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 US · Consumer Cyclical · Personal Services
Market Cap
$14.83B
Avg Intrinsic
$4.83B
Intrinsic / Market
0.33
Margin of Safety
-207.0%
WACC
8.4%
FY End
2025-12-31
EPV
$5.87B
Profit
$4.70B
FCFF
$3.92B
Listed DE, based BM · Energy · Oil & Gas Midstream
Market Cap
$4.04B
Avg Intrinsic
$1.31B
Intrinsic / Market
0.33
Margin of Safety
-207.3%
WACC
9.8%
FY End
2025-12-31
EPV
$1.16B
Profit
$1.45B
FCFF
$1.33B book
Listed DE, based CA · Industrials · Engineering & Construction
Market Cap
$2.70B
Avg Intrinsic
$876.39M
Intrinsic / Market
0.33
Margin of Safety
-207.5%
WACC
7.8%
FY End
2025-12-31
EPV
$638.17M
Profit
$1.12B
FCFF
$866.58M
Listed DE, based US · Industrials · Industrial Distribution
Market Cap
$60.10B
Avg Intrinsic
$19.54B
Intrinsic / Market
0.33
Margin of Safety
-207.6%
WACC
10.3%
FY End
2025-12-31
EPV
$17.33B
Profit
$20.44B
FCFF
$20.84B
Listed DE, based CA · Basic Materials · Gold
Market Cap
$3.20B
Avg Intrinsic
$1.04B
Intrinsic / Market
0.33
Margin of Safety
-207.7%
WACC
15.1%
FY End
2025-12-31
EPV
$302.84M
Profit
$1.05B
FCFF
$1.77B book
Listed DE, based US · Healthcare · Medical Devices
Market Cap
$2.30B
Avg Intrinsic
$746.36M
Intrinsic / Market
0.32
Margin of Safety
-208.1%
WACC
10.4%
FY End
2025-12-31
EPV
$581.25M
Profit
$1.03B
FCFF
$626.09M
Listed DE, based FR · Consumer Defensive · Household & Personal Products
Market Cap
$224.08B
Avg Intrinsic
$72.71B
Intrinsic / Market
0.32
Margin of Safety
-208.2%
WACC
9.2%
FY End
2025-12-31
EPV
$75.37B
Profit
$83.50B
FCFF
$59.27B
Listed DE, based CA · Healthcare · Medical Care Facilities
Profit is over 3× the larger of EPV and FCFFMarket Cap
$1.84B
Avg Intrinsic
$595.73M
Intrinsic / Market
0.32
Margin of Safety
-208.6%
WACC
9.2%
FY End
2025-12-31
EPV
$176.15M
Profit
$1.33B
FCFF
$285.15M book
Listed DE, based FI · Industrials · Farm & Heavy Construction Machinery
Market Cap
$15.64B
Avg Intrinsic
$5.05B
Intrinsic / Market
0.32
Margin of Safety
-209.4%
WACC
11.0%
FY End
2025-12-31
EPV
$4.44B
Profit
$5.60B
FCFF
$5.13B
Listed DE, based US · Healthcare · Medical Instruments & Supplies
Market Cap
$1.13B
Avg Intrinsic
$365.76M
Intrinsic / Market
0.32
Margin of Safety
-209.4%
WACC
13.5%
FY End
2025-12-31
EPV
$365.76M book
Profit
$365.76M book
FCFF
$365.76M book
Listed DE, based CA · Energy · Oil & Gas Equipment & Services
Market Cap
$1.66B
Avg Intrinsic
$537.32M
Intrinsic / Market
0.32
Margin of Safety
-209.4%
WACC
6.9%
FY End
2025-09-30
EPV
$417.24M
Profit
$750.50M
FCFF
$444.23M
Listed DE, based US · Industrials · Electrical Equipment & Parts
Market Cap
$24.60B
Avg Intrinsic
$7.94B
Intrinsic / Market
0.32
Margin of Safety
-209.9%
WACC
8.2%
FY End
2025-12-31
EPV
$5.15B
Profit
$12.76B
FCFF
$5.91B
Listed DE, based US · Utilities · Utilities - Regulated Electric
Market Cap
$47.58B
Avg Intrinsic
$15.31B
Intrinsic / Market
0.32
Margin of Safety
-210.7%
WACC
5.6%
FY End
2025-12-31
EPV
$6.10B
Profit
$22.37B
FCFF
$17.46B book
Listed DE, based US · Technology · Software - Application
Market Cap
$9.37B
Avg Intrinsic
$3.01B
Intrinsic / Market
0.32
Margin of Safety
-211.4%
WACC
10.8%
FY End
2025-12-31
EPV
$3.01B book
Profit
$3.01B book
FCFF
$3.01B book
Listed DE, based CA · Consumer Defensive · Packaged Foods
Market Cap
$1.33B
Avg Intrinsic
$428.38M
Intrinsic / Market
0.32
Margin of Safety
-211.5%
WACC
9.0%
FY End
2025-12-31
EPV
$483.09M
Profit
$420.09M
FCFF
$381.94M
Listed DE, based CH · Industrials · Integrated Freight & Logistics
Market Cap
$31.96B
Avg Intrinsic
$10.24B
Intrinsic / Market
0.32
Margin of Safety
-212.0%
WACC
7.3%
FY End
2025-12-31
EPV
$18.60B
Profit
$6.91B
FCFF
$5.21B
Listed DE, based FI · Technology · Communication Equipment
Market Cap
$59.79B
Avg Intrinsic
$19.16B
Intrinsic / Market
0.32
Margin of Safety
-212.1%
WACC
8.8%
FY End
2025-12-31
EPV
$15.21B
Profit
$11.93B
FCFF
$30.33B
Listed DE, based CA · Basic Materials · Chemicals
Market Cap
$4.67B
Avg Intrinsic
$1.50B
Intrinsic / Market
0.32
Margin of Safety
-212.2%
WACC
8.2%
FY End
2025-12-31
EPV
$1.34B
Profit
$1.39B
FCFF
$1.76B
Listed DE, based US · Consumer Cyclical · Travel Services
Market Cap
$1.50B
Avg Intrinsic
$481.20M
Intrinsic / Market
0.32
Margin of Safety
-212.2%
WACC
11.6%
FY End
2025-12-31
EPV
$609.57M book
Profit
$609.57M book
FCFF
$224.45M
Listed DE, based US · Basic Materials · Specialty Chemicals
Market Cap
$61.45B
Avg Intrinsic
$19.65B
Intrinsic / Market
0.32
Margin of Safety
-212.7%
WACC
7.2%
FY End
2025-09-30
EPV
$13.16B
Profit
$29.18B
FCFF
$16.61B book
Listed DE, based US · Financial Services · Asset Management
Profit is over 3× the larger of EPV and FCFFMarket Cap
$43.78B
Avg Intrinsic
$13.99B
Intrinsic / Market
0.32
Margin of Safety
-212.9%
WACC
10.3%
FY End
2025-12-31
EPV
$6.37B book
Profit
$29.22B
FCFF
$6.37B book
Listed DE, based US · Industrials · Electrical Equipment & Parts
Market Cap
$1.53B
Avg Intrinsic
$488.09M
Intrinsic / Market
0.32
Margin of Safety
-213.1%
WACC
9.7%
FY End
2025-12-31
EPV
$563.68M
Profit
$421.50M
FCFF
$479.08M
Listed DE, based SE · Healthcare · Medical Devices
Market Cap
$2.26B
Avg Intrinsic
$722.20M
Intrinsic / Market
0.32
Margin of Safety
