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 · Industrials · Specialty Industrial Machinery
Market Cap
$75.03B
Avg Intrinsic
$22.56B
Intrinsic / Market
0.30
Margin of Safety
-232.6%
WACC
9.6%
FY End
2025-12-31
EPV
$24.63B
Profit
$22.27B
FCFF
$20.77B
Listed DE, based US · Basic Materials · Aluminum
Market Cap
$1.81B
Avg Intrinsic
$543.90M
Intrinsic / Market
0.30
Margin of Safety
-232.9%
WACC
10.1%
FY End
2025-12-31
EPV
-$74.71M
Profit
$761.66M
FCFF
$944.74M book
Listed DE, based US · Healthcare · Medical Devices
Market Cap
$5.22B
Avg Intrinsic
$1.57B
Intrinsic / Market
0.30
Margin of Safety
-233.0%
WACC
7.0%
FY End
2026-03-31
EPV
$1.66B
Profit
$1.70B
FCFF
$1.34B
Listed DE, based IT · Industrials · Electrical Equipment & Parts
Market Cap
$43.85B
Avg Intrinsic
$13.16B
Intrinsic / Market
0.30
Margin of Safety
-233.3%
WACC
9.3%
FY End
2025-12-31
EPV
$10.06B
Profit
$20.34B
FCFF
$9.07B
Listed DE, based GB · Financial Services · Asset Management
Market Cap
$1.96B
Avg Intrinsic
$586.70M
Intrinsic / Market
0.30
Margin of Safety
-233.3%
WACC
10.1%
FY End
2026-06-30
EPV
$530.63M
Profit
$716.33M
FCFF
$513.14M
Listed DE, based US · Industrials · Building Products & Equipment
Market Cap
$2.27B
Avg Intrinsic
$680.94M
Intrinsic / Market
0.30
Margin of Safety
-233.5%
WACC
7.8%
FY End
2026-06-30
EPV
$624.20M
Profit
$1.11B
FCFF
$313.31M
Listed DE, based AU · Basic Materials · Gold
Market Cap
$4.33B
Avg Intrinsic
$1.30B
Intrinsic / Market
0.30
Margin of Safety
-233.6%
WACC
11.9%
FY End
2024-06-30
EPV
$1.49B
Profit
$1.52B
FCFF
$884.83M book
Listed DE, based ZA · Basic Materials · Gold
Market Cap
$10.01B
Avg Intrinsic
$2.99B
Intrinsic / Market
0.30
Margin of Safety
-234.4%
WACC
9.6%
FY End
2024-06-30
EPV
$2.68B
Profit
$3.15B book
FCFF
$3.15B book
Listed DE, based US · Consumer Cyclical · Restaurants
Profit is over 3× the larger of EPV and FCFFMarket Cap
$5.52B
Avg Intrinsic
$1.65B
Intrinsic / Market
0.30
Margin of Safety
-234.4%
WACC
7.9%
FY End
2025-12-31
EPV
$205.71M
Profit
$3.75B
FCFF
$994.52M
Listed DE, based CH · Industrials · Specialty Industrial Machinery
Market Cap
$2.28B
Avg Intrinsic
$681.60M
Intrinsic / Market
0.30
Margin of Safety
-234.8%
WACC
13.1%
FY End
2025-12-31
EPV
$778.28M
Profit
$475.22M
FCFF
$791.31M
Listed DE, based JP · Industrials · Specialty Industrial Machinery
Market Cap
$3.91B
Avg Intrinsic
$1.17B
Intrinsic / Market
0.30
Margin of Safety
-235.0%
WACC
7.5%
FY End
2024-12-31
EPV
$797.43M
Profit
$994.76M
FCFF
$1.71B book
Listed DE, based JP · Consumer Cyclical · Internet Retail
Market Cap
$3.82B
Avg Intrinsic
$1.14B
Intrinsic / Market
0.30
Margin of Safety
-235.4%
WACC
8.1%
FY End
2024-06-30
EPV
$1.30B
Profit
$1.26B
FCFF
$849.81M book
Listed DE, based CH · Healthcare · Medical Instruments & Supplies
Market Cap
$17.30B
Avg Intrinsic
$5.16B
Intrinsic / Market
0.30
Margin of Safety
-235.4%
WACC
12.4%
FY End
2025-12-31
EPV
$5.07B
Profit
$5.35B
FCFF
$5.05B
Listed DE, based CA · Energy · Oil & Gas E&P
Market Cap
$5.33B
Avg Intrinsic
$1.59B
Intrinsic / Market
0.30
Margin of Safety
-235.4%
WACC
9.6%
FY End
2025-12-31
EPV
$1.58B
Profit
$1.61B
FCFF
$1.58B
Listed DE, based US · Technology · Communication Equipment
Market Cap
$434.38B
Avg Intrinsic
$129.45B
Intrinsic / Market
0.30
Margin of Safety
-235.6%
WACC
10.1%
FY End
2026-07-31
EPV
$140.13B
Profit
$96.91B
FCFF
$151.31B
Listed DE, based BM · Energy · Oil & Gas Midstream
Market Cap
$1.60B
Avg Intrinsic
$478.10M
Intrinsic / Market
0.30
Margin of Safety
-235.7%
WACC
10.1%
FY End
2025-12-31
EPV
$478.10M book
Profit
$478.10M book
FCFF
$478.10M book
Listed DE, based NZ · Technology · Software - Application
Market Cap
$7.51B
Avg Intrinsic
$2.24B
Intrinsic / Market
0.30
Margin of Safety
-235.7%
WACC
8.3%
FY End
2026-03-31
EPV
$2.58B book
Profit
$1.55B
FCFF
$2.58B book
Listed DE, based CA · Basic Materials · Silver
Market Cap
$8.70B
Avg Intrinsic
$2.59B
Intrinsic / Market
0.30
Margin of Safety
-235.7%
WACC
17.1%
FY End
2025-12-31
EPV
$1.02B
Profit
$3.38B book
FCFF
$3.38B book
Listed DE, based US · Financial Services · Capital Markets
Market Cap
$7.37B
Avg Intrinsic
$2.19B
Intrinsic / Market
0.30
Margin of Safety
-235.8%
WACC
24.8%
FY End
2025-12-31
EPV
$2.19B book
Profit
$2.19B book
FCFF
$2.19B book
Listed DE, based US · Industrials · Airports & Air Services
Market Cap
$5.94B
Avg Intrinsic
$1.77B
Intrinsic / Market
0.30
Margin of Safety
-235.7%
WACC
20.6%
FY End
2025-12-31
EPV
$1.77B book
Profit
$1.77B book
FCFF
$1.77B book
Listed DE, based FR · Industrials · Electrical Equipment & Parts
Market Cap
$41.82B
Avg Intrinsic
$12.45B
Intrinsic / Market
0.30
Margin of Safety
-235.9%
WACC
8.9%
FY End
2025-12-31
EPV
$12.56B
Profit
$14.81B
FCFF
$9.99B
Listed DE, based US · Industrials · Specialty Industrial Machinery
Market Cap
$8.58B
Avg Intrinsic
$2.55B
Intrinsic / Market
0.30
Margin of Safety
-236.4%
WACC
9.9%
FY End
2025-12-31
EPV
$1.76B
Profit
$3.79B
FCFF
$2.10B
Listed DE, based US · Industrials · Tools & Accessories
Market Cap
$14.71B
Avg Intrinsic
$4.37B
Intrinsic / Market
0.30
Margin of Safety
-236.9%
WACC
11.2%
FY End
2025-12-31
EPV
$4.15B
Profit
$5.29B
FCFF
$3.66B
