based IT · Industrials · Aerospace & Defense | $5.11B | $1.82B | 0.36 | -179.9% | 8.6% | $1.82B book $1.82B book $1.82B book | 2025-12-31 |
| 3286 | SMHN.DE SUSS MicroTec SEListed DE, based DE · Technology · Semiconductor Equipment & Materials | $1.07B | $381.06M | 0.36 | -180.0% | 17.1% | $371.17M $399.17M $372.83M book | 2025-12-31 |
| 3287 | DX7.F DXP Enterprises, Inc.Listed DE, based US · Industrials · Industrial Distribution | $2.41B | $859.63M | 0.36 | -180.5% | 9.2% | $837.58M $1.01B $733.29M | 2025-12-31 |
| 3288 | 1GT.F Gek Terna S.A.Listed DE, based GR · Industrials · Engineering & Construction | $4.16B | $1.48B | 0.36 | -180.6% | 4.9% | $239.04M $1.89B $2.32B book | 2025-12-31 |
| 3289 | AXNA.F Amplifon S.p.A.Listed DE, based IT · Healthcare · Medical Distribution | $3.84B | $1.37B | 0.36 | -181.1% | 7.6% | $1.67B $1.27B $1.16B | 2025-12-31 |
| 3290 | AUK.F U-Haul Holding CompanyListed DE, based US · Industrials · Rental & Leasing Services | $11.91B | $4.24B | 0.36 | -181.2% | 7.8% | $2.79B $2.25B $7.67B book | 2026-03-31 |
| 3291 | 724.F C3.ai, Inc.Listed DE, based US · Technology · Software - Infrastructure | $1.96B | $695.59M | 0.36 | -181.4% | 17.0% | $695.59M book $695.59M book $695.59M book | 2026-04-30 |
| 3292 | NTH.DE Northrop Grumman CorporationListed DE, based US · Industrials · Aerospace & Defense | $75.82B | $26.93B | 0.36 | -181.5% | 9.2% | $21.60B $35.63B $23.57B | 2025-12-31 |
| 3293 | MLT0.F Mycronic AB (publ)Listed DE, based SE · Industrials · Specialty Industrial Machinery | $5.90B | $2.09B | 0.35 | -181.8% | 10.4% | $1.97B $2.40B $1.91B | 2025-12-31 |
| 3294 | XP0.F Xenon Pharmaceuticals Inc.Listed DE, based CA · Healthcare · Biotechnology | $3.51B | $1.24B | 0.35 | -181.9% | 8.1% | $1.24B book $1.24B book $1.24B book | 2025-12-31 |
| 3295 | 72R.F UL Solutions Inc.Listed DE, based US · Industrials · Specialty Business Services | $13.27B | $4.69B | 0.35 | -182.7% | 8.2% | $5.65B $3.91B $4.53B | 2025-12-31 |
| 3296 | NFS.DE Norfolk Southern CorporationListed DE, based US · Industrials · Railroads | $76.05B | $26.86B | 0.35 | -183.2% | 9.3% | $24.30B $33.93B $22.34B | 2025-12-31 |
| 3297 | MRS.F Morningstar, Inc.Listed DE, based US · Financial Services · Financial Data & Stock Exchanges | $8.31B | $2.93B | 0.35 | -183.2% | 8.9% | $3.52B $2.52B $2.76B | 2025-12-31 |
| 3298 | 59O.F Tokyo Century CorporationListed DE, based JP · Industrials · Rental & Leasing Services | $7.69B | $2.71B | 0.35 | -183.4% | 2.2% | -$5.96B $7.11B $7.00B | 2026-03-31 |
| 3299 | QCH.F Computershare LimitedListed DE, based AU · Financial Services · Capital Markets | $16.00B | $5.65B | 0.35 | -183.4% | 10.0% | $6.52B $5.21B $5.20B | 2026-06-30 |
| 3300 | 6CMB.F Croda International PlcListed DE, based GB · Basic Materials · Specialty Chemicals | $6.75B | $2.38B | 0.35 | -183.5% | 9.1% | $2.45B $2.43B $2.27B | 2025-12-31 |
How to read this page
What Intrinsic Value means
The plain average of three values. Nothing is capped, so it can reach many times the Market Cap.
EPV + Growth
earnings power value plus growth value, less net debt.
Profit
15 years of profit paid to shareholders, plus the book value and the profit kept by then.
FCFF
15 years of free cash flow, plus the capital invested by then, less net debt.
Projections, not exact values. Intrinsic Values are projected from each company's past reports. They show which stocks look cheap compared with the others, not exactly what a stock is worth.
See how this ranking did on past years
The backtest picks the Top N the same way on an older fiscal year and measures what happened to them.
Open the backtest