Germany Stock Screener
4,539 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, a change in working capital (from the cash flow statement) above half of operating profit, 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. On the current valuation it lowered the Top N return more than any other filter.
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 JP · Consumer Cyclical · Auto Manufacturers
Market Cap
$23.67B
Avg Intrinsic
$45.06B
Intrinsic / Market
1.90
Margin of Safety
47.5%
WACC
6.2%
FY End
2026-03-31
EPV
$47.13B
Profit
$41.57B
FCFF
$46.49B
Listed DE, based JP · Consumer Cyclical · Home Improvement Retail
Market Cap
$1.41B
Avg Intrinsic
$2.69B
Intrinsic / Market
1.90
Margin of Safety
47.4%
WACC
2.8%
FY End
2026-02-28
EPV
$3.58B
Profit
$2.13B
FCFF
$2.36B
Listed DE, based US · Financial Services · Banks - Regional
Market Cap
$31.34B
Avg Intrinsic
$59.56B
Intrinsic / Market
1.90
Margin of Safety
47.4%
WACC
6.5%
FY End
2025-12-31
EPV
$83.18B
Profit
$34.46B
FCFF
$61.05B
Listed DE, based US · Consumer Cyclical · Auto Parts
Profit is over 3× the larger of EPV and FCFFMarket Cap
$3.59B
Avg Intrinsic
$6.81B
Intrinsic / Market
1.90
Margin of Safety
47.4%
WACC
9.6%
FY End
2025-12-31
EPV
$1.12B
Profit
$17.18B
FCFF
$2.14B
Listed DE, based US · Energy · Oil & Gas Drilling
Profit is over 3× the larger of EPV and FCFFMarket Cap
$5.37B
Avg Intrinsic
$10.19B
Intrinsic / Market
1.90
Margin of Safety
47.3%
WACC
9.5%
FY End
2025-12-31
EPV
$2.28B
Profit
$25.08B
FCFF
$3.22B book
Listed DE, based NO · Financial Services · Banks - Regional
Market Cap
$2.80B
Avg Intrinsic
$5.31B
Intrinsic / Market
1.89
Margin of Safety
47.2%
WACC
5.0%
FY End
2025-12-31
EPV
$7.94B
Profit
$5.22B
FCFF
$2.76B book
Listed DE, based JP · Basic Materials · Steel
Market Cap
$5.02B
Avg Intrinsic
$9.49B
Intrinsic / Market
1.89
Margin of Safety
47.1%
WACC
4.7%
FY End
2026-03-31
EPV
$10.64B
Profit
$8.24B
FCFF
$9.61B
Listed DE, based NO · Industrials · Marine Shipping
Market Cap
$3.69B
Avg Intrinsic
$6.96B
Intrinsic / Market
1.88
Margin of Safety
46.9%
WACC
5.5%
FY End
2025-12-31
EPV
$7.50B
Profit
$5.59B
FCFF
$7.78B
Listed DE, based JP · Industrials · Conglomerates
Market Cap
$1.47B
Avg Intrinsic
$2.77B
Intrinsic / Market
1.88
Margin of Safety
46.9%
WACC
5.7%
FY End
2025-03-31
EPV
$5.29B
Profit
$1.51B book
FCFF
$1.51B book
Listed DE, based JP · Consumer Cyclical · Auto Manufacturers
Market Cap
$8.77B
Avg Intrinsic
$16.52B
Intrinsic / Market
1.88
Margin of Safety
46.9%
WACC
4.7%
FY End
2026-03-31
EPV
$21.90B
Profit
$11.51B
FCFF
$16.15B
Listed DE, based KR · Financial Services · Banks - Regional
Market Cap
$34.86B
Avg Intrinsic
$65.60B
Intrinsic / Market
1.88
Margin of Safety
46.9%
WACC
5.2%
FY End
2025-12-31
EPV
$114.14B
Profit
$42.05B
FCFF
$40.59B book
Listed DE, based US · Consumer Defensive · Packaged Foods
Market Cap
$1.35B
Avg Intrinsic
$2.53B
Intrinsic / Market
1.88
Margin of Safety
46.9%
WACC
4.5%
FY End
2025-12-31
EPV
$3.24B
Profit
$2.12B
FCFF
$2.24B
Listed DE, based CN · Utilities · Utilities - Regulated Electric
Market Cap
$7.86B
Avg Intrinsic
$14.77B
Intrinsic / Market
1.88
Margin of Safety
46.8%
WACC
3.0%
FY End
2025-12-31
EPV
$11.28B
Profit
$15.54B
FCFF
$17.50B
Listed DE, based AR · Real Estate · Real Estate Services
Market Cap
$1.18B
Avg Intrinsic
$2.21B
Intrinsic / Market
1.88
Margin of Safety
46.7%
WACC
5.4%
FY End
2026-06-30
EPV
$2.27B
Profit
$2.40B
FCFF
$1.96B
Listed DE, based CN · Industrials · Metal Fabrication
Market Cap
$4.45B
Avg Intrinsic
$8.34B
Intrinsic / Market
1.88
Margin of Safety
46.7%
WACC
5.7%
FY End
2025-12-31
EPV
$11.36B
Profit
$3.79B
FCFF
$9.88B book
Listed DE, based HK · Consumer Defensive · Beverages - Non-Alcoholic
Market Cap
$1.27B
Avg Intrinsic
$2.39B
Intrinsic / Market
1.88
Margin of Safety
46.7%
WACC
7.8%
FY End
2025-12-31
EPV
$3.24B
Profit
$1.70B
FCFF
$2.23B
Listed DE, based TW · Financial Services · Credit Services
Market Cap
$5.12B
Avg Intrinsic
$9.58B
Intrinsic / Market
1.87
Margin of Safety
46.6%
WACC
4.9%
FY End
2025-12-31
EPV
$6.25B book
Profit
$16.24B
FCFF
$6.25B book
Listed DE, based CN · Energy · Thermal Coal
Market Cap
$1.80B
Avg Intrinsic
$3.37B
Intrinsic / Market
1.87
Margin of Safety
46.5%
WACC
5.9%
FY End
2025-12-31
EPV
$4.71B
Profit
$2.88B
FCFF
$2.53B
Listed DE, based DE · Technology · Software - Application
Market Cap
$1.31B
Avg Intrinsic
$2.44B
Intrinsic / Market
1.87
Margin of Safety
46.4%
WACC
10.6%
FY End
2025-12-31
EPV
$1.92B
Profit
$4.18B
FCFF
$1.22B
Listed DE, based US · Consumer Cyclical · Personal Services
Market Cap
$6.07B
Avg Intrinsic
$11.31B
Intrinsic / Market
1.86
Margin of Safety
46.3%
WACC
5.9%
FY End
2026-06-30
EPV
$11.80B
Profit
$12.74B
FCFF
$9.41B
Listed DE, based FR · Energy · Oil & Gas E&P
Market Cap
$1.79B
Avg Intrinsic
$3.33B
Intrinsic / Market
1.86
Margin of Safety
46.3%
WACC
5.2%
FY End
2025-12-31
EPV
$2.38B
Profit
$5.56B
FCFF
$2.06B
Listed DE, based GB · Financial Services · Mortgage Finance
Market Cap
$1.71B
Avg Intrinsic
$3.17B
Intrinsic / Market
1.86
Margin of Safety
46.2%
WACC
9.1%
FY End
2025-09-30
EPV
$5.43B
Profit
