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 · Technology · Electronic Components
Market Cap
$2.35B
Avg Intrinsic
$592.53M
Intrinsic / Market
0.25
Margin of Safety
-296.7%
WACC
11.1%
FY End
2025-12-31
EPV
$701.61M
Profit
$496.04M
FCFF
$579.93M
Listed DE, based US · Technology · Software - Infrastructure
Market Cap
$7.32B
Avg Intrinsic
$1.84B
Intrinsic / Market
0.25
Margin of Safety
-297.0%
WACC
8.1%
FY End
2025-12-31
EPV
$2.65B
Profit
$2.10B
FCFF
$778.82M
Listed DE, based US · Healthcare · Diagnostics & Research
Market Cap
$151.73B
Avg Intrinsic
$38.23B
Intrinsic / Market
0.25
Margin of Safety
-296.9%
WACC
8.1%
FY End
2025-12-31
EPV
$35.86B
Profit
$43.77B
FCFF
$35.05B
Listed DE, based NO · Energy · Oil & Gas Equipment & Services
Market Cap
$2.85B
Avg Intrinsic
$716.20M
Intrinsic / Market
0.25
Margin of Safety
-297.4%
WACC
8.6%
FY End
2025-12-31
EPV
$525.99M
Profit
$777.72M
FCFF
$844.89M
Listed DE, based US · Healthcare · Medical Instruments & Supplies
Market Cap
$5.55B
Avg Intrinsic
$1.40B
Intrinsic / Market
0.25
Margin of Safety
-297.2%
WACC
7.1%
FY End
2025-12-31
EPV
$902.79M
Profit
$2.12B
FCFF
$1.17B
Listed DE, based JP · Technology · Semiconductors
Market Cap
$42.43B
Avg Intrinsic
$10.67B
Intrinsic / Market
0.25
Margin of Safety
-297.6%
WACC
12.7%
FY End
2025-12-31
EPV
$6.71B
Profit
$17.65B book
FCFF
$7.65B
Listed DE, based US · Consumer Defensive · Discount Stores
Market Cap
$450.25B
Avg Intrinsic
$113.12B
Intrinsic / Market
0.25
Margin of Safety
-298.0%
WACC
9.6%
FY End
2026-08-31
EPV
$105.36B
Profit
$123.93B
FCFF
$110.06B
Listed DE, based US · Industrials · Specialty Industrial Machinery
Market Cap
$10.61B
Avg Intrinsic
$2.66B
Intrinsic / Market
0.25
Margin of Safety
-298.5%
WACC
9.2%
FY End
2025-12-31
EPV
$1.32B
Profit
$3.36B
FCFF
$3.31B
Listed DE, based US · Industrials · Specialty Industrial Machinery
Market Cap
$4.69B
Avg Intrinsic
$1.18B
Intrinsic / Market
0.25
Margin of Safety
-298.7%
WACC
8.3%
FY End
2026-03-31
EPV
$1.09B
Profit
$1.48B
FCFF
$957.56M
Listed DE, based US · Technology · Semiconductors
Market Cap
$3.20B
Avg Intrinsic
$802.21M
Intrinsic / Market
0.25
Margin of Safety
-298.9%
WACC
28.3%
FY End
2025-12-31
EPV
$802.21M book
Profit
$802.21M book
FCFF
$802.21M book
Listed DE, based BE · Healthcare · Biotechnology
Market Cap
$8.51B
Avg Intrinsic
$2.13B
Intrinsic / Market
0.25
Margin of Safety
-299.6%
WACC
6.8%
FY End
2025-12-31
EPV
$2.27B book
Profit
$1.85B
FCFF
$2.27B book
Listed DE, based FI · Industrials · Engineering & Construction
Market Cap
$1.10B
Avg Intrinsic
$274.51M
Intrinsic / Market
0.25
Margin of Safety
-299.8%
WACC
7.7%
FY End
2025-12-31
EPV
-$722.26M
Profit
$772.90M book
FCFF
$772.90M book
Listed DE, based US · Basic Materials · Aluminum
Market Cap
$3.50B
Avg Intrinsic
$874.99M
Intrinsic / Market
0.25
Margin of Safety
-300.2%
WACC
15.4%
FY End
2025-12-31
EPV
$233.80M
Profit
$855.13M
FCFF
$1.54B book
Listed DE, based US
Market Cap
$48.59B
Avg Intrinsic
$12.14B
Intrinsic / Market
0.25
Margin of Safety
-300.1%
WACC
10.3%
FY End
2026-01-31
EPV
$14.01B
Profit
$10.80B
FCFF
$11.61B
Listed DE, based BR · Basic Materials · Other Industrial Metals & Mining
Market Cap
$50.22B
Avg Intrinsic
$12.53B
Intrinsic / Market
0.25
Margin of Safety
-300.8%
WACC
8.5%
FY End
2025-12-31
EPV
$17.38B
Profit
$11.23B
FCFF
$8.97B
Listed DE, based SE · Industrials · Industrial Distribution
Market Cap
$9.52B
Avg Intrinsic
$2.37B
Intrinsic / Market
0.25
Margin of Safety
-301.1%
WACC
10.5%
FY End
2025-12-31
EPV
$2.40B
Profit
$3.00B
FCFF
$1.73B
Listed DE, based AU · Healthcare · Biotechnology
Market Cap
$1.81B
Avg Intrinsic
$450.77M
Intrinsic / Market
0.25
Margin of Safety
-301.6%
WACC
13.9%
FY End
2025-12-31
EPV
$313.06M
Profit
$812.32M
FCFF
$226.92M book
Listed DE, based JP · Consumer Cyclical · Restaurants
Market Cap
$10.91B
Avg Intrinsic
$2.72B
Intrinsic / Market
0.25
Margin of Safety
-301.6%
WACC
8.8%
FY End
2026-03-31
EPV
$1.44B
Profit
$4.36B
FCFF
$2.35B
Listed DE, based GB · Financial Services · Asset Management
Market Cap
$6.62B
Avg Intrinsic
$1.65B
Intrinsic / Market
0.25
Margin of Safety
-301.9%
WACC
7.0%
FY End
2025-12-31
EPV
$1.13B
Profit
$1.68B
FCFF
$2.13B book
Listed DE, based US · Industrials · Metal Fabrication
Market Cap
$3.17B
Avg Intrinsic
$785.20M
Intrinsic / Market
0.25
Margin of Safety
-303.9%
WACC
10.6%
FY End
2026-05-31
EPV
$17.58M
Profit
$1.31B
FCFF
$1.03B book
Listed DE, based FR · Industrials · Specialty Industrial Machinery
Market Cap
$191.92B
Avg Intrinsic
$47.45B
Intrinsic / Market
0.25
Margin of Safety
-304.5%
WACC
10.4%
FY End
2025-12-31
EPV
$48.18B
Profit
$53.57B
FCFF
$40.61B
Listed DE, based IT · Consumer Cyclical · Apparel Manufacturing
Market Cap
$3.66B
Avg Intrinsic
$904.96M
Intrinsic / Market
0.25
Margin of Safety
-304.6%
WACC
8.1%
FY End
2025-12-31
EPV
$901.52M
Profit
$1.03B
FCFF
$788.33M
Listed DE, based SE · Consumer Defensive · Packaged Foods
Market Cap
$1.22B
Avg Intrinsic
$301.33M
Intrinsic / Market
0.25
Margin of Safety
-304.7%
WACC
9.2%
FY End
2025-12-31
EPV
$230.24M
Profit
$383.77M
FCFF
$289.97M
