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 Defensive · Packaged Foods
Market Cap
$2.13B
Avg Intrinsic
$2.90B
Intrinsic / Market
1.36
Margin of Safety
26.7%
WACC
3.6%
FY End
2026-03-31
EPV
$3.29B
Profit
$2.80B
FCFF
$2.62B
Listed DE, based JP · Industrials · Tools & Accessories
Market Cap
$1.32B
Avg Intrinsic
$1.80B
Intrinsic / Market
1.36
Margin of Safety
26.7%
WACC
5.0%
FY End
2026-03-31
EPV
$1.33B
Profit
$1.95B book
FCFF
$2.13B
Listed DE, based JP · Consumer Cyclical · Auto Parts
Market Cap
$3.62B
Avg Intrinsic
$4.93B
Intrinsic / Market
1.36
Margin of Safety
26.7%
WACC
7.0%
FY End
2026-03-31
EPV
$5.30B
Profit
$4.67B
FCFF
$4.83B
Listed DE · Financial Services · Banks - Regional
Market Cap
$2.05B
Avg Intrinsic
$2.79B
Intrinsic / Market
1.36
Margin of Safety
26.6%
WACC
5.7%
FY End
2025-12-31
EPV
$3.70B
Profit
$2.90B
FCFF
$1.76B book
Listed DE, based NL · Financial Services · Asset Management
Market Cap
$16.67B
Avg Intrinsic
$22.70B
Intrinsic / Market
1.36
Margin of Safety
26.5%
WACC
7.2%
FY End
2025-12-31
EPV
$22.40B
Profit
$21.55B
FCFF
$24.14B
Listed DE, based US · Energy · Oil & Gas E&P
Market Cap
$16.37B
Avg Intrinsic
$22.27B
Intrinsic / Market
1.36
Margin of Safety
26.5%
WACC
7.2%
FY End
2025-12-31
EPV
$20.74B
Profit
$30.15B
FCFF
$15.90B
Listed DE, based JP · Consumer Defensive · Beverages - Brewers
Market Cap
$14.47B
Avg Intrinsic
$19.64B
Intrinsic / Market
1.36
Margin of Safety
26.3%
WACC
3.7%
FY End
2025-12-31
EPV
$22.12B
Profit
$17.04B
FCFF
$19.74B book
Listed DE, based CN · Industrials · Integrated Freight & Logistics
Market Cap
$18.32B
Avg Intrinsic
$24.84B
Intrinsic / Market
1.36
Margin of Safety
26.2%
WACC
5.2%
FY End
2025-12-31
EPV
$29.14B
Profit
$23.09B
FCFF
$22.30B
Listed DE, based US · Financial Services · Mortgage Finance
Market Cap
$1.17B
Avg Intrinsic
$1.59B
Intrinsic / Market
1.35
Margin of Safety
26.2%
WACC
5.3%
FY End
2025-12-31
EPV
$2.28B
Profit
$751.11M
FCFF
$1.72B book
Listed DE, based HK · Real Estate · Real Estate Services
Market Cap
$17.18B
Avg Intrinsic
$23.27B
Intrinsic / Market
1.35
Margin of Safety
26.2%
WACC
7.3%
FY End
2025-12-31
EPV
$97.96M
Profit
$34.85B book
FCFF
$34.85B book
Listed DE, based ID · Technology · Software - Infrastructure
Market Cap
$1.20B
Avg Intrinsic
$1.62B
Intrinsic / Market
1.35
Margin of Safety
26.1%
WACC
6.8%
FY End
2025-12-31
EPV
$1.62B book
Profit
$1.62B book
FCFF
$1.62B book
Listed DE, based CA · Energy · Oil & Gas E&P
Market Cap
$13.38B
Avg Intrinsic
$18.07B
Intrinsic / Market
1.35
Margin of Safety
25.9%
WACC
4.9%
FY End
2025-12-31
EPV
$24.95B
Profit
$14.29B
FCFF
$14.95B
Listed DE, based AU · Basic Materials · Gold
Market Cap
$5.01B
Avg Intrinsic
$6.76B
Intrinsic / Market
1.35
Margin of Safety
25.9%
WACC
10.8%
FY End
2026-06-30
EPV
$6.42B
Profit
$5.22B
FCFF