-213.2%
WACC
8.6%
FY End
2026-04-30
EPV
$570.76M
Profit
$797.91M book
FCFF
$797.91M book
Listed DE, based CA · Industrials · Electrical Equipment & Parts
Market Cap
$1.98B
Avg Intrinsic
$632.03M
Intrinsic / Market
0.32
Margin of Safety
-213.5%
WACC
10.2%
FY End
2025-12-31
EPV
$557.82M
Profit
$1.07B
FCFF
$271.66M book
Listed DE, based CH · Healthcare · Biotechnology
Market Cap
$6.28B
Avg Intrinsic
$2.00B
Intrinsic / Market
0.32
Margin of Safety
-213.9%
WACC
9.3%
FY End
2025-12-31
EPV
$2.10B
Profit
$2.11B
FCFF
$1.79B book
Listed DE, based US · Healthcare · Biotechnology
Market Cap
$2.25B
Avg Intrinsic
$715.28M
Intrinsic / Market
0.32
Margin of Safety
-214.1%
WACC
9.9%
FY End
2025-12-31
EPV
$715.28M book
Profit
$715.28M book
FCFF
$715.28M book
Listed DE, based US · Energy · Oil & Gas Refining & Marketing
Market Cap
$104.27B
Avg Intrinsic
$33.16B
Intrinsic / Market
0.32
Margin of Safety
-214.4%
WACC
8.0%
FY End
2025-12-31
EPV
$45.30B
Profit
$30.75B
FCFF
$23.44B
Listed DE, based CH · Healthcare · Medical Devices
Market Cap
$2.85B
Avg Intrinsic
$905.35M
Intrinsic / Market
0.32
Margin of Safety
-214.6%
WACC
9.7%
FY End
2025-12-31
EPV
$904.12M
Profit
$1.28B
FCFF
$536.89M book
Listed DE, based GB · Industrials · Specialty Industrial Machinery
Market Cap
$8.64B
Avg Intrinsic
$2.74B
Intrinsic / Market
0.32
Margin of Safety
-214.8%
WACC
9.3%
FY End
2025-12-31
EPV
$2.63B
Profit
$3.33B
FCFF
$2.28B
Listed DE, based AU · Basic Materials · Gold
Market Cap
$3.75B
Avg Intrinsic
$1.19B
Intrinsic / Market
0.32
Margin of Safety
-215.2%
WACC
14.0%
FY End
2026-06-30
EPV
$624.47M
Profit
$1.47B book
FCFF
$1.47B book
Listed DE, based US · Technology · Software - Infrastructure
Market Cap
$3.15B
Avg Intrinsic
$998.13M
Intrinsic / Market
0.32
Margin of Safety
-215.6%
WACC
8.5%
FY End
2025-12-31
EPV
$1.54B
Profit
$308.28M
FCFF
$1.15B
Listed DE, based CH · Healthcare · Medical Instruments & Supplies
Market Cap
$3.77B
Avg Intrinsic
$1.19B
Intrinsic / Market
0.32
Margin of Safety
-215.5%
WACC
10.1%
FY End
2025-12-31
EPV
$984.18M
Profit
$1.79B
FCFF
$806.42M
Listed DE, based US · Consumer Cyclical · Specialty Retail
Market Cap
$12.16B
Avg Intrinsic
$3.85B
Intrinsic / Market
0.32
Margin of Safety
-215.9%
WACC
9.5%
FY End
2026-01-31
EPV
$3.91B
Profit
$4.85B
FCFF
$2.79B
Listed DE, based CN · Healthcare · Medical Instruments & Supplies
Market Cap
$1.72B
Avg Intrinsic
$542.25M
Intrinsic / Market
0.32
Margin of Safety
-216.8%
WACC
11.7%
FY End
2025-12-31
EPV
$762.62M
Profit
$359.45M
FCFF
$504.66M book
Listed DE, based US · Technology · Electronics & Computer Distribution
Market Cap
$5.05B
Avg Intrinsic
$1.59B
Intrinsic / Market
0.32
Margin of Safety
-217.0%
WACC
8.9%
FY End
2025-12-31
EPV
$1.70B
Profit
$1.79B
FCFF
$1.29B
Listed DE, based US · Healthcare · Drug Manufacturers - Specialty & Generic
Market Cap
$1.44B
Avg Intrinsic
$452.44M
Intrinsic / Market
0.32
Margin of Safety
-217.4%
WACC
5.0%
FY End
2025-12-31
EPV
$677.01M
Profit
$359.52M
FCFF
$320.78M
Listed DE, based GB · Healthcare · Medical Devices
Market Cap
$4.46B
Avg Intrinsic
$1.40B
Intrinsic / Market
0.31
Margin of Safety
-217.5%
WACC
9.8%
FY End
2025-12-31
EPV
$1.41B
Profit
$780.25M
FCFF
$2.03B
Listed DE, based JP · Technology · Semiconductors
Market Cap
$12.93B
Avg Intrinsic
$4.07B
Intrinsic / Market
0.31
Margin of Safety
-217.7%
WACC
7.6%
FY End
2026-03-31
EPV
$2.63B
Profit
$4.79B book
FCFF
$4.79B book
Listed DE, based US · Consumer Defensive · Beverages - Non-Alcoholic
Market Cap
$82.53B
Avg Intrinsic
$25.97B
Intrinsic / Market
0.31
Margin of Safety
-217.8%
WACC
7.6%
FY End
2025-12-31
EPV
$30.92B
Profit
$22.56B
FCFF
$24.45B
Listed DE, based NZ · Industrials · Conglomerates
Market Cap
$6.69B
Avg Intrinsic
$2.10B
Intrinsic / Market
0.31
Margin of Safety
-218.0%
WACC
4.7%
FY End
2026-03-31
EPV
-$3.45B
Profit
$4.88B book
FCFF
$4.88B book
Listed DE, based GB · Industrials · Aerospace & Defense
Market Cap
$1.93B
Avg Intrinsic
$607.39M
Intrinsic / Market
0.31
Margin of Safety
-218.0%
WACC
8.4%
FY End
2025-10-31
EPV
$618.01M
Profit
$706.35M
FCFF
$497.82M book
Listed DE, based CA · Basic Materials · Copper
Market Cap
$19.93B
Avg Intrinsic
$6.26B
Intrinsic / Market
0.31
Margin of Safety
-218.4%
WACC
17.1%
FY End
2025-12-31
EPV
$4.49B
Profit
$6.00B
FCFF
$8.29B book
Listed DE, based CA · Industrials · Industrial Distribution
Market Cap
$12.84B
Avg Intrinsic
$4.03B
Intrinsic / Market
0.31
Margin of Safety
-218.4%
WACC
9.9%
FY End
2025-12-31
EPV
$4.22B
Profit
$4.25B
FCFF
$3.63B
Listed DE, based US · Industrials · Specialty Industrial Machinery
Market Cap
$11.86B
Avg Intrinsic
$3.72B
Intrinsic / Market
0.31
Margin of Safety
-219.0%
WACC
11.3%
FY End
2025-12-31
EPV
$3.62B
Profit
$4.35B
FCFF
$3.19B
Listed DE, based JP · Industrials · Specialty Industrial Machinery
Market Cap
$13.39B
Avg Intrinsic
$4.20B
Intrinsic / Market
0.31
Margin of Safety
-219.2%
WACC
10.8%
FY End
2025-12-31
EPV
$4.56B
Profit
$4.66B
FCFF
$3.36B book
Listed DE, based CN · Technology · Information Technology Services
Market Cap
$2.10B
Avg Intrinsic
$658.11M
Intrinsic / Market
0.31
Margin of Safety
-219.3%
WACC
16.8%
FY End
2025-12-31
EPV
