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 GB · Industrials · Specialty Industrial Machinery
Market Cap
$7.05B
Avg Intrinsic
$1.95B
Intrinsic / Market
0.28
Margin of Safety
-261.0%
WACC
9.8%
FY End
2025-12-31
EPV
$2.09B
Profit
$2.08B
FCFF
$1.69B
Listed DE, based US · Technology · Software - Application
Market Cap
$2.27B
Avg Intrinsic
$629.03M
Intrinsic / Market
0.28
Margin of Safety
-261.1%
WACC
10.4%
FY End
2025-12-31
EPV
-$67.87M
Profit
$977.48M book
FCFF
$977.48M book
Listed DE, based US · Healthcare · Medical Instruments & Supplies
Market Cap
$11.45B
Avg Intrinsic
$3.17B
Intrinsic / Market
0.28
Margin of Safety
-261.2%
WACC
8.5%
FY End
2025-12-31
EPV
$3.64B
Profit
$2.03B
FCFF
$3.85B
Listed DE, based PL · Communication Services · Electronic Gaming & Multimedia
Market Cap
$6.54B
Avg Intrinsic
$1.81B
Intrinsic / Market
0.28
Margin of Safety
-261.3%
WACC
6.8%
FY End
2025-12-31
EPV
$1.86B
Profit
$2.62B
FCFF
$949.51M book
Listed DE, based AU · Technology · Electronics & Computer Distribution
Market Cap
$1.85B
Avg Intrinsic
$511.48M
Intrinsic / Market
0.28
Margin of Safety
-261.3%
WACC
7.4%
FY End
2025-12-31
EPV
$716.79M
Profit
$645.33M
FCFF
$172.33M book
Listed DE, based CA · Basic Materials · Other Industrial Metals & Mining
Market Cap
$1.08B
Avg Intrinsic
$296.33M
Intrinsic / Market
0.28
Margin of Safety
-263.4%
WACC
17.5%
FY End
2025-12-31
EPV
$296.33M book
Profit
$296.33M book
FCFF
$296.33M book
Listed DE, based US · Consumer Defensive · Food Distribution
Market Cap
$20.07B
Avg Intrinsic
$5.52B
Intrinsic / Market
0.28
Margin of Safety
-263.6%
WACC
8.3%
FY End
2025-12-31
EPV
$4.99B
Profit
$6.34B
FCFF
$5.23B
Listed DE, based US · Healthcare · Health Information Services
Market Cap
$1.05B
Avg Intrinsic
$289.55M
Intrinsic / Market
0.28
Margin of Safety
-263.6%
WACC
7.0%
FY End
2025-12-31
EPV
$265.00M
Profit
$295.10M
FCFF
$308.54M
Listed DE, based JP · Technology · Semiconductor Equipment & Materials
Market Cap
$43.66B
Avg Intrinsic
$12.00B
Intrinsic / Market
0.27
Margin of Safety
-263.8%
WACC
10.6%
FY End
2026-03-31
EPV
$9.83B
Profit
$12.14B
FCFF
$14.03B
Listed DE, based CA · Energy · Oil & Gas Midstream
Market Cap
$3.37B
Avg Intrinsic
$924.57M
Intrinsic / Market
0.27
Margin of Safety
-264.2%
WACC
7.7%
FY End
2025-12-31
EPV
$676.27M
Profit
$1.04B
FCFF
$1.06B book
Listed DE, based US · Basic Materials · Copper
Market Cap
$103.04B
Avg Intrinsic
$28.24B
Intrinsic / Market
0.27
Margin of Safety
-264.8%
WACC
11.9%
FY End
2025-12-31
EPV
$32.18B
Profit
$18.47B
FCFF
$34.08B
Listed DE, based US · Technology · Scientific & Technical Instruments
Market Cap
$18.29B
Avg Intrinsic
$4.99B
Intrinsic / Market
0.27
Margin of Safety
-266.2%
WACC
9.2%
FY End
2025-12-31
EPV
$3.73B
Profit
$5.85B
FCFF
$5.40B
Listed DE, based IE · Technology · Electronic Components
Market Cap
$62.92B
Avg Intrinsic
$17.18B
Intrinsic / Market
0.27
Margin of Safety
-266.2%
WACC
10.6%
FY End
2025-09-30
EPV
$18.43B
Profit
$17.47B
FCFF
$15.64B
Listed DE, based GB · Industrials · Conglomerates
Market Cap
$17.75B
Avg Intrinsic
$4.85B
Intrinsic / Market
0.27
Margin of Safety
-266.3%
WACC
9.8%
FY End
2026-03-31
EPV
$4.92B
Profit
$5.72B
FCFF
$3.90B
Listed DE, based US · Industrials · Integrated Freight & Logistics
Market Cap
$17.80B
Avg Intrinsic
$4.86B
Intrinsic / Market
0.27
Margin of Safety
-266.4%
WACC
10.2%
FY End
2025-12-31
EPV
$5.38B
Profit
$4.71B
FCFF
$4.48B
Listed DE, based CA · Utilities · Utilities - Diversified
Market Cap
$9.75B
Avg Intrinsic
$2.66B
Intrinsic / Market
0.27
Margin of Safety
-266.7%
WACC
5.5%
FY End
2025-12-31
EPV
$4.11B
Profit
$2.26B
FCFF
$1.61B
Listed DE, based US · Industrials · Rental & Leasing Services
Market Cap
$5.82B
Avg Intrinsic
$1.59B
Intrinsic / Market
0.27
Margin of Safety
-266.9%
WACC
11.7%
FY End
2025-12-31
EPV
$3.21B
Profit
$1.55B
FCFF
$0 book
Listed DE, based US · Industrials · Aerospace & Defense
Market Cap
$1.39B
Avg Intrinsic
$376.96M
Intrinsic / Market
0.27
Margin of Safety
-267.7%
WACC
8.0%
FY End
2025-12-31
EPV
$376.96M book
Profit
$376.96M book
FCFF
$376.96M book
Listed DE, based DE · Healthcare · Medical Instruments & Supplies
Market Cap
$3.59B
Avg Intrinsic
$974.56M
Intrinsic / Market
0.27
Margin of Safety
-268.1%
WACC
8.4%
FY End
2025-12-31
EPV
$2.00B
Profit
$459.85M book
FCFF
$459.85M book
Listed DE, based DE · Technology · Solar
Market Cap
$1.86B
Avg Intrinsic
$504.68M
Intrinsic / Market
0.27
Margin of Safety
-268.0%
WACC
9.2%
FY End
2025-12-31
EPV
$504.68M book
Profit
$504.68M book
FCFF
$504.68M book
Listed DE, based CA · Healthcare · Biotechnology
Market Cap
$2.27B
Avg Intrinsic
$615.48M
Intrinsic / Market
0.27
Margin of Safety
-268.0%
WACC
13.9%
FY End
2025-12-31
EPV
$615.48M book
Profit
$615.48M book
FCFF
$615.48M book
Listed DE, based US · Technology · Software - Infrastructure
Market Cap
$7.19B
Avg Intrinsic
$1.95B
Intrinsic / Market
0.27
Margin of Safety
-268.7%
WACC
10.5%
FY End
2026-01-31
EPV
$1.95B book
Profit
$1.95B book
FCFF
$1.95B book
Listed DE, based US · Technology · Software - Infrastructure
Market Cap
$1.24B
Avg Intrinsic
$334.83M
Intrinsic / Market
0.27
Margin of Safety
-268.8%
WACC
18.5%
FY End
2025-12-31
EPV