Listed DE, based US · Consumer Cyclical · Auto & Truck Dealerships
Market Cap
$4.61B
Avg Intrinsic
$1.14B
Intrinsic / Market
0.25
Margin of Safety
-304.7%
WACC
11.1%
FY End
2025-12-31
EPV
$623.32M
Profit
$1.44B
FCFF
$1.36B
Listed DE, based US · Basic Materials · Specialty Chemicals
Market Cap
$76.13B
Avg Intrinsic
$18.80B
Intrinsic / Market
0.25
Margin of Safety
-304.9%
WACC
8.6%
FY End
2025-12-31
EPV
$16.10B
Profit
$24.06B
FCFF
$16.24B
Listed DE, based ID · Basic Materials · Other Industrial Metals & Mining
Market Cap
$3.19B
Avg Intrinsic
$786.43M
Intrinsic / Market
0.25
Margin of Safety
-305.5%
WACC
8.5%
FY End
2025-12-31
EPV
$606.83M
Profit
$702.80M
FCFF
$1.05B book
Listed DE, based CA · Industrials · Airlines
Market Cap
$4.54B
Avg Intrinsic
$1.12B
Intrinsic / Market
0.25
Margin of Safety
-306.2%
WACC
8.1%
FY End
2025-12-31
EPV
$737.60M
Profit
$1.32B
FCFF
$1.29B book
Listed DE, based NO · Consumer Defensive · Farm Products
Market Cap
$7.62B
Avg Intrinsic
$1.87B
Intrinsic / Market
0.25
Margin of Safety
-306.6%
WACC
7.5%
FY End
2025-12-31
EPV
$2.90B
Profit
$1.50B
FCFF
$1.22B
Listed DE, based US · Financial Services · Asset Management
Market Cap
$71.12B
Avg Intrinsic
$17.44B
Intrinsic / Market
0.25
Margin of Safety
-307.9%
WACC
11.5%
FY End
2025-12-31
EPV
$11.88B book
Profit
$14.94B
FCFF
$25.49B
Listed DE, based AU · Financial Services · Capital Markets
Market Cap
$17.10B
Avg Intrinsic
$4.19B
Intrinsic / Market
0.24
Margin of Safety
-308.2%
WACC
20.9%
FY End
2026-06-30
EPV
$4.19B book
Profit
$4.19B book
FCFF
$4.19B book
Listed DE, based US · Industrials · Consulting Services
Market Cap
$16.18B
Avg Intrinsic
$3.96B
Intrinsic / Market
0.24
Margin of Safety
-308.3%
WACC
9.9%
FY End
2025-12-31
EPV
$3.30B
Profit
$5.33B
FCFF
$3.26B
Listed DE, based SE · Healthcare · Biotechnology
Market Cap
$2.67B
Avg Intrinsic
$653.42M
Intrinsic / Market
0.24
Margin of Safety
-308.3%
WACC
10.5%
FY End
2025-12-31
EPV
$1.54B
Profit
$207.88M book
FCFF
$207.88M book
Listed DE, based US · Industrials · Industrial Distribution
Market Cap
$57.90B
Avg Intrinsic
$14.17B
Intrinsic / Market
0.24
Margin of Safety
-308.5%
WACC
8.7%
FY End
2025-12-31
EPV
$15.52B
Profit
$14.46B
FCFF
$12.54B
Listed DE, based US · Energy · Oil & Gas Midstream
Market Cap
$85.13B
Avg Intrinsic
$20.81B
Intrinsic / Market
0.24
Margin of Safety
-309.0%
WACC
7.0%
FY End
2025-12-31
EPV
$14.88B
Profit
$29.10B
FCFF
$18.45B
Listed DE, based US · Industrials · Railroads
Market Cap
$86.74B
Avg Intrinsic
$21.16B
Intrinsic / Market
0.24
Margin of Safety
-310.0%
WACC
10.2%
FY End
2025-12-31
EPV
$20.93B
Profit
$24.19B
FCFF
$18.35B
Listed DE, based US · Industrials · Specialty Industrial Machinery
Market Cap
$18.22B
Avg Intrinsic
$4.44B
Intrinsic / Market
0.24
Margin of Safety
-310.2%
WACC
9.8%
FY End
2025-10-31
EPV
$4.18B
Profit
$5.28B
FCFF
$3.86B
Listed DE, based US · Technology · Semiconductors
Market Cap
$27.98B
Avg Intrinsic
$6.82B
Intrinsic / Market
0.24
Margin of Safety
-310.3%
WACC
14.4%
FY End
2025-12-31
EPV
$6.79B
Profit
$5.29B
FCFF
$8.37B
Listed DE, based US · Consumer Cyclical · Auto Manufacturers
Market Cap
$21.08B
Avg Intrinsic
$5.13B
Intrinsic / Market
0.24
Margin of Safety
-310.8%
WACC
12.1%
FY End
2025-12-31
EPV
$5.13B book
Profit
$5.13B book
FCFF
$5.13B book
Listed DE, based FR · Industrials · Aerospace & Defense
Market Cap
$154.37B
Avg Intrinsic
$37.56B
Intrinsic / Market
0.24
Margin of Safety
-311.0%
WACC
9.9%
FY End
2025-12-31
EPV
$44.10B
Profit
$38.31B
FCFF
$30.28B
Listed DE, based CN · Consumer Cyclical · Auto Manufacturers
Market Cap
$8.65B
Avg Intrinsic
$2.10B
Intrinsic / Market
0.24
Margin of Safety
-311.4%
WACC
7.4%
FY End
2025-12-31
EPV
$2.10B book
Profit
$2.10B book
FCFF
$2.10B book
Listed DE, based DK · Industrials · Specialty Industrial Machinery
Market Cap
$4.42B
Avg Intrinsic
$1.07B
Intrinsic / Market
0.24
Margin of Safety
-312.1%
WACC
11.7%
FY End
2025-12-31
EPV
$717.21M
Profit
$951.68M
FCFF
$1.55B
Listed DE, based US · Communication Services · Electronic Gaming & Multimedia
Market Cap
$51.79B
Avg Intrinsic
$12.56B
Intrinsic / Market
0.24
Margin of Safety
-312.3%
WACC
8.2%
FY End
2026-03-31
EPV
$13.50B
Profit
$8.25B
FCFF
$15.94B
Listed DE, based US · Healthcare · Diagnostics & Research
Market Cap
$41.03B
Avg Intrinsic
$9.94B
Intrinsic / Market
0.24
Margin of Safety
-312.8%
WACC
13.4%
FY End
2025-12-31
EPV
$7.69B
Profit
$13.82B
FCFF
$8.31B
Listed DE, based CN · Industrials · Specialty Industrial Machinery
Market Cap
$4.33B
Avg Intrinsic
$1.05B
Intrinsic / Market
0.24
Margin of Safety
-313.2%
WACC
22.7%
FY End
2025-12-31
EPV
$1.05B book
Profit
$1.05B book
FCFF
$1.05B book
Listed DE, based US · Energy · Oil & Gas E&P
Market Cap
$5.95B
Avg Intrinsic
$1.44B
Intrinsic / Market
0.24
Margin of Safety
-313.2%
WACC
5.6%
FY End
2025-12-31
EPV
$2.65B
Profit
$832.64M book
FCFF
$832.64M book
Listed DE, based NO · Energy · Oil & Gas E&P
Market Cap
$1.71B
Avg Intrinsic
$413.93M
Intrinsic / Market
0.24
Margin of Safety
-313.3%
WACC
10.7%
FY End
2025-12-31
EPV
$306.06M
Profit
$467.87M book
FCFF
$467.87M book
Listed DE
Market Cap
$219.78B