$658.11M book
Profit
$658.11M book
FCFF
$658.11M book
Listed DE, based US · Energy · Oil & Gas Refining & Marketing
Market Cap
$4.58B
Avg Intrinsic
$1.43B
Intrinsic / Market
0.31
Margin of Safety
-219.9%
WACC
8.1%
FY End
2025-12-31
EPV
$3.45B
Profit
$423.12M book
FCFF
$423.12M book
Listed DE, based US · Consumer Defensive · Beverages - Non-Alcoholic
Market Cap
$3.33B
Avg Intrinsic
$1.04B
Intrinsic / Market
0.31
Margin of Safety
-220.0%
WACC
10.5%
FY End
2025-12-31
EPV
$762.54M
Profit
$1.38B
FCFF
$977.29M
Listed DE, based US · Consumer Cyclical · Restaurants
Market Cap
$40.84B
Avg Intrinsic
$12.74B
Intrinsic / Market
0.31
Margin of Safety
-220.5%
WACC
8.9%
FY End
2025-12-31
EPV
$11.77B
Profit
$15.30B
FCFF
$11.15B
Listed DE, based SG · Real Estate · Real Estate Services
Market Cap
$9.55B
Avg Intrinsic
$2.98B
Intrinsic / Market
0.31
Margin of Safety
-220.7%
WACC
5.8%
FY End
2025-12-31
EPV
$327.48M
Profit
$4.51B
FCFF
$4.10B
Listed DE, based US · Communication Services · Advertising Agencies
Market Cap
$89.94B
Avg Intrinsic
$27.96B
Intrinsic / Market
0.31
Margin of Safety
-221.7%
WACC
18.9%
FY End
2025-12-31
EPV
$21.57B
Profit
$46.51B
FCFF
$15.79B
Listed DE, based BE · Real Estate · Real Estate Services
Profit is over 3× the larger of EPV and FCFFMarket Cap
$2.12B
Avg Intrinsic
$659.74M
Intrinsic / Market
0.31
Margin of Safety
-221.7%
WACC
6.5%
FY End
2025-12-31
EPV
-$763.55M
Profit
$2.20B
FCFF
$546.40M
Listed DE, based CH · Healthcare · Medical Devices
Market Cap
$20.46B
Avg Intrinsic
$6.35B
Intrinsic / Market
0.31
Margin of Safety
-222.0%
WACC
10.1%
FY End
2026-03-31
EPV
$6.54B
Profit
$7.46B
FCFF
$5.07B
Listed DE, based DK · Technology · Information Technology Services
Market Cap
$2.56B
Avg Intrinsic
$795.29M
Intrinsic / Market
0.31
Margin of Safety
-222.1%
WACC
7.4%
FY End
2025-12-31
EPV
$996.79M
Profit
$800.44M
FCFF
$588.65M
Listed DE, based CN · Technology · Semiconductors
Market Cap
$5.46B
Avg Intrinsic
$1.69B
Intrinsic / Market
0.31
Margin of Safety
-222.7%
WACC
5.9%
FY End
2025-12-31
EPV
$2.31B
Profit
$1.80B
FCFF
$966.39M book
Listed DE, based US · Industrials · Aerospace & Defense
Market Cap
$4.04B
Avg Intrinsic
$1.25B
Intrinsic / Market
0.31
Margin of Safety
-222.9%
WACC
10.0%
FY End
2025-12-31
EPV
-$152.34M
Profit
$968.73M
FCFF
$2.94B book
Listed DE, based US · Consumer Cyclical · Specialty Retail
Market Cap
$27.48B
Avg Intrinsic
$8.51B
Intrinsic / Market
0.31
Margin of Safety
-222.9%
WACC
12.8%
FY End
2026-01-31
EPV
$7.53B
Profit
$9.04B
FCFF
$8.96B
Listed DE, based US · Industrials · Building Products & Equipment
Profit is over 3× the larger of EPV and FCFFMarket Cap
$1.12B
Avg Intrinsic
$346.65M
Intrinsic / Market
0.31
Margin of Safety
-223.5%
WACC
7.6%
FY End
2025-12-31
EPV
-$38.70M
Profit
$883.60M
FCFF
$195.06M
Listed DE, based CA · Industrials · Specialty Industrial Machinery
Market Cap
$1.52B
Avg Intrinsic
$470.78M
Intrinsic / Market
0.31
Margin of Safety
-223.9%
WACC
9.7%
FY End
2025-12-31
EPV
$394.41M
Profit
$518.43M
FCFF
$499.52M
Listed DE, based JP · Healthcare · Health Information Services
Market Cap
$1.55B
Avg Intrinsic
$477.14M
Intrinsic / Market
0.31
Margin of Safety
-223.9%
WACC
7.9%
FY End
2026-03-31
EPV
$443.32M
Profit
$460.92M
FCFF
$527.19M book
Listed DE, based CA · Basic Materials · Other Precious Metals & Mining
Market Cap
$6.19B
Avg Intrinsic
$1.91B
Intrinsic / Market
0.31
Margin of Safety
-224.2%
WACC
13.7%
FY End
2025-12-31
EPV
$3.84B
Profit
$940.96M book
FCFF
$940.96M book
Listed DE, based US · Healthcare · Medical Instruments & Supplies
Market Cap
$5.57B
Avg Intrinsic
$1.72B
Intrinsic / Market
0.31
Margin of Safety
-224.1%
WACC
6.9%
FY End
2025-12-31
EPV
$1.61B
Profit
$1.91B
FCFF
$1.64B
Listed DE, based DE · Consumer Cyclical · Footwear & Accessories
Market Cap
$28.45B
Avg Intrinsic
$8.77B
Intrinsic / Market
0.31
Margin of Safety
-224.3%
WACC
10.0%
FY End
2025-12-31
EPV
$7.40B
Profit
$7.26B book
FCFF
$11.65B
Listed DE, based US · Consumer Cyclical · Apparel Retail
Market Cap
$74.99B
Avg Intrinsic
$23.12B
Intrinsic / Market
0.31
Margin of Safety
-224.4%
WACC
9.1%
FY End
2026-01-31
EPV
$21.64B
Profit
$25.95B
FCFF
$21.76B
Listed DE, based US · Consumer Cyclical · Restaurants
Market Cap
$41.34B
Avg Intrinsic
$12.73B
Intrinsic / Market
0.31
Margin of Safety
-224.7%
WACC
8.9%
FY End
2025-12-31
EPV
$11.75B
Profit
$15.30B
FCFF
$11.14B
Listed DE, based SE · Industrials · Building Products & Equipment
Market Cap
$9.17B
Avg Intrinsic
$2.82B
Intrinsic / Market
0.31
Margin of Safety
-224.8%
WACC
8.5%
FY End
2025-12-31
EPV
$2.22B
Profit
$2.92B
FCFF
$3.33B book
Listed DE, based DE · Consumer Cyclical · Internet Retail
Market Cap
$6.12B
Avg Intrinsic
$1.88B
Intrinsic / Market
0.31
Margin of Safety
-224.9%
WACC
11.8%
FY End
2025-12-31
EPV
$1.76B
Profit
$1.85B
FCFF
$2.03B
Listed DE, based JP · Consumer Cyclical · Apparel Retail
Market Cap
$137.60B
Avg Intrinsic
$42.35B
Intrinsic / Market
0.31
Margin of Safety
-224.9%
WACC
7.1%
FY End
2025-08-31
EPV
$47.93B
Profit
$49.92B
FCFF
$29.18B
Listed DE, based US · Communication Services · Entertainment
Market Cap
$39.14B
Avg Intrinsic
$12.04B
Intrinsic / Market
0.31