$8.64B
Listed DE, based CH · Financial Services · Banks - Regional
Market Cap
$5.10B
Avg Intrinsic
$6.88B
Intrinsic / Market
1.35
Margin of Safety
25.9%
WACC
4.2%
FY End
2025-12-31
EPV
$11.08B
Profit
$5.70B
FCFF
$3.86B book
Listed DE, based US · Energy · Oil & Gas E&P
Market Cap
$5.34B
Avg Intrinsic
$7.21B
Intrinsic / Market
1.35
Margin of Safety
25.9%
WACC
7.7%
FY End
2025-12-31
EPV
$10.76B
Profit
$5.48B
FCFF
$5.38B
Listed DE, based DE · Industrials · Specialty Industrial Machinery
Market Cap
$1.23B
Avg Intrinsic
$1.66B
Intrinsic / Market
1.35
Margin of Safety
25.9%
WACC
9.1%
FY End
2025-12-31
EPV
$1.95B
Profit
$1.62B
FCFF
$1.41B book
Listed DE, based MX · Consumer Defensive · Packaged Foods
Market Cap
$4.28B
Avg Intrinsic
$5.78B
Intrinsic / Market
1.35
Margin of Safety
25.9%
WACC
7.2%
FY End
2025-12-31
EPV
$5.66B
Profit
$6.34B
FCFF
$5.34B
Listed DE, based LU · Industrials · Marine Shipping
Market Cap
$1.11B
Avg Intrinsic
$1.50B
Intrinsic / Market
1.35
Margin of Safety
25.9%
WACC
7.7%
FY End
2025-12-31
EPV
$1.65B
Profit
$1.71B
FCFF
$1.13B
Listed DE, based US · Financial Services · Banks - Regional
Market Cap
$5.85B
Avg Intrinsic
$7.89B
Intrinsic / Market
1.35
Margin of Safety
25.8%
WACC
8.9%
FY End
2025-12-31
EPV
$10.17B
Profit
$4.87B
FCFF
$8.61B
Listed DE, based LU · Financial Services · Asset Management
Market Cap
$3.18B
Avg Intrinsic
$4.29B
Intrinsic / Market
1.35
Margin of Safety
25.7%
WACC
7.8%
FY End
2025-12-31
EPV
$4.97B book
Profit
$2.92B
FCFF
$4.97B book
Listed DE, based FR · Consumer Cyclical · Specialty Retail
Market Cap
$2.92B
Avg Intrinsic
$3.93B
Intrinsic / Market
1.34
Margin of Safety
25.6%
WACC
5.4%
FY End
2025-12-31
EPV
$6.03B
Profit
$3.49B
FCFF
$2.27B
Listed DE, based US · Financial Services · Banks - Regional
Market Cap
$6.57B
Avg Intrinsic
$8.82B
Intrinsic / Market
1.34
Margin of Safety
25.6%
WACC
8.5%
FY End
2025-12-31
EPV
$12.08B
Profit
$5.38B
FCFF
$9.01B
Listed DE, based DE · Industrials · Rental & Leasing Services
Market Cap
$3.75B
Avg Intrinsic
$5.04B
Intrinsic / Market
1.34
Margin of Safety
25.5%
WACC
6.0%
FY End
2025-12-31
EPV
$7.87B
Profit
$4.83B
FCFF
$2.42B book
Listed DE, based HK · Industrials · Marine Shipping
Market Cap
$2.96B
Avg Intrinsic
$3.98B
Intrinsic / Market
1.34
Margin of Safety
25.4%
WACC
6.4%
FY End
2025-12-31
EPV
$896.43M
Profit
$3.48B
FCFF
$7.55B book
Listed DE, based JP · Industrials · Engineering & Construction
Market Cap
$1.71B
Avg Intrinsic
$2.29B
Intrinsic / Market
1.34
Margin of Safety
25.3%
WACC
4.5%
FY End
2026-03-31
EPV
$3.02B
Profit
$2.53B
FCFF
$1.31B book
Listed DE, based IT · Financial Services · Banks - Regional
Market Cap
$2.26B
Avg Intrinsic
$3.03B
Intrinsic / Market
1.34
Margin of Safety
25.3%
WACC
5.1%
FY End
2025-12-31
EPV
$5.40B
Profit
$1.99B
FCFF
$1.71B book