Avg Intrinsic
$53.13B
Intrinsic / Market
0.24
Margin of Safety
-313.7%
WACC
9.5%
FY End
2025-12-31
EPV
$45.36B
Profit
$61.95B
FCFF
$52.07B
Listed DE, based US · Industrials · Waste Management
Market Cap
$16.44B
Avg Intrinsic
$3.97B
Intrinsic / Market
0.24
Margin of Safety
-314.5%
WACC
8.8%
FY End
2025-12-31
EPV
$3.47B
Profit
$5.09B
FCFF
$3.34B
Listed DE, based GB · Consumer Cyclical · Restaurants
Market Cap
$1.10B
Avg Intrinsic
$264.78M
Intrinsic / Market
0.24
Margin of Safety
-314.4%
WACC
8.8%
FY End
2025-12-31
EPV
$631.53M
Profit
-$119.84M book
FCFF
$282.64M
Listed DE · Consumer Cyclical · Restaurants
Market Cap
$9.60B
Avg Intrinsic
$2.31B
Intrinsic / Market
0.24
Margin of Safety
-314.8%
WACC
5.6%
FY End
2025-12-31
EPV
$2.86B
Profit
$2.32B
FCFF
$1.77B
Listed DE, based DE · Industrials · Specialty Industrial Machinery
Market Cap
$242.33B
Avg Intrinsic
$58.40B
Intrinsic / Market
0.24
Margin of Safety
-315.0%
WACC
10.4%
FY End
2025-09-30
EPV
$45.84B
Profit
$72.98B
FCFF
$56.37B
Listed DE, based JP · Technology · Consumer Electronics
Market Cap
$1.25B
Avg Intrinsic
$301.73M
Intrinsic / Market
0.24
Margin of Safety
-315.2%
WACC
7.3%
FY End
2026-03-31
EPV
$301.73M book
Profit
$301.73M book
FCFF
$301.73M book
Listed DE, based US · Technology · Semiconductor Equipment & Materials
Market Cap
$26.60B
Avg Intrinsic
$6.39B
Intrinsic / Market
0.24
Margin of Safety
-316.1%
WACC
9.3%
FY End
2025-12-31
EPV
$5.82B
Profit
$6.53B
FCFF
$6.83B
Listed DE, based US · Technology · Semiconductors
Market Cap
$3.73B
Avg Intrinsic
$894.38M
Intrinsic / Market
0.24
Margin of Safety
-316.9%
WACC
15.6%
FY End
2025-12-31
EPV
$1.17B
Profit
$418.98M
FCFF
$1.09B
Listed DE, based NO · Industrials · Specialty Industrial Machinery
Market Cap
$5.26B
Avg Intrinsic
$1.26B
Intrinsic / Market
0.24
Margin of Safety
-317.2%
WACC
16.2%
FY End
2025-12-31
EPV
$492.54M
Profit
$1.64B book
FCFF
$1.64B book
Listed DE, based IE · Basic Materials · Building Materials
Market Cap
$14.36B
Avg Intrinsic
$3.44B
Intrinsic / Market
0.24
Margin of Safety
-317.2%
WACC
8.8%
FY End
2026-03-31
EPV
$2.91B
Profit
$4.97B
FCFF
$2.44B
Listed DE, based US · Industrials · Pollution & Treatment Controls
Market Cap
$7.91B
Avg Intrinsic
$1.89B
Intrinsic / Market
0.24
Margin of Safety
-317.6%
WACC
9.1%
FY End
2025-12-31
EPV
$1.76B
Profit
$1.95B
FCFF
$1.97B
Listed DE, based DK · Healthcare · Medical Devices
Market Cap
$1.52B
Avg Intrinsic
$364.80M
Intrinsic / Market
0.24
Margin of Safety
-317.7%
WACC
12.7%
FY End
2026-06-30
EPV
$271.27M
Profit
$317.30M
FCFF
$505.84M
Listed DE, based NL · Technology · Semiconductors
Market Cap
$61.70B
Avg Intrinsic
$14.77B
Intrinsic / Market
0.24
Margin of Safety
-317.8%
WACC
13.6%
FY End
2025-12-31
EPV
$12.22B
Profit
$14.17B
FCFF
$17.92B
Listed DE, based US · Industrials · Aerospace & Defense
Market Cap
$20.13B
Avg Intrinsic
$4.82B
Intrinsic / Market
0.24
Margin of Safety
-317.8%
WACC
9.2%
FY End
2025-12-31
EPV
$5.12B
Profit
$5.22B
FCFF
$4.11B
Listed DE, based US · Technology · Information Technology Services
Market Cap
$1.37B
Avg Intrinsic
$329.04M
Intrinsic / Market
0.24
Margin of Safety
-317.9%
WACC
16.6%
FY End
2025-12-31
EPV
$329.04M book
Profit
$329.04M book
FCFF
$329.04M book
Listed DE, based SE · Industrials · Conglomerates
Market Cap
$4.69B
Avg Intrinsic
$1.12B
Intrinsic / Market
0.24
Margin of Safety
-318.8%
WACC
10.6%
FY End
2026-03-31
EPV
$942.00M
Profit
$1.76B
FCFF
$651.66M
Listed DE, based US · Industrials · Building Products & Equipment
Market Cap
$8.45B
Avg Intrinsic
$2.01B
Intrinsic / Market
0.24
Margin of Safety
-319.6%
WACC
11.7%
FY End
2025-12-31
EPV
$1.36B
Profit
$2.76B
FCFF
$1.92B
Listed DE, based US · Technology · Software - Application
Market Cap
$13.46B
Avg Intrinsic
$3.21B
Intrinsic / Market
0.24
Margin of Safety
-319.8%
WACC
8.6%
FY End
2025-12-31
EPV
$2.84B
Profit
$3.31B
FCFF
$3.46B
Listed DE, based US · Basic Materials · Specialty Chemicals
Market Cap
$1.05B
Avg Intrinsic
$250.43M
Intrinsic / Market
0.24
Margin of Safety
-320.3%
WACC
7.7%
FY End
2025-12-31
EPV
$418.30M
Profit
$280.39M
FCFF
$52.59M
Listed DE, based US · Industrials · Trucking
Market Cap
$9.03B
Avg Intrinsic
$2.15B
Intrinsic / Market
0.24
Margin of Safety
-320.6%
WACC
17.0%
FY End
2025-12-31
EPV
$1.95B
Profit
$1.77B
FCFF
$2.73B book
Listed DE, based US · Technology · Software - Infrastructure
Market Cap
$42.51B
Avg Intrinsic
$10.10B
Intrinsic / Market
0.24
Margin of Safety
-320.8%
WACC
12.5%
FY End
2026-04-30
EPV
$11.11B
Profit
$4.10B
FCFF
$15.10B
Listed DE, based SE · Industrials · Conglomerates
Market Cap
$14.35B
Avg Intrinsic
$3.41B
Intrinsic / Market
0.24
Margin of Safety
-321.1%
WACC
10.8%
FY End
2025-12-31
EPV
$2.94B
Profit
$4.87B
FCFF
$2.42B
Listed DE, based DE · Industrials · Aerospace & Defense
Profit is over 3× the larger of EPV and FCFFMarket Cap
$1.07B
Avg Intrinsic
$254.72M
Intrinsic / Market
0.24
Margin of Safety
-321.7%
WACC
9.9%
FY End
2025-12-31
EPV
$122.23M
Profit
$566.42M
FCFF
$75.51M book
Listed DE, based US · Healthcare · Diagnostics & Research
Market Cap
$242.31B
Avg Intrinsic
$57.44B