Margin of Safety
-225.2%
WACC
9.1%
FY End
2025-12-31
EPV
$7.72B
Profit
$22.22B
FCFF
$6.18B
Listed DE, based US · Healthcare · Medical Care Facilities
Market Cap
$3.73B
Avg Intrinsic
$1.15B
Intrinsic / Market
0.31
Margin of Safety
-225.7%
WACC
8.2%
FY End
2025-12-31
EPV
$970.73M
Profit
$1.20B
FCFF
$1.27B
Listed DE, based TH · Industrials · Railroads
Market Cap
$2.91B
Avg Intrinsic
$893.88M
Intrinsic / Market
0.31
Margin of Safety
-225.9%
WACC
4.9%
FY End
2025-12-31
EPV
-$135.39M
Profit
$1.70B
FCFF
$1.12B book
Listed DE, based CH · Healthcare · Drug Manufacturers - Specialty & Generic
Market Cap
$35.88B
Avg Intrinsic
$11.01B
Intrinsic / Market
0.31
Margin of Safety
-226.0%
WACC
6.7%
FY End
2025-12-31
EPV
$15.00B
Profit
$9.01B book
FCFF
$9.01B book
Listed DE, based US · Industrials · Aerospace & Defense
Market Cap
$50.69B
Avg Intrinsic
$15.54B
Intrinsic / Market
0.31
Margin of Safety
-226.2%
WACC
8.9%
FY End
2025-12-31
EPV
$17.78B
Profit
$22.71B
FCFF
$6.12B
Listed DE, based DE · Consumer Cyclical · Auto Parts
Market Cap
$15.32B
Avg Intrinsic
$4.69B
Intrinsic / Market
0.31
Margin of Safety
-226.2%
WACC
9.6%
FY End
2025-12-31
EPV
-$179.76M
Profit
$3.94B
FCFF
$10.33B
Listed DE, based JP · Consumer Defensive · Beverages - Brewers
Market Cap
$5.04B
Avg Intrinsic
$1.55B
Intrinsic / Market
0.31
Margin of Safety
-226.3%
WACC
9.2%
FY End
2025-12-31
EPV
$1.09B
Profit
$1.35B
FCFF
$2.20B
Listed DE, based BM · Energy · Oil & Gas Drilling
Market Cap
$1.33B
Avg Intrinsic
$405.89M
Intrinsic / Market
0.31
Margin of Safety
-226.8%
WACC
6.8%
FY End
2025-12-31
EPV
-$256.36M
Profit
$511.47M
FCFF
$962.56M book
Listed DE, based US · Technology · Electronics & Computer Distribution
Market Cap
$19.58B
Avg Intrinsic
$5.99B
Intrinsic / Market
0.31
Margin of Safety
-226.8%
WACC
11.0%
FY End
2025-11-30
EPV
$4.98B
Profit
$7.00B
FCFF
$5.99B
Listed DE, based IT · Energy · Oil & Gas Equipment & Services
Market Cap
$9.38B
Avg Intrinsic
$2.87B
Intrinsic / Market
0.31
Margin of Safety
-226.9%
WACC
11.0%
FY End
2025-12-31
EPV
$2.80B
Profit
$2.76B
FCFF
$3.04B
Listed DE, based CH · Industrials · Electrical Equipment & Parts
Market Cap
$1.63B
Avg Intrinsic
$497.22M
Intrinsic / Market
0.31
Margin of Safety
-226.9%
WACC
7.8%
FY End
2026-03-31
EPV
$215.23M
Profit
$612.49M
FCFF
$663.94M
Listed DE, based CA · Basic Materials · Gold
Market Cap
$18.84B
Avg Intrinsic
$5.77B
Intrinsic / Market
0.31
Margin of Safety
-226.9%
WACC
13.6%
FY End
2025-12-31
EPV
$2.37B
Profit
$7.37B book
FCFF
$7.56B
Listed DE, based JP · Technology · Electronic Components
Market Cap
$4.58B
Avg Intrinsic
$1.40B
Intrinsic / Market
0.31
Margin of Safety
-227.3%
WACC
9.0%
FY End
2026-03-31
EPV
$1.68B
Profit
$1.58B
FCFF
$935.80M book
Listed DE, based US · Healthcare · Medical Care Facilities
Market Cap
$1.68B
Avg Intrinsic
$514.01M
Intrinsic / Market
0.31
Margin of Safety
-227.3%
WACC
10.5%
FY End
2025-12-31
EPV
$558.61M
Profit
$464.06M
FCFF
$519.36M book
Listed DE, based US · Financial Services · Capital Markets
Market Cap
$5.45B
Avg Intrinsic
$1.66B
Intrinsic / Market
0.30
Margin of Safety
-228.0%
WACC
9.0%
FY End
2025-12-31
EPV
$2.82B
Profit
$893.53M
FCFF
$1.28B book
Listed DE, based NL · Healthcare · Pharmaceutical Retailers
Market Cap
$1.78B
Avg Intrinsic
$543.20M
Intrinsic / Market
0.30
Margin of Safety
-228.5%
WACC
10.9%
FY End
2025-12-31
EPV
$543.20M book
Profit
$543.20M book
FCFF
$543.20M book
Listed DE, based NO · Technology · Electronic Components
Market Cap
$2.00B
Avg Intrinsic
$608.03M
Intrinsic / Market
0.30
Margin of Safety
-228.6%
WACC
10.3%
FY End
2025-12-31
EPV
$556.60M
Profit
$805.57M
FCFF
$461.93M
Listed DE, based US · Industrials · Electrical Equipment & Parts
Market Cap
$1.94B
Avg Intrinsic
$587.88M
Intrinsic / Market
0.30
Margin of Safety
-229.3%
WACC
13.5%
FY End
2025-12-31
EPV
$587.88M book
Profit
$587.88M book
FCFF
$587.88M book
Listed DE, based CH · Basic Materials · Specialty Chemicals
Market Cap
$34.98B
Avg Intrinsic
$10.62B
Intrinsic / Market
0.30
Margin of Safety
-229.3%
WACC
10.0%
FY End
2025-12-31
EPV
$9.16B
Profit
$14.86B
FCFF
$7.85B
Listed DE, based HK · Consumer Defensive · Grocery Stores
Market Cap
$4.38B
Avg Intrinsic
$1.33B
Intrinsic / Market
0.30
Margin of Safety
-230.1%
WACC
6.5%
FY End
2025-12-31
EPV
$1.17B
Profit
$1.47B
FCFF
$1.34B
Listed DE, based US · Technology · Software - Infrastructure
Market Cap
$2.59B
Avg Intrinsic
$785.59M
Intrinsic / Market
0.30
Margin of Safety
-230.2%
WACC
10.8%
FY End
2025-12-31
EPV
$785.59M book
Profit
$785.59M book
FCFF
$785.59M book
Listed DE, based AU · Energy · Oil & Gas Refining & Marketing
Market Cap
$3.16B
Avg Intrinsic
$956.83M
Intrinsic / Market
0.30
Margin of Safety
-230.5%
WACC
5.9%
FY End
2025-12-31
EPV
$956.83M book
Profit
$956.83M book
FCFF
$956.83M book
Listed DE, based US · Technology · Computer Hardware
Market Cap
$186.89B
Avg Intrinsic
$56.49B
Intrinsic / Market
0.30
Margin of Safety
-230.8%
WACC
10.5%
FY End
2026-06-30
EPV
$137.97B
Profit
$15.75B book
FCFF
$15.75B book
Listed DE, based US · Consumer Cyclical · Auto Parts
Market Cap
$68.70B
Avg Intrinsic
$20.74B
Intrinsic / Market
0.30
Margin of Safety
-231.2%
WACC
6.9%