$334.83M book
Profit
$334.83M book
FCFF
$334.83M book
Listed DE, based US · Consumer Cyclical · Furnishings, Fixtures & Appliances
Market Cap
$3.47B
Avg Intrinsic
$941.46M
Intrinsic / Market
0.27
Margin of Safety
-269.0%
WACC
7.2%
FY End
2025-12-31
EPV
$574.40M
Profit
$1.48B
FCFF
$774.31M
Listed DE, based KY · Technology · Electronic Components
Market Cap
$16.57B
Avg Intrinsic
$4.49B
Intrinsic / Market
0.27
Margin of Safety
-268.9%
WACC
11.8%
FY End
2026-06-30
EPV
$5.17B
Profit
$5.85B
FCFF
$2.46B book
Listed DE, based CN · Technology · Software - Application
Market Cap
$1.80B
Avg Intrinsic
$487.57M
Intrinsic / Market
0.27
Margin of Safety
-269.0%
WACC
10.3%
FY End
2025-12-31
EPV
$487.57M book
Profit
$487.57M book
FCFF
$487.57M book
Listed DE, based US · Consumer Cyclical · Resorts & Casinos
Market Cap
$5.21B
Avg Intrinsic
$1.41B
Intrinsic / Market
0.27
Margin of Safety
-269.2%
WACC
7.3%
FY End
2026-07-31
EPV
$2.43B
Profit
$760.55M
FCFF
$1.05B
Listed DE, based US · Industrials · Specialty Industrial Machinery
Market Cap
$2.90B
Avg Intrinsic
$782.96M
Intrinsic / Market
0.27
Margin of Safety
-270.4%
WACC
9.8%
FY End
2026-06-30
EPV
$782.42M
Profit
$735.66M
FCFF
$830.78M
Listed DE, based US · Technology · Electronic Components
Market Cap
$7.13B
Avg Intrinsic
$1.92B
Intrinsic / Market
0.27
Margin of Safety
-270.9%
WACC
9.6%
FY End
2025-09-30
EPV
$1.99B
Profit
$1.97B
FCFF
$1.81B
Listed DE, based GB · Industrials · Specialty Industrial Machinery
Market Cap
$9.88B
Avg Intrinsic
$2.66B
Intrinsic / Market
0.27
Margin of Safety
-271.6%
WACC
8.2%
FY End
2024-07-31
EPV
$1.80B
Profit
$3.86B
FCFF
$2.32B book
Listed DE, based US · Healthcare · Biotechnology
Market Cap
$4.37B
Avg Intrinsic
$1.17B
Intrinsic / Market
0.27
Margin of Safety
-272.6%
WACC
5.6%
FY End
2025-12-31
EPV
$1.17B book
Profit
$1.17B book
FCFF
$1.17B book
Listed DE, based CA · Basic Materials · Other Precious Metals & Mining
Market Cap
$10.70B
Avg Intrinsic
$2.87B
Intrinsic / Market
0.27
Margin of Safety
-272.5%
WACC
14.8%
FY End
2025-12-31
EPV
$2.16B
Profit
$2.66B book
FCFF
$3.79B
Listed DE, based US · Technology · Software - Application
Market Cap
$9.78B
Avg Intrinsic
$2.62B
Intrinsic / Market
0.27
Margin of Safety
-273.1%
WACC
9.3%
FY End
2025-12-31
EPV
$1.86B
Profit
$3.58B
FCFF
$2.42B
Listed DE, based US · Industrials · Engineering & Construction
Market Cap
$1.01B
Avg Intrinsic
$269.02M
Intrinsic / Market
0.27
Margin of Safety
-273.8%
WACC
8.9%
FY End
2025-12-31
EPV
-$731.73M
Profit
$186.35M
FCFF
$1.35B book
Listed DE, based GB · Industrials · Specialty Industrial Machinery
Market Cap
$7.84B
Avg Intrinsic
$2.10B
Intrinsic / Market
0.27
Margin of Safety
-274.2%
WACC
8.7%
FY End
2025-12-31
EPV
-$1.33B
Profit
$3.81B book
FCFF
$3.81B book
Listed DE, based US · Industrials · Trucking
Market Cap
$37.38B
Avg Intrinsic
$9.99B
Intrinsic / Market
0.27
Margin of Safety
-274.2%
WACC
11.5%
FY End
2025-12-31
EPV
$10.07B
Profit
$9.46B
FCFF
$10.44B
Listed DE, based US · Healthcare · Biotechnology
Market Cap
$1.89B
Avg Intrinsic
$503.73M
Intrinsic / Market
0.27
Margin of Safety
-275.1%
WACC
10.2%
FY End
2025-12-31
EPV
$503.73M book
Profit
$503.73M book
FCFF
$503.73M book
Listed DE, based IT · Consumer Cyclical · Luxury Goods
Market Cap
$6.04B
Avg Intrinsic
$1.61B
Intrinsic / Market
0.27
Margin of Safety
-275.9%
WACC
8.4%
FY End
2025-12-31
EPV
$1.32B
Profit
$2.52B
FCFF
$983.38M
Listed DE, based JP · Financial Services · Banks - Regional
Market Cap
$43.56B
Avg Intrinsic
$11.57B
Intrinsic / Market
0.27
Margin of Safety
-276.7%
WACC
5.1%
FY End
2026-03-31
EPV
$16.69B
Profit
$10.05B
FCFF
$7.96B book
Listed DE, based US · Industrials · Metal Fabrication
Market Cap
$18.95B
Avg Intrinsic
$5.02B
Intrinsic / Market
0.27
Margin of Safety
-277.4%
WACC
11.8%
FY End
2026-06-30
EPV
$3.96B
Profit
$6.19B
FCFF
$4.92B
Listed DE, based US · Healthcare · Health Information Services
Market Cap
$45.82B
Avg Intrinsic
$12.14B
Intrinsic / Market
0.27
Margin of Safety
-277.4%
WACC
10.3%
FY End
2026-01-31
EPV
$14.02B
Profit
$10.80B
FCFF
$11.61B
Listed DE, based CN · Technology · Communication Equipment
Market Cap
$107.42B
Avg Intrinsic
$28.43B
Intrinsic / Market
0.26
Margin of Safety
-277.8%
WACC
13.6%
FY End
2025-12-31
EPV
$15.23B
Profit
$35.89B
FCFF
$34.17B
Listed DE, based US · Basic Materials · Building Materials
Market Cap
$30.77B
Avg Intrinsic
$8.14B
Intrinsic / Market
0.26
Margin of Safety
-277.9%
WACC
9.9%
FY End
2025-12-31
EPV
$6.18B
Profit
$10.19B
FCFF
$8.07B
Listed DE, based US · Industrials · Engineering & Construction
Market Cap
$3.91B
Avg Intrinsic
$1.03B
Intrinsic / Market
0.26
Margin of Safety
-279.1%
WACC
12.3%
FY End
2025-12-31
EPV
$1.40B
Profit
$934.87M
FCFF
$755.17M book
Listed DE, based CN · Technology · Communication Equipment
Market Cap
$1.52B
Avg Intrinsic
$399.65M
Intrinsic / Market
0.26
Margin of Safety
-279.4%
WACC
10.3%
FY End
2025-12-31
EPV
$503.93M
Profit
$513.70M
FCFF
$181.32M book
Listed DE, based US · Consumer Defensive · Tobacco
Market Cap
$292.30B
Avg Intrinsic
$77.00B
Intrinsic / Market
0.26
Margin of Safety
-279.6%
WACC
6.3%
FY End
2025-12-31
EPV
$142.43B
Profit
-$6.66B book
FCFF
$95.23B