$2.04B
FCFF
$2.05B book
Listed DE, based ID · Communication Services · Telecom Services
Market Cap
$12.29B
Avg Intrinsic
$22.78B
Intrinsic / Market
1.85
Margin of Safety
46.1%
WACC
5.2%
FY End
2025-12-31
EPV
$34.95B
Profit
$15.12B
FCFF
$18.28B
Listed DE, based AU · Financial Services · Banks - Regional
Market Cap
$4.18B
Avg Intrinsic
$7.73B
Intrinsic / Market
1.85
Margin of Safety
46.0%
WACC
5.9%
FY End
2026-06-30
EPV
$14.98B
Profit
$3.58B
FCFF
$4.64B book
Listed DE, based TH · Consumer Defensive · Packaged Foods
Market Cap
$1.44B
Avg Intrinsic
$2.66B
Intrinsic / Market
1.85
Margin of Safety
45.9%
WACC
3.1%
FY End
2025-12-31
EPV
$4.11B
Profit
$2.25B
FCFF
$1.61B book
Listed DE, based US · Financial Services · Banks - Regional
Market Cap
$3.72B
Avg Intrinsic
$6.89B
Intrinsic / Market
1.85
Margin of Safety
45.9%
WACC
8.4%
FY End
2025-12-31
EPV
$10.92B
Profit
$3.00B
FCFF
$6.75B
Listed DE, based US · Financial Services · Banks - Regional
Market Cap
$1.00B
Avg Intrinsic
$1.85B
Intrinsic / Market
1.85
Margin of Safety
45.9%
WACC
5.7%
FY End
2025-09-30
EPV
$2.58B
Profit
$1.02B book
FCFF
$1.96B
Listed DE, based US · Financial Services · Banks - Regional
Market Cap
$4.33B
Avg Intrinsic
$7.98B
Intrinsic / Market
1.85
Margin of Safety
45.8%
WACC
7.8%
FY End
2025-12-31
EPV
$10.74B
Profit
$4.47B
FCFF
$8.74B
Listed DE, based JP · Basic Materials · Steel
Market Cap
$20.52B
Avg Intrinsic
$37.84B
Intrinsic / Market
1.84
Margin of Safety
45.8%
WACC
3.6%
FY End
2026-03-31
EPV
$54.23B
Profit
$21.55B
FCFF
$37.73B book
Listed DE, based US · Financial Services · Banks - Regional
Market Cap
$3.12B
Avg Intrinsic
$5.74B
Intrinsic / Market
1.84
Margin of Safety
45.7%
WACC
8.7%
FY End
2025-12-31
EPV
$8.40B
Profit
$2.40B
FCFF
$6.42B
Listed DE, based GR · Consumer Defensive · Tobacco
Market Cap
$1.32B
Avg Intrinsic
$2.42B
Intrinsic / Market
1.84
Margin of Safety
45.5%
WACC
6.4%
FY End
2025-12-31
EPV
$3.21B
Profit
$1.97B
FCFF
$2.07B
Listed DE, based US · Consumer Defensive · Packaged Foods
Market Cap
$6.31B
Avg Intrinsic
$11.56B
Intrinsic / Market
1.83
Margin of Safety
45.4%
WACC
4.0%
FY End
2026-07-31
EPV
$16.60B
Profit
$9.51B
FCFF
$8.58B
Listed DE, based US · Financial Services · Banks - Regional
Market Cap
$6.94B
Avg Intrinsic
$12.71B
Intrinsic / Market
1.83
Margin of Safety
45.4%
WACC
8.6%
FY End
2025-12-31
EPV
$16.58B
Profit
$5.93B
FCFF
$15.62B
Listed DE, based BE · Healthcare · Biotechnology
Market Cap
$2.04B
Avg Intrinsic
$3.73B
Intrinsic / Market
1.83
Margin of Safety
45.4%
WACC
4.9%
FY End
2025-12-31
EPV
$3.73B book
Profit
$3.73B book
FCFF
$3.73B book
Listed DE, based JP · Financial Services · Banks - Regional
Market Cap
$3.82B
Avg Intrinsic
$6.99B
Intrinsic / Market
1.83
Margin of Safety
45.3%
WACC
4.5%
FY End
2026-03-31
EPV
$12.82B
Profit
$3.95B
FCFF
$4.20B book
Listed DE, based CN · Consumer Defensive · Beverages - Brewers
Market Cap
$6.76B
Avg Intrinsic
$12.32B
Intrinsic / Market
1.82
Margin of Safety
45.2%
WACC
6.6%
FY End
2025-12-31
EPV
$12.27B
Profit
$8.95B
FCFF
$15.75B
Listed DE, based ZA · Consumer Cyclical · Internet Retail
Market Cap
$29.58B
Avg Intrinsic
$53.87B
Intrinsic / Market
1.82
Margin of Safety
45.1%
WACC
6.6%
FY End
2026-03-31
EPV
$53.87B book
Profit
$53.87B book
FCFF
$53.87B book
Listed DE, based US · Energy · Oil & Gas E&P
Market Cap
$2.84B
Avg Intrinsic
$5.16B
Intrinsic / Market
1.82
Margin of Safety
45.1%
WACC
7.0%
FY End
2025-12-31
EPV
$8.10B
Profit
$5.56B
FCFF
$1.83B book
Listed DE, based CN · Energy · Oil & Gas Equipment & Services
Market Cap
$4.39B
Avg Intrinsic
$7.99B
Intrinsic / Market
1.82
Margin of Safety
45.1%
WACC
6.5%
FY End
2025-12-31
EPV
$9.75B
Profit
$7.14B
FCFF
$7.07B book
Listed DE, based US · Consumer Cyclical · Specialty Retail
Market Cap
$1.63B
Avg Intrinsic
$2.96B
Intrinsic / Market
1.82
Margin of Safety
45.0%
WACC
7.0%
FY End
2025-09-30
EPV
$2.50B
Profit
$4.61B
FCFF
$1.77B
Listed DE, based US · Technology · Communication Equipment
Market Cap
$1.38B
Avg Intrinsic
$2.51B
Intrinsic / Market
1.82
Margin of Safety
45.0%
WACC
15.8%
FY End
2025-12-31
EPV
$2.51B book
Profit
$2.51B book
FCFF
$2.51B book
Listed DE, based US · Basic Materials · Paper & Paper Products
Market Cap
$1.26B
Avg Intrinsic
$2.28B
Intrinsic / Market
1.82
Margin of Safety
45.0%
WACC
6.5%
FY End
2025-12-31
EPV
$3.22B
Profit
$1.98B
FCFF
$1.65B
Listed DE, based US · Energy · Oil & Gas Equipment & Services
Market Cap
$1.55B
Avg Intrinsic
$2.82B
Intrinsic / Market
1.82
Margin of Safety
44.9%
WACC
2.3%
FY End
2025-12-31
EPV
$2.82B book
Profit
$2.82B book
FCFF
$2.82B book
Listed DE, based ZA · Basic Materials · Gold
Market Cap
$32.07B
Avg Intrinsic
$58.20B
Intrinsic / Market
1.81
Margin of Safety
44.9%
WACC
8.0%
FY End
2025-12-31
EPV
$42.65B
Profit
$94.99B
FCFF
$36.95B
Listed DE, based HK · Basic Materials · Paper & Paper Products
Market Cap
$1.71B
Avg Intrinsic
$3.09B
Intrinsic / Market
1.81
Margin of Safety
44.9%
WACC
4.5%
FY End
2025-12-31
EPV
$2.45B
Profit
$2.60B
FCFF
$4.23B book
Listed DE, based US · Financial Services · Banks - Regional
Market Cap
$2.68B
Avg Intrinsic
$4.87B