FY End
2025-12-31
EPV
$32.12B
Profit
-$1.84B book
FCFF
$31.94B
Listed DE, based CH · Technology · Software - Application
Market Cap
$2.44B
Avg Intrinsic
$738.05M
Intrinsic / Market
0.30
Margin of Safety
-231.2%
WACC
11.8%
FY End
2025-12-31
EPV
$638.27M
Profit
$345.45M
FCFF
$1.23B book
Listed DE, based GB · Industrials · Engineering & Construction
Market Cap
$2.94B
Avg Intrinsic
$886.50M
Intrinsic / Market
0.30
Margin of Safety
-231.2%
WACC
11.3%
FY End
2025-12-31
EPV
$823.33M
Profit
$1.04B
FCFF
$792.34M
Listed DE, based HK · Industrials · Tools & Accessories
Market Cap
$29.59B
Avg Intrinsic
$8.92B
Intrinsic / Market
0.30
Margin of Safety
-231.7%
WACC
14.4%
FY End
2025-12-31
EPV
$8.96B
Profit
$9.35B
FCFF
$8.46B
Listed DE, based JP · Financial Services · Financial Data & Stock Exchanges
Market Cap
$14.89B
Avg Intrinsic
$4.49B
Intrinsic / Market
0.30
Margin of Safety
-231.9%
WACC
7.7%
FY End
2026-03-31
EPV
$5.04B
Profit
$4.44B
FCFF
$3.97B
Listed DE, based BM · Energy · Oil & Gas Midstream
Market Cap
$4.55B
Avg Intrinsic
$1.37B
Intrinsic / Market
0.30
Margin of Safety
-232.0%
WACC
3.7%
FY End
2025-12-31
EPV
-$160.27M
Profit
$2.07B
FCFF
$2.19B book
Listed DE, based DE · Industrials · Aerospace & Defense
Market Cap
$4.01B
Avg Intrinsic
$1.21B
Intrinsic / Market
0.30
Margin of Safety
-232.0%
WACC
9.8%
FY End
2025-12-31
EPV
$1.53B
Profit
$1.05B book
FCFF
$1.05B book
Listed DE, based SE · Healthcare · Drug Manufacturers - Specialty & Generic
Market Cap
$1.30B
Avg Intrinsic
$391.91M
Intrinsic / Market
0.30
Margin of Safety
-232.3%
WACC
10.5%
FY End
2025-12-31
EPV
$512.99M
Profit
$229.62M
FCFF
$433.13M
Listed DE, based US · Technology · Software - Infrastructure
Market Cap
$1.82B
Avg Intrinsic
$546.89M
Intrinsic / Market
0.30
Margin of Safety
-232.3%
WACC
10.2%
FY End
2025-12-31
EPV
$546.47M
Profit
$307.52M
FCFF
$786.67M
| # | Company | Market Cap | Avg Intrinsic | Intrinsic / Market | Margin of Safety | WACC | EPV / Profit / FCFF | FY End |
|---|---|---|---|---|---|---|---|---|
| 3401 | RLS.F Rollins, Inc.Listed DE, based US · Consumer Cyclical · Personal Services | $14.83B | $4.83B | 0.33 | -207.0% | 8.4% | $5.87B $4.70B $3.92B | 2025-12-31 |
| 3402 | D8EN.F DHT Holdings, Inc.Listed DE, based BM · Energy · Oil & Gas Midstream | $4.04B | $1.31B | 0.33 | -207.3% | 9.8% | $1.16B $1.45B $1.33B book | 2025-12-31 |
| 3403 | 6LT.F Bird Construction Inc.Listed DE, based CA · Industrials · Engineering & Construction | $2.70B | $876.39M | 0.33 | -207.5% | 7.8% | $638.17M $1.12B $866.58M | 2025-12-31 |
| 3404 | GWW.F W.W. Grainger, Inc.Listed DE, based US · Industrials · Industrial Distribution | $60.10B | $19.54B | 0.33 | -207.6% | 10.3% | $17.33B $20.44B $20.84B | 2025-12-31 |
| 3405 | ZP1.F Aris Mining CorporationListed DE, based CA · Basic Materials · Gold | $3.20B | $1.04B | 0.33 | -207.7% | 15.1% | $302.84M $1.05B $1.77B book | 2025-12-31 |
| 3406 | UFP.F UFP Technologies, Inc.Listed DE, based US · Healthcare · Medical Devices | $2.30B | $746.36M | 0.32 | -208.1% | 10.4% | $581.25M $1.03B $626.09M | 2025-12-31 |
| 3407 | LOR.DE L'Oréal S.A.Listed DE, based FR · Consumer Defensive · Household & Personal Products | $224.08B | $72.71B | 0.32 | -208.2% | 9.2% | $75.37B $83.50B $59.27B | 2025-12-31 |
| 3408 | 5XE.F Extendicare Inc.Listed DE, based CA · Healthcare · Medical Care Facilities | $1.84B | $595.73M | 0.32 | -208.6% | 9.2% | $176.15M $1.33B $285.15M book | 2025-12-31 |
| 3409 | M6Q.F Metso OyjListed DE, based FI · Industrials · Farm & Heavy Construction Machinery | $15.64B | $5.05B | 0.32 | -209.4% | 11.0% | $4.44B $5.60B $5.13B | 2025-12-31 |
| 3410 | SR3.F STAAR Surgical CompanyListed DE, based US · Healthcare · Medical Instruments & Supplies | $1.13B | $365.76M | 0.32 | -209.4% | 13.5% | $365.76M book $365.76M book $365.76M book | 2025-12-31 |
| 3411 | 4TV.F TerraVest Industries Inc.Listed DE, based CA · Energy · Oil & Gas Equipment & Services | $1.66B | $537.32M | 0.32 | -209.4% | 6.9% | $417.24M $750.50M $444.23M | 2025-09-30 |
| 3412 | HUEC.F Hubbell IncorporatedListed DE, based US · Industrials · Electrical Equipment & Parts | $24.60B | $7.94B | 0.32 | -209.9% | 8.2% | $5.15B $12.76B $5.91B | 2025-12-31 |
| 3413 | ETY.F Entergy CorporationListed DE, based US · Utilities · Utilities - Regulated Electric | $47.58B | $15.31B | 0.32 | -210.7% | 5.6% | $6.10B $22.37B $17.46B book | 2025-12-31 |
| 3414 | R5P.F Quantinuum Inc.Listed DE, based US · Technology · Software - Application | $9.37B | $3.01B | 0.32 | -211.4% | 10.8% | $3.01B book $3.01B book $3.01B book | 2025-12-31 |
| 3415 | 2JW.F Jamieson Wellness Inc.Listed DE, based CA · Consumer Defensive · Packaged Foods | $1.33B | $428.38M | 0.32 | -211.5% | 9.0% | $483.09M $420.09M $381.94M | 2025-12-31 |
| 3416 | KNIA.DE KNIA.DEListed DE, based CH · Industrials · Integrated Freight & Logistics | $31.96B | $10.24B | 0.32 | -212.0% | 7.3% | $18.60B $6.91B $5.21B | 2025-12-31 |
| 3417 | NOA3.DE Nokia OyjListed DE, based FI · Technology · Communication Equipment | $59.79B | $19.16B | 0.32 | -212.1% | 8.8% | $15.21B $11.93B $30.33B | 2025-12-31 |