Listed DE, based CN · Industrials · Farm & Heavy Construction Machinery
Market Cap
$71.55B
Avg Intrinsic
$18.83B
Intrinsic / Market
0.26
Margin of Safety
-279.9%
WACC
8.4%
FY End
2025-12-31
EPV
$21.78B
Profit
$16.78B
FCFF
$17.94B
Listed DE, based GB · Healthcare · Biotechnology
Market Cap
$1.60B
Avg Intrinsic
$420.22M
Intrinsic / Market
0.26
Margin of Safety
-280.3%
WACC
7.8%
FY End
2025-12-31
EPV
$420.22M book
Profit
$420.22M book
FCFF
$420.22M book
Listed DE, based US · Industrials · Aerospace & Defense
Market Cap
$12.48B
Avg Intrinsic
$3.28B
Intrinsic / Market
0.26
Margin of Safety
-280.5%
WACC
8.0%
FY End
2025-12-31
EPV
$2.52B
Profit
$5.98B
FCFF
$1.34B book
Listed DE, based US · Industrials · Specialty Industrial Machinery
Market Cap
$29.11B
Avg Intrinsic
$7.63B
Intrinsic / Market
0.26
Margin of Safety
-281.4%
WACC
10.3%
FY End
2025-12-31
EPV
$6.78B
Profit
$8.11B
FCFF
$8.00B
Listed DE, based JP · Industrials · Electrical Equipment & Parts
Market Cap
$7.99B
Avg Intrinsic
$2.09B
Intrinsic / Market
0.26
Margin of Safety
-281.4%
WACC
11.0%
FY End
2026-02-28
EPV
$2.06B
Profit
$2.20B
FCFF
$2.02B
Listed DE, based CA · Energy · Oil & Gas Midstream
Market Cap
$4.11B
Avg Intrinsic
$1.08B
Intrinsic / Market
0.26
Margin of Safety
-281.3%
WACC
6.7%
FY End
2025-12-31
EPV
$1.16B
Profit
$1.17B
FCFF
$904.10M
Listed DE, based PL · Consumer Cyclical · Apparel Retail
Market Cap
$1.86B
Avg Intrinsic
$487.47M
Intrinsic / Market
0.26
Margin of Safety
-281.6%
WACC
6.8%
FY End
2026-01-31
EPV
$487.47M book
Profit
$487.47M book
FCFF
$487.47M book
Listed DE, based US · Industrials · Integrated Freight & Logistics
Market Cap
$24.07B
Avg Intrinsic
$6.29B
Intrinsic / Market
0.26
Margin of Safety
-282.6%
WACC
10.7%
FY End
2025-12-31
EPV
$8.17B
Profit
$4.53B
FCFF
$6.17B
Listed DE, based TW · Technology · Computer Hardware
Market Cap
$27.68B
Avg Intrinsic
$7.23B
Intrinsic / Market
0.26
Margin of Safety
-282.8%
WACC
6.3%
FY End
2025-12-31
EPV
$6.51B
Profit
$7.21B
FCFF
$7.98B book
Listed DE, based JP · Technology · Scientific & Technical Instruments
Market Cap
$124.17B
Avg Intrinsic
$32.41B
Intrinsic / Market
0.26
Margin of Safety
-283.1%
WACC
10.5%
FY End
2026-03-31
EPV
$35.12B
Profit
$30.04B
FCFF
$32.06B
Listed DE, based US · Industrials · Engineering & Construction
Market Cap
$12.93B
Avg Intrinsic
$3.37B
Intrinsic / Market
0.26
Margin of Safety
-283.3%
WACC
15.1%
FY End
2025-09-30
EPV
$1.76B
Profit
$5.83B
FCFF
$2.53B
Listed DE, based US · Consumer Cyclical · Internet Retail
Market Cap
$1.35B
Avg Intrinsic
$351.03M
Intrinsic / Market
0.26
Margin of Safety
-283.4%
WACC
10.7%
FY End
2025-09-30
EPV
$472.79M
Profit
$273.88M
FCFF
$306.43M
Listed DE, based AU · Technology · Software - Infrastructure
Market Cap
$2.65B
Avg Intrinsic
$689.88M
Intrinsic / Market
0.26
Margin of Safety
-283.9%
WACC
11.7%
FY End
2026-06-30
EPV
$689.88M book
Profit
$689.88M book
FCFF
$689.88M book
Listed DE, based SE · Financial Services · Asset Management
Market Cap
$3.21B
Avg Intrinsic
$835.47M
Intrinsic / Market
0.26
Margin of Safety
-284.1%
WACC
9.7%
FY End
2025-12-31
EPV
$811.88M
Profit
$983.45M
FCFF
$711.08M
Listed DE, based US · Industrials · Integrated Freight & Logistics
Market Cap
$5.69B
Avg Intrinsic
$1.48B
Intrinsic / Market
0.26
Margin of Safety
-284.4%
WACC
9.9%
FY End
2025-12-31
EPV
$2.26B
Profit
$1.10B
FCFF
$1.07B
Listed DE, based GB · Technology · Scientific & Technical Instruments
Market Cap
$5.32B
Avg Intrinsic
$1.38B
Intrinsic / Market
0.26
Margin of Safety
-285.0%
WACC
10.8%
FY End
2025-06-30
EPV
$1.61B
Profit
$1.14B
FCFF
$1.39B
Listed DE, based CH · Technology · Software - Application
Market Cap
$6.06B
Avg Intrinsic
$1.57B
Intrinsic / Market
0.26
Margin of Safety
-285.2%
WACC
7.2%
FY End
2025-12-31
EPV
$1.86B
Profit
$1.39B
FCFF
$1.46B
Listed DE, based NL · Healthcare · Biotechnology
Market Cap
$2.44B
Avg Intrinsic
$632.05M
Intrinsic / Market
0.26
Margin of Safety
-285.5%
WACC
5.1%
FY End
2025-12-31
EPV
$632.05M book
Profit
$632.05M book
FCFF
$632.05M book
Listed DE, based ID · Basic Materials · Other Precious Metals & Mining
Market Cap
$14.58B
Avg Intrinsic
$3.78B
Intrinsic / Market
0.26
Margin of Safety
-285.6%
WACC
9.0%
FY End
2025-12-31
EPV
$1.91B
Profit
$3.56B
FCFF
$5.87B book
Listed DE, based US · Financial Services · Banks - Diversified
Market Cap
$99.18B
Avg Intrinsic
$25.71B
Intrinsic / Market
0.26
Margin of Safety
-285.7%
WACC
10.8%
FY End
2025-12-31
EPV
$36.29B
Profit
$40.85B
FCFF
$0 book
Listed DE, based US · Consumer Cyclical · Restaurants
Market Cap
$1.49B
Avg Intrinsic
$385.16M
Intrinsic / Market
0.26
Margin of Safety
-285.8%
WACC
7.4%
FY End
2025-07-31
EPV
$214.65M
Profit
$474.89M
FCFF
$465.94M book
Listed DE, based US · Technology · Scientific & Technical Instruments
Market Cap
$6.09B
Avg Intrinsic
$1.58B
Intrinsic / Market
0.26
Margin of Safety
-286.7%
WACC
9.0%
FY End
2025-12-31
EPV
-$380.50M
Profit
$2.15B
FCFF
$2.96B book
Listed DE, based CA · Industrials · Rental & Leasing Services
Market Cap
$5.94B
Avg Intrinsic
$1.53B
Intrinsic / Market
0.26
Margin of Safety
-287.0%
WACC
5.3%
FY End
2025-12-31
EPV
-$1.74B
Profit
$3.67B
FCFF
$2.67B book
Listed DE, based US · Industrials · Engineering & Construction