Listed DE, based AU · Healthcare · Medical Devices
Market Cap
$6.72B
Avg Intrinsic
$1.99B
Intrinsic / Market
0.30
Margin of Safety
-237.2%
WACC
5.9%
FY End
2026-06-30
EPV
$3.04B
Profit
$1.51B
FCFF
$1.43B
Listed DE · Consumer Cyclical · Leisure
Market Cap
$2.37B
Avg Intrinsic
$703.82M
Intrinsic / Market
0.30
Margin of Safety
-237.3%
WACC
9.8%
FY End
2025-12-31
EPV
$604.21M
Profit
$759.82M
FCFF
$747.41M
Listed DE, based GB · Basic Materials · Copper
Market Cap
$48.26B
Avg Intrinsic
$14.29B
Intrinsic / Market
0.30
Margin of Safety
-237.8%
WACC
11.6%
FY End
2025-12-31
EPV
$17.34B
Profit
$10.42B
FCFF
$15.10B book
Listed DE, based US · Consumer Cyclical · Auto & Truck Dealerships
Market Cap
$4.07B
Avg Intrinsic
$1.20B
Intrinsic / Market
0.30
Margin of Safety
-238.4%
WACC
8.4%
FY End
2025-09-30
EPV
$1.42B
Profit
$417.12M book
FCFF
$1.77B
Listed DE, based US · Technology · Semiconductors
Market Cap
$9.79B
Avg Intrinsic
$2.89B
Intrinsic / Market
0.30
Margin of Safety
-238.8%
WACC
12.0%
FY End
2026-03-31
EPV
$1.86B
Profit
$3.33B
FCFF
$3.48B book
Listed DE, based US · Technology · Software - Infrastructure
Market Cap
$25.02B
Avg Intrinsic
$7.37B
Intrinsic / Market
0.29
Margin of Safety
-239.6%
WACC
10.6%
FY End
2025-09-30
EPV
$6.87B
Profit
$6.80B
FCFF
$8.43B
Listed DE, based US · Financial Services · Asset Management
Market Cap
$174.77B
Avg Intrinsic
$51.45B
Intrinsic / Market
0.29
Margin of Safety
-239.7%
WACC
12.3%
FY End
2025-12-31
EPV
$54.90B
Profit
$46.97B
FCFF
$52.47B
Listed DE, based CA · Real Estate · Real Estate Services
Market Cap
$5.60B
Avg Intrinsic
$1.65B
Intrinsic / Market
0.29
Margin of Safety
-239.8%
WACC
8.5%
FY End
2025-12-31
EPV
$1.72B
Profit
$1.66B
FCFF
$1.57B
Listed DE, based CA · Basic Materials · Gold
Market Cap
$2.66B
Avg Intrinsic
$780.20M
Intrinsic / Market
0.29
Margin of Safety
-240.5%
WACC
13.7%
FY End
2025-12-31
EPV
$780.20M book
Profit
$780.20M book
FCFF
$780.20M book
Listed DE, based GB · Technology · Electronic Components
Market Cap
$1.40B
Avg Intrinsic
$410.54M
Intrinsic / Market
0.29
Margin of Safety
-240.8%
WACC
5.9%
FY End
2025-12-31
EPV
$535.09M
Profit
$455.49M
FCFF
$241.04M book
Listed DE, based CA · Industrials · Aerospace & Defense
Market Cap
$8.01B
Avg Intrinsic
$2.35B
Intrinsic / Market
0.29
Margin of Safety
-241.0%
WACC
9.3%
FY End
2026-03-31
EPV
$1.76B
Profit
$2.79B
FCFF
$2.50B
Listed DE, based US · Technology · Scientific & Technical Instruments
Market Cap
$13.31B
Avg Intrinsic
$3.90B
Intrinsic / Market
0.29
Margin of Safety
-241.1%
WACC
11.8%
FY End
2025-12-31
EPV
$2.77B
Profit
$3.75B
FCFF
$5.18B
Listed DE, based AU · Consumer Cyclical · Furnishings, Fixtures & Appliances
Market Cap
$3.15B
Avg Intrinsic
$923.17M
Intrinsic / Market
0.29
Margin of Safety
-241.1%
WACC
11.8%
FY End
2026-06-30
EPV
$939.69M
Profit
$904.61M
FCFF
$925.22M
Listed DE, based US · Industrials · Specialty Industrial Machinery
Market Cap
$3.08B
Avg Intrinsic
$902.53M
Intrinsic / Market
0.29
Margin of Safety
-241.3%
WACC
10.4%
FY End
2025-12-31
EPV
$844.18M
Profit
$1.08B
FCFF
$780.60M
Listed DE, based GB · Industrials · Building Products & Equipment
Market Cap
$1.65B
Avg Intrinsic
$482.41M
Intrinsic / Market
0.29
Margin of Safety
-241.6%
WACC
9.4%
FY End
2024-07-31
EPV
$392.21M
Profit
$675.90M
FCFF
$379.13M
Listed DE, based US · Industrials · Engineering & Construction
Market Cap
$1.08B
Avg Intrinsic
$315.64M
Intrinsic / Market
0.29
Margin of Safety
-241.9%
WACC
11.2%
FY End
2025-12-31
EPV
$163.17M
Profit
$523.92M
FCFF
$259.83M
Listed DE, based CA · Industrials · Engineering & Construction
Market Cap
$2.33B
Avg Intrinsic
$680.84M
Intrinsic / Market
0.29
Margin of Safety
-242.0%
WACC
10.1%
FY End
2025-12-31
EPV
$680.84M book
Profit
$680.84M book
FCFF
$680.84M book
Listed DE, based IE · Healthcare · Biotechnology
Market Cap
$1.23B
Avg Intrinsic
$359.85M
Intrinsic / Market
0.29
Margin of Safety
-243.2%
WACC
12.4%
FY End
2025-12-31
EPV
$359.85M book
Profit
$359.85M book
FCFF
$359.85M book
Listed DE, based US · Industrials · Conglomerates
Market Cap
$139.80B
Avg Intrinsic
$40.74B
Intrinsic / Market
0.29
Margin of Safety
-243.1%
WACC
8.0%
FY End
2025-12-31
EPV
$43.87B
Profit
$44.94B
FCFF
$33.42B
Listed DE, based AT · Consumer Cyclical · Auto Manufacturers
Market Cap
$1.34B
Avg Intrinsic
$388.67M
Intrinsic / Market
0.29
Margin of Safety
-243.6%
WACC
10.5%
FY End
2025-12-31
EPV
$388.67M book
Profit
$388.67M book
FCFF
$388.67M book
Listed DE, based US · Consumer Cyclical · Personal Services
Market Cap
$3.36B
Avg Intrinsic
$977.17M
Intrinsic / Market
0.29
Margin of Safety
-244.2%
WACC
7.8%
FY End
2025-12-31
EPV
$378.90M
Profit
$1.57B
FCFF
$986.72M
Listed DE, based DE · Technology · Software - Application
Market Cap
$1.27B
Avg Intrinsic
$368.73M
Intrinsic / Market
0.29
Margin of Safety
-244.3%
WACC
4.8%
FY End
2025-12-31
EPV
$368.73M book
Profit
$368.73M book
FCFF
$368.73M book
Listed DE, based US · Financial Services · Financial Data & Stock Exchanges
Market Cap
$77.12B
Avg Intrinsic
$22.38B
Intrinsic / Market
0.29
Margin of Safety
-244.5%
WACC
11.7%
FY End
2025-12-31
EPV
$24.12B
Profit
$25.01B
FCFF
$18.03B
Listed DE, based US · Consumer Defensive · Discount Stores