| 3418 | MX5.F Methanex CorporationListed DE, based CA · Basic Materials · Chemicals | $4.67B | $1.50B | 0.32 | -212.2% | 8.2% | $1.34B $1.39B $1.76B | 2025-12-31 |
| 3419 | DIL1.F Pursuit Attractions and Hospitality, Inc.Listed DE, based US · Consumer Cyclical · Travel Services | $1.50B | $481.20M | 0.32 | -212.2% | 11.6% | $609.57M book $609.57M book $224.45M | 2025-12-31 |
| 3420 | AP3.DE Air Products and Chemicals, Inc.Listed DE, based US · Basic Materials · Specialty Chemicals | $61.45B | $19.65B | 0.32 | -212.7% | 7.2% | $13.16B $29.18B $16.61B book | 2025-09-30 |
| 3421 | A4S.F Ameriprise Financial, Inc.Listed DE, based US · Financial Services · Asset Management | $43.78B | $13.99B | 0.32 | -212.9% | 10.3% | $6.37B book $29.22B $6.37B book | 2025-12-31 |
| 3422 | P4L.F Preformed Line Products CompanyListed DE, based US · Industrials · Electrical Equipment & Parts | $1.53B | $488.09M | 0.32 | -213.1% | 9.7% | $563.68M $421.50M $479.08M | 2025-12-31 |
| 3423 | EJXB.F Elekta AB (publ)Listed DE, based SE · Healthcare · Medical Devices | $2.26B | $722.20M | 0.32 | -213.2% | 8.6% | $570.76M $797.91M book $797.91M book | 2026-04-30 |
| 3424 | T11.F Hammond Power Solutions Inc.Listed DE, based CA · Industrials · Electrical Equipment & Parts | $1.98B | $632.03M | 0.32 | -213.5% | 10.2% | $557.82M $1.07B $271.66M book | 2025-12-31 |
| 3425 | BHM.F Bachem Holding AGListed DE, based CH · Healthcare · Biotechnology | $6.28B | $2.00B | 0.32 | -213.9% | 9.3% | $2.10B $2.11B $1.79B book | 2025-12-31 |
| 3426 | TCE2.F Celldex Therapeutics, Inc.Listed DE, based US · Healthcare · Biotechnology | $2.25B | $715.28M | 0.32 | -214.1% | 9.9% | $715.28M book $715.28M book $715.28M book | 2025-12-31 |
| 3427 | R66.F Phillips 66Listed DE, based US · Energy · Oil & Gas Refining & Marketing | $104.27B | $33.16B | 0.32 | -214.4% | 8.0% | $45.30B $30.75B $23.44B | 2025-12-31 |
| 3428 | 6MD.F Medacta Group SAListed DE, based CH · Healthcare · Medical Devices | $2.85B | $905.35M | 0.32 | -214.6% | 9.7% | $904.12M $1.28B $536.89M book | 2025-12-31 |
| 3429 | 42W.F Weir PLCListed DE, based GB · Industrials · Specialty Industrial Machinery | $8.64B | $2.74B | 0.32 | -214.8% | 9.3% | $2.63B $3.33B $2.28B | 2025-12-31 |
| 3430 | RKM0.F Vault Minerals LimitedListed DE, based AU · Basic Materials · Gold | $3.75B | $1.19B | 0.32 | -215.2% | 14.0% | $624.47M $1.47B book $1.47B book | 2026-06-30 |
| 3431 | 3T4.F Teradata CorporationListed DE, based US · Technology · Software - Infrastructure | $3.15B | $998.13M | 0.32 | -215.6% | 8.5% | $1.54B $308.28M $1.15B | 2025-12-31 |
| 3432 | TEN.F Tecan Group AGListed DE, based CH · Healthcare · Medical Instruments & Supplies | $3.77B | $1.19B | 0.32 | -215.5% | 10.1% | $984.18M $1.79B $806.42M | 2025-12-31 |
| 3433 | 6F1.F Five Below, Inc.Listed DE, based US · Consumer Cyclical · Specialty Retail | $12.16B | $3.85B | 0.32 | -215.9% | 9.5% | $3.91B $4.85B $2.79B | 2026-01-31 |
| 3434 | 77D.F Angelalign Technology Inc.Listed DE, based CN · Healthcare · Medical Instruments & Supplies | $1.72B | $542.25M | 0.32 | -216.8% | 11.7% | $762.62M $359.45M $504.66M book | 2025-12-31 |
| 3435 | IEI.F Insight Enterprises, Inc.Listed DE, based US · Technology · Electronics & Computer Distribution | $5.05B | $1.59B | 0.32 | -217.0% | 8.9% | $1.70B $1.79B $1.29B | 2025-12-31 |
| 3436 | 82P.F Pacira BioSciences, Inc.Listed DE, based US · Healthcare · Drug Manufacturers - Specialty & Generic | $1.44B | $452.44M | 0.32 | -217.4% | 5.0% | $677.01M $359.52M $320.78M | 2025-12-31 |
| 3437 | LIA.F LivaNova PLCListed DE, based GB · Healthcare · Medical Devices | $4.46B | $1.40B | 0.31 | -217.5% | 9.8% | $1.41B $780.25M $2.03B | 2025-12-31 |
| 3438 | ROM.F ROHM Co., Ltd.Listed DE, based JP · Technology · Semiconductors | $12.93B | $4.07B | 0.31 | -217.7% | 7.6% | $2.63B $4.79B book $4.79B book | 2026-03-31 |
| 3439 | MOB.F Monster Beverage CorporationListed DE, based US · Consumer Defensive · Beverages - Non-Alcoholic | $82.53B | $25.97B | 0.31 | -217.8% | 7.6% | $30.92B $22.56B $24.45B | 2025-12-31 |
| 3440 | IEE.F Infratil LimitedListed DE, based NZ · Industrials · Conglomerates | $6.69B | $2.10B | 0.31 | -218.0% | 4.7% | -$3.45B $4.88B book $4.88B book | 2026-03-31 |
| 3441 | CMN.F Chemring Group PLCListed DE, based GB · Industrials · Aerospace & Defense | $1.93B | $607.39M | 0.31 | -218.0% | 8.4% | $618.01M $706.35M $497.82M book | 2025-10-31 |
| 3442 | GXD.F Lundin Mining CorporationListed DE, based CA · Basic Materials · Copper | $19.93B | $6.26B | 0.31 | -218.4% | 17.1% | $4.49B $6.00B $8.29B book | 2025-12-31 |
| 3443 | 14T.F Toromont Industries Ltd.Listed DE, based CA · Industrials · Industrial Distribution | $12.84B | $4.03B | 0.31 | -218.4% | 9.9% | $4.22B $4.25B $3.63B | 2025-12-31 |
| 3444 | W3W.F Watts Water Technologies, Inc.Listed DE, based US · Industrials · Specialty Industrial Machinery | $11.86B | $3.72B | 0.31 | -219.0% | 11.3% | $3.62B $4.35B $3.19B | 2025-12-31 |
| 3445 | EAR.F Ebara CorporationListed DE, based JP · Industrials · Specialty Industrial Machinery | $13.39B | $4.20B | 0.31 | -219.2% | 10.8% | $4.56B $4.66B $3.36B book | 2025-12-31 |