Listed DE, based JP · Consumer Cyclical · Residential Construction
Market Cap
$4.43B
Avg Intrinsic
$5.93B
Intrinsic / Market
1.34
Margin of Safety
25.3%
WACC
4.1%
FY End
2026-03-31
EPV
$8.87B
Profit
$5.38B
FCFF
$3.53B book
Listed DE, based US · Consumer Cyclical · Residential Construction
Market Cap
$2.77B
Avg Intrinsic
$3.71B
Intrinsic / Market
1.34
Margin of Safety
25.3%
WACC
8.9%
FY End
2025-11-30
EPV
$4.44B
Profit
$3.56B
FCFF
$3.13B
Listed DE, based SE · Financial Services · Asset Management
Market Cap
$122.92B
Avg Intrinsic
$164.27B
Intrinsic / Market
1.34
Margin of Safety
25.2%
WACC
8.7%
FY End
2025-12-31
EPV
$111.98B book
Profit
$268.84B
FCFF
$111.98B book
Listed DE, based ID · Consumer Defensive · Tobacco
Market Cap
$3.39B
Avg Intrinsic
$4.53B
Intrinsic / Market
1.34
Margin of Safety
25.1%
WACC
7.7%
FY End
2025-12-31
EPV
$5.20B
Profit
$4.02B
FCFF
$4.38B
Listed DE, based HK · Real Estate · Real Estate Services
Market Cap
$11.24B
Avg Intrinsic
$15.00B
Intrinsic / Market
1.33
Margin of Safety
25.1%
WACC
7.7%
FY End
2025-12-31
EPV
$5.57B
Profit
$23.94B book
FCFF
$15.49B
Listed DE, based NO · Financial Services · Banks - Regional
Market Cap
$8.38B
Avg Intrinsic
$11.18B
Intrinsic / Market
1.33
Margin of Safety
25.1%
WACC
5.0%
FY End
2025-12-31
EPV
$18.85B
Profit
$9.29B
FCFF
$5.40B book
Listed DE, based NO · Industrials · Marine Shipping
Profit is over 3× the larger of EPV and FCFFMarket Cap
$1.38B
Avg Intrinsic
$1.84B
Intrinsic / Market
1.33
Margin of Safety
25.0%
WACC
9.6%
FY End
2025-12-31
EPV
$819.91M
Profit
$3.64B
FCFF
$1.06B
Listed DE, based JE · Financial Services · Capital Markets
Market Cap
$2.99B
Avg Intrinsic
$3.99B
Intrinsic / Market
1.33
Margin of Safety
25.0%
WACC
5.5%
FY End
2025-12-31
EPV
$4.73B
Profit
$3.52B
FCFF
$3.71B
Listed DE, based JP · Healthcare · Pharmaceutical Retailers
Market Cap
$2.96B
Avg Intrinsic
$3.95B
Intrinsic / Market
1.33
Margin of Safety
24.9%
WACC
5.3%
FY End
2026-02-28
EPV
$4.57B
Profit
$5.42B
FCFF
$1.87B book
Listed DE, based TW · Basic Materials · Steel
Market Cap
$7.91B
Avg Intrinsic
$10.53B
Intrinsic / Market
1.33
Margin of Safety
24.9%
WACC
4.3%
FY End
2025-12-31
EPV
$10.53B book
Profit
$10.53B book
FCFF
$10.53B book
Listed DE, based IT · Financial Services · Banks - Regional
Market Cap
$7.38B
Avg Intrinsic
$9.79B
Intrinsic / Market
1.33
Margin of Safety
24.6%
WACC
6.3%
FY End
2025-12-31
EPV
$14.87B
Profit
$9.11B
FCFF
$5.40B book
Listed DE, based CN · Technology · Electronic Components
Market Cap
$5.01B
Avg Intrinsic
$6.64B
Intrinsic / Market
1.33
Margin of Safety
24.6%
WACC
7.0%
FY End
2025-12-31
EPV
$6.55B
Profit
$4.77B
FCFF
$8.61B
Listed DE, based ZA · Consumer Defensive · Packaged Foods
Market Cap
$1.63B
Avg Intrinsic
$2.16B
Intrinsic / Market
1.33
Margin of Safety
24.6%
WACC