Intrinsic / Market
1.81
Margin of Safety
44.8%
WACC
7.8%
FY End
2025-12-31
EPV
$6.62B
Profit
$2.56B
FCFF
$5.42B
Listed DE, based LU · Consumer Cyclical · Footwear & Accessories
Market Cap
$2.28B
Avg Intrinsic
$4.13B
Intrinsic / Market
1.81
Margin of Safety
44.8%
WACC
6.6%
FY End
2025-12-31
EPV
$5.28B
Profit
$3.96B
FCFF
$3.16B
Listed DE, based TH · Financial Services · Banks - Regional
Market Cap
$2.89B
Avg Intrinsic
$5.23B
Intrinsic / Market
1.81
Margin of Safety
44.8%
WACC
5.1%
FY End
2025-12-31
EPV
$9.36B
Profit
$4.24B
FCFF
$2.09B book
Listed DE, based US · Communication Services · Entertainment
Market Cap
$10.32B
Avg Intrinsic
$18.67B
Intrinsic / Market
1.81
Margin of Safety
44.8%
WACC
7.7%
FY End
2024-12-31
EPV
$30.37B
Profit
$12.82B book
FCFF
$12.82B book
Listed DE, based MO · Consumer Cyclical · Resorts & Casinos
Profit is over 3× the larger of EPV and FCFFMarket Cap
$11.50B
Avg Intrinsic
$20.80B
Intrinsic / Market
1.81
Margin of Safety
44.7%
WACC
6.6%
FY End
2025-12-31
EPV
$1.29B book
Profit
$53.38B
FCFF
$7.73B
Listed DE, based SE · Financial Services · Banks - Regional
Market Cap
$1.10B
Avg Intrinsic
$2.00B
Intrinsic / Market
1.81
Margin of Safety
44.7%
WACC
9.1%
FY End
2025-12-31
EPV
$3.23B
Profit
$1.73B
FCFF
$1.03B book
Listed DE, based FR · Industrials · Specialty Business Services
Market Cap
$5.37B
Avg Intrinsic
$9.70B
Intrinsic / Market
1.81
Margin of Safety
44.6%
WACC
5.9%
FY End
2025-12-31
EPV
$13.05B
Profit
$9.39B
FCFF
$6.67B
Listed DE, based FR · Communication Services · Telecom Services
Market Cap
$2.33B
Avg Intrinsic
$4.22B
Intrinsic / Market
1.81
Margin of Safety
44.6%
WACC
4.8%
FY End
2026-06-30
EPV
$4.22B book
Profit
$4.22B book
FCFF
$4.22B book
Listed DE, based US · Financial Services · Banks - Regional
Market Cap
$1.04B
Avg Intrinsic
$1.87B
Intrinsic / Market
1.81
Margin of Safety
44.6%
WACC
7.8%
FY End
2025-12-31
EPV
$2.29B
Profit
$1.16B
FCFF
$2.16B
Listed DE, based HK · Utilities · Utilities - Regulated Gas
Market Cap
$3.45B
Avg Intrinsic
$6.23B
Intrinsic / Market
1.80
Margin of Safety
44.6%
WACC
4.4%
FY End
2026-03-31
EPV
$6.08B
Profit
$4.34B
FCFF
$8.28B book
Listed DE, based HK · Utilities · Utilities - Regulated Gas
Market Cap
$4.50B
Avg Intrinsic
$8.10B
Intrinsic / Market
1.80
Margin of Safety
44.5%
WACC
5.9%
FY End
2025-12-31
EPV
$9.46B
Profit
$6.35B
FCFF
$8.49B
Listed DE, based US · Financial Services · Banks - Regional
Market Cap
$3.37B
Avg Intrinsic
$6.07B
Intrinsic / Market
1.80
Margin of Safety
44.5%
WACC
8.5%
FY End
2025-12-31
EPV
$8.49B
Profit
$3.49B book
FCFF
$6.24B
Listed DE, based NO · Financial Services · Banks - Regional
Market Cap
$3.27B
Avg Intrinsic
$5.88B
Intrinsic / Market
1.80
Margin of Safety
44.4%
WACC
5.1%
FY End
2025-12-31
EPV
$8.45B
Profit
$6.08B
FCFF
$3.11B book
Listed DE, based JE · Energy · Uranium
Market Cap
$1.70B
Avg Intrinsic
$3.05B
Intrinsic / Market
1.80
Margin of Safety
44.3%
WACC
7.0%
FY End
2026-03-31
EPV
$4.92B
Profit
$2.11B book
FCFF
$2.11B book
Listed DE, based CH · Financial Services · Banks - Regional
Market Cap
$3.17B
Avg Intrinsic
$5.68B
Intrinsic / Market
1.79
Margin of Safety
44.3%
WACC
4.7%
FY End
2025-12-31
EPV
$8.82B
Profit
$3.37B
FCFF
$4.85B
Listed DE, based LU · Consumer Defensive · Grocery Stores
Profit is over 3× the larger of EPV and FCFFMarket Cap
$7.88B
Avg Intrinsic
$14.12B
Intrinsic / Market
1.79
Margin of Safety
44.2%
WACC
10.2%
FY End
2025-12-31
EPV
$2.60B
Profit
$37.66B
FCFF
$2.10B
Listed DE, based HU · Healthcare · Drug Manufacturers - Specialty & Generic
Market Cap
$6.88B
Avg Intrinsic
$12.31B
Intrinsic / Market
1.79
Margin of Safety
44.1%
WACC
6.9%
FY End
2025-12-31
EPV
$14.39B
Profit
$10.98B
FCFF
$11.55B
Listed DE, based JP · Financial Services · Banks - Regional
Market Cap
$2.37B
Avg Intrinsic
$4.24B
Intrinsic / Market
1.79
Margin of Safety
44.1%
WACC
5.1%
FY End
2026-03-31
EPV
$7.94B
Profit
$2.34B
FCFF
$2.45B book
Listed DE, based GB · Financial Services · Asset Management
Market Cap
$33.94B
Avg Intrinsic
$60.67B
Intrinsic / Market
1.79
Margin of Safety
44.1%
WACC
10.9%
FY End
2026-03-31
EPV
$40.73B book
Profit
$100.56B
FCFF
$40.73B book
Listed DE, based ES · Industrials · Engineering & Construction
Market Cap
$2.26B
Avg Intrinsic
$4.05B
Intrinsic / Market
1.79
Margin of Safety
44.0%
WACC
8.4%
FY End
2025-12-31
EPV
$3.27B
Profit
$5.29B
FCFF
$3.57B
Listed DE · Financial Services · Banks - Regional
Market Cap
$1.16B
Avg Intrinsic
$2.07B
Intrinsic / Market
1.79
Margin of Safety
44.0%
WACC
6.9%
FY End
2025-12-31
EPV
$3.24B
Profit
$2.11B
FCFF
$866.90M book
Listed DE, based US · Consumer Cyclical · Auto & Truck Dealerships
Market Cap
$3.00B
Avg Intrinsic
$5.35B
Intrinsic / Market
1.78
Margin of Safety
43.9%
WACC
9.2%
FY End
2025-12-31
EPV
$9.88B
Profit
$6.18B
FCFF
$0 book
Listed DE, based CN · Industrials · Specialty Industrial Machinery
Market Cap
$5.52B
Avg Intrinsic
$9.84B
Intrinsic / Market
1.78
Margin of Safety
43.9%
WACC
4.6%
FY End
2025-12-31
EPV
$11.20B
Profit
$6.48B
FCFF
$11.86B book
Listed DE, based HK · Real Estate · Real Estate - Development
Market Cap
$19.81B