| 3446 | 16H0.F Greater Bay Area AI Computing Tech Co., Ltd.Listed DE, based CN · Technology · Information Technology Services | $2.10B | $658.11M | 0.31 | -219.3% | 16.8% | $658.11M book $658.11M book $658.11M book | 2025-12-31 |
| 3447 | DEH.F Delek US Holdings, Inc.Listed DE, based US · Energy · Oil & Gas Refining & Marketing | $4.58B | $1.43B | 0.31 | -219.9% | 8.1% | $3.45B $423.12M book $423.12M book | 2025-12-31 |
| 3448 | 85E.F The Vita Coco Company, Inc.Listed DE, based US · Consumer Defensive · Beverages - Non-Alcoholic | $3.33B | $1.04B | 0.31 | -220.0% | 10.5% | $762.54M $1.38B $977.29M | 2025-12-31 |
| 3449 | C9F.F Chipotle Mexican Grill, Inc.Listed DE, based US · Consumer Cyclical · Restaurants | $40.84B | $12.74B | 0.31 | -220.5% | 8.9% | $11.77B $15.30B $11.15B | 2025-12-31 |
| 3450 | 5NU.F CapitaLand Investment LimitedListed DE, based SG · Real Estate · Real Estate Services | $9.55B | $2.98B | 0.31 | -220.7% | 5.8% | $327.48M $4.51B $4.10B | 2025-12-31 |
| 3451 | 6RV.F AppLovin CorporationListed DE, based US · Communication Services · Advertising Agencies | $89.94B | $27.96B | 0.31 | -221.7% | 18.9% | $21.57B $46.51B $15.79B | 2025-12-31 |
| 3452 | 4V1.F VGP NVListed DE, based BE · Real Estate · Real Estate Services | $2.12B | $659.74M | 0.31 | -221.7% | 6.5% | -$763.55M $2.20B $546.40M | 2025-12-31 |
| 3453 | PHBN.DE Sonova Holding AGListed DE, based CH · Healthcare · Medical Devices | $20.46B | $6.35B | 0.31 | -222.0% | 10.1% | $6.54B $7.46B $5.07B | 2026-03-31 |
| 3454 | 60N.F Netcompany Group A/SListed DE, based DK · Technology · Information Technology Services | $2.56B | $795.29M | 0.31 | -222.1% | 7.4% | $996.79M $800.44M $588.65M | 2025-12-31 |
| 3455 | FUD.F Shanghai Fudan Microelectronics Group Company LimitedListed DE, based CN · Technology · Semiconductors | $5.46B | $1.69B | 0.31 | -222.7% | 5.9% | $2.31B $1.80B $966.39M book | 2025-12-31 |
| 3456 | VS3.F VSE CorporationListed DE, based US · Industrials · Aerospace & Defense | $4.04B | $1.25B | 0.31 | -222.9% | 10.0% | -$152.34M $968.73M $2.94B book | 2025-12-31 |
| 3457 | WM1.F Williams-Sonoma, Inc.Listed DE, based US · Consumer Cyclical · Specialty Retail | $27.48B | $8.51B | 0.31 | -222.9% | 12.8% | $7.53B $9.04B $8.96B | 2026-01-31 |
| 3458 | GI2.F Gibraltar Industries, Inc.Listed DE, based US · Industrials · Building Products & Equipment | $1.12B | $346.65M | 0.31 | -223.5% | 7.6% | -$38.70M $883.60M $195.06M | 2025-12-31 |
| 3459 | S97.F Savaria CorporationListed DE, based CA · Industrials · Specialty Industrial Machinery | $1.52B | $470.78M | 0.31 | -223.9% | 9.7% | $394.41M $518.43M $499.52M | 2025-12-31 |
| 3460 | 6JM.F JMDC Inc.Listed DE, based JP · Healthcare · Health Information Services | $1.55B | $477.14M | 0.31 | -223.9% | 7.9% | $443.32M $460.92M $527.19M book | 2026-03-31 |
| 3461 | 0WG.F Artemis Gold Inc.Listed DE, based CA · Basic Materials · Other Precious Metals & Mining | $6.19B | $1.91B | 0.31 | -224.2% | 13.7% | $3.84B $940.96M book $940.96M book | 2025-12-31 |
| 3462 | MM3.F Merit Medical Systems, Inc.Listed DE, based US · Healthcare · Medical Instruments & Supplies | $5.57B | $1.72B | 0.31 | -224.1% | 6.9% | $1.61B $1.91B $1.64B | 2025-12-31 |
| 3463 | ADS.F adidas AGListed DE, based DE · Consumer Cyclical · Footwear & Accessories | $28.45B | $8.77B | 0.31 | -224.3% | 10.0% | $7.40B $7.26B book $11.65B | 2025-12-31 |
| 3464 | RSO.DE Ross Stores, Inc.Listed DE, based US · Consumer Cyclical · Apparel Retail | $74.99B | $23.12B | 0.31 | -224.4% | 9.1% | $21.64B $25.95B $21.76B | 2026-01-31 |
| 3465 | C9F.DE Chipotle Mexican Grill Inc. RListed DE, based US · Consumer Cyclical · Restaurants | $41.34B | $12.73B | 0.31 | -224.7% | 8.9% | $11.75B $15.30B $11.14B | 2025-12-31 |
| 3466 | NJB.F NIBE Industrier AB (publ)Listed DE, based SE · Industrials · Building Products & Equipment | $9.17B | $2.82B | 0.31 | -224.8% | 8.5% | $2.22B $2.92B $3.33B book | 2025-12-31 |
| 3467 | ZAL.DE Zalando SEListed DE, based DE · Consumer Cyclical · Internet Retail | $6.12B | $1.88B | 0.31 | -224.9% | 11.8% | $1.76B $1.85B $2.03B | 2025-12-31 |
| 3468 | FR7.F Fast Retailing Co., Ltd.Listed DE, based JP · Consumer Cyclical · Apparel Retail | $137.60B | $42.35B | 0.31 | -224.9% | 7.1% | $47.93B $49.92B $29.18B | 2025-08-31 |
| 3469 | 3LN.DE Live Nation Entertainment, Inc.Listed DE, based US · Communication Services · Entertainment | $39.14B | $12.04B | 0.31 | -225.2% | 9.1% | $7.72B $22.22B $6.18B | 2025-12-31 |
| 3470 | HTW.F National HealthCare CorporationListed DE, based US · Healthcare · Medical Care Facilities | $3.73B | $1.15B | 0.31 | -225.7% | 8.2% | $970.73M $1.20B $1.27B | 2025-12-31 |
| 3471 | B4X.F Bangkok Expressway and Metro Public Company LimitedListed DE, based TH · Industrials · Railroads | $2.91B | $893.88M | 0.31 | -225.9% | 4.9% | -$135.39M $1.70B $1.12B book | 2025-12-31 |
| 3472 | D8Y.F Sandoz Group AGListed DE, based CH · Healthcare · Drug Manufacturers - Specialty & Generic | $35.88B | $11.01B | 0.31 | -226.0% | 6.7% | $15.00B $9.01B book $9.01B book | 2025-12-31 |