Market Cap
$832.80B
Avg Intrinsic
$241.66B
Intrinsic / Market
0.29
Margin of Safety
-244.6%
WACC
7.6%
FY End
2026-01-31
EPV
$211.30B
Profit
$277.55B
FCFF
$236.14B
Listed DE, based TH · Industrials · Airports & Air Services
Market Cap
$24.71B
Avg Intrinsic
$7.17B
Intrinsic / Market
0.29
Margin of Safety
-244.7%
WACC
5.1%
FY End
2025-09-30
EPV
$2.74B
Profit
$10.22B
FCFF
$8.54B
Listed DE, based CA · Consumer Cyclical · Auto Manufacturers
Market Cap
$2.14B
Avg Intrinsic
$621.53M
Intrinsic / Market
0.29
Margin of Safety
-244.8%
WACC
7.6%
FY End
2025-12-31
EPV
$621.53M book
Profit
$621.53M book
FCFF
$621.53M book
Listed DE, based CN · Technology · Software - Application
Market Cap
$4.05B
Avg Intrinsic
$1.17B
Intrinsic / Market
0.29
Margin of Safety
-245.0%
WACC
10.1%
FY End
2025-12-31
EPV
$1.17B book
Profit
$1.17B book
FCFF
$1.17B book
Listed DE, based US · Industrials · Building Products & Equipment
Market Cap
$13.30B
Avg Intrinsic
$3.84B
Intrinsic / Market
0.29
Margin of Safety
-246.4%
WACC
10.2%
FY End
2025-12-31
EPV
$6.44B
Profit
-$119.12M book
FCFF
$5.20B
Listed DE, based AU · Basic Materials · Specialty Chemicals
Market Cap
$7.40B
Avg Intrinsic
$2.14B
Intrinsic / Market
0.29
Margin of Safety
-246.6%
WACC
7.3%
FY End
2025-09-30
EPV
$2.42B
Profit
$1.71B
FCFF
$2.28B
Listed DE, based US · Consumer Cyclical · Gambling
Market Cap
$13.17B
Avg Intrinsic
$3.80B
Intrinsic / Market
0.29
Margin of Safety
-247.0%
WACC
7.3%
FY End
2025-12-31
EPV
-$7.34B
Profit
$9.36B book
FCFF
$9.36B book
Listed DE, based US · Healthcare · Biotechnology
Market Cap
$128.33B
Avg Intrinsic
$36.98B
Intrinsic / Market
0.29
Margin of Safety
-247.1%
WACC
6.3%
FY End
2025-12-31
EPV
$70.39B
Profit
$20.27B book
FCFF
$20.27B book
Listed DE, based US · Industrials · Specialty Industrial Machinery
Market Cap
$16.78B
Avg Intrinsic
$4.82B
Intrinsic / Market
0.29
Margin of Safety
-248.1%
WACC
9.6%
FY End
2025-12-31
EPV
$5.01B
Profit
$5.22B
FCFF
$4.22B
Listed DE, based GB · Technology · Electronic Components
Market Cap
$1.03B
Avg Intrinsic
$294.89M
Intrinsic / Market
0.29
Margin of Safety
-248.2%
WACC
10.3%
FY End
2026-03-31
EPV
$222.03M
Profit
$321.48M
FCFF
$341.16M
Listed DE, based DE · Technology · Semiconductor Equipment & Materials
Market Cap
$5.03B
Avg Intrinsic
$1.44B
Intrinsic / Market
0.29
Margin of Safety
-248.3%
WACC
9.0%
FY End
2025-12-31
EPV
$1.92B
Profit
$1.28B
FCFF
$1.13B book
Listed DE, based CN · Industrials · Integrated Freight & Logistics
Market Cap
$9.93B
Avg Intrinsic
$2.85B
Intrinsic / Market
0.29
Margin of Safety
-248.7%
WACC
8.5%
FY End
2025-12-31
EPV
$2.85B book
Profit
$2.85B book
FCFF
$2.85B book
Listed DE, based US · Consumer Cyclical · Packaging & Containers
Market Cap
$1.15B
Avg Intrinsic
$329.94M
Intrinsic / Market
0.29
Margin of Safety
-248.7%
WACC
8.9%
FY End
2025-12-31
EPV
$283.02M
Profit
$388.09M
FCFF
$318.72M
Listed DE, based SE · Industrials · Farm & Heavy Construction Machinery
Market Cap
$30.75B
Avg Intrinsic
$8.81B
Intrinsic / Market
0.29
Margin of Safety
-249.1%
WACC
11.4%
FY End
2025-12-31
EPV
$8.38B
Profit
$10.27B
FCFF
$7.77B
Listed DE, based CH · Technology · Communication Equipment
Market Cap
$4.13B
Avg Intrinsic
$1.18B
Intrinsic / Market
0.29
Margin of Safety
-249.1%
WACC
9.9%
FY End
2025-12-31
EPV
$1.18B
Profit
$984.23M
FCFF
$1.38B
Listed DE, based US · Healthcare · Drug Manufacturers - Specialty & Generic
Market Cap
$1.67B
Avg Intrinsic
$476.79M
Intrinsic / Market
0.29
Margin of Safety
-249.4%
WACC
6.2%
FY End
2025-12-31
EPV
$130.36M
Profit
$597.81M book
FCFF
$702.20M
Listed DE, based US · Healthcare · Biotechnology
Market Cap
$1.33B
Avg Intrinsic
$381.64M
Intrinsic / Market
0.29
Margin of Safety
-249.7%
WACC
10.4%
FY End
2025-12-31
EPV
$381.64M book
Profit
$381.64M book
FCFF
$381.64M book
Listed DE, based US · Technology · Software - Infrastructure
Market Cap
$1.32B
Avg Intrinsic
$378.55M
Intrinsic / Market
0.29
Margin of Safety
-249.9%
WACC
16.0%
FY End
2025-12-31
EPV
$378.55M book
Profit
$378.55M book
FCFF
$378.55M book
Listed DE, based US · Financial Services · Capital Markets
Market Cap
$4.52B
Avg Intrinsic
$1.29B
Intrinsic / Market
0.28
Margin of Safety
-250.8%
WACC
12.8%
FY End
2025-12-31
EPV
$196.90M
Profit
$2.10B
FCFF
$1.57B book
Listed DE, based US · Real Estate · Real Estate Services
Market Cap
$2.83B
Avg Intrinsic
$807.76M
Intrinsic / Market
0.28
Margin of Safety
-250.9%
WACC
8.8%
FY End
2025-12-31
EPV
-$409.96M
Profit
$1.09B
FCFF
$1.74B book
Listed DE, based SE · Industrials · Specialty Industrial Machinery
Market Cap
$102.12B
Avg Intrinsic
$29.07B
Intrinsic / Market
0.28
Margin of Safety
-251.3%
WACC
10.6%
FY End
2025-12-31
EPV
$26.89B
Profit
$38.84B
FCFF
$21.46B
Listed DE, based US · Consumer Cyclical · Specialty Retail
Market Cap
$12.22B
Avg Intrinsic
$3.48B
Intrinsic / Market
0.28
Margin of Safety
-251.4%
WACC
12.0%
FY End
2026-01-31
EPV
$821.62M
Profit
$3.46B
FCFF
$6.15B book
Listed DE, based US · Consumer Defensive · Education & Training Services
Market Cap
$2.78B
Avg Intrinsic
$789.18M
Intrinsic / Market
0.28
Margin of Safety
-251.6%
WACC
9.4%
FY End
2026-03-31
EPV
$789.18M book
Profit