Intrinsic / Market
0.24
Margin of Safety
-321.9%
WACC
8.6%
FY End
2025-12-31
EPV
$47.55B
Profit
$75.98B
FCFF
$48.78B
Listed DE, based US · Industrials · Engineering & Construction
Market Cap
$60.31B
Avg Intrinsic
$14.24B
Intrinsic / Market
0.24
Margin of Safety
-323.5%
WACC
14.5%
FY End
2025-12-31
EPV
$8.93B
Profit
$26.36B
FCFF
$7.44B
Listed DE, based CN · Healthcare · Biotechnology
Market Cap
$2.58B
Avg Intrinsic
$607.64M
Intrinsic / Market
0.24
Margin of Safety
-323.8%
WACC
8.2%
FY End
2025-12-31
EPV
$607.64M book
Profit
$607.64M book
FCFF
$607.64M book
Listed DE, based US · Basic Materials · Specialty Chemicals
Market Cap
$4.34B
Avg Intrinsic
$1.02B
Intrinsic / Market
0.24
Margin of Safety
-324.4%
WACC
12.9%
FY End
2025-12-31
EPV
$1.02B book
Profit
$1.02B book
FCFF
$1.02B book
Listed DE, based GB · Consumer Cyclical · Luxury Goods
Market Cap
$5.22B
Avg Intrinsic
$1.23B
Intrinsic / Market
0.24
Margin of Safety
-324.6%
WACC
6.9%
FY End
2026-03-31
EPV
$1.96B
Profit
$1.25B book
FCFF
$481.14M
Listed DE, based US · Industrials · Engineering & Construction
Market Cap
$7.23B
Avg Intrinsic
$1.70B
Intrinsic / Market
0.24
Margin of Safety
-324.9%
WACC
10.2%
FY End
2025-12-31
EPV
$984.04M
Profit
$2.00B
FCFF
$2.13B
Listed DE, based US · Technology · Semiconductors
Market Cap
$198.24B
Avg Intrinsic
$46.57B
Intrinsic / Market
0.23
Margin of Safety
-325.7%
WACC
13.7%
FY End
2025-09-30
EPV
$68.76B
Profit
$33.60B
FCFF
$37.33B
Listed DE, based SE · Technology · Communication Equipment
Market Cap
$2.42B
Avg Intrinsic
$567.46M
Intrinsic / Market
0.23
Margin of Safety
-325.9%
WACC
10.2%
FY End
2025-12-31
EPV
$650.29M
Profit
$650.53M
FCFF
$401.56M
Listed DE, based DE · Technology · Software - Infrastructure
Market Cap
$1.74B
Avg Intrinsic
$407.31M
Intrinsic / Market
0.23
Margin of Safety
-326.9%
WACC
9.4%
FY End
2025-12-31
EPV
$523.52M
Profit
$474.11M
FCFF
$224.29M
Listed DE, based DK · Healthcare · Medical Devices
Market Cap
$3.08B
Avg Intrinsic
$721.46M
Intrinsic / Market
0.23
Margin of Safety
-327.0%
WACC
12.5%
FY End
2024-09-30
EPV
$647.67M
Profit
$573.41M
FCFF
$943.31M book
Listed DE, based AU · Industrials · Consulting Services
Market Cap
$6.96B
Avg Intrinsic
$1.63B
Intrinsic / Market
0.23
Margin of Safety
-328.4%
WACC
10.3%
FY End
2026-03-31
EPV
$1.62B
Profit
$1.82B
FCFF
$1.43B
Listed DE, based US · Financial Services · Credit Services
Market Cap
$23.54B
Avg Intrinsic
$5.49B
Intrinsic / Market
0.23
Margin of Safety
-328.9%
WACC
20.2%
FY End
2026-06-30
EPV
$5.49B book
Profit
$5.49B book
FCFF
$5.49B book
Listed DE, based NL · Technology · Semiconductor Equipment & Materials
Market Cap
$710.49B
Avg Intrinsic
$165.62B
Intrinsic / Market
0.23
Margin of Safety
-329.0%
WACC
12.7%
FY End
2025-12-31
EPV
$106.54B
Profit
$218.38B
FCFF
$171.95B
Listed DE, based CN · Technology · Communication Equipment
Market Cap
$3.53B
Avg Intrinsic
$821.89M
Intrinsic / Market
0.23
Margin of Safety
-329.1%
WACC
11.5%
FY End
2025-12-31
EPV
$539.21M
Profit
$538.34M
FCFF
$1.39B book
Listed DE, based CA · Energy · Oil & Gas E&P
Market Cap
$3.16B
Avg Intrinsic
$735.28M
Intrinsic / Market
0.23
Margin of Safety
-329.8%
WACC
9.7%
FY End
2025-12-31
EPV
$834.24M
Profit
$461.89M
FCFF
$909.72M book
Listed DE, based US · Basic Materials · Other Industrial Metals & Mining
Market Cap
$8.42B
Avg Intrinsic
$1.96B
Intrinsic / Market
0.23
Margin of Safety
-329.8%
WACC
14.8%
FY End
2025-12-31
EPV
$1.96B book
Profit
$1.96B book
FCFF
$1.96B book
Listed DE, based US · Consumer Cyclical · Footwear & Accessories
Market Cap
$3.23B
Avg Intrinsic
$750.77M
Intrinsic / Market
0.23
Margin of Safety
-330.3%
WACC
10.6%
FY End
2025-12-31
EPV
$1.41B
Profit
$454.14M
FCFF
$387.41M
Listed DE, based US · Industrials · Specialty Industrial Machinery
Market Cap
$123.37B
Avg Intrinsic
$28.61B
Intrinsic / Market
0.23
Margin of Safety
-331.2%
WACC
10.8%
FY End
2026-06-30
EPV
$23.16B
Profit
$39.08B
FCFF
$23.60B
Listed DE, based US · Energy · Oil & Gas Refining & Marketing
Market Cap
$5.86B
Avg Intrinsic
$1.36B
Intrinsic / Market
0.23
Margin of Safety
-331.3%
WACC
8.6%
FY End
2025-12-31
EPV
$2.88B
Profit
$450.39M
FCFF
$744.74M book
Listed DE, based SG · Technology · Semiconductor Equipment & Materials
Market Cap
$3.94B
Avg Intrinsic
$912.87M
Intrinsic / Market
0.23
Margin of Safety
-331.9%
WACC
13.7%
FY End
2025-09-30
EPV
$912.87M book
Profit
$912.87M book
FCFF
$912.87M book
Listed DE, based GB · Industrials · Specialty Industrial Machinery
Market Cap
$5.40B
Avg Intrinsic
$1.25B
Intrinsic / Market
0.23
Margin of Safety
-332.1%
WACC
10.9%
FY End
2025-12-31
EPV
$1.39B
Profit
$1.16B
FCFF
$1.20B
Listed DE, based NO · Energy · Oil & Gas E&P
Market Cap
$13.43B
Avg Intrinsic
$3.10B
Intrinsic / Market
0.23
Margin of Safety
-332.9%
WACC
7.4%
FY End
2025-12-31
EPV
$5.96B
Profit
$1.36B
FCFF
$1.99B book
Listed DE, based GB · Healthcare · Medical Care Facilities
Market Cap
$1.16B
Avg Intrinsic
$265.98M
Intrinsic / Market
0.23
Margin of Safety
-334.3%
WACC
9.0%
FY End
2024-06-30
EPV
$232.82M
Profit
$384.77M
FCFF
$180.35M
Listed DE, based BR · Energy · Oil & Gas Integrated