Market Cap
$3.58B
Avg Intrinsic
$923.81M
Intrinsic / Market
0.26
Margin of Safety
-287.6%
WACC
8.6%
FY End
2025-12-31
EPV
$1.12B
Profit
$811.86M
FCFF
$837.99M
Listed DE, based SE · Real Estate · Real Estate Services
Profit is over 3× the larger of EPV and FCFFMarket Cap
$1.62B
Avg Intrinsic
$418.67M
Intrinsic / Market
0.26
Margin of Safety
-287.7%
WACC
4.6%
FY End
2025-12-31
EPV
-$1.13B
Profit
$1.99B book
FCFF
$399.89M
Listed DE, based IT · Consumer Cyclical · Gambling
Market Cap
$6.49B
Avg Intrinsic
$1.67B
Intrinsic / Market
0.26
Margin of Safety
-287.7%
WACC
8.9%
FY End
2025-12-31
EPV
$1.94B
Profit
$1.92B
FCFF
$1.16B
Listed DE, based US · Healthcare · Biotechnology
Market Cap
$2.57B
Avg Intrinsic
$662.76M
Intrinsic / Market
0.26
Margin of Safety
-288.3%
WACC
10.3%
FY End
2025-12-31
EPV
$662.76M book
Profit
$662.76M book
FCFF
$662.76M book
Listed DE, based GB · Energy · Oil & Gas Equipment & Services
Market Cap
$26.99B
Avg Intrinsic
$6.95B
Intrinsic / Market
0.26
Margin of Safety
-288.4%
WACC
8.8%
FY End
2025-12-31
EPV
$3.17B
Profit
$9.61B
FCFF
$8.06B
Listed DE, based CA · Real Estate · Real Estate Services
Market Cap
$4.83B
Avg Intrinsic
$1.24B
Intrinsic / Market
0.26
Margin of Safety
-288.7%
WACC
7.9%
FY End
2025-12-31
EPV
$1.06B
Profit
$1.26B
FCFF
$1.41B
Listed DE, based ES · Basic Materials · Steel
Market Cap
$4.59B
Avg Intrinsic
$1.18B
Intrinsic / Market
0.26
Margin of Safety
-288.8%
WACC
8.2%
FY End
2025-12-31
EPV
$2.45B book
Profit
$2.45B book
FCFF
-$1.35B
Listed DE, based GB · Consumer Cyclical · Restaurants
Market Cap
$1.28B
Avg Intrinsic
$327.86M
Intrinsic / Market
0.26
Margin of Safety
-289.2%
WACC
7.5%
FY End
2024-07-31
EPV
-$50.96M
Profit
$487.92M book
FCFF
$546.61M
Listed DE, based US · Technology · Electronic Components
Market Cap
$8.09B
Avg Intrinsic
$2.08B
Intrinsic / Market
0.26
Margin of Safety
-289.3%
WACC
9.5%
FY End
2025-12-31
EPV
$2.39B
Profit
$1.54B book
FCFF
$2.31B
Listed DE, based US · Basic Materials · Copper
Market Cap
$166.86B
Avg Intrinsic
$42.77B
Intrinsic / Market
0.26
Margin of Safety
-290.1%
WACC
11.0%
FY End
2025-12-31
EPV
$42.39B
Profit
$49.91B
FCFF
$36.02B
Listed DE, based US · Financial Services · Capital Markets
Market Cap
$9.85B
Avg Intrinsic
$2.52B
Intrinsic / Market
0.26
Margin of Safety
-290.1%
WACC
12.5%
FY End
2025-12-31
EPV
$2.18B book
Profit
$3.21B
FCFF
$2.18B book
Listed DE, based DE · Industrials · Aerospace & Defense
Market Cap
$22.43B
Avg Intrinsic
$5.74B
Intrinsic / Market
0.26
Margin of Safety
-290.4%
WACC
9.3%
FY End
2025-12-31
EPV
$6.72B
Profit
$5.26B book
FCFF
$5.26B book
Listed DE, based US · Industrials · Industrial Distribution
Market Cap
$4.47B
Avg Intrinsic
$1.14B
Intrinsic / Market
0.26
Margin of Safety
-290.9%
WACC
10.7%
FY End
2025-12-31
EPV
$1.26B
Profit
$1.27B
FCFF
$903.65M
Listed DE, based US · Basic Materials · Specialty Chemicals
Market Cap
$5.38B
Avg Intrinsic
$1.38B
Intrinsic / Market
0.26
Margin of Safety
-291.2%
WACC
9.6%
FY End
2025-12-31
EPV
$1.52B
Profit
$1.36B
FCFF
$1.25B
Listed DE, based IE · Industrials · Building Products & Equipment
Market Cap
$101.51B
Avg Intrinsic
$25.93B
Intrinsic / Market
0.26
Margin of Safety
-291.4%
WACC
11.3%
FY End
2025-12-31
EPV
$25.32B
Profit
$30.50B
FCFF
$21.98B
Listed DE, based AU · Basic Materials · Gold
Market Cap
$1.45B
Avg Intrinsic
$369.97M
Intrinsic / Market
0.26
Margin of Safety
-291.9%
WACC
12.9%
FY End
2026-06-30
EPV
$369.97M book
Profit
$369.97M book
FCFF
$369.97M book
Listed DE, based SE · Industrials · Conglomerates
Market Cap
$12.68B
Avg Intrinsic
$3.24B
Intrinsic / Market
0.26
Margin of Safety
-292.0%
WACC
11.0%
FY End
2025-12-31
EPV
$2.31B
Profit
$5.11B
FCFF
$2.29B
Listed DE, based US · Industrials · Rental & Leasing Services
Market Cap
$30.32B
Avg Intrinsic
$7.73B
Intrinsic / Market
0.26
Margin of Safety
-292.0%
WACC
11.1%
FY End
2026-04-30
EPV
$5.83B
Profit
$9.92B
FCFF
$7.45B book
Listed DE, based US · Industrials · Specialty Industrial Machinery
Market Cap
$24.66B
Avg Intrinsic
$6.29B
Intrinsic / Market
0.26
Margin of Safety
-292.2%
WACC
7.8%
FY End
2025-12-31
EPV
$14.64B
Profit
-$5.46B book
FCFF
$9.68B
Listed DE, based CA · Healthcare · Biotechnology
Market Cap
$3.52B
Avg Intrinsic
$896.92M
Intrinsic / Market
0.25
Margin of Safety
-292.4%
WACC
12.6%
FY End
2025-12-31
EPV
$896.92M book
Profit
$896.92M book
FCFF
$896.92M book
Listed DE, based US · Industrials · Engineering & Construction
Market Cap
$16.46B
Avg Intrinsic
$4.19B
Intrinsic / Market
0.25
Margin of Safety
-292.7%
WACC
7.3%
FY End
2025-09-30
EPV
$5.09B
Profit
$3.63B
FCFF
$3.86B
Listed DE, based CN · Consumer Defensive · Education & Training Services
Market Cap
$1.23B
Avg Intrinsic
$312.01M
Intrinsic / Market
0.25
Margin of Safety
-293.3%
WACC
9.5%
FY End
2024-12-31
EPV
$399.97M
Profit
$536.05M
FCFF
$0 book
Listed DE, based SE · Industrials · Pollution & Treatment Controls
Market Cap
$2.52B
Avg Intrinsic
$641.28M
Intrinsic / Market
0.25
Margin of Safety
-293.5%
WACC
8.9%
FY End
2025-12-31
EPV
$698.99M
Profit
$729.85M
FCFF
$494.99M
Listed DE, based AU · Technology · Information Technology Services
Market Cap
$1.43B
Avg Intrinsic
$363.48M