$789.18M book
FCFF
$789.18M book
Listed DE, based CA · Utilities · Utilities - Independent Power Producers
Market Cap
$6.75B
Avg Intrinsic
$1.92B
Intrinsic / Market
0.28
Margin of Safety
-251.9%
WACC
5.7%
FY End
2025-12-31
EPV
$1.81B
Profit
$2.40B
FCFF
$1.54B
Listed DE, based US · Communication Services · Advertising Agencies
Market Cap
$3.30B
Avg Intrinsic
$937.21M
Intrinsic / Market
0.28
Margin of Safety
-252.1%
WACC
16.7%
FY End
2025-12-31
EPV
$937.21M book
Profit
$937.21M book
FCFF
$937.21M book
Listed DE, based CA · Industrials · Trucking
Market Cap
$2.17B
Avg Intrinsic
$615.42M
Intrinsic / Market
0.28
Margin of Safety
-252.3%
WACC
9.0%
FY End
2025-12-31
EPV
$663.97M
Profit
$663.41M
FCFF
$518.87M
Listed DE, based US · Industrials · Specialty Business Services
Market Cap
$2.98B
Avg Intrinsic
$845.21M
Intrinsic / Market
0.28
Margin of Safety
-252.3%
WACC
7.7%
FY End
2025-12-31
EPV
$388.07M
Profit
$1.32B
FCFF
$823.27M
Listed DE, based SE · Industrials · Farm & Heavy Construction Machinery
Market Cap
$31.09B
Avg Intrinsic
$8.81B
Intrinsic / Market
0.28
Margin of Safety
-253.1%
WACC
11.4%
FY End
2025-12-31
EPV
$8.38B
Profit
$10.27B
FCFF
$7.77B
Listed DE, based GB · Industrials · Specialty Business Services
Market Cap
$12.71B
Avg Intrinsic
$3.60B
Intrinsic / Market
0.28
Margin of Safety
-253.1%
WACC
8.9%
FY End
2025-12-31
EPV
$4.13B
Profit
$3.64B
FCFF
$3.03B
Listed DE, based US · Energy · Oil & Gas Midstream
Market Cap
$59.12B
Avg Intrinsic
$16.71B
Intrinsic / Market
0.28
Margin of Safety
-253.7%
WACC
7.5%
FY End
2025-12-31
EPV
$10.88B
Profit
$21.51B
FCFF
$17.75B
Listed DE, based IE · Consumer Defensive · Packaged Foods
Market Cap
$3.04B
Avg Intrinsic
$859.27M
Intrinsic / Market
0.28
Margin of Safety
-254.0%
WACC
6.9%
FY End
2025-09-30
EPV
$233.32M
Profit
$1.40B
FCFF
$939.75M
Listed DE, based US · Technology · Software - Infrastructure
Market Cap
$2.34B
Avg Intrinsic
$661.87M
Intrinsic / Market
0.28
Margin of Safety
-254.1%
WACC
9.7%
FY End
2025-12-31
EPV
$654.18M book
Profit
$677.24M
FCFF
$654.18M book
Listed DE, based HK · Financial Services · Financial Data & Stock Exchanges
Market Cap
$60.41B
Avg Intrinsic
$17.06B
Intrinsic / Market
0.28
Margin of Safety
-254.1%
WACC
10.9%
FY End
2025-12-31
EPV
$14.77B
Profit
$21.99B
FCFF
$14.43B
Listed DE, based US · Healthcare · Biotechnology
Market Cap
$2.96B
Avg Intrinsic
$836.01M
Intrinsic / Market
0.28
Margin of Safety
-254.2%
WACC
10.6%
FY End
2025-12-31
EPV
$836.01M book
Profit
$836.01M book
FCFF
$836.01M book
Listed DE, based AU · Industrials · Farm & Heavy Construction Machinery
Market Cap
$1.12B
Avg Intrinsic
$316.63M
Intrinsic / Market
0.28
Margin of Safety
-254.8%
WACC
10.3%
FY End
2026-06-30
EPV
$206.66M
Profit
$500.05M
FCFF
$243.18M
Listed DE, based US · Healthcare · Medical Care Facilities
Market Cap
$1.32B
Avg Intrinsic
$371.10M
Intrinsic / Market
0.28
Margin of Safety
-255.0%
WACC
9.1%
FY End
2025-12-31
EPV
$446.06M
Profit
$242.14M
FCFF
$425.11M
Listed DE, based CH · Industrials · Building Products & Equipment
Market Cap
$20.92B
Avg Intrinsic
$5.89B
Intrinsic / Market
0.28
Margin of Safety
-255.3%
WACC
10.0%
FY End
2025-12-31
EPV
$6.53B
Profit
$5.81B
FCFF
$5.33B
Listed DE, based SE · Technology · Software - Infrastructure
Market Cap
$1.07B
Avg Intrinsic
$301.96M
Intrinsic / Market
0.28
Margin of Safety
-255.2%
WACC
9.0%
FY End
2025-12-31
EPV
$378.07M
Profit
$49.34M
FCFF
$478.48M
Listed DE, based CA · Industrials · Railroads
Market Cap
$73.62B
Avg Intrinsic
$20.72B
Intrinsic / Market
0.28
Margin of Safety
-255.4%
WACC
10.1%
FY End
2025-12-31
EPV
$17.01B
Profit
$27.50B
FCFF
$17.64B
Listed DE, based CA · Communication Services · Entertainment
Market Cap
$2.85B
Avg Intrinsic
$801.54M
Intrinsic / Market
0.28
Margin of Safety
-255.4%
WACC
6.9%
FY End
2025-12-31
EPV
$919.76M
Profit
$691.44M
FCFF
$793.43M
Listed DE, based AU · Basic Materials · Other Industrial Metals & Mining
Market Cap
$9.11B
Avg Intrinsic
$2.56B
Intrinsic / Market
0.28
Margin of Safety
-255.6%
WACC
8.6%
FY End
2026-06-30
EPV
$3.47B
Profit
$1.81B
FCFF
$2.40B book
Listed DE, based CH · Basic Materials · Specialty Chemicals
Market Cap
$23.01B
Avg Intrinsic
$6.46B
Intrinsic / Market
0.28
Margin of Safety
-256.0%
WACC
9.3%
FY End
2025-12-31
EPV
$7.96B
Profit
$5.83B
FCFF
$5.60B
Listed DE, based GB · Financial Services · Asset Management
Market Cap
$4.92B
Avg Intrinsic
$1.38B
Intrinsic / Market
0.28
Margin of Safety
-257.1%
WACC
7.1%
FY End
2025-12-31
EPV
$1.69B
Profit
$1.60B book
FCFF
$836.13M
Listed DE, based BE · Consumer Defensive · Packaged Foods
Market Cap
$10.90B
Avg Intrinsic
$3.05B
Intrinsic / Market
0.28
Margin of Safety
-257.5%
WACC
7.9%
FY End
2025-12-31
EPV
$2.85B
Profit
$3.51B
FCFF
$2.79B
Listed DE, based US · Technology · Software - Application
Market Cap
$1.01B
Avg Intrinsic
$280.90M
Intrinsic / Market
0.28
Margin of Safety
-258.0%
WACC
8.5%
FY End
2025-12-31
EPV
-$625.47M
Profit
$734.08M book
FCFF
$734.08M book
Listed DE, based IM · Consumer Cyclical · Gambling
Market Cap
$3.89B
Avg Intrinsic
$1.08B
Intrinsic / Market
0.28
Margin of Safety
-258.6%
WACC
7.0%
FY End
2025-12-31
EPV
-$1.37B
Profit