| 3473 | AW8.F Honeywell Aerospace Inc.Listed DE, based US · Industrials · Aerospace & Defense | $50.69B | $15.54B | 0.31 | -226.2% | 8.9% | $17.78B $22.71B $6.12B | 2025-12-31 |
| 3474 | CON.DE Continental AktiengesellschaftListed DE, based DE · Consumer Cyclical · Auto Parts | $15.32B | $4.69B | 0.31 | -226.2% | 9.6% | -$179.76M $3.94B $10.33B | 2025-12-31 |
| 3475 | SBW.F Sapporo Breweries LimitedListed DE, based JP · Consumer Defensive · Beverages - Brewers | $5.04B | $1.55B | 0.31 | -226.3% | 9.2% | $1.09B $1.35B $2.20B | 2025-12-31 |
| 3476 | B2W.F Borr Drilling LimitedListed DE, based BM · Energy · Oil & Gas Drilling | $1.33B | $405.89M | 0.31 | -226.8% | 6.8% | -$256.36M $511.47M $962.56M book | 2025-12-31 |
| 3477 | SUX.F TD SYNNEX CorporationListed DE, based US · Technology · Electronics & Computer Distribution | $19.58B | $5.99B | 0.31 | -226.8% | 11.0% | $4.98B $7.00B $5.99B | 2025-11-30 |
| 3478 | SPEA.F Saipem SpAListed DE, based IT · Energy · Oil & Gas Equipment & Services | $9.38B | $2.87B | 0.31 | -226.9% | 11.0% | $2.80B $2.76B $3.04B | 2025-12-31 |
| 3479 | 4LG.F Landis+Gyr Group AGListed DE, based CH · Industrials · Electrical Equipment & Parts | $1.63B | $497.22M | 0.31 | -226.9% | 7.8% | $215.23M $612.49M $663.94M | 2026-03-31 |
| 3480 | PA2.F Pan American Silver Corp.Listed DE, based CA · Basic Materials · Gold | $18.84B | $5.77B | 0.31 | -226.9% | 13.6% | $2.37B $7.37B book $7.56B | 2025-12-31 |
| 3481 | 6X5.F Maruwa Co.,Ltd.Listed DE, based JP · Technology · Electronic Components | $4.58B | $1.40B | 0.31 | -227.3% | 9.0% | $1.68B $1.58B $935.80M book | 2026-03-31 |
| 3482 | HS1.F Healthcare Services Group, Inc.Listed DE, based US · Healthcare · Medical Care Facilities | $1.68B | $514.01M | 0.31 | -227.3% | 10.5% | $558.61M $464.06M $519.36M book | 2025-12-31 |
| 3483 | ESD.F BGC Group, Inc.Listed DE, based US · Financial Services · Capital Markets | $5.45B | $1.66B | 0.30 | -228.0% | 9.0% | $2.82B $893.53M $1.28B book | 2025-12-31 |
| 3484 | RDC.F Redcare Pharmacy NVListed DE, based NL · Healthcare · Pharmaceutical Retailers | $1.78B | $543.20M | 0.30 | -228.5% | 10.9% | $543.20M book $543.20M book $543.20M book | 2025-12-31 |
| 3485 | KP5.F Kitron ASAListed DE, based NO · Technology · Electronic Components | $2.00B | $608.03M | 0.30 | -228.6% | 10.3% | $556.60M $805.57M $461.93M | 2025-12-31 |
| 3486 | PLUN.DE Plug Power Inc.Listed DE, based US · Industrials · Electrical Equipment & Parts | $1.94B | $587.88M | 0.30 | -229.3% | 13.5% | $587.88M book $587.88M book $587.88M book | 2025-12-31 |
| 3487 | SIKA.F Sika AG NListed DE, based CH · Basic Materials · Specialty Chemicals | $34.98B | $10.62B | 0.30 | -229.3% | 10.0% | $9.16B $14.86B $7.85B | 2025-12-31 |
| 3488 | DFA1.F DFI Retail Group Holdings LimitedListed DE, based HK · Consumer Defensive · Grocery Stores | $4.38B | $1.33B | 0.30 | -230.1% | 6.5% | $1.17B $1.47B $1.34B | 2025-12-31 |
| 3489 | 1F9.F Five9, Inc.Listed DE, based US · Technology · Software - Infrastructure | $2.59B | $785.59M | 0.30 | -230.2% | 10.8% | $785.59M book $785.59M book $785.59M book | 2025-12-31 |
| 3490 | 2AH.F Viva Energy Group LimitedListed DE, based AU · Energy · Oil & Gas Refining & Marketing | $3.16B | $956.83M | 0.30 | -230.5% | 5.9% | $956.83M book $956.83M book $956.83M book | 2025-12-31 |
| 3491 | BW9.F Sandisk CorporationListed DE, based US · Technology · Computer Hardware | $186.89B | $56.49B | 0.30 | -230.8% | 10.5% | $137.97B $15.75B book $15.75B book | 2026-06-30 |
| 3492 | OM6.F O'Reilly Automotive, Inc.Listed DE, based US · Consumer Cyclical · Auto Parts | $68.70B | $20.74B | 0.30 | -231.2% | 6.9% | $32.12B -$1.84B book $31.94B | 2025-12-31 |
| 3493 | 1QJ.F SoftwareOne Holding AGListed DE, based CH · Technology · Software - Application | $2.44B | $738.05M | 0.30 | -231.2% | 11.8% | $638.27M $345.45M $1.23B book | 2025-12-31 |
| 3494 | 7HL.F Hill & Smith PLCListed DE, based GB · Industrials · Engineering & Construction | $2.94B | $886.50M | 0.30 | -231.2% | 11.3% | $823.33M $1.04B $792.34M | 2025-12-31 |
| 3495 | TIB1.F Techtronic Industries Company LimitedListed DE, based HK · Industrials · Tools & Accessories | $29.59B | $8.92B | 0.30 | -231.7% | 14.4% | $8.96B $9.35B $8.46B | 2025-12-31 |
| 3496 | OSK.F Japan Exchange Group, Inc.Listed DE, based JP · Financial Services · Financial Data & Stock Exchanges | $14.89B | $4.49B | 0.30 | -231.9% | 7.7% | $5.04B $4.44B $3.97B | 2026-03-31 |
| 3497 | G2O.F Golar LNG LimitedListed DE, based BM · Energy · Oil & Gas Midstream | $4.55B | $1.37B | 0.30 | -232.0% | 3.7% | -$160.27M $2.07B $2.19B book | 2025-12-31 |
| 3498 | OHB.F OHB SEListed DE, based DE · Industrials · Aerospace & Defense | $4.01B | $1.21B | 0.30 | -232.0% | 9.8% | $1.53B $1.05B book $1.05B book | 2025-12-31 |
| 3499 | BGLA.F BioGaia AB (publ)Listed DE, based SE · Healthcare · Drug Manufacturers - Specialty & Generic | $1.30B | $391.91M | 0.30 | -232.3% | 10.5% | $512.99M $229.62M $433.13M | 2025-12-31 |
| 3500 | 8A0.F A10 Networks, Inc.Listed DE, based US · Technology · Software - Infrastructure | $1.82B | $546.89M | 0.30 | -232.3% | 10.2% | $546.47M $307.52M $786.67M | 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