Avg Intrinsic
$35.31B
Intrinsic / Market
1.78
Margin of Safety
43.9%
WACC
6.9%
FY End
2025-12-31
EPV
$25.49B
Profit
$27.90B
FCFF
$52.55B book
Listed DE, based CN · Industrials · Engineering & Construction
Market Cap
$2.73B
Avg Intrinsic
$4.85B
Intrinsic / Market
1.78
Margin of Safety
43.8%
WACC
8.1%
FY End
2025-12-31
EPV
$6.33B
Profit
$3.51B
FCFF
$4.72B book
Listed DE, based AT · Financial Services · Banks - Regional
Market Cap
$21.40B
Avg Intrinsic
$38.02B
Intrinsic / Market
1.78
Margin of Safety
43.7%
WACC
7.7%
FY End
2025-12-31
EPV
$61.66B
Profit
$25.44B
FCFF
$26.97B book
Listed DE, based TH · Basic Materials · Specialty Chemicals
Market Cap
$1.16B
Avg Intrinsic
$2.06B
Intrinsic / Market
1.78
Margin of Safety
43.7%
WACC
5.0%
FY End
2025-12-31
EPV
$2.06B book
Profit
$2.06B book
FCFF
$2.06B book
Listed DE · Industrials · Airlines
Market Cap
$5.32B
Avg Intrinsic
$9.44B
Intrinsic / Market
1.78
Margin of Safety
43.7%
WACC
8.3%
FY End
2025-12-31
EPV
$6.57B
Profit
$9.94B
FCFF
$11.81B
Listed DE, based CN · Consumer Cyclical · Department Stores
Market Cap
$1.39B
Avg Intrinsic
$2.48B
Intrinsic / Market
1.78
Margin of Safety
43.7%
WACC
8.1%
FY End
2026-03-31
EPV
$2.41B
Profit
$2.51B book
FCFF
$2.51B book
Listed DE, based ID · Financial Services · Banks - Regional
Market Cap
$19.89B
Avg Intrinsic
$35.31B
Intrinsic / Market
1.78
Margin of Safety
43.7%
WACC
8.0%
FY End
2025-12-31
EPV
$55.20B
Profit
$34.37B
FCFF
$16.36B book
Listed DE, based GB · Financial Services · Asset Management
Market Cap
$34.21B
Avg Intrinsic
$60.67B
Intrinsic / Market
1.77
Margin of Safety
43.6%
WACC
10.9%
FY End
2026-03-31
EPV
$40.73B book
Profit
$100.56B
FCFF
$40.73B book
Listed DE, based US · Financial Services · Banks - Regional
Market Cap
$5.70B
Avg Intrinsic
$10.11B
Intrinsic / Market
1.77
Margin of Safety
43.6%
WACC
8.0%
FY End
2025-12-31
EPV
$16.09B
Profit
$4.82B
FCFF
$9.42B
Listed DE, based US · Financial Services · Banks - Regional
Market Cap
$1.15B
Avg Intrinsic
$2.04B
Intrinsic / Market
1.77
Margin of Safety
43.5%
WACC
7.7%
FY End
2025-12-31
EPV
$2.83B
Profit
$1.14B
FCFF
$2.15B
Listed DE, based HK · Utilities · Utilities - Independent Power Producers
Market Cap
$12.66B
Avg Intrinsic
$22.42B
Intrinsic / Market
1.77
Margin of Safety
43.5%
WACC
3.6%
FY End
2025-12-31
EPV
$24.88B
Profit
$25.18B
FCFF
$17.19B book
Listed DE, based SE · Consumer Cyclical · Gambling
Market Cap
$1.29B
Avg Intrinsic
$2.28B
Intrinsic / Market
1.77
Margin of Safety
43.5%
WACC
9.8%
FY End
2025-12-31
EPV
$2.68B
Profit
$1.90B
FCFF
$2.26B
Listed DE, based GB · Consumer Cyclical · Travel Services
Market Cap
$3.36B
Avg Intrinsic
$5.94B
Intrinsic / Market
1.77
Margin of Safety
43.5%
WACC
8.9%
FY End
2026-03-31
EPV
$8.30B
Profit
$6.79B
FCFF
$2.72B book
Listed DE, based US · Financial Services · Banks - Regional
Market Cap
$9.61B
Avg Intrinsic
$16.99B
Intrinsic / Market
1.77
Margin of Safety
43.4%
WACC
7.8%
FY End
2025-12-31
EPV
$23.51B
Profit
$9.97B
FCFF
$17.48B
Listed DE, based CN · Utilities · Utilities - Regulated Gas
Market Cap
$6.80B
Avg Intrinsic
$12.01B
Intrinsic / Market
1.77
Margin of Safety
43.4%
WACC
6.9%
FY End
2025-12-31
EPV
$13.19B
Profit
$10.94B
FCFF
$11.89B
Listed DE, based BE · Basic Materials · Agricultural Inputs
Market Cap
$1.13B
Avg Intrinsic
$1.99B
Intrinsic / Market
1.77
Margin of Safety
43.4%
WACC
7.7%
FY End
2025-12-31
EPV
$2.07B
Profit
$1.95B book
FCFF
$1.95B book
Listed DE, based HK · Financial Services · Capital Markets
Market Cap
$14.65B
Avg Intrinsic
$25.86B
Intrinsic / Market
1.76
Margin of Safety
43.3%
WACC
6.0%
FY End
2025-12-31
EPV
$34.66B
Profit
$37.91B
FCFF
$5.01B book
Listed DE, based HU · Energy · Oil & Gas Refining & Marketing
Market Cap
$11.84B
Avg Intrinsic
$20.88B
Intrinsic / Market
1.76
Margin of Safety
43.3%
WACC
4.9%
FY End
2025-12-31
EPV
$29.77B
Profit
$17.25B
FCFF
$15.60B
Listed DE, based US · Financial Services · Banks - Regional
Market Cap
$2.43B
Avg Intrinsic
$4.28B
Intrinsic / Market
1.76
Margin of Safety
43.3%
WACC
8.4%
FY End
2025-12-31
EPV
$6.86B
Profit
$1.79B
FCFF
$4.18B
Listed DE, based ZA · Financial Services · Banks - Diversified
Market Cap
$30.81B
Avg Intrinsic
$54.29B
Intrinsic / Market
1.76
Margin of Safety
43.2%
WACC
6.4%
FY End
2026-06-30
EPV
$65.62B
Profit
$44.95B
FCFF
$52.30B
Listed DE, based HK · Utilities · Utilities - Regulated Gas
Market Cap
$1.36B
Avg Intrinsic
$2.39B
Intrinsic / Market
1.76
Margin of Safety
43.2%
WACC
5.4%
FY End
2025-12-31
EPV
$1.38B
Profit
$2.16B
FCFF
$3.62B book
Listed DE, based ID · Energy · Thermal Coal
Market Cap
$1.54B
Avg Intrinsic
$2.70B
Intrinsic / Market
1.76
Margin of Safety
43.0%
WACC
10.2%
FY End
2025-12-31
EPV
$4.37B
Profit
$1.82B
FCFF
$1.91B book
Listed DE, based US · Communication Services · Internet Content & Information
Market Cap
$2.93B
Avg Intrinsic
$5.14B
Intrinsic / Market
1.75
Margin of Safety
42.9%
WACC
9.4%
FY End
2025-12-31
EPV
$5.14B book
Profit
$5.14B book
FCFF
$5.14B book
Listed DE, based CN · Industrials · Marine Shipping
Market Cap
$1.84B
Avg Intrinsic
$3.21B
Intrinsic / Market
1.74
Margin of Safety
42.6%
WACC