Intrinsic / Market
0.25
Margin of Safety
-293.7%
WACC
9.3%
FY End
2026-06-30
EPV
$539.30M
Profit
$485.57M
FCFF
$65.56M book
Listed DE, based SE · Industrials · Specialty Industrial Machinery
Market Cap
$46.28B
Avg Intrinsic
$11.75B
Intrinsic / Market
0.25
Margin of Safety
-293.8%
WACC
11.7%
FY End
2025-12-31
EPV
$10.29B
Profit
$14.59B
FCFF
$10.38B
Listed DE, based US · Industrials · Specialty Industrial Machinery
Market Cap
$57.55B
Avg Intrinsic
$14.59B
Intrinsic / Market
0.25
Margin of Safety
-294.5%
WACC
10.2%
FY End
2025-12-31
EPV
$14.35B
Profit
$16.70B
FCFF
$12.72B
Listed DE, based AU · Consumer Cyclical · Home Improvement Retail
Market Cap
$59.16B
Avg Intrinsic
$14.98B
Intrinsic / Market
0.25
Margin of Safety
-295.0%
WACC
8.3%
FY End
2026-06-30
EPV
$16.97B
Profit
$16.69B
FCFF
$11.28B
Listed DE, based IT · Technology · Electronic Components
Market Cap
$3.14B
Avg Intrinsic
$795.15M
Intrinsic / Market
0.25
Margin of Safety
-295.3%
WACC
10.1%
FY End
2025-12-31
EPV
$831.10M
Profit
$853.44M
FCFF
$700.90M
Listed DE, based US · Technology · Software - Infrastructure
Market Cap
$2.31B
Avg Intrinsic
$582.74M
Intrinsic / Market
0.25
Margin of Safety
-296.1%
WACC
12.3%
FY End
2025-12-31
EPV
$326.76M
Profit
$710.73M book
FCFF
$710.73M book
Listed DE, based SE · Technology · Semiconductor Equipment & Materials
Market Cap
$1.52B
Avg Intrinsic
$382.55M
Intrinsic / Market
0.25
Margin of Safety
-296.4%
WACC
10.4%
FY End
2025-12-31
EPV
$455.20M
Profit
$261.00M
FCFF
$431.46M
Listed DE, based CN · Technology · Electronic Components
Market Cap
$6.91B
Avg Intrinsic
$1.74B
Intrinsic / Market
0.25
Margin of Safety
-296.6%
WACC
15.0%
FY End
2025-12-31
EPV
$1.24B
Profit
$2.82B
FCFF
$1.17B book
| # | Company | Market Cap | Avg Intrinsic | Intrinsic / Market | Margin of Safety | WACC | EPV / Profit / FCFF | FY End |
|---|---|---|---|---|---|---|---|---|
| 3601 | 1LNB.F Spirax Group plcListed DE, based GB · Industrials · Specialty Industrial Machinery | $7.05B | $1.95B | 0.28 | -261.0% | 9.8% | $2.09B $2.08B $1.69B | 2025-12-31 |
| 3602 | DBDB.F Diebold Nixdorf, IncorporatedListed DE, based US · Technology · Software - Application | $2.27B | $629.03M | 0.28 | -261.1% | 10.4% | -$67.87M $977.48M book $977.48M book | 2025-12-31 |
| 3603 | AVG.F Avantor, Inc.Listed DE, based US · Healthcare · Medical Instruments & Supplies | $11.45B | $3.17B | 0.28 | -261.2% | 8.5% | $3.64B $2.03B $3.85B | 2025-12-31 |
| 3604 | 7CD.F CD Projekt S.A.Listed DE, based PL · Communication Services · Electronic Gaming & Multimedia | $6.54B | $1.81B | 0.28 | -261.3% | 6.8% | $1.86B $2.62B $949.51M book | 2025-12-31 |
| 3605 | D0D.F Dicker Data LimitedListed DE, based AU · Technology · Electronics & Computer Distribution | $1.85B | $511.48M | 0.28 | -261.3% | 7.4% | $716.79M $645.33M $172.33M book | 2025-12-31 |
| 3606 | SZ7.F Americas Gold and Silver CorporationListed DE, based CA · Basic Materials · Other Industrial Metals & Mining | $1.08B | $296.33M | 0.28 | -263.4% | 17.5% | $296.33M book $296.33M book $296.33M book | 2025-12-31 |
| 3607 | UFH.F US Foods Holding Corp.Listed DE, based US · Consumer Defensive · Food Distribution | $20.07B | $5.52B | 0.28 | -263.6% | 8.3% | $4.99B $6.34B $5.23B | 2025-12-31 |
| 3608 | HL5.F HealthStream, Inc.Listed DE, based US · Healthcare · Health Information Services | $1.05B | $289.55M | 0.28 | -263.6% | 7.0% | $265.00M $295.10M $308.54M | 2025-12-31 |
| 3609 | D65.F Disco CorporationListed DE, based JP · Technology · Semiconductor Equipment & Materials | $43.66B | $12.00B | 0.27 | -263.8% | 10.6% | $9.83B $12.14B $14.03B | 2026-03-31 |
| 3610 | 5XU.F Topaz Energy Corp.Listed DE, based CA · Energy · Oil & Gas Midstream | $3.37B | $924.57M | 0.27 | -264.2% | 7.7% | $676.27M $1.04B $1.06B book | 2025-12-31 |
| 3611 | FPMB.DE Freeport-McMoRan Inc.Listed DE, based US · Basic Materials · Copper | $103.04B | $28.24B | 0.27 | -264.8% | 11.9% | $32.18B $18.47B $34.08B | 2025-12-31 |
| 3612 | F03.DE Fortive CorporationListed DE, based US · Technology · Scientific & Technical Instruments | $18.29B | $4.99B | 0.27 | -266.2% | 9.2% | $3.73B $5.85B $5.40B | 2025-12-31 |
| 3613 | BZ4.F TE Connectivity plcListed DE, based IE · Technology · Electronic Components | $62.92B | $17.18B | 0.27 | -266.2% | 10.6% | $18.43B $17.47B $15.64B | 2025-09-30 |
| 3614 | H11.F Halma plcListed DE, based GB · Industrials · Conglomerates | $17.75B | $4.85B | 0.27 | -266.3% | 9.8% | $4.92B $5.72B $3.90B | 2026-03-31 |
| 3615 | CH1A.F C.H. Robinson Worldwide, Inc.Listed DE, based US · Industrials · Integrated Freight & Logistics | $17.80B | $4.86B | 0.27 | -266.4% | 10.2% | $5.38B $4.71B $4.48B | 2025-12-31 |
| 3616 | CUD.F Canadian Utilities LimitedListed DE, based CA · Utilities · Utilities - Diversified | $9.75B | $2.66B | 0.27 | -266.7% | 5.5% | $4.11B $2.26B $1.61B | 2025-12-31 |
| 3617 | GAX.F GATX CorporationListed DE, based US · Industrials · Rental & Leasing Services | $5.82B | $1.59B | 0.27 | -266.9% | 11.7% | $3.21B $1.55B $0 book | 2025-12-31 |
| 3618 | 1QH.F Voyager Technologies, Inc.Listed DE, based US · Industrials · Aerospace & Defense | $1.39B | $376.96M | 0.27 | -267.7% | 8.0% | $376.96M book $376.96M book $376.96M book | 2025-12-31 |