Market Cap
$131.89B
Avg Intrinsic
$30.37B
Intrinsic / Market
0.23
Margin of Safety
-334.3%
WACC
9.9%
FY End
2025-12-31
EPV
$29.04B
Profit
$33.83B
FCFF
$28.24B
Listed DE, based CH · Healthcare · Drug Manufacturers - Specialty & Generic
Market Cap
$1.74B
Avg Intrinsic
$401.56M
Intrinsic / Market
0.23
Margin of Safety
-334.5%
WACC
9.9%
FY End
2025-12-31
EPV
$401.56M book
Profit
$401.56M book
FCFF
$401.56M book
Listed DE, based GB · Consumer Cyclical · Travel Services
Market Cap
$1.55B
Avg Intrinsic
$357.40M
Intrinsic / Market
0.23
Margin of Safety
-334.6%
WACC
13.1%
FY End
2026-01-31
EPV
$198.28M
Profit
$608.68M
FCFF
$265.24M
Listed DE, based US · Consumer Cyclical · Apparel Retail
Profit is over 3× the larger of EPV and FCFFMarket Cap
$17.09B
Avg Intrinsic
$3.93B
Intrinsic / Market
0.23
Margin of Safety
-334.8%
WACC
9.9%
FY End
2026-01-31
EPV
$11.93M
Profit
$9.78B
FCFF
$2.00B book
Listed DE, based US · Technology · Software - Application
Market Cap
$1.62B
Avg Intrinsic
$372.87M
Intrinsic / Market
0.23
Margin of Safety
-335.5%
WACC
14.0%
FY End
2025-12-31
EPV
$372.87M book
Profit
$372.87M book
FCFF
$372.87M book
Listed DE, based US · Industrials · Specialty Industrial Machinery
Market Cap
$2.17B
Avg Intrinsic
$497.73M
Intrinsic / Market
0.23
Margin of Safety
-335.5%
WACC
11.3%
FY End
2025-12-31
EPV
$401.89M
Profit
$576.47M
FCFF
$514.84M
Listed DE, based CA · Basic Materials · Copper
Market Cap
$2.63B
Avg Intrinsic
$603.17M
Intrinsic / Market
0.23
Margin of Safety
-335.7%
WACC
15.7%
FY End
2025-12-31
EPV
$603.17M book
Profit
$603.17M book
FCFF
$603.17M book
Listed DE, based JP · Technology · Information Technology Services
Market Cap
$17.76B
Avg Intrinsic
$4.08B
Intrinsic / Market
0.23
Margin of Safety
-335.7%
WACC
6.0%
FY End
2026-03-31
EPV
$7.49B
Profit
$2.00B
FCFF
$2.74B book
| # | Company | Market Cap | Avg Intrinsic | Intrinsic / Market | Margin of Safety | WACC | EPV / Profit / FCFF | FY End |
|---|---|---|---|---|---|---|---|---|
| 3701 | BMU.F Benchmark Electronics, Inc.Listed DE, based US · Technology · Electronic Components | $2.35B | $592.53M | 0.25 | -296.7% | 11.1% | $701.61M $496.04M $579.93M | 2025-12-31 |
| 3702 | 3L7A.F Qualys, Inc.Listed DE, based US · Technology · Software - Infrastructure | $7.32B | $1.84B | 0.25 | -297.0% | 8.1% | $2.65B $2.10B $778.82M | 2025-12-31 |
| 3703 | DAP.DE Danaher CorporationListed DE, based US · Healthcare · Diagnostics & Research | $151.73B | $38.23B | 0.25 | -296.9% | 8.1% | $35.86B $43.77B $35.05B | 2025-12-31 |
| 3704 | TGC.F TGS ASAListed DE, based NO · Energy · Oil & Gas Equipment & Services | $2.85B | $716.20M | 0.25 | -297.4% | 8.6% | $525.99M $777.72M $844.89M | 2025-12-31 |
| 3705 | TBH.F Teleflex IncorporatedListed DE, based US · Healthcare · Medical Instruments & Supplies | $5.55B | $1.40B | 0.25 | -297.2% | 7.1% | $902.79M $2.12B $1.17B | 2025-12-31 |
| 3706 | NEN.F Renesas Electronics CorporationListed DE, based JP · Technology · Semiconductors | $42.43B | $10.67B | 0.25 | -297.6% | 12.7% | $6.71B $17.65B book $7.65B | 2025-12-31 |
| 3707 | CTO.F Costco Wholesale CorporationListed DE, based US · Consumer Defensive · Discount Stores | $450.25B | $113.12B | 0.25 | -298.0% | 9.6% | $105.36B $123.93B $110.06B | 2026-08-31 |
| 3708 | RB8.F Regal Rexnord CorporationListed DE, based US · Industrials · Specialty Industrial Machinery | $10.61B | $2.66B | 0.25 | -298.5% | 9.2% | $1.32B $3.36B $3.31B | 2025-12-31 |
| 3709 | UCI.F CSW Industrials, Inc.Listed DE, based US · Industrials · Specialty Industrial Machinery | $4.69B | $1.18B | 0.25 | -298.7% | 8.3% | $1.09B $1.48B $957.56M | 2026-03-31 |
| 3710 | 7J70.F Navitas Semiconductor CorporationListed DE, based US · Technology · Semiconductors | $3.20B | $802.21M | 0.25 | -298.9% | 28.3% | $802.21M book $802.21M book $802.21M book | 2025-12-31 |
| 3711 | FTD.F Financière de Tubize SAListed DE, based BE · Healthcare · Biotechnology | $8.51B | $2.13B | 0.25 | -299.6% | 6.8% | $2.27B book $1.85B $2.27B book | 2025-12-31 |
| 3712 | YIT.F YIT OyjListed DE, based FI · Industrials · Engineering & Construction | $1.10B | $274.51M | 0.25 | -299.8% | 7.7% | -$722.26M $772.90M book $772.90M book | 2025-12-31 |
| 3713 | EY3.F Century Aluminum CompanyListed DE, based US · Basic Materials · Aluminum | $3.50B | $874.99M | 0.25 | -300.2% | 15.4% | $233.80M $855.13M $1.54B book | 2025-12-31 |
| 3714 | VEE.F Veeva Systems Inc.Listed DE, based US | $48.59B | $12.14B | 0.25 | -300.1% | 10.3% | $14.01B $10.80B $11.61B | 2026-01-31 |
| 3715 | CVLC.F Vale S.A.Listed DE, based BR · Basic Materials · Other Industrial Metals & Mining | $50.22B | $12.53B | 0.25 | -300.8% | 8.5% | $17.38B $11.23B $8.97B | 2025-12-31 |
| 3716 | I1M.F Indutrade AB (publ)Listed DE, based SE · Industrials · Industrial Distribution | $9.52B | $2.37B | 0.25 | -301.1% | 10.5% | $2.40B $3.00B $1.73B | 2025-12-31 |
| 3717 | NK9.F Neuren Pharmaceuticals LimitedListed DE, based AU · Healthcare · Biotechnology | $1.81B | $450.77M | 0.25 | -301.6% | 13.9% | $313.06M $812.32M $226.92M book | 2025-12-31 |