6.2%
FY End
2025-12-31
EPV
$3.29B
Profit
$3.29B
FCFF
$3.05B
Listed DE, based ZA · Consumer Cyclical · Department Stores
Market Cap
$2.07B
Avg Intrinsic
$3.61B
Intrinsic / Market
1.74
Margin of Safety
42.6%
WACC
6.0%
FY End
2026-06-30
EPV
$3.90B
Profit
$4.94B
FCFF
$1.98B
Listed DE, based US · Financial Services · Banks - Regional
Market Cap
$3.31B
Avg Intrinsic
$5.77B
Intrinsic / Market
1.74
Margin of Safety
42.6%
WACC
8.3%
FY End
2025-12-31
EPV
$7.63B
Profit
$3.43B
FCFF
$6.25B
Listed DE, based BR · Consumer Defensive · Education & Training Services
Market Cap
$1.23B
Avg Intrinsic
$2.14B
Intrinsic / Market
1.74
Margin of Safety
42.6%
WACC
8.4%
FY End
2025-12-31
EPV
$2.21B
Profit
$2.47B
FCFF
$1.74B
Listed DE, based JP · Utilities · Utilities - Diversified
Market Cap
$12.79B
Avg Intrinsic
$22.25B
Intrinsic / Market
1.74
Margin of Safety
42.5%
WACC
2.9%
FY End
2026-03-31
EPV
$20.38B
Profit
$26.25B
FCFF
$20.12B book
Listed DE, based CA · Consumer Defensive · Beverages - Non-Alcoholic
Market Cap
$1.16B
Avg Intrinsic
$2.01B
Intrinsic / Market
1.74
Margin of Safety
42.5%
WACC
4.9%
FY End
2025-12-31
EPV
$2.26B
Profit
$1.99B
FCFF
$1.78B
Listed DE, based SG · Real Estate · Real Estate - Development
Market Cap
$5.23B
Avg Intrinsic
$9.09B
Intrinsic / Market
1.74
Margin of Safety
42.5%
WACC
5.7%
FY End
2025-12-31
EPV
$7.61B
Profit
$6.70B
FCFF
$12.95B book
Listed DE, based JP · Financial Services · Banks - Regional
Market Cap
$2.53B
Avg Intrinsic
$4.40B
Intrinsic / Market
1.74
Margin of Safety
42.4%
WACC
4.6%
FY End
2026-03-31
EPV
$7.04B
Profit
$3.08B book
FCFF
$3.08B book
Listed DE, based US · Energy · Oil & Gas E&P
Market Cap
$20.43B
Avg Intrinsic
$35.47B
Intrinsic / Market
1.74
Margin of Safety
42.4%
WACC
6.2%
FY End
2025-12-31
EPV
$67.55B
Profit
$19.43B book
FCFF
$19.43B book
| # | Company | Market Cap | Avg Intrinsic | Intrinsic / Market | Margin of Safety | WACC | EPV / Profit / FCFF | FY End |
|---|---|---|---|---|---|---|---|---|
| 401 | SUK.F Suzuki Motor CorporationListed DE, based JP · Consumer Cyclical · Auto Manufacturers | $23.67B | $45.06B | 1.90 | 47.5% | 6.2% | $47.13B $41.57B $46.49B | 2026-03-31 |
| 402 | 889.F DCM Holdings Co., Ltd.Listed DE, based JP · Consumer Cyclical · Home Improvement Retail | $1.41B | $2.69B | 1.90 | 47.4% | 2.8% | $3.58B $2.13B $2.36B | 2026-02-28 |
| 403 | MTZ.F M&T Bank CorporationListed DE, based US · Financial Services · Banks - Regional | $31.34B | $59.56B | 1.90 | 47.4% | 6.5% | $83.18B $34.46B $61.05B | 2025-12-31 |
| 404 | 7LQ.F Atmus Filtration Technologies Inc.Listed DE, based US · Consumer Cyclical · Auto Parts | $3.59B | $6.81B | 1.90 | 47.4% | 9.6% | $1.12B $17.18B $2.14B | 2025-12-31 |
| 405 | 8D4.F Valaris LimitedListed DE, based US · Energy · Oil & Gas Drilling | $5.37B | $10.19B | 1.90 | 47.3% | 9.5% | $2.28B $25.08B $3.22B book | 2025-12-31 |
| 406 | 2SF.F SpareBank 1 ØstlandetListed DE, based NO · Financial Services · Banks - Regional | $2.80B | $5.31B | 1.89 | 47.2% | 5.0% | $7.94B $5.22B $2.76B book | 2025-12-31 |
| 407 | KST.F Kobe Steel, Ltd.Listed DE, based JP · Basic Materials · Steel | $5.02B | $9.49B | 1.89 | 47.1% | 4.7% | $10.64B $8.24B $9.61B | 2026-03-31 |
| 408 | V02.F Höegh Autoliners ASAListed DE, based NO · Industrials · Marine Shipping | $3.69B | $6.96B | 1.88 | 46.9% | 5.5% | $7.50B $5.59B $7.78B | 2025-12-31 |
| 409 | D2N.F DeNA Co., Ltd.Listed DE, based JP · Industrials · Conglomerates | $1.47B | $2.77B | 1.88 | 46.9% | 5.7% | $5.29B $1.51B book $1.51B book | 2025-03-31 |
| 410 | ISU.F Isuzu Motors LimitedListed DE, based JP · Consumer Cyclical · Auto Manufacturers | $8.77B | $16.52B | 1.88 | 46.9% | 4.7% | $21.90B $11.51B $16.15B | 2026-03-31 |
| 411 | KSF1.F Shinhan Financial Group Co., Ltd.Listed DE, based KR · Financial Services · Banks - Regional | $34.86B | $65.60B | 1.88 | 46.9% | 5.2% | $114.14B $42.05B $40.59B book | 2025-12-31 |
| 412 | FWF.F Flowers Foods, Inc.Listed DE, based US · Consumer Defensive · Packaged Foods | $1.35B | $2.53B | 1.88 | 46.9% | 4.5% | $3.24B $2.12B $2.24B | 2025-12-31 |
| 413 | SHX.F Huadian Power International Corporation LimitedListed DE, based CN · Utilities · Utilities - Regulated Electric | $7.86B | $14.77B | 1.88 | 46.8% | 3.0% | $11.28B $15.54B $17.50B | 2025-12-31 |
| 414 | IRY.F IRSA Inversiones y Representaciones Sociedad AnónimaListed DE, based AR · Real Estate · Real Estate Services | $1.18B | $2.21B | 1.88 | 46.7% | 5.4% | $2.27B $2.40B $1.96B | 2026-06-30 |
| 415 | OCM.F China International Marine Containers (Group) Co., Ltd.Listed DE, based CN · Industrials · Metal Fabrication | $4.45B | $8.34B | 1.88 | 46.7% | 5.7% | $11.36B $3.79B $9.88B book | 2025-12-31 |
| 416 | CFH.F China Foods LimitedListed DE, based HK · Consumer Defensive · Beverages - Non-Alcoholic | $1.27B | $2.39B | 1.88 | 46.7% | 7.8% | $3.24B $1.70B $2.23B | 2025-12-31 |
| 417 | 5QL0.F Chailease Holding Company LimitedListed DE, based TW · Financial Services · Credit Services | $5.12B | $9.58B | 1.87 | 46.6% | 4.9% | $6.25B book $16.24B $6.25B book | 2025-12-31 |