| 3619 | OBCK.DE Ottobock SE & Co. KGaAListed DE, based DE · Healthcare · Medical Instruments & Supplies | $3.59B | $974.56M | 0.27 | -268.1% | 8.4% | $2.00B $459.85M book $459.85M book | 2025-12-31 |
| 3620 | S92.F SMA Solar Technology AGListed DE, based DE · Technology · Solar | $1.86B | $504.68M | 0.27 | -268.0% | 9.2% | $504.68M book $504.68M book $504.68M book | 2025-12-31 |
| 3621 | IKAP.F Aurinia Pharmaceuticals Inc.Listed DE, based CA · Healthcare · Biotechnology | $2.27B | $615.48M | 0.27 | -268.0% | 13.9% | $615.48M book $615.48M book $615.48M book | 2025-12-31 |
| 3622 | 9UV.F UiPath, Inc.Listed DE, based US · Technology · Software - Infrastructure | $7.19B | $1.95B | 0.27 | -268.7% | 10.5% | $1.95B book $1.95B book $1.95B book | 2026-01-31 |
| 3623 | KK0.F NextNav Inc.Listed DE, based US · Technology · Software - Infrastructure | $1.24B | $334.83M | 0.27 | -268.8% | 18.5% | $334.83M book $334.83M book $334.83M book | 2025-12-31 |
| 3624 | HO9.F HNI CorporationListed DE, based US · Consumer Cyclical · Furnishings, Fixtures & Appliances | $3.47B | $941.46M | 0.27 | -269.0% | 7.2% | $574.40M $1.48B $774.31M | 2025-12-31 |
| 3625 | FAN.F FabrinetListed DE, based KY · Technology · Electronic Components | $16.57B | $4.49B | 0.27 | -268.9% | 11.8% | $5.17B $5.85B $2.46B book | 2026-06-30 |
| 3626 | P58.F Beijing Geekplus Technology Co., Ltd.Listed DE, based CN · Technology · Software - Application | $1.80B | $487.57M | 0.27 | -269.0% | 10.3% | $487.57M book $487.57M book $487.57M book | 2025-12-31 |
| 3627 | VAI.F Vail Resorts, Inc.Listed DE, based US · Consumer Cyclical · Resorts & Casinos | $5.21B | $1.41B | 0.27 | -269.2% | 7.3% | $2.43B $760.55M $1.05B | 2026-07-31 |
| 3628 | 9SI.F Standex International CorporationListed DE, based US · Industrials · Specialty Industrial Machinery | $2.90B | $782.96M | 0.27 | -270.4% | 9.8% | $782.42M $735.66M $830.78M | 2026-06-30 |
| 3629 | PX4.F Plexus Corp.Listed DE, based US · Technology · Electronic Components | $7.13B | $1.92B | 0.27 | -270.9% | 9.6% | $1.99B $1.97B $1.81B | 2025-09-30 |
| 3630 | QS2.F Smiths Group plcListed DE, based GB · Industrials · Specialty Industrial Machinery | $9.88B | $2.66B | 0.27 | -271.6% | 8.2% | $1.80B $3.86B $2.32B book | 2024-07-31 |
| 3631 | 87E.F Dianthus Therapeutics, Inc.Listed DE, based US · Healthcare · Biotechnology | $4.37B | $1.17B | 0.27 | -272.6% | 5.6% | $1.17B book $1.17B book $1.17B book | 2025-12-31 |
| 3632 | JI3.F China Gold International Resources Corp. Ltd.Listed DE, based CA · Basic Materials · Other Precious Metals & Mining | $10.70B | $2.87B | 0.27 | -272.5% | 14.8% | $2.16B $2.66B book $3.79B | 2025-12-31 |
| 3633 | BS81.F Bentley Systems, IncorporatedListed DE, based US · Technology · Software - Application | $9.78B | $2.62B | 0.27 | -273.1% | 9.3% | $1.86B $3.58B $2.42B | 2025-12-31 |
| 3634 | 4AM.F Ameresco, Inc.Listed DE, based US · Industrials · Engineering & Construction | $1.01B | $269.02M | 0.27 | -273.8% | 8.9% | -$731.73M $186.35M $1.35B book | 2025-12-31 |
| 3635 | 27M.F Melrose Industries PLCListed DE, based GB · Industrials · Specialty Industrial Machinery | $7.84B | $2.10B | 0.27 | -274.2% | 8.7% | -$1.33B $3.81B book $3.81B book | 2025-12-31 |
| 3636 | ODF.F Old Dominion Freight Line, Inc.Listed DE, based US · Industrials · Trucking | $37.38B | $9.99B | 0.27 | -274.2% | 11.5% | $10.07B $9.46B $10.44B | 2025-12-31 |
| 3637 | XE9.F Xencor, Inc.Listed DE, based US · Healthcare · Biotechnology | $1.89B | $503.73M | 0.27 | -275.1% | 10.2% | $503.73M book $503.73M book $503.73M book | 2025-12-31 |
| 3638 | 8BU.F Brunello Cucinelli S.p.A.Listed DE, based IT · Consumer Cyclical · Luxury Goods | $6.04B | $1.61B | 0.27 | -275.9% | 8.4% | $1.32B $2.52B $983.38M | 2025-12-31 |
| 3639 | 9QZ.F The Chiba Bank, Ltd.Listed DE, based JP · Financial Services · Banks - Regional | $43.56B | $11.57B | 0.27 | -276.7% | 5.1% | $16.69B $10.05B $7.96B book | 2026-03-31 |
| 3640 | XTY.F Carpenter Technology CorporationListed DE, based US · Industrials · Metal Fabrication | $18.95B | $5.02B | 0.27 | -277.4% | 11.8% | $3.96B $6.19B $4.92B | 2026-06-30 |
| 3641 | VEE.DE Veeva System Inc. RListed DE, based US · Healthcare · Health Information Services | $45.82B | $12.14B | 0.27 | -277.4% | 10.3% | $14.02B $10.80B $11.61B | 2026-01-31 |
| 3642 | 9RK.F Zhongji Innolight Co., Ltd.Listed DE, based CN · Technology · Communication Equipment | $107.42B | $28.43B | 0.26 | -277.8% | 13.6% | $15.23B $35.89B $34.17B | 2025-12-31 |
| 3643 | VMC.F Vulcan Materials CompanyListed DE, based US · Basic Materials · Building Materials | $30.77B | $8.14B | 0.26 | -277.9% | 9.9% | $6.18B $10.19B $8.07B | 2025-12-31 |
| 3644 | MYP.F MYR Group Inc.Listed DE, based US · Industrials · Engineering & Construction | $3.91B | $1.03B | 0.26 | -279.1% | 12.3% | $1.40B $934.87M $755.17M book | 2025-12-31 |
| 3645 | 6RJ.F Shenzhen SDMC Technology Co., Ltd.Listed DE, based CN · Technology · Communication Equipment | $1.52B | $399.65M | 0.26 | -279.4% | 10.3% | $503.93M $513.70M $181.32M book | 2025-12-31 |