5.8%
FY End
2026-06-30
EPV
$2.49B
Profit
$1.91B
FCFF
$2.09B
Listed DE, based TW · Technology · Consumer Electronics
Market Cap
$1.15B
Avg Intrinsic
$1.52B
Intrinsic / Market
1.32
Margin of Safety
24.5%
WACC
9.4%
FY End
2025-12-31
EPV
$1.52B book
Profit
$1.52B book
FCFF
$1.52B book
Listed DE, based NO · Consumer Defensive · Farm Products
Market Cap
$1.77B
Avg Intrinsic
$2.35B
Intrinsic / Market
1.32
Margin of Safety
24.4%
WACC
6.5%
FY End
2025-12-31
EPV
$3.18B
Profit
$1.24B
FCFF
$2.62B book
Listed DE, based JP · Financial Services · Credit Services
Market Cap
$1.96B
Avg Intrinsic
$2.60B
Intrinsic / Market
1.32
Margin of Safety
24.4%
WACC
4.5%
FY End
2026-02-28
EPV
$350.49M
Profit
$3.42B
FCFF
$4.02B book
Listed DE, based AU · Basic Materials · Other Industrial Metals & Mining
Market Cap
$34.63B
Avg Intrinsic
$45.78B
Intrinsic / Market
1.32
Margin of Safety
24.3%
WACC
7.8%
FY End
2026-06-30
EPV
$60.44B
Profit
$36.73B
FCFF
$40.16B
Listed DE, based GB · Communication Services · Telecom Services
Market Cap
$24.61B
Avg Intrinsic
$32.47B
Intrinsic / Market
1.32
Margin of Safety
24.2%
WACC
5.4%
FY End
2026-03-31
EPV
$33.92B
Profit
$32.69B
FCFF
$30.80B
Listed DE, based SG · Energy · Oil & Gas Midstream
Market Cap
$3.73B
Avg Intrinsic
$4.92B
Intrinsic / Market
1.32
Margin of Safety
24.1%
WACC
5.2%
FY End
2025-12-31
EPV
$8.04B
Profit
$2.83B
FCFF
$3.88B
Listed DE, based FI · Basic Materials · Chemicals
Market Cap
$2.51B
Avg Intrinsic
$3.30B
Intrinsic / Market
1.32
Margin of Safety
24.1%
WACC
6.0%
FY End
2025-12-31
EPV
$3.91B
Profit
$3.14B
FCFF
$2.86B
Listed DE, based CL · Financial Services · Banks - Regional
Market Cap
$15.11B
Avg Intrinsic
$19.88B
Intrinsic / Market
1.32
Margin of Safety
24.0%
WACC
5.0%
FY End
2025-12-31
EPV
$37.15B
Profit
$16.92B
FCFF
$5.58B book
Listed DE, based SG · Consumer Cyclical · Auto Manufacturers
Market Cap
$1.45B
Avg Intrinsic
$1.91B
Intrinsic / Market
1.32
Margin of Safety
24.0%
WACC
7.2%
FY End
2025-12-31
EPV
$2.10B
Profit
$1.25B
FCFF
$2.38B book
Listed DE, based TH · Basic Materials · Chemicals
Market Cap
$7.19B
Avg Intrinsic
$9.43B
Intrinsic / Market
1.31
Margin of Safety
23.8%
WACC
6.2%
FY End
2025-12-31
EPV
$9.43B book
Profit
$9.43B book
FCFF
$9.43B book
Listed DE, based CN · Industrials · Infrastructure Operations
Market Cap
$6.95B
Avg Intrinsic
$9.12B
Intrinsic / Market
1.31
Margin of Safety
23.8%
WACC
5.0%
FY End
2025-12-31
EPV
$9.81B
Profit
$9.39B
FCFF
$8.16B book
Listed DE, based JP · Financial Services · Capital Markets
Market Cap
$1.02B
Avg Intrinsic
$1.34B
Intrinsic / Market
1.31
Margin of Safety
23.8%
WACC
5.4%
FY End
2026-03-31
EPV
$2.39B
Profit
$813.93M book
FCFF
$813.93M book
Listed DE, based CN · Healthcare · Drug Manufacturers - Specialty & Generic
Market Cap
$5.51B
Avg Intrinsic
$7.23B