| 3718 | 5F7.F Zensho Holdings Co., Ltd.Listed DE, based JP · Consumer Cyclical · Restaurants | $10.91B | $2.72B | 0.25 | -301.6% | 8.8% | $1.44B $4.36B $2.35B | 2026-03-31 |
| 3719 | 6UY.F Allfunds Group plcListed DE, based GB · Financial Services · Asset Management | $6.62B | $1.65B | 0.25 | -301.9% | 7.0% | $1.13B $1.68B $2.13B book | 2025-12-31 |
| 3720 | WTH.F Worthington Enterprises, Inc.Listed DE, based US · Industrials · Metal Fabrication | $3.17B | $785.20M | 0.25 | -303.9% | 10.6% | $17.58M $1.31B $1.03B book | 2026-05-31 |
| 3721 | SND.DE Schneider Electric S.E.Listed DE, based FR · Industrials · Specialty Industrial Machinery | $191.92B | $47.45B | 0.25 | -304.5% | 10.4% | $48.18B $53.57B $40.61B | 2025-12-31 |
| 3722 | JN0.F Ermenegildo Zegna N.V.Listed DE, based IT · Consumer Cyclical · Apparel Manufacturing | $3.66B | $904.96M | 0.25 | -304.6% | 8.1% | $901.52M $1.03B $788.33M | 2025-12-31 |
| 3723 | 0SL.F Scandi Standard AB (publ)Listed DE, based SE · Consumer Defensive · Packaged Foods | $1.22B | $301.33M | 0.25 | -304.7% | 9.2% | $230.24M $383.77M $289.97M | 2025-12-31 |
| 3724 | XKR.F OPENLANE, Inc.Listed DE, based US · Consumer Cyclical · Auto & Truck Dealerships | $4.61B | $1.14B | 0.25 | -304.7% | 11.1% | $623.32M $1.44B $1.36B | 2025-12-31 |
| 3725 | ECJ.DE Ecolab Inc.Listed DE, based US · Basic Materials · Specialty Chemicals | $76.13B | $18.80B | 0.25 | -304.9% | 8.6% | $16.10B $24.06B $16.24B | 2025-12-31 |
| 3726 | BUR.F PT Bumi Resources Minerals TbkListed DE, based ID · Basic Materials · Other Industrial Metals & Mining | $3.19B | $786.43M | 0.25 | -305.5% | 8.5% | $606.83M $702.80M $1.05B book | 2025-12-31 |
| 3727 | 0ON.F Exchange Income CorporationListed DE, based CA · Industrials · Airlines | $4.54B | $1.12B | 0.25 | -306.2% | 8.1% | $737.60M $1.32B $1.29B book | 2025-12-31 |
| 3728 | JEPA.F Salmar ASA NListed DE, based NO · Consumer Defensive · Farm Products | $7.62B | $1.87B | 0.25 | -306.6% | 7.5% | $2.90B $1.50B $1.22B | 2025-12-31 |
| 3729 | RW5.F Brookfield Asset Management Ltd.Listed DE, based US · Financial Services · Asset Management | $71.12B | $17.44B | 0.25 | -307.9% | 11.5% | $11.88B book $14.94B $25.49B | 2025-12-31 |
| 3730 | F8P.F IREN LimitedListed DE, based AU · Financial Services · Capital Markets | $17.10B | $4.19B | 0.24 | -308.2% | 20.9% | $4.19B book $4.19B book $4.19B book | 2026-06-30 |
| 3731 | EFX.F Equifax Inc.Listed DE, based US · Industrials · Consulting Services | $16.18B | $3.96B | 0.24 | -308.3% | 9.9% | $3.30B $5.33B $3.26B | 2025-12-31 |
| 3732 | B9A.F BioArctic AB (publ)Listed DE, based SE · Healthcare · Biotechnology | $2.67B | $653.42M | 0.24 | -308.3% | 10.5% | $1.54B $207.88M book $207.88M book | 2025-12-31 |
| 3733 | FAS.DE Fastenal CompanyListed DE, based US · Industrials · Industrial Distribution | $57.90B | $14.17B | 0.24 | -308.5% | 8.7% | $15.52B $14.46B $12.54B | 2025-12-31 |
| 3734 | WMB.DE The Williams Companies, Inc.Listed DE, based US · Energy · Oil & Gas Midstream | $85.13B | $20.81B | 0.24 | -309.0% | 7.0% | $14.88B $29.10B $18.45B | 2025-12-31 |
| 3735 | CXR.DE CSX CorporationListed DE, based US · Industrials · Railroads | $86.74B | $21.16B | 0.24 | -310.0% | 10.2% | $20.93B $24.19B $18.35B | 2025-12-31 |
| 3736 | ND1.F Nordson CorporationListed DE, based US · Industrials · Specialty Industrial Machinery | $18.22B | $4.44B | 0.24 | -310.2% | 9.8% | $4.18B $5.28B $3.86B | 2025-10-31 |
| 3737 | 76J.F GLOBALFOUNDRIES Inc.Listed DE, based US · Technology · Semiconductors | $27.98B | $6.82B | 0.24 | -310.3% | 14.4% | $6.79B $5.29B $8.37B | 2025-12-31 |
| 3738 | 99U.F Rivian Automotive, Inc.Listed DE, based US · Consumer Cyclical · Auto Manufacturers | $21.08B | $5.13B | 0.24 | -310.8% | 12.1% | $5.13B book $5.13B book $5.13B book | 2025-12-31 |
| 3739 | SEJ1.DE Safran SAListed DE, based FR · Industrials · Aerospace & Defense | $154.37B | $37.56B | 0.24 | -311.0% | 9.9% | $44.10B $38.31B $30.28B | 2025-12-31 |
| 3740 | N3IA.F NIO Inc.Listed DE, based CN · Consumer Cyclical · Auto Manufacturers | $8.65B | $2.10B | 0.24 | -311.4% | 7.4% | $2.10B book $2.10B book $2.10B book | 2025-12-31 |
| 3741 | F6O1.F FLSmidth & Co. A/SListed DE, based DK · Industrials · Specialty Industrial Machinery | $4.42B | $1.07B | 0.24 | -312.1% | 11.7% | $717.21M $951.68M $1.55B | 2025-12-31 |
| 3742 | ERT.F Electronic Arts Inc.Listed DE, based US · Communication Services · Electronic Gaming & Multimedia | $51.79B | $12.56B | 0.24 | -312.3% | 8.2% | $13.50B $8.25B $15.94B | 2026-03-31 |
| 3743 | IX1.DE IDEXX Laboratories, Inc.Listed DE, based US · Healthcare · Diagnostics & Research | $41.03B | $9.94B | 0.24 | -312.8% | 13.4% | $7.69B $13.82B $8.31B | 2025-12-31 |
| 3744 | 7US.F Ubtech Robotics Corp LtdListed DE, based CN · Industrials · Specialty Industrial Machinery | $4.33B | $1.05B | 0.24 | -313.2% | 22.7% | $1.05B book $1.05B book $1.05B book | 2025-12-31 |
| 3745 | D5O.F LandBridge CorporationListed DE, based US · Energy · Oil & Gas E&P | $5.95B | $1.44B | 0.24 | -313.2% | 5.6% | $2.65B $832.64M book $832.64M book | 2025-12-31 |