| 3646 | 4I1.DE Philip Morris International Inc.Listed DE, based US · Consumer Defensive · Tobacco | $292.30B | $77.00B | 0.26 | -279.6% | 6.3% | $142.43B -$6.66B book $95.23B | 2025-12-31 |
| 3647 | 1742.F Sany Heavy Industry Co.,LtdListed DE, based CN · Industrials · Farm & Heavy Construction Machinery | $71.55B | $18.83B | 0.26 | -279.9% | 8.4% | $21.78B $16.78B $17.94B | 2025-12-31 |
| 3648 | 6YG.F Immunocore Holdings plcListed DE, based GB · Healthcare · Biotechnology | $1.60B | $420.22M | 0.26 | -280.3% | 7.8% | $420.22M book $420.22M book $420.22M book | 2025-12-31 |
| 3649 | 4BW.F BWX Technologies, Inc.Listed DE, based US · Industrials · Aerospace & Defense | $12.48B | $3.28B | 0.26 | -280.5% | 8.0% | $2.52B $5.98B $1.34B book | 2025-12-31 |
| 3650 | 5GD.F Ingersoll Rand Inc.Listed DE, based US · Industrials · Specialty Industrial Machinery | $29.11B | $7.63B | 0.26 | -281.4% | 10.3% | $6.78B $8.11B $8.00B | 2025-12-31 |
| 3651 | YEC.F YASKAWA Electric CorporationListed DE, based JP · Industrials · Electrical Equipment & Parts | $7.99B | $2.09B | 0.26 | -281.4% | 11.0% | $2.06B $2.20B $2.02B | 2026-02-28 |
| 3652 | 8GB.F Gibson Energy Inc.Listed DE, based CA · Energy · Oil & Gas Midstream | $4.11B | $1.08B | 0.26 | -281.3% | 6.7% | $1.16B $1.17B $904.10M | 2025-12-31 |
| 3653 | 6RK.F Modivo S.A.Listed DE, based PL · Consumer Cyclical · Apparel Retail | $1.86B | $487.47M | 0.26 | -281.6% | 6.8% | $487.47M book $487.47M book $487.47M book | 2026-01-31 |
| 3654 | EW1.F Expeditors International of Washington, Inc.Listed DE, based US · Industrials · Integrated Freight & Logistics | $24.07B | $6.29B | 0.26 | -282.6% | 10.7% | $8.17B $4.53B $6.17B | 2025-12-31 |
| 3655 | Y6J.F Pegatron CorporationListed DE, based TW · Technology · Computer Hardware | $27.68B | $7.23B | 0.26 | -282.8% | 6.3% | $6.51B $7.21B $7.98B book | 2025-12-31 |
| 3656 | KEE.F Keyence CorporationListed DE, based JP · Technology · Scientific & Technical Instruments | $124.17B | $32.41B | 0.26 | -283.1% | 10.5% | $35.12B $30.04B $32.06B | 2026-03-31 |
| 3657 | 45T.F IES Holdings, Inc.Listed DE, based US · Industrials · Engineering & Construction | $12.93B | $3.37B | 0.26 | -283.3% | 15.1% | $1.76B $5.83B $2.53B | 2025-09-30 |
| 3658 | L1S.F Liquidity Services, Inc.Listed DE, based US · Consumer Cyclical · Internet Retail | $1.35B | $351.03M | 0.26 | -283.4% | 10.7% | $472.79M $273.88M $306.43M | 2025-09-30 |
| 3659 | 92J.F Megaport LimitedListed DE, based AU · Technology · Software - Infrastructure | $2.65B | $689.88M | 0.26 | -283.9% | 11.7% | $689.88M book $689.88M book $689.88M book | 2026-06-30 |
| 3660 | N8Q.F Röko AB (publ)Listed DE, based SE · Financial Services · Asset Management | $3.21B | $835.47M | 0.26 | -284.1% | 9.7% | $811.88M $983.45M $711.08M | 2025-12-31 |
| 3661 | LDS.F Landstar System, Inc.Listed DE, based US · Industrials · Integrated Freight & Logistics | $5.69B | $1.48B | 0.26 | -284.4% | 9.9% | $2.26B $1.10B $1.07B | 2025-12-31 |
| 3662 | REW.F Renishaw plcListed DE, based GB · Technology · Scientific & Technical Instruments | $5.32B | $1.38B | 0.26 | -285.0% | 10.8% | $1.61B $1.14B $1.39B | 2025-06-30 |
| 3663 | TE8N.F Temenos AGListed DE, based CH · Technology · Software - Application | $6.06B | $1.57B | 0.26 | -285.2% | 7.2% | $1.86B $1.39B $1.46B | 2025-12-31 |
| 3664 | KH6.F NewAmsterdam Pharma Company N.V.Listed DE, based NL · Healthcare · Biotechnology | $2.44B | $632.05M | 0.26 | -285.5% | 5.1% | $632.05M book $632.05M book $632.05M book | 2025-12-31 |
| 3665 | U4Z.F PT Amman Mineral Internasional TbkListed DE, based ID · Basic Materials · Other Precious Metals & Mining | $14.58B | $3.78B | 0.26 | -285.6% | 9.0% | $1.91B $3.56B $5.87B book | 2025-12-31 |
| 3666 | BN9.DE The Bank of New York Mellon CorporationListed DE, based US · Financial Services · Banks - Diversified | $99.18B | $25.71B | 0.26 | -285.7% | 10.8% | $36.29B $40.85B $0 book | 2025-12-31 |
| 3667 | OLD.F Cracker Barrel Old Country Store, Inc.Listed DE, based US · Consumer Cyclical · Restaurants | $1.49B | $385.16M | 0.26 | -285.8% | 7.4% | $214.65M $474.89M $465.94M book | 2025-07-31 |
| 3668 | S94.F Sensata Technologies Holding plcListed DE, based US · Technology · Scientific & Technical Instruments | $6.09B | $1.58B | 0.26 | -286.7% | 9.0% | -$380.50M $2.15B $2.96B book | 2025-12-31 |
| 3669 | 61F.F Element Fleet Management Corp.Listed DE, based CA · Industrials · Rental & Leasing Services | $5.94B | $1.53B | 0.26 | -287.0% | 5.3% | -$1.74B $3.67B $2.67B book | 2025-12-31 |
| 3670 | EP5.F Exponent, Inc.Listed DE, based US · Industrials · Engineering & Construction | $3.58B | $923.81M | 0.26 | -287.6% | 8.6% | $1.12B $811.86M $837.99M | 2025-12-31 |
| 3671 | Y8R.F PPI Public Property Invest AB (publ)Listed DE, based SE · Real Estate · Real Estate Services | $1.62B | $418.67M | 0.26 | -287.7% | 4.6% | -$1.13B $1.99B book $399.89M | 2025-12-31 |
| 3672 | I56.F Lottomatica Group S.p.A.Listed DE, based IT · Consumer Cyclical · Gambling | $6.49B | $1.67B | 0.26 | -287.7% | 8.9% | $1.94B $1.92B $1.16B | 2025-12-31 |
| 3673 | 1S1.F Viridian Therapeutics, Inc.Listed DE, based US · Healthcare · Biotechnology | $2.57B | $662.76M | 0.26 | -288.3% | 10.3% | $662.76M book $662.76M book $662.76M book | 2025-12-31 |