Intrinsic / Market
1.31
Margin of Safety
23.7%
WACC
4.7%
FY End
2025-12-31
EPV
$3.97B
Profit
$8.48B
FCFF
$9.22B book
Listed DE, based CH · Financial Services · Banks - Regional
Market Cap
$4.75B
Avg Intrinsic
$6.23B
Intrinsic / Market
1.31
Margin of Safety
23.6%
WACC
4.2%
FY End
2025-12-31
EPV
$10.19B
Profit
$4.66B
FCFF
$3.83B book
Listed DE, based US · Energy · Oil & Gas E&P
Market Cap
$74.37B
Avg Intrinsic
$97.36B
Intrinsic / Market
1.31
Margin of Safety
23.6%
WACC
5.7%
FY End
2025-12-31
EPV
$115.31B
Profit
$82.20B
FCFF
$94.58B
Listed DE, based SG · Consumer Defensive · Packaged Foods
Market Cap
$4.38B
Avg Intrinsic
$5.73B
Intrinsic / Market
1.31
Margin of Safety
23.6%
WACC
4.7%
FY End
2025-12-31
EPV
$9.58B
Profit
$5.93B
FCFF
$1.67B book
Listed DE, based US · Consumer Cyclical · Auto & Truck Dealerships
Market Cap
$5.42B
Avg Intrinsic
$7.09B
Intrinsic / Market
1.31
Margin of Safety
23.5%
WACC
8.8%
FY End
2025-12-31
EPV
$13.48B
Profit
$7.79B
FCFF
$0 book
Listed DE, based PL · Financial Services · Banks - Regional
Market Cap
$3.93B
Avg Intrinsic
$5.14B
Intrinsic / Market
1.31
Margin of Safety
23.5%
WACC
7.3%
FY End
2025-12-31
EPV
$7.02B
Profit
$5.93B
FCFF
$2.49B book
Listed DE, based NL · Real Estate · Real Estate - Development
Profit is over 3× the larger of EPV and FCFFMarket Cap
$6.89B
Avg Intrinsic
$9.01B
Intrinsic / Market
1.31
Margin of Safety
23.5%
WACC
5.5%
FY End
2025-12-31
EPV
$2.65B
Profit
$19.68B
FCFF
$4.70B
Listed DE, based HK · Basic Materials · Specialty Chemicals
Market Cap
$1.31B
Avg Intrinsic
$1.71B
Intrinsic / Market
1.31
Margin of Safety
23.5%
WACC
4.9%
FY End
2025-12-31
EPV
$1.68B
Profit
$1.58B
FCFF
$1.87B book
Listed DE, based DK · Financial Services · Banks - Regional
Market Cap
$1.11B
Avg Intrinsic
$1.45B
Intrinsic / Market
1.31
Margin of Safety
23.5%
WACC
6.0%
FY End
2025-12-31
EPV
$2.03B
Profit
$1.52B
FCFF
$801.38M book
Listed DE, based SE · Real Estate · Real Estate Services
Market Cap
$2.02B
Avg Intrinsic
$2.64B
Intrinsic / Market
1.31
Margin of Safety
23.5%
WACC
5.1%
FY End
2025-12-31
EPV
$1.39B
Profit
$3.85B book
FCFF
$2.68B
Listed DE, based FR · Energy · Oil & Gas Equipment & Services
Market Cap
$5.45B
Avg Intrinsic
$7.12B
Intrinsic / Market
1.31
Margin of Safety
23.4%
WACC
6.5%
FY End
2025-12-31
EPV
$11.30B
Profit
$7.34B
FCFF
$2.71B book
Listed DE, based US · Healthcare · Medical Care Facilities
Market Cap
$10.18B
Avg Intrinsic
$13.29B
Intrinsic / Market
1.31
Margin of Safety
23.4%
WACC
7.9%
FY End
2025-12-31
EPV
$13.29B
Profit
$14.01B
FCFF
$12.56B
Listed DE, based NO · Industrials · Aerospace & Defense
Profit is over 3× the larger of EPV and FCFFMarket Cap
$5.52B
Avg Intrinsic
$7.19B
Intrinsic / Market
1.30
Margin of Safety
23.2%
WACC
10.5%
FY End
2025-12-31
EPV
$2.38B
Profit
$18.35B
FCFF