| 418 | 6KM.F Kinetic Development Group LimitedListed DE, based CN · Energy · Thermal Coal | $1.80B | $3.37B | 1.87 | 46.5% | 5.9% | $4.71B $2.88B $2.53B | 2025-12-31 |
| 419 | TMV.DE TeamViewer SEListed DE, based DE · Technology · Software - Application | $1.31B | $2.44B | 1.87 | 46.4% | 10.6% | $1.92B $4.18B $1.22B | 2025-12-31 |
| 420 | HRB.F H&R Block, Inc.Listed DE, based US · Consumer Cyclical · Personal Services | $6.07B | $11.31B | 1.86 | 46.3% | 5.9% | $11.80B $12.74B $9.41B | 2026-06-30 |
| 421 | ETX.F Etablissements Maurel & Prom S.A.Listed DE, based FR · Energy · Oil & Gas E&P | $1.79B | $3.33B | 1.86 | 46.3% | 5.2% | $2.38B $5.56B $2.06B | 2025-12-31 |
| 422 | 46P1.F Paragon Banking Group PLCListed DE, based GB · Financial Services · Mortgage Finance | $1.71B | $3.17B | 1.86 | 46.2% | 9.1% | $5.43B $2.04B $2.05B book | 2025-09-30 |
| 423 | PTI.F Perusahaan Perseroan (Persero) PT Telekomunikasi Indonesia TbkListed DE, based ID · Communication Services · Telecom Services | $12.29B | $22.78B | 1.85 | 46.1% | 5.2% | $34.95B $15.12B $18.28B | 2025-12-31 |
| 424 | BDJ.F Bendigo and Adelaide Bank LimitedListed DE, based AU · Financial Services · Banks - Regional | $4.18B | $7.73B | 1.85 | 46.0% | 5.9% | $14.98B $3.58B $4.64B book | 2026-06-30 |
| 425 | THYG.F Thai Union Group Public Company LimitedListed DE, based TH · Consumer Defensive · Packaged Foods | $1.44B | $2.66B | 1.85 | 45.9% | 3.1% | $4.11B $2.25B $1.61B book | 2025-12-31 |
| 426 | WEY.F WesBanco, Inc.Listed DE, based US · Financial Services · Banks - Regional | $3.72B | $6.89B | 1.85 | 45.9% | 8.4% | $10.92B $3.00B $6.75B | 2025-12-31 |
| 427 | CFW.F Capitol Federal Financial, Inc.Listed DE, based US · Financial Services · Banks - Regional | $1.00B | $1.85B | 1.85 | 45.9% | 5.7% | $2.58B $1.02B book $1.96B | 2025-09-30 |
| 428 | FU5.F Fulton Financial CorporationListed DE, based US · Financial Services · Banks - Regional | $4.33B | $7.98B | 1.85 | 45.8% | 7.8% | $10.74B $4.47B $8.74B | 2025-12-31 |
| 429 | NPS.F Nippon Steel CorporationListed DE, based JP · Basic Materials · Steel | $20.52B | $37.84B | 1.84 | 45.8% | 3.6% | $54.23B $21.55B $37.73B book | 2026-03-31 |
| 430 | BNU.F BankUnited, Inc.Listed DE, based US · Financial Services · Banks - Regional | $3.12B | $5.74B | 1.84 | 45.7% | 8.7% | $8.40B $2.40B $6.42B | 2025-12-31 |
| 431 | DC5.F Karelia Tobacco Company Inc.Listed DE, based GR · Consumer Defensive · Tobacco | $1.32B | $2.42B | 1.84 | 45.5% | 6.4% | $3.21B $1.97B $2.07B | 2025-12-31 |
| 432 | CSC.DE The Campbell's CompanyListed DE, based US · Consumer Defensive · Packaged Foods | $6.31B | $11.56B | 1.83 | 45.4% | 4.0% | $16.60B $9.51B $8.58B | 2026-07-31 |
| 433 | VNB.F Valley National BancorpListed DE, based US · Financial Services · Banks - Regional | $6.94B | $12.71B | 1.83 | 45.4% | 8.6% | $16.58B $5.93B $15.62B | 2025-12-31 |
| 434 | GXE.DE Lakefront Biotherapeutics NVListed DE, based BE · Healthcare · Biotechnology | $2.04B | $3.73B | 1.83 | 45.4% | 4.9% | $3.73B book $3.73B book $3.73B book | 2025-12-31 |
| 435 | 5FW.F Yamaguchi Financial Group, Inc.Listed DE, based JP · Financial Services · Banks - Regional | $3.82B | $6.99B | 1.83 | 45.3% | 4.5% | $12.82B $3.95B $4.20B book | 2026-03-31 |
| 436 | TSI.F Tsingtao Brewery Company LimitedListed DE, based CN · Consumer Defensive · Beverages - Brewers | $6.76B | $12.32B | 1.82 | 45.2% | 6.6% | $12.27B $8.95B $15.75B | 2025-12-31 |
| 437 | NNWN.F Naspers LimitedListed DE, based ZA · Consumer Cyclical · Internet Retail | $29.58B | $53.87B | 1.82 | 45.1% | 6.6% | $53.87B book $53.87B book $53.87B book | 2026-03-31 |
| 438 | G2U0.F Gulfport Energy CorporationListed DE, based US · Energy · Oil & Gas E&P | $2.84B | $5.16B | 1.82 | 45.1% | 7.0% | $8.10B $5.56B $1.83B book | 2025-12-31 |
| 439 | CO9.F China Oilfield Services LimitedListed DE, based CN · Energy · Oil & Gas Equipment & Services | $4.39B | $7.99B | 1.82 | 45.1% | 6.5% | $9.75B $7.14B $7.07B book | 2025-12-31 |
| 440 | S7V.F Sally Beauty Holdings, Inc.Listed DE, based US · Consumer Cyclical · Specialty Retail | $1.63B | $2.96B | 1.82 | 45.0% | 7.0% | $2.50B $4.61B $1.77B | 2025-09-30 |
| 441 | CM9.F Vistance Networks, Inc.Listed DE, based US · Technology · Communication Equipment | $1.38B | $2.51B | 1.82 | 45.0% | 15.8% | $2.51B book $2.51B book $2.51B book | 2025-12-31 |
| 442 | 88L.F Sylvamo CorporationListed DE, based US · Basic Materials · Paper & Paper Products | $1.26B | $2.28B | 1.82 | 45.0% | 6.5% | $3.22B $1.98B $1.65B | 2025-12-31 |
| 443 | 2XD.F NextDecade CorporationListed DE, based US · Energy · Oil & Gas Equipment & Services | $1.55B | $2.82B | 1.82 | 44.9% | 2.3% | $2.82B book $2.82B book $2.82B book | 2025-12-31 |
| 444 | EDGA.F Gold Fields LimitedListed DE, based ZA · Basic Materials · Gold | $32.07B | $58.20B | 1.81 | 44.9% | 8.0% | $42.65B $94.99B $36.95B | 2025-12-31 |
| 445 | LMP.F Lee & Man Paper Manufacturing LimitedListed DE, based HK · Basic Materials · Paper & Paper Products | $1.71B | $3.09B | 1.81 | 44.9% | 4.5% | $2.45B $2.60B $4.23B book | 2025-12-31 |