$1.60B book
FCFF
$3.02B
Listed DE, based US · Consumer Cyclical · Internet Retail
Market Cap
$47.09B
Avg Intrinsic
$13.12B
Intrinsic / Market
0.28
Margin of Safety
-258.8%
WACC
11.3%
FY End
2025-12-31
EPV
$13.76B
Profit
$8.80B
FCFF
$16.82B
Listed DE, based CA · Industrials · Marine Shipping
Market Cap
$1.96B
Avg Intrinsic
$545.06M
Intrinsic / Market
0.28
Margin of Safety
-259.4%
WACC
7.8%
FY End
2025-12-31
EPV
$611.83M
Profit
$495.25M
FCFF
$528.09M book
Listed DE, based CN · Basic Materials · Specialty Chemicals
Market Cap
$2.69B
Avg Intrinsic
$748.20M
Intrinsic / Market
0.28
Margin of Safety
-259.6%
WACC
6.7%
FY End
2025-12-31
EPV
$204.74M
Profit
$400.40M
FCFF
$1.64B book
Listed DE, based US · Technology · Semiconductor Equipment & Materials
Market Cap
$268.78B
Avg Intrinsic
$74.68B
Intrinsic / Market
0.28
Margin of Safety
-259.9%
WACC
13.0%
FY End
2026-06-30
EPV
$38.42B
Profit
$127.02B
FCFF
$58.61B
Listed DE, based US · Consumer Cyclical · Footwear & Accessories
Market Cap
$1.66B
Avg Intrinsic
$461.40M
Intrinsic / Market
0.28
Margin of Safety
-260.0%
WACC
11.3%
FY End
2025-12-31
EPV
$98.65M
Profit
$700.28M
FCFF
$585.27M
Listed DE, based US · Technology · Software - Application
Market Cap
$3.57B
Avg Intrinsic
$991.81M
Intrinsic / Market
0.28
Margin of Safety
-260.1%
WACC
6.0%
FY End
2025-12-31
EPV
$991.81M book
Profit
$991.81M book
FCFF
$991.81M book
Listed DE, based US · Energy · Oil & Gas E&P
Market Cap
$23.05B
Avg Intrinsic
$6.40B
Intrinsic / Market
0.28
Margin of Safety
-260.1%
WACC
8.2%
FY End
2025-12-31
EPV
$6.25B
Profit
$11.28B
FCFF
$1.67B book
Listed DE, based DK · Healthcare · Medical Devices
Market Cap
$2.37B
Avg Intrinsic
$657.31M
Intrinsic / Market
0.28
Margin of Safety
-260.4%
WACC
8.7%
FY End
2025-12-31
EPV
$320.03M
Profit
$648.79M
FCFF
$1.00B
| # | Company | Market Cap | Avg Intrinsic | Intrinsic / Market | Margin of Safety | WACC | EPV / Profit / FCFF | FY End |
|---|---|---|---|---|---|---|---|---|
| 3501 | ILT.F Illinois Tool Works Inc.Listed DE, based US · Industrials · Specialty Industrial Machinery | $75.03B | $22.56B | 0.30 | -232.6% | 9.6% | $24.63B $22.27B $20.77B | 2025-12-31 |
| 3502 | KLU1.F Kaiser Aluminum CorporationListed DE, based US · Basic Materials · Aluminum | $1.81B | $543.90M | 0.30 | -232.9% | 10.1% | -$74.71M $761.66M $944.74M book | 2025-12-31 |
| 3503 | HAZ.F Haemonetics CorporationListed DE, based US · Healthcare · Medical Devices | $5.22B | $1.57B | 0.30 | -233.0% | 7.0% | $1.66B $1.70B $1.34B | 2026-03-31 |
| 3504 | AEU.F Prysmian S.p.A.Listed DE, based IT · Industrials · Electrical Equipment & Parts | $43.85B | $13.16B | 0.30 | -233.3% | 9.3% | $10.06B $20.34B $9.07B | 2025-12-31 |
| 3505 | A1B.F Ashmore Group PlcListed DE, based GB · Financial Services · Asset Management | $1.96B | $586.70M | 0.30 | -233.3% | 10.1% | $530.63M $716.33M $513.14M | 2026-06-30 |
| 3506 | 0EU.F Reliance Worldwide Corporation LimitedListed DE, based US · Industrials · Building Products & Equipment | $2.27B | $680.94M | 0.30 | -233.5% | 7.8% | $624.20M $1.11B $313.31M | 2026-06-30 |
| 3507 | RRZ.F Ramelius Resources LimitedListed DE, based AU · Basic Materials · Gold | $4.33B | $1.30B | 0.30 | -233.6% | 11.9% | $1.49B $1.52B $884.83M book | 2024-06-30 |
| 3508 | HAM1.F Harmony Gold Mining Company LimitedListed DE, based ZA · Basic Materials · Gold | $10.01B | $2.99B | 0.30 | -234.4% | 9.6% | $2.68B $3.15B book $3.15B book | 2024-06-30 |
| 3509 | CF2.F The Cheesecake Factory IncorporatedListed DE, based US · Consumer Cyclical · Restaurants | $5.52B | $1.65B | 0.30 | -234.4% | 7.9% | $205.71M $3.75B $994.52M | 2025-12-31 |
| 3510 | KAX2.F Kardex Holding AGListed DE, based CH · Industrials · Specialty Industrial Machinery | $2.28B | $681.60M | 0.30 | -234.8% | 13.1% | $778.28M $475.22M $791.31M | 2025-12-31 |
| 3511 | 1TK.F THK Co., Ltd.Listed DE, based JP · Industrials · Specialty Industrial Machinery | $3.91B | $1.17B | 0.30 | -235.0% | 7.5% | $797.43M $994.76M $1.71B book | 2024-12-31 |
| 3512 | 6TP.F Mercari, Inc.Listed DE, based JP · Consumer Cyclical · Internet Retail | $3.82B | $1.14B | 0.30 | -235.4% | 8.1% | $1.30B $1.26B $849.81M book | 2024-06-30 |
| 3513 | QS51.DE Straumann Holding AGListed DE, based CH · Healthcare · Medical Instruments & Supplies | $17.30B | $5.16B | 0.30 | -235.4% | 12.4% | $5.07B $5.35B $5.05B | 2025-12-31 |
| 3514 | 7PS.F PrairieSky Royalty Ltd.Listed DE, based CA · Energy · Oil & Gas E&P | $5.33B | $1.59B | 0.30 | -235.4% | 9.6% | $1.58B $1.61B $1.58B | 2025-12-31 |
| 3515 | CIS.DE Cisco Systems, Inc.Listed DE, based US · Technology · Communication Equipment | $434.38B | $129.45B | 0.30 | -235.6% | 10.1% | $140.13B $96.91B $151.31B | 2026-07-31 |
| 3516 | B3O.F Nordic American Tankers LimitedListed DE, based BM · Energy · Oil & Gas Midstream | $1.60B | $478.10M | 0.30 | -235.7% | 10.1% | $478.10M book $478.10M book $478.10M book | 2025-12-31 |
| 3517 | 0XE.F Xero LimitedListed DE, based NZ · Technology · Software - Application | $7.51B | $2.24B | 0.30 | -235.7% | 8.3% | $2.58B book $1.55B $2.58B book | 2026-03-31 |