| 3674 | 1T1.F TechnipFMC plcListed DE, based GB · Energy · Oil & Gas Equipment & Services | $26.99B | $6.95B | 0.26 | -288.4% | 8.8% | $3.17B $9.61B $8.06B | 2025-12-31 |
| 3675 | FSV.F Colliers International Group Inc.Listed DE, based CA · Real Estate · Real Estate Services | $4.83B | $1.24B | 0.26 | -288.7% | 7.9% | $1.06B $1.26B $1.41B | 2025-12-31 |
| 3676 | ACE1.F Acerinox, S.A.Listed DE, based ES · Basic Materials · Steel | $4.59B | $1.18B | 0.26 | -288.8% | 8.2% | $2.45B book $2.45B book -$1.35B | 2025-12-31 |
| 3677 | 0QW.F J D Wetherspoon plcListed DE, based GB · Consumer Cyclical · Restaurants | $1.28B | $327.86M | 0.26 | -289.2% | 7.5% | -$50.96M $487.92M book $546.61M | 2024-07-31 |
| 3678 | Y0I.F Ralliant CorporationListed DE, based US · Technology · Electronic Components | $8.09B | $2.08B | 0.26 | -289.3% | 9.5% | $2.39B $1.54B book $2.31B | 2025-12-31 |
| 3679 | PCU.F Southern Copper CorporationListed DE, based US · Basic Materials · Copper | $166.86B | $42.77B | 0.26 | -290.1% | 11.0% | $42.39B $49.91B $36.02B | 2025-12-31 |
| 3680 | QGJ.F Evercore Inc.Listed DE, based US · Financial Services · Capital Markets | $9.85B | $2.52B | 0.26 | -290.1% | 12.5% | $2.18B book $3.21B $2.18B book | 2025-12-31 |
| 3681 | MTX.DE MTU Aero Engines AGListed DE, based DE · Industrials · Aerospace & Defense | $22.43B | $5.74B | 0.26 | -290.4% | 9.3% | $6.72B $5.26B book $5.26B book | 2025-12-31 |
| 3682 | 0S0.F SiteOne Landscape Supply, Inc.Listed DE, based US · Industrials · Industrial Distribution | $4.47B | $1.14B | 0.26 | -290.9% | 10.7% | $1.26B $1.27B $903.65M | 2025-12-31 |
| 3683 | BL9B.F Balchem CorporationListed DE, based US · Basic Materials · Specialty Chemicals | $5.38B | $1.38B | 0.26 | -291.2% | 9.6% | $1.52B $1.36B $1.25B | 2025-12-31 |
| 3684 | 2IS.F Trane Technologies plcListed DE, based IE · Industrials · Building Products & Equipment | $101.51B | $25.93B | 0.26 | -291.4% | 11.3% | $25.32B $30.50B $21.98B | 2025-12-31 |
| 3685 | M6N.F Ora Banda Mining LimitedListed DE, based AU · Basic Materials · Gold | $1.45B | $369.97M | 0.26 | -291.9% | 12.9% | $369.97M book $369.97M book $369.97M book | 2026-06-30 |
| 3686 | 18LB.F Investment AB Latour (publ)Listed DE, based SE · Industrials · Conglomerates | $12.68B | $3.24B | 0.26 | -292.0% | 11.0% | $2.31B $5.11B $2.29B | 2025-12-31 |
| 3687 | C5X.F Sunbelt Rentals Holdings, Inc.Listed DE, based US · Industrials · Rental & Leasing Services | $30.32B | $7.73B | 0.26 | -292.0% | 11.1% | $5.83B $9.92B $7.45B book | 2026-04-30 |
| 3688 | 4PG.DE Otis Worldwide CorporationListed DE, based US · Industrials · Specialty Industrial Machinery | $24.66B | $6.29B | 0.26 | -292.2% | 7.8% | $14.64B -$5.46B book $9.68B | 2025-12-31 |
| 3689 | 8QQ.F AbCellera Biologics Inc.Listed DE, based CA · Healthcare · Biotechnology | $3.52B | $896.92M | 0.25 | -292.4% | 12.6% | $896.92M book $896.92M book $896.92M book | 2025-12-31 |
| 3690 | Z0Y.F Jacobs Solutions Inc.Listed DE, based US · Industrials · Engineering & Construction | $16.46B | $4.19B | 0.25 | -292.7% | 7.3% | $5.09B $3.63B $3.86B | 2025-09-30 |
| 3691 | ZX3.F China East Education Holdings LimitedListed DE, based CN · Consumer Defensive · Education & Training Services | $1.23B | $312.01M | 0.25 | -293.3% | 9.5% | $399.97M $536.05M $0 book | 2024-12-31 |
| 3692 | 1MS.DE Munters Group AB (publ)Listed DE, based SE · Industrials · Pollution & Treatment Controls | $2.52B | $641.28M | 0.25 | -293.5% | 8.9% | $698.99M $729.85M $494.99M | 2025-12-31 |
| 3693 | 20Y.F Data#3 LimitedListed DE, based AU · Technology · Information Technology Services | $1.43B | $363.48M | 0.25 | -293.7% | 9.3% | $539.30M $485.57M $65.56M book | 2026-06-30 |
| 3694 | SVK.F Sandvik AB (publ)Listed DE, based SE · Industrials · Specialty Industrial Machinery | $46.28B | $11.75B | 0.25 | -293.8% | 11.7% | $10.29B $14.59B $10.38B | 2025-12-31 |
| 3695 | AK1.DE AMETEK, Inc.Listed DE, based US · Industrials · Specialty Industrial Machinery | $57.55B | $14.59B | 0.25 | -294.5% | 10.2% | $14.35B $16.70B $12.72B | 2025-12-31 |
| 3696 | WF3.F Wesfarmers LimitedListed DE, based AU · Consumer Cyclical · Home Improvement Retail | $59.16B | $14.98B | 0.25 | -295.0% | 8.3% | $16.97B $16.69B $11.28B | 2026-06-30 |
| 3697 | CIG.F Carel Industries S.p.A.Listed DE, based IT · Technology · Electronic Components | $3.14B | $795.15M | 0.25 | -295.3% | 10.1% | $831.10M $853.44M $700.90M | 2025-12-31 |
| 3698 | CXA.F Calix, Inc.Listed DE, based US · Technology · Software - Infrastructure | $2.31B | $582.74M | 0.25 | -296.1% | 12.3% | $326.76M $710.73M book $710.73M book | 2025-12-31 |
| 3699 | 209.F Silex Microsystems AB (publ)Listed DE, based SE · Technology · Semiconductor Equipment & Materials | $1.52B | $382.55M | 0.25 | -296.4% | 10.4% | $455.20M $261.00M $431.46M | 2025-12-31 |
| 3700 | VT4.F Delton Technology (Guangzhou) Inc.Listed DE, based CN · Technology · Electronic Components | $6.91B | $1.74B | 0.25 | -296.6% | 15.0% | $1.24B $2.82B $1.17B book | 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