| 446 | TT4.F Trustmark CorporationListed DE, based US · Financial Services · Banks - Regional | $2.68B | $4.87B | 1.81 | 44.8% | 7.8% | $6.62B $2.56B $5.42B | 2025-12-31 |
| 447 | 1SO.F Samsonite Group S.A.Listed DE, based LU · Consumer Cyclical · Footwear & Accessories | $2.28B | $4.13B | 1.81 | 44.8% | 6.6% | $5.28B $3.96B $3.16B | 2025-12-31 |
| 448 | KIFF.F Kiatnakin Phatra Bank Public Company LimitedListed DE, based TH · Financial Services · Banks - Regional | $2.89B | $5.23B | 1.81 | 44.8% | 5.1% | $9.36B $4.24B $2.09B book | 2025-12-31 |
| 449 | 63G.F Paramount Skydance CorporationListed DE, based US · Communication Services · Entertainment | $10.32B | $18.67B | 1.81 | 44.8% | 7.7% | $30.37B $12.82B book $12.82B book | 2024-12-31 |
| 450 | 599A.F Sands China Ltd.Listed DE, based MO · Consumer Cyclical · Resorts & Casinos | $11.50B | $20.80B | 1.81 | 44.7% | 6.6% | $1.29B book $53.38B $7.73B | 2025-12-31 |
| 451 | FN1.F Norion Bank AB (publ)Listed DE, based SE · Financial Services · Banks - Regional | $1.10B | $2.00B | 1.81 | 44.7% | 9.1% | $3.23B $1.73B $1.03B book | 2025-12-31 |
| 452 | RCF.F Teleperformance SEListed DE, based FR · Industrials · Specialty Business Services | $5.37B | $9.70B | 1.81 | 44.6% | 5.9% | $13.05B $9.39B $6.67B | 2025-12-31 |
| 453 | E3B.DE Eutelsat Communications S.A.Listed DE, based FR · Communication Services · Telecom Services | $2.33B | $4.22B | 1.81 | 44.6% | 4.8% | $4.22B book $4.22B book $4.22B book | 2026-06-30 |
| 454 | MCS.F Mercantile Bank CorporationListed DE, based US · Financial Services · Banks - Regional | $1.04B | $1.87B | 1.81 | 44.6% | 7.8% | $2.29B $1.16B $2.16B | 2025-12-31 |
| 455 | EBZ.F China Gas Holdings LimitedListed DE, based HK · Utilities · Utilities - Regulated Gas | $3.45B | $6.23B | 1.80 | 44.6% | 4.4% | $6.08B $4.34B $8.28B book | 2026-03-31 |
| 456 | LGX1.F China Resources Gas Group LimitedListed DE, based HK · Utilities · Utilities - Regulated Gas | $4.50B | $8.10B | 1.80 | 44.5% | 5.9% | $9.46B $6.35B $8.49B | 2025-12-31 |
| 457 | SN9.F Simmons First National CorporationListed DE, based US · Financial Services · Banks - Regional | $3.37B | $6.07B | 1.80 | 44.5% | 8.5% | $8.49B $3.49B book $6.24B | 2025-12-31 |
| 458 | SJI.F SpareBank 1 SMNListed DE, based NO · Financial Services · Banks - Regional | $3.27B | $5.88B | 1.80 | 44.4% | 5.1% | $8.45B $6.08B $3.11B book | 2025-12-31 |
| 459 | 0LZ.F Yellow Cake plcListed DE, based JE · Energy · Uranium | $1.70B | $3.05B | 1.80 | 44.3% | 7.0% | $4.92B $2.11B book $2.11B book | 2026-03-31 |
| 460 | GEH.F Cembra Money Bank AGListed DE, based CH · Financial Services · Banks - Regional | $3.17B | $5.68B | 1.79 | 44.3% | 4.7% | $8.82B $3.37B $4.85B | 2025-12-31 |
| 461 | 9M1.F Zabka Group S.A.Listed DE, based LU · Consumer Defensive · Grocery Stores | $7.88B | $14.12B | 1.79 | 44.2% | 10.2% | $2.60B $37.66B $2.10B | 2025-12-31 |
| 462 | RIG2.F Gedeon Richter PLCListed DE, based HU · Healthcare · Drug Manufacturers - Specialty & Generic | $6.88B | $12.31B | 1.79 | 44.1% | 6.9% | $14.39B $10.98B $11.55B | 2025-12-31 |
| 463 | 2PT.F North Pacific Bank,Ltd.Listed DE, based JP · Financial Services · Banks - Regional | $2.37B | $4.24B | 1.79 | 44.1% | 5.1% | $7.94B $2.34B $2.45B book | 2026-03-31 |
| 464 | IGQ5.F 3i Group OrdListed DE, based GB · Financial Services · Asset Management | $33.94B | $60.67B | 1.79 | 44.1% | 10.9% | $40.73B book $100.56B $40.73B book | 2026-03-31 |
| 465 | T5R.F Técnicas Reunidas, S.A.Listed DE, based ES · Industrials · Engineering & Construction | $2.26B | $4.05B | 1.79 | 44.0% | 8.4% | $3.27B $5.29B $3.57B | 2025-12-31 |
| 466 | ASU0.F AS LHV GroupListed DE · Financial Services · Banks - Regional | $1.16B | $2.07B | 1.79 | 44.0% | 6.9% | $3.24B $2.11B $866.90M book | 2025-12-31 |
| 467 | AWG.F Asbury Automotive Group, Inc.Listed DE, based US · Consumer Cyclical · Auto & Truck Dealerships | $3.00B | $5.35B | 1.78 | 43.9% | 9.2% | $9.88B $6.18B $0 book | 2025-12-31 |
| 468 | USR.F Shanghai Electric Group Co., Ltd.Listed DE, based CN · Industrials · Specialty Industrial Machinery | $5.52B | $9.84B | 1.78 | 43.9% | 4.6% | $11.20B $6.48B $11.86B book | 2025-12-31 |
| 469 | 1CK.F CK Asset Holdings LimitedListed DE, based HK · Real Estate · Real Estate - Development | $19.81B | $35.31B | 1.78 | 43.9% | 6.9% | $25.49B $27.90B $52.55B book | 2025-12-31 |
| 470 | 1NS.F SINOPEC Engineering (Group) Co., Ltd.Listed DE, based CN · Industrials · Engineering & Construction | $2.73B | $4.85B | 1.78 | 43.8% | 8.1% | $6.33B $3.51B $4.72B book | 2025-12-31 |
| 471 | RAW.DE Raiffeisen Bank International AGListed DE, based AT · Financial Services · Banks - Regional | $21.40B | $38.02B | 1.78 | 43.7% | 7.7% | $61.66B $25.44B $26.97B book | 2025-12-31 |
| 472 | YTAA.F Sri Trang Agro-Industry Public Company LimitedListed DE, based TH · Basic Materials · Specialty Chemicals | $1.16B | $2.06B | 1.78 | 43.7% | 5.0% | $2.06B book $2.06B book $2.06B book | 2025-12-31 |
| 473 | C2H.F Copa Holdings, S.A.Listed DE · Industrials · Airlines | $5.32B | $9.44B | 1.78 | 43.7% | 8.3% | $6.57B $9.94B $11.81B | 2025-12-31 |