| 3518 | FMV.F First Majestic Silver Corp.Listed DE, based CA · Basic Materials · Silver | $8.70B | $2.59B | 0.30 | -235.7% | 17.1% | $1.02B $3.38B book $3.38B book | 2025-12-31 |
| 3519 | AP4N.F Riot Platforms, Inc.Listed DE, based US · Financial Services · Capital Markets | $7.37B | $2.19B | 0.30 | -235.8% | 24.8% | $2.19B book $2.19B book $2.19B book | 2025-12-31 |
| 3520 | 8TQ.F Joby Aviation, Inc.Listed DE, based US · Industrials · Airports & Air Services | $5.94B | $1.77B | 0.30 | -235.7% | 20.6% | $1.77B book $1.77B book $1.77B book | 2025-12-31 |
| 3521 | LRC.F Legrand SAListed DE, based FR · Industrials · Electrical Equipment & Parts | $41.82B | $12.45B | 0.30 | -235.9% | 8.9% | $12.56B $14.81B $9.99B | 2025-12-31 |
| 3522 | FWV.F Flowserve CorporationListed DE, based US · Industrials · Specialty Industrial Machinery | $8.58B | $2.55B | 0.30 | -236.4% | 9.9% | $1.76B $3.79B $2.10B | 2025-12-31 |
| 3523 | LNE.F Lincoln Electric Holdings, Inc.Listed DE, based US · Industrials · Tools & Accessories | $14.71B | $4.37B | 0.30 | -236.9% | 11.2% | $4.15B $5.29B $3.66B | 2025-12-31 |
| 3524 | OC5.F Cochlear LimitedListed DE, based AU · Healthcare · Medical Devices | $6.72B | $1.99B | 0.30 | -237.2% | 5.9% | $3.04B $1.51B $1.43B | 2026-06-30 |
| 3525 | ORW.F OneSpaWorld Holdings LimitedListed DE · Consumer Cyclical · Leisure | $2.37B | $703.82M | 0.30 | -237.3% | 9.8% | $604.21M $759.82M $747.41M | 2025-12-31 |
| 3526 | FG1.F Antofagasta plcListed DE, based GB · Basic Materials · Copper | $48.26B | $14.29B | 0.30 | -237.8% | 11.6% | $17.34B $10.42B $15.10B book | 2025-12-31 |
| 3527 | 0V4.F Valvoline Inc.Listed DE, based US · Consumer Cyclical · Auto & Truck Dealerships | $4.07B | $1.20B | 0.30 | -238.4% | 8.4% | $1.42B $417.12M book $1.77B | 2025-09-30 |
| 3528 | 2QO.F Qorvo, Inc.Listed DE, based US · Technology · Semiconductors | $9.79B | $2.89B | 0.30 | -238.8% | 12.0% | $1.86B $3.33B $3.48B book | 2026-03-31 |
| 3529 | FFV.F F5, Inc.Listed DE, based US · Technology · Software - Infrastructure | $25.02B | $7.37B | 0.29 | -239.6% | 10.6% | $6.87B $6.80B $8.43B | 2025-09-30 |
| 3530 | UU2.DE BlackRock, Inc.Listed DE, based US · Financial Services · Asset Management | $174.77B | $51.45B | 0.29 | -239.7% | 12.3% | $54.90B $46.97B $52.47B | 2025-12-31 |
| 3531 | 1GIA.F FirstService CorporationListed DE, based CA · Real Estate · Real Estate Services | $5.60B | $1.65B | 0.29 | -239.8% | 8.5% | $1.72B $1.66B $1.57B | 2025-12-31 |
| 3532 | SRM0.F Seabridge Gold Inc.Listed DE, based CA · Basic Materials · Gold | $2.66B | $780.20M | 0.29 | -240.5% | 13.7% | $780.20M book $780.20M book $780.20M book | 2025-12-31 |
| 3533 | 0IK.F Raspberry Pi Holdings plcListed DE, based GB · Technology · Electronic Components | $1.40B | $410.54M | 0.29 | -240.8% | 5.9% | $535.09M $455.49M $241.04M book | 2025-12-31 |
| 3534 | CE9.F CAE Inc.Listed DE, based CA · Industrials · Aerospace & Defense | $8.01B | $2.35B | 0.29 | -241.0% | 9.3% | $1.76B $2.79B $2.50B | 2026-03-31 |
| 3535 | TB5.F Trimble Inc.Listed DE, based US · Technology · Scientific & Technical Instruments | $13.31B | $3.90B | 0.29 | -241.1% | 11.8% | $2.77B $3.75B $5.18B | 2025-12-31 |
| 3536 | HDE.F Breville Group LimitedListed DE, based AU · Consumer Cyclical · Furnishings, Fixtures & Appliances | $3.15B | $923.17M | 0.29 | -241.1% | 11.8% | $939.69M $904.61M $925.22M | 2026-06-30 |
| 3537 | KDA.F Kadant Inc.Listed DE, based US · Industrials · Specialty Industrial Machinery | $3.08B | $902.53M | 0.29 | -241.3% | 10.4% | $844.18M $1.08B $780.60M | 2025-12-31 |
| 3538 | VO1.F Volution Group plcListed DE, based GB · Industrials · Building Products & Equipment | $1.65B | $482.41M | 0.29 | -241.6% | 9.4% | $392.21M $675.90M $379.13M | 2024-07-31 |
| 3539 | J2A.F Willdan Group, Inc.Listed DE, based US · Industrials · Engineering & Construction | $1.08B | $315.64M | 0.29 | -241.9% | 11.2% | $163.17M $523.92M $259.83M | 2025-12-31 |
| 3540 | 2AE.F Aecon Group Inc.Listed DE, based CA · Industrials · Engineering & Construction | $2.33B | $680.84M | 0.29 | -242.0% | 10.1% | $680.84M book $680.84M book $680.84M book | 2025-12-31 |
| 3541 | 1KA.F GH Research PLCListed DE, based IE · Healthcare · Biotechnology | $1.23B | $359.85M | 0.29 | -243.2% | 12.4% | $359.85M book $359.85M book $359.85M book | 2025-12-31 |
| 3542 | ALD.DE Honeywell International Inc.Listed DE, based US · Industrials · Conglomerates | $139.80B | $40.74B | 0.29 | -243.1% | 8.0% | $43.87B $44.94B $33.42B | 2025-12-31 |
| 3543 | PKTM.F Bajaj Mobility AGListed DE, based AT · Consumer Cyclical · Auto Manufacturers | $1.34B | $388.67M | 0.29 | -243.6% | 10.5% | $388.67M book $388.67M book $388.67M book | 2025-12-31 |
| 3544 | BHA.F Bright Horizons Family Solutions Inc.Listed DE, based US · Consumer Cyclical · Personal Services | $3.36B | $977.17M | 0.29 | -244.2% | 7.8% | $378.90M $1.57B $986.72M | 2025-12-31 |
| 3545 | CHG.F CHAPTERS Group AGListed DE, based DE · Technology · Software - Application | $1.27B | $368.73M | 0.29 | -244.3% | 4.8% | $368.73M book $368.73M book $368.73M book | 2025-12-31 |