| 3746 | CJ1.F BlueNord ASAListed DE, based NO · Energy · Oil & Gas E&P | $1.71B | $413.93M | 0.24 | -313.3% | 10.7% | $306.06M $467.87M book $467.87M book | 2025-12-31 |
| 3747 | LIN.DE Linde plcListed DE | $219.78B | $53.13B | 0.24 | -313.7% | 9.5% | $45.36B $61.95B $52.07B | 2025-12-31 |
| 3748 | CH6.F Clean Harbors, Inc.Listed DE, based US · Industrials · Waste Management | $16.44B | $3.97B | 0.24 | -314.5% | 8.8% | $3.47B $5.09B $3.34B | 2025-12-31 |
| 3749 | DKOB.F Domino's Pizza Group plcListed DE, based GB · Consumer Cyclical · Restaurants | $1.10B | $264.78M | 0.24 | -314.4% | 8.8% | $631.53M -$119.84M book $282.64M | 2025-12-31 |
| 3750 | JFC0.F Jollibee Foods CorporationListed DE · Consumer Cyclical · Restaurants | $9.60B | $2.31B | 0.24 | -314.8% | 5.6% | $2.86B $2.32B $1.77B | 2025-12-31 |
| 3751 | SIE.DE Siemens AktiengesellschaftListed DE, based DE · Industrials · Specialty Industrial Machinery | $242.33B | $58.40B | 0.24 | -315.0% | 10.4% | $45.84B $72.98B $56.37B | 2025-09-30 |
| 3752 | 72Z.F Sun CorporationListed DE, based JP · Technology · Consumer Electronics | $1.25B | $301.73M | 0.24 | -315.2% | 7.3% | $301.73M book $301.73M book $301.73M book | 2026-03-31 |
| 3753 | Z5O.F Qnity Electronics, Inc.Listed DE, based US · Technology · Semiconductor Equipment & Materials | $26.60B | $6.39B | 0.24 | -316.1% | 9.3% | $5.82B $6.53B $6.83B | 2025-12-31 |
| 3754 | DDQ.F Diodes IncorporatedListed DE, based US · Technology · Semiconductors | $3.73B | $894.38M | 0.24 | -316.9% | 15.6% | $1.17B $418.98M $1.09B | 2025-12-31 |
| 3755 | 1IG.F AutoStore Holdings Ltd.Listed DE, based NO · Industrials · Specialty Industrial Machinery | $5.26B | $1.26B | 0.24 | -317.2% | 16.2% | $492.54M $1.64B book $1.64B book | 2025-12-31 |
| 3756 | JHA1.F James Hardie Industries plcListed DE, based IE · Basic Materials · Building Materials | $14.36B | $3.44B | 0.24 | -317.2% | 8.8% | $2.91B $4.97B $2.44B | 2026-03-31 |
| 3757 | 4RX0.F Zurn Elkay Water Solutions CorporationListed DE, based US · Industrials · Pollution & Treatment Controls | $7.91B | $1.89B | 0.24 | -317.6% | 9.1% | $1.76B $1.95B $1.97B | 2025-12-31 |
| 3758 | CHY.F ChemoMetec A/SListed DE, based DK · Healthcare · Medical Devices | $1.52B | $364.80M | 0.24 | -317.7% | 12.7% | $271.27M $317.30M $505.84M | 2026-06-30 |
| 3759 | VNX.DE NXP Semiconductors N.V.Listed DE, based NL · Technology · Semiconductors | $61.70B | $14.77B | 0.24 | -317.8% | 13.6% | $12.22B $14.17B $17.92B | 2025-12-31 |
| 3760 | CWT.F Curtiss-Wright CorporationListed DE, based US · Industrials · Aerospace & Defense | $20.13B | $4.82B | 0.24 | -317.8% | 9.2% | $5.12B $5.22B $4.11B | 2025-12-31 |
| 3761 | 9MK.F Keel Infrastructure Corp.Listed DE, based US · Technology · Information Technology Services | $1.37B | $329.04M | 0.24 | -317.9% | 16.6% | $329.04M book $329.04M book $329.04M book | 2025-12-31 |
| 3762 | LG72.F Lagercrantz Group AB (publ)Listed DE, based SE · Industrials · Conglomerates | $4.69B | $1.12B | 0.24 | -318.8% | 10.6% | $942.00M $1.76B $651.66M | 2026-03-31 |
| 3763 | SPW0.F SPX Technologies, Inc.Listed DE, based US · Industrials · Building Products & Equipment | $8.45B | $2.01B | 0.24 | -319.6% | 11.7% | $1.36B $2.76B $1.92B | 2025-12-31 |
| 3764 | TYP.F Tyler Technologies, Inc.Listed DE, based US · Technology · Software - Application | $13.46B | $3.21B | 0.24 | -319.8% | 8.6% | $2.84B $3.31B $3.46B | 2025-12-31 |
| 3765 | PQGA.F Ecovyst Inc.Listed DE, based US · Basic Materials · Specialty Chemicals | $1.05B | $250.43M | 0.24 | -320.3% | 7.7% | $418.30M $280.39M $52.59M | 2025-12-31 |
| 3766 | SQR.F Saia, Inc.Listed DE, based US · Industrials · Trucking | $9.03B | $2.15B | 0.24 | -320.6% | 17.0% | $1.95B $1.77B $2.73B book | 2025-12-31 |
| 3767 | NTA.DE NetApp, Inc.Listed DE, based US · Technology · Software - Infrastructure | $42.51B | $10.10B | 0.24 | -320.8% | 12.5% | $11.11B $4.10B $15.10B | 2026-04-30 |
| 3768 | 1L30.F Lifco AB (publ)Listed DE, based SE · Industrials · Conglomerates | $14.35B | $3.41B | 0.24 | -321.1% | 10.8% | $2.94B $4.87B $2.42B | 2025-12-31 |
| 3769 | V1NC.F Vincorion SEListed DE, based DE · Industrials · Aerospace & Defense | $1.07B | $254.72M | 0.24 | -321.7% | 9.9% | $122.23M $566.42M $75.51M book | 2025-12-31 |
| 3770 | TN8.F Thermo Fisher Scientific Inc.Listed DE, based US · Healthcare · Diagnostics & Research | $242.31B | $57.44B | 0.24 | -321.9% | 8.6% | $47.55B $75.98B $48.78B | 2025-12-31 |
| 3771 | 9CF.F Comfort Systems USA, Inc.Listed DE, based US · Industrials · Engineering & Construction | $60.31B | $14.24B | 0.24 | -323.5% | 14.5% | $8.93B $26.36B $7.44B | 2025-12-31 |
| 3772 | 1ZLB.F Zai Lab LimitedListed DE, based CN · Healthcare · Biotechnology | $2.58B | $607.64M | 0.24 | -323.8% | 8.2% | $607.64M book $607.64M book $607.64M book | 2025-12-31 |
| 3773 | I2T.F Perimeter Solutions, Inc.Listed DE, based US · Basic Materials · Specialty Chemicals | $4.34B | $1.02B | 0.24 | -324.4% | 12.9% | $1.02B book $1.02B book $1.02B book | 2025-12-31 |