| 474 | SRI.F Sun Art Retail Group LimitedListed DE, based CN · Consumer Cyclical · Department Stores | $1.39B | $2.48B | 1.78 | 43.7% | 8.1% | $2.41B $2.51B book $2.51B book | 2026-03-31 |
| 475 | PQ9.F PT Bank Mandiri (Persero) TbkListed DE, based ID · Financial Services · Banks - Regional | $19.89B | $35.31B | 1.78 | 43.7% | 8.0% | $55.20B $34.37B $16.36B book | 2025-12-31 |
| 476 | IGQ.F 3i Group plcListed DE, based GB · Financial Services · Asset Management | $34.21B | $60.67B | 1.77 | 43.6% | 10.9% | $40.73B book $100.56B $40.73B book | 2026-03-31 |
| 477 | UIO.F Atlantic Union Bankshares CorporationListed DE, based US · Financial Services · Banks - Regional | $5.70B | $10.11B | 1.77 | 43.6% | 8.0% | $16.09B $4.82B $9.42B | 2025-12-31 |
| 478 | OSB.F Old Second Bancorp, Inc.Listed DE, based US · Financial Services · Banks - Regional | $1.15B | $2.04B | 1.77 | 43.5% | 7.7% | $2.83B $1.14B $2.15B | 2025-12-31 |
| 479 | CRP.F China Resources Power Holdings Company LimitedListed DE, based HK · Utilities · Utilities - Independent Power Producers | $12.66B | $22.42B | 1.77 | 43.5% | 3.6% | $24.88B $25.18B $17.19B book | 2025-12-31 |
| 480 | V72.F Betsson AB (publ)Listed DE, based SE · Consumer Cyclical · Gambling | $1.29B | $2.28B | 1.77 | 43.5% | 9.8% | $2.68B $1.90B $2.26B | 2025-12-31 |
| 481 | DG1.F Jet2 plcListed DE, based GB · Consumer Cyclical · Travel Services | $3.36B | $5.94B | 1.77 | 43.5% | 8.9% | $8.30B $6.79B $2.72B book | 2026-03-31 |
| 482 | WF2.F Wintrust Financial CorporationListed DE, based US · Financial Services · Banks - Regional | $9.61B | $16.99B | 1.77 | 43.4% | 7.8% | $23.51B $9.97B $17.48B | 2025-12-31 |
| 483 | XGH.F ENN Energy Holdings LimitedListed DE, based CN · Utilities · Utilities - Regulated Gas | $6.80B | $12.01B | 1.77 | 43.4% | 6.9% | $13.19B $10.94B $11.89B | 2025-12-31 |
| 484 | TEZ.F Tessenderlo Group NVListed DE, based BE · Basic Materials · Agricultural Inputs | $1.13B | $1.99B | 1.77 | 43.4% | 7.7% | $2.07B $1.95B book $1.95B book | 2025-12-31 |
| 485 | 6FHA.F Futu Holdings LimitedListed DE, based HK · Financial Services · Capital Markets | $14.65B | $25.86B | 1.76 | 43.3% | 6.0% | $34.66B $37.91B $5.01B book | 2025-12-31 |
| 486 | MOGB.F MOL Magyar Olaj- és Gázipari Nyilvánosan Muködo RészvénytársaságListed DE, based HU · Energy · Oil & Gas Refining & Marketing | $11.84B | $20.88B | 1.76 | 43.3% | 4.9% | $29.77B $17.25B $15.60B | 2025-12-31 |
| 487 | FBYN.F First Busey CorporationListed DE, based US · Financial Services · Banks - Regional | $2.43B | $4.28B | 1.76 | 43.3% | 8.4% | $6.86B $1.79B $4.18B | 2025-12-31 |
| 488 | FSRA.F FirstRand LimitedListed DE, based ZA · Financial Services · Banks - Diversified | $30.81B | $54.29B | 1.76 | 43.2% | 6.4% | $65.62B $44.95B $52.30B | 2026-06-30 |
| 489 | PGJ.F Towngas Smart Energy Company LimitedListed DE, based HK · Utilities · Utilities - Regulated Gas | $1.36B | $2.39B | 1.76 | 43.2% | 5.4% | $1.38B $2.16B $3.62B book | 2025-12-31 |
| 490 | 3IB.F PT Indo Tambangraya Megah TbkListed DE, based ID · Energy · Thermal Coal | $1.54B | $2.70B | 1.76 | 43.0% | 10.2% | $4.37B $1.82B $1.91B book | 2025-12-31 |
| 491 | 4LRA.F People IncorporatedListed DE, based US · Communication Services · Internet Content & Information | $2.93B | $5.14B | 1.75 | 42.9% | 9.4% | $5.14B book $5.14B book $5.14B book | 2025-12-31 |
| 492 | QHD.F Qinhuangdao Port Co., Ltd.Listed DE, based CN · Industrials · Marine Shipping | $1.84B | $3.21B | 1.74 | 42.6% | 6.2% | $3.29B $3.29B $3.05B | 2025-12-31 |
| 493 | WN3.F Woolworths Holdings LimitedListed DE, based ZA · Consumer Cyclical · Department Stores | $2.07B | $3.61B | 1.74 | 42.6% | 6.0% | $3.90B $4.94B $1.98B | 2026-06-30 |
| 494 | 4FB.F First Interstate BancSystem, Inc.Listed DE, based US · Financial Services · Banks - Regional | $3.31B | $5.77B | 1.74 | 42.6% | 8.3% | $7.63B $3.43B $6.25B | 2025-12-31 |
| 495 | 1AY.F Afya LimitedListed DE, based BR · Consumer Defensive · Education & Training Services | $1.23B | $2.14B | 1.74 | 42.6% | 8.4% | $2.21B $2.47B $1.74B | 2025-12-31 |
| 496 | 0C2.F Chubu Electric Power Company, IncorporatedListed DE, based JP · Utilities · Utilities - Diversified | $12.79B | $22.25B | 1.74 | 42.5% | 2.9% | $20.38B $26.25B $20.12B book | 2026-03-31 |
| 497 | 0OO.F Lassonde Industries Inc.Listed DE, based CA · Consumer Defensive · Beverages - Non-Alcoholic | $1.16B | $2.01B | 1.74 | 42.5% | 4.9% | $2.26B $1.99B $1.78B | 2025-12-31 |
| 498 | U1O.F UOL Group LimitedListed DE, based SG · Real Estate · Real Estate - Development | $5.23B | $9.09B | 1.74 | 42.5% | 5.7% | $7.61B $6.70B $12.95B book | 2025-12-31 |
| 499 | AON.F Aozora Bank, Ltd.Listed DE, based JP · Financial Services · Banks - Regional | $2.53B | $4.40B | 1.74 | 42.4% | 4.6% | $7.04B $3.08B book $3.08B book | 2026-03-31 |
| 500 | CS1.DE Expand Energy CorporationListed DE, based US · Energy · Oil & Gas E&P | $20.43B | $35.47B | 1.74 | 42.4% | 6.2% | $67.55B $19.43B book $19.43B 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