| 3546 | DUT.F Moody's CorporationListed DE, based US · Financial Services · Financial Data & Stock Exchanges | $77.12B | $22.38B | 0.29 | -244.5% | 11.7% | $24.12B $25.01B $18.03B | 2025-12-31 |
| 3547 | WMT.DE Walmart Inc.Listed DE, based US · Consumer Defensive · Discount Stores | $832.80B | $241.66B | 0.29 | -244.6% | 7.6% | $211.30B $277.55B $236.14B | 2026-01-31 |
| 3548 | TX3A.F Airports of Thailand Public Company LimitedListed DE, based TH · Industrials · Airports & Air Services | $24.71B | $7.17B | 0.29 | -244.7% | 5.1% | $2.74B $10.22B $8.54B | 2025-09-30 |
| 3549 | 9NF.F NFI Group Inc.Listed DE, based CA · Consumer Cyclical · Auto Manufacturers | $2.14B | $621.53M | 0.29 | -244.8% | 7.6% | $621.53M book $621.53M book $621.53M book | 2025-12-31 |
| 3550 | KDIC.F Kingdee International Software Group Company LimitedListed DE, based CN · Technology · Software - Application | $4.05B | $1.17B | 0.29 | -245.0% | 10.1% | $1.17B book $1.17B book $1.17B book | 2025-12-31 |
| 3551 | MSQ.F Masco CorporationListed DE, based US · Industrials · Building Products & Equipment | $13.30B | $3.84B | 0.29 | -246.4% | 10.2% | $6.44B -$119.12M book $5.20B | 2025-12-31 |
| 3552 | ICA.F Orica LimitedListed DE, based AU · Basic Materials · Specialty Chemicals | $7.40B | $2.14B | 0.29 | -246.6% | 7.3% | $2.42B $1.71B $2.28B | 2025-09-30 |
| 3553 | PPB.F Flutter Entertainment plcListed DE, based US · Consumer Cyclical · Gambling | $13.17B | $3.80B | 0.29 | -247.0% | 7.3% | -$7.34B $9.36B book $9.36B book | 2025-12-31 |
| 3554 | VX1.DE Vertex Pharmaceuticals IncorporatedListed DE, based US · Healthcare · Biotechnology | $128.33B | $36.98B | 0.29 | -247.1% | 6.3% | $70.39B $20.27B book $20.27B book | 2025-12-31 |
| 3555 | ID7.F IDEX CorporationListed DE, based US · Industrials · Specialty Industrial Machinery | $16.78B | $4.82B | 0.29 | -248.1% | 9.6% | $5.01B $5.22B $4.22B | 2025-12-31 |
| 3556 | 9A5.F discoverIE Group plcListed DE, based GB · Technology · Electronic Components | $1.03B | $294.89M | 0.29 | -248.2% | 10.3% | $222.03M $321.48M $341.16M | 2026-03-31 |
| 3557 | AIXA.DE AIXTRON SEListed DE, based DE · Technology · Semiconductor Equipment & Materials | $5.03B | $1.44B | 0.29 | -248.3% | 9.0% | $1.92B $1.28B $1.13B book | 2025-12-31 |
| 3558 | J92.F J&T Global Express LimitedListed DE, based CN · Industrials · Integrated Freight & Logistics | $9.93B | $2.85B | 0.29 | -248.7% | 8.5% | $2.85B book $2.85B book $2.85B book | 2025-12-31 |
| 3559 | MJF.F Myers Industries, Inc.Listed DE, based US · Consumer Cyclical · Packaging & Containers | $1.15B | $329.94M | 0.29 | -248.7% | 8.9% | $283.02M $388.09M $318.72M | 2025-12-31 |
| 3560 | 3AD.F Epiroc AB NListed DE, based SE · Industrials · Farm & Heavy Construction Machinery | $30.75B | $8.81B | 0.29 | -249.1% | 11.4% | $8.38B $10.27B $7.77B | 2025-12-31 |
| 3561 | HGUA.F Huber & Suhner AG NListed DE, based CH · Technology · Communication Equipment | $4.13B | $1.18B | 0.29 | -249.1% | 9.9% | $1.18B $984.23M $1.38B | 2025-12-31 |
| 3562 | BSFA.F ANI Pharmaceuticals, Inc.Listed DE, based US · Healthcare · Drug Manufacturers - Specialty & Generic | $1.67B | $476.79M | 0.29 | -249.4% | 6.2% | $130.36M $597.81M book $702.20M | 2025-12-31 |
| 3563 | 4TZ.F ORIC Pharmaceuticals, Inc.Listed DE, based US · Healthcare · Biotechnology | $1.33B | $381.64M | 0.29 | -249.7% | 10.4% | $381.64M book $381.64M book $381.64M book | 2025-12-31 |
| 3564 | 5XB.F Bandwidth Inc.Listed DE, based US · Technology · Software - Infrastructure | $1.32B | $378.55M | 0.29 | -249.9% | 16.0% | $378.55M book $378.55M book $378.55M book | 2025-12-31 |
| 3565 | 62C.F Piper Sandler CompaniesListed DE, based US · Financial Services · Capital Markets | $4.52B | $1.29B | 0.28 | -250.8% | 12.8% | $196.90M $2.10B $1.57B book | 2025-12-31 |
| 3566 | NMB.F Newmark Group, Inc.Listed DE, based US · Real Estate · Real Estate Services | $2.83B | $807.76M | 0.28 | -250.9% | 8.8% | -$409.96M $1.09B $1.74B book | 2025-12-31 |
| 3567 | ACO4.F Atlas Copco AB (publ)Listed DE, based SE · Industrials · Specialty Industrial Machinery | $102.12B | $29.07B | 0.28 | -251.3% | 10.6% | $26.89B $38.84B $21.46B | 2025-12-31 |
| 3568 | GS2C.DE GameStop Corp.Listed DE, based US · Consumer Cyclical · Specialty Retail | $12.22B | $3.48B | 0.28 | -251.4% | 12.0% | $821.62M $3.46B $6.15B book | 2026-01-31 |
| 3569 | 1LI.F McGraw Hill, Inc.Listed DE, based US · Consumer Defensive · Education & Training Services | $2.78B | $789.18M | 0.28 | -251.6% | 9.4% | $789.18M book $789.18M book $789.18M book | 2026-03-31 |
| 3570 | 2CP.F Capital Power CorporationListed DE, based CA · Utilities · Utilities - Independent Power Producers | $6.75B | $1.92B | 0.28 | -251.9% | 5.7% | $1.81B $2.40B $1.54B | 2025-12-31 |
| 3571 | 15R.F Magnite, Inc.Listed DE, based US · Communication Services · Advertising Agencies | $3.30B | $937.21M | 0.28 | -252.1% | 16.7% | $937.21M book $937.21M book $937.21M book | 2025-12-31 |
| 3572 | 9MU.F Mullen Group Ltd.Listed DE, based CA · Industrials · Trucking | $2.17B | $615.42M | 0.28 | -252.3% | 9.0% | $663.97M $663.41M $518.87M | 2025-12-31 |
| 3573 | XC4.F CBIZ, Inc.Listed DE, based US · Industrials · Specialty Business Services | $2.98B | $845.21M | 0.28 | -252.3% | 7.7% | $388.07M $1.32B $823.27M | 2025-12-31 |