| 3774 | BB2.F Burberry Group plcListed DE, based GB · Consumer Cyclical · Luxury Goods | $5.22B | $1.23B | 0.24 | -324.6% | 6.9% | $1.96B $1.25B book $481.14M | 2026-03-31 |
| 3775 | EOB.F Arcosa, Inc.Listed DE, based US · Industrials · Engineering & Construction | $7.23B | $1.70B | 0.24 | -324.9% | 10.2% | $984.04M $2.00B $2.13B | 2025-12-31 |
| 3776 | QCI.DE QUALCOMM IncorporatedListed DE, based US · Technology · Semiconductors | $198.24B | $46.57B | 0.23 | -325.7% | 13.7% | $68.76B $33.60B $37.33B | 2025-09-30 |
| 3777 | 4H3A.F HMS Networks AB (publ)Listed DE, based SE · Technology · Communication Equipment | $2.42B | $567.46M | 0.23 | -325.9% | 10.2% | $650.29M $650.53M $401.56M | 2025-12-31 |
| 3778 | YSN.F secunet Security Networks AktiengesellschaftListed DE, based DE · Technology · Software - Infrastructure | $1.74B | $407.31M | 0.23 | -326.9% | 9.4% | $523.52M $474.11M $224.29M | 2025-12-31 |
| 3779 | 547A.F Ambu A/SListed DE, based DK · Healthcare · Medical Devices | $3.08B | $721.46M | 0.23 | -327.0% | 12.5% | $647.67M $573.41M $943.31M book | 2024-09-30 |
| 3780 | CP4.F ALS LimitedListed DE, based AU · Industrials · Consulting Services | $6.96B | $1.63B | 0.23 | -328.4% | 10.3% | $1.62B $1.82B $1.43B | 2026-03-31 |
| 3781 | 78P.F Affirm Holdings, Inc.Listed DE, based US · Financial Services · Credit Services | $23.54B | $5.49B | 0.23 | -328.9% | 20.2% | $5.49B book $5.49B book $5.49B book | 2026-06-30 |
| 3782 | ASME.F ASML Holding N.V.Listed DE, based NL · Technology · Semiconductor Equipment & Materials | $710.49B | $165.62B | 0.23 | -329.0% | 12.7% | $106.54B $218.38B $171.95B | 2025-12-31 |
| 3783 | 35P.F CIG Shanghai Co., Ltd.Listed DE, based CN · Technology · Communication Equipment | $3.53B | $821.89M | 0.23 | -329.1% | 11.5% | $539.21M $538.34M $1.39B book | 2025-12-31 |
| 3784 | IPT.F International Petroleum CorporationListed DE, based CA · Energy · Oil & Gas E&P | $3.16B | $735.28M | 0.23 | -329.8% | 9.7% | $834.24M $461.89M $909.72M book | 2025-12-31 |
| 3785 | 55H0.F MP Materials Corp.Listed DE, based US · Basic Materials · Other Industrial Metals & Mining | $8.42B | $1.96B | 0.23 | -329.8% | 14.8% | $1.96B book $1.96B book $1.96B book | 2025-12-31 |
| 3786 | SJM.F Steven Madden, Ltd.Listed DE, based US · Consumer Cyclical · Footwear & Accessories | $3.23B | $750.77M | 0.23 | -330.3% | 10.6% | $1.41B $454.14M $387.41M | 2025-12-31 |
| 3787 | PAR.F Parker-Hannifin CorporationListed DE, based US · Industrials · Specialty Industrial Machinery | $123.37B | $28.61B | 0.23 | -331.2% | 10.8% | $23.16B $39.08B $23.60B | 2026-06-30 |
| 3788 | FL9.F CVR Energy, Inc.Listed DE, based US · Energy · Oil & Gas Refining & Marketing | $5.86B | $1.36B | 0.23 | -331.3% | 8.6% | $2.88B $450.39M $744.74M book | 2025-12-31 |
| 3789 | KU1.F Kulicke and Soffa Industries, Inc.Listed DE, based SG · Technology · Semiconductor Equipment & Materials | $3.94B | $912.87M | 0.23 | -331.9% | 13.7% | $912.87M book $912.87M book $912.87M book | 2025-09-30 |
| 3790 | RO41.F Rotork plcListed DE, based GB · Industrials · Specialty Industrial Machinery | $5.40B | $1.25B | 0.23 | -332.1% | 10.9% | $1.39B $1.16B $1.20B | 2025-12-31 |
| 3791 | J4V.F Vår Energi ASAListed DE, based NO · Energy · Oil & Gas E&P | $13.43B | $3.10B | 0.23 | -332.9% | 7.4% | $5.96B $1.36B $1.99B book | 2025-12-31 |
| 3792 | 4C9.F CVS Group plcListed DE, based GB · Healthcare · Medical Care Facilities | $1.16B | $265.98M | 0.23 | -334.3% | 9.0% | $232.82M $384.77M $180.35M | 2024-06-30 |
| 3793 | PJXA.F Petróleo Brasileiro S.A. - PetrobrasListed DE, based BR · Energy · Oil & Gas Integrated | $131.89B | $30.37B | 0.23 | -334.3% | 9.9% | $29.04B $33.83B $28.24B | 2025-12-31 |
| 3794 | 8H0.F PolyPeptide Group AGListed DE, based CH · Healthcare · Drug Manufacturers - Specialty & Generic | $1.74B | $401.56M | 0.23 | -334.5% | 9.9% | $401.56M book $401.56M book $401.56M book | 2025-12-31 |
| 3795 | 65J.F Saga plcListed DE, based GB · Consumer Cyclical · Travel Services | $1.55B | $357.40M | 0.23 | -334.6% | 13.1% | $198.28M $608.68M $265.24M | 2026-01-31 |
| 3796 | BUI.F Burlington Stores, Inc.Listed DE, based US · Consumer Cyclical · Apparel Retail | $17.09B | $3.93B | 0.23 | -334.8% | 9.9% | $11.93M $9.78B $2.00B book | 2026-01-31 |
| 3797 | PD9.F PDF Solutions, Inc.Listed DE, based US · Technology · Software - Application | $1.62B | $372.87M | 0.23 | -335.5% | 14.0% | $372.87M book $372.87M book $372.87M book | 2025-12-31 |
| 3798 | SH7.F Helios Technologies, Inc.Listed DE, based US · Industrials · Specialty Industrial Machinery | $2.17B | $497.73M | 0.23 | -335.5% | 11.3% | $401.89M $576.47M $514.84M | 2025-12-31 |
| 3799 | UDM0.F Trekor Metals LimitedListed DE, based CA · Basic Materials · Copper | $2.63B | $603.17M | 0.23 | -335.7% | 15.7% | $603.17M book $603.17M book $603.17M book | 2025-12-31 |
| 3800 | NR7.F Nomura Research Institute, Ltd.Listed DE, based JP · Technology · Information Technology Services | $17.76B | $4.08B | 0.23 | -335.7% | 6.0% | $7.49B $2.00B $2.74B book | 2026-03-31 |
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