| 3574 | 3AD1.F Epiroc AB (publ)Listed DE, based SE · Industrials · Farm & Heavy Construction Machinery | $31.09B | $8.81B | 0.28 | -253.1% | 11.4% | $8.38B $10.27B $7.77B | 2025-12-31 |
| 3575 | IT10.F Intertek Group plcListed DE, based GB · Industrials · Specialty Business Services | $12.71B | $3.60B | 0.28 | -253.1% | 8.9% | $4.13B $3.64B $3.03B | 2025-12-31 |
| 3576 | TAR.F Targa Resources Corp.Listed DE, based US · Energy · Oil & Gas Midstream | $59.12B | $16.71B | 0.28 | -253.7% | 7.5% | $10.88B $21.51B $17.75B | 2025-12-31 |
| 3577 | GCG.F Greencore Group plcListed DE, based IE · Consumer Defensive · Packaged Foods | $3.04B | $859.27M | 0.28 | -254.0% | 6.9% | $233.32M $1.40B $939.75M | 2025-09-30 |
| 3578 | 915.F Payoneer Global Inc.Listed DE, based US · Technology · Software - Infrastructure | $2.34B | $661.87M | 0.28 | -254.1% | 9.7% | $654.18M book $677.24M $654.18M book | 2025-12-31 |
| 3579 | HK2C.F Hong Kong Exchanges and Clearing LimitedListed DE, based HK · Financial Services · Financial Data & Stock Exchanges | $60.41B | $17.06B | 0.28 | -254.1% | 10.9% | $14.77B $21.99B $14.43B | 2025-12-31 |
| 3580 | 4DN.F Denali Therapeutics Inc.Listed DE, based US · Healthcare · Biotechnology | $2.96B | $836.01M | 0.28 | -254.2% | 10.6% | $836.01M book $836.01M book $836.01M book | 2025-12-31 |
| 3581 | IDG.F Imdex LimitedListed DE, based AU · Industrials · Farm & Heavy Construction Machinery | $1.12B | $316.63M | 0.28 | -254.8% | 10.3% | $206.66M $500.05M $243.18M | 2026-06-30 |
| 3582 | UPH.F U.S. Physical Therapy, Inc.Listed DE, based US · Healthcare · Medical Care Facilities | $1.32B | $371.10M | 0.28 | -255.0% | 9.1% | $446.06M $242.14M $425.11M | 2025-12-31 |
| 3583 | GBRA.DE Geberit AG NListed DE, based CH · Industrials · Building Products & Equipment | $20.92B | $5.89B | 0.28 | -255.3% | 10.0% | $6.53B $5.81B $5.33B | 2025-12-31 |
| 3584 | 0FE.F Yubico ABListed DE, based SE · Technology · Software - Infrastructure | $1.07B | $301.96M | 0.28 | -255.2% | 9.0% | $378.07M $49.34M $478.48M | 2025-12-31 |
| 3585 | X88.F Canadian Pacific Kansas City LimitedListed DE, based CA · Industrials · Railroads | $73.62B | $20.72B | 0.28 | -255.4% | 10.1% | $17.01B $27.50B $17.64B | 2025-12-31 |
| 3586 | IMA.F IMAX CorporationListed DE, based CA · Communication Services · Entertainment | $2.85B | $801.54M | 0.28 | -255.4% | 6.9% | $919.76M $691.44M $793.43M | 2025-12-31 |
| 3587 | LYI.F Lynas Rare Earths LimitedListed DE, based AU · Basic Materials · Other Industrial Metals & Mining | $9.11B | $2.56B | 0.28 | -255.6% | 8.6% | $3.47B $1.81B $2.40B book | 2026-06-30 |
| 3588 | EMC1.F Ems-Chemie Holding AG NListed DE, based CH · Basic Materials · Specialty Chemicals | $23.01B | $6.46B | 0.28 | -256.0% | 9.3% | $7.96B $5.83B $5.60B | 2025-12-31 |
| 3589 | 8XW.F Bridgepoint Group plcListed DE, based GB · Financial Services · Asset Management | $4.92B | $1.38B | 0.28 | -257.1% | 7.1% | $1.69B $1.60B book $836.13M | 2025-12-31 |
| 3590 | 7LB.F Lotus Bakeries NVListed DE, based BE · Consumer Defensive · Packaged Foods | $10.90B | $3.05B | 0.28 | -257.5% | 7.9% | $2.85B $3.51B $2.79B | 2025-12-31 |
| 3591 | RAC.F Upbound Group, Inc.Listed DE, based US · Technology · Software - Application | $1.01B | $280.90M | 0.28 | -258.0% | 8.5% | -$625.47M $734.08M book $734.08M book | 2025-12-31 |
| 3592 | 6GI0.F Entain PlcListed DE, based IM · Consumer Cyclical · Gambling | $3.89B | $1.08B | 0.28 | -258.6% | 7.0% | -$1.37B $1.60B book $3.02B | 2025-12-31 |
| 3593 | EBA.DE eBay Inc.Listed DE, based US · Consumer Cyclical · Internet Retail | $47.09B | $13.12B | 0.28 | -258.8% | 11.3% | $13.76B $8.80B $16.82B | 2025-12-31 |
| 3594 | 3I7.F Westshore Terminals Investment CorporationListed DE, based CA · Industrials · Marine Shipping | $1.96B | $545.06M | 0.28 | -259.4% | 7.8% | $611.83M $495.25M $528.09M book | 2025-12-31 |
| 3595 | 7SB.F Shenzhen Senior Technology Material Co., Ltd.Listed DE, based CN · Basic Materials · Specialty Chemicals | $2.69B | $748.20M | 0.28 | -259.6% | 6.7% | $204.74M $400.40M $1.64B book | 2025-12-31 |
| 3596 | KLA.DE KLA CorporationListed DE, based US · Technology · Semiconductor Equipment & Materials | $268.78B | $74.68B | 0.28 | -259.9% | 13.0% | $38.42B $127.02B $58.61B | 2026-06-30 |
| 3597 | WW4.F Wolverine World Wide, Inc.Listed DE, based US · Consumer Cyclical · Footwear & Accessories | $1.66B | $461.40M | 0.28 | -260.0% | 11.3% | $98.65M $700.28M $585.27M | 2025-12-31 |
| 3598 | 2Y7.F Fastly, Inc.Listed DE, based US · Technology · Software - Application | $3.57B | $991.81M | 0.28 | -260.1% | 6.0% | $991.81M book $991.81M book $991.81M book | 2025-12-31 |
| 3599 | 9WY.F Texas Pacific Land CorporationListed DE, based US · Energy · Oil & Gas E&P | $23.05B | $6.40B | 0.28 | -260.1% | 8.2% | $6.25B $11.28B $1.67B book | 2025-12-31 |
| 3600 | GNN0.F GN Store Nord A/SListed DE, based DK · Healthcare · Medical Devices | $2.37B | $657.31M | 0.28 | -260.4% | 8.7% | $320.03M $648.79M $1.00B | 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