$835.24M book
Listed DE, based US · Consumer Defensive · Education & Training Services
Market Cap
$2.08B
Avg Intrinsic
$2.71B
Intrinsic / Market
1.30
Margin of Safety
23.2%
WACC
8.6%
FY End
2025-12-31
EPV
$2.64B
Profit
$2.59B
FCFF
$2.89B
Listed DE, based FR · Consumer Cyclical · Furnishings, Fixtures & Appliances
Market Cap
$3.34B
Avg Intrinsic
$4.33B
Intrinsic / Market
1.30
Margin of Safety
22.9%
WACC
6.6%
FY End
2025-12-31
EPV
$5.98B
Profit
$3.25B
FCFF
$3.76B book
Listed DE, based ZA · Basic Materials · Other Precious Metals & Mining
Market Cap
$6.94B
Avg Intrinsic
$9.00B
Intrinsic / Market
1.30
Margin of Safety
22.8%
WACC
9.6%
FY End
2025-12-31
EPV
$19.78B
Profit
$3.61B book
FCFF
$3.61B book
Listed DE, based CN · Technology · Electronic Components
Market Cap
$6.40B
Avg Intrinsic
$8.28B
Intrinsic / Market
1.29
Margin of Safety
22.8%
WACC
5.3%
FY End
2025-12-31
EPV
$10.49B
Profit
$9.28B
FCFF
$5.08B book
Listed DE, based GB · Basic Materials · Paper & Paper Products
Market Cap
$4.38B
Avg Intrinsic
$5.66B
Intrinsic / Market
1.29
Margin of Safety
22.7%
WACC
6.1%
FY End
2025-12-31
EPV
$7.60B
Profit
$3.68B
FCFF
$5.70B book
Listed DE, based US · Financial Services · Banks - Diversified
Market Cap
$243.11B
Avg Intrinsic
$314.30B
Intrinsic / Market
1.29
Margin of Safety
22.7%
WACC
7.2%
FY End
2025-12-31
EPV
$556.84B
Profit
$203.54B
FCFF
$182.51B book
Listed DE, based DE · Industrials · Conglomerates
Market Cap
$9.64B
Avg Intrinsic
$12.44B
Intrinsic / Market
1.29
Margin of Safety
22.5%
WACC
13.9%
FY End
2025-09-30
EPV
$12.44B book
Profit
$12.44B book
FCFF
$12.44B book
Listed DE, based GR · Industrials · Marine Shipping
Market Cap
$2.43B
Avg Intrinsic
$3.14B
Intrinsic / Market
1.29
Margin of Safety
22.5%
WACC
8.7%
FY End
2025-12-31
EPV
$2.72B
Profit
$3.10B
FCFF
$3.60B book
Listed DE, based CN · Basic Materials · Copper
Market Cap
$14.16B
Avg Intrinsic
$18.24B
Intrinsic / Market
1.29
Margin of Safety
22.4%
WACC
5.9%
FY End
2025-12-31
EPV
$27.84B
Profit
$11.97B
FCFF
$14.92B book
Listed DE, based AU · Consumer Defensive · Food Distribution
Market Cap
$2.43B
Avg Intrinsic
$3.13B
Intrinsic / Market
1.29
Margin of Safety
22.4%
WACC
5.4%
FY End
2026-04-30
EPV
$3.92B
Profit
$3.13B
FCFF
$2.33B
Listed DE, based US · Technology · Software - Infrastructure
Market Cap
$6.00B
Avg Intrinsic
$7.72B
Intrinsic / Market
1.29
Margin of Safety
22.3%
WACC
6.5%
FY End
2025-09-30
EPV
$8.75B
Profit
$6.35B
FCFF
$8.06B
Listed DE, based US · Energy · Oil & Gas E&P
Market Cap
$51.99B
Avg Intrinsic
$66.86B
Intrinsic / Market
1.29
Margin of Safety
22.2%
WACC
6.0%
FY End
2025-12-31
EPV
$91.87B
Profit
$64.69B
FCFF
$44.03B book
Listed DE, based DE · Utilities · Utilities - Diversified
Market Cap
$50.17B
Avg Intrinsic
$64.50B
Intrinsic / Market
1.29
Margin of Safety
22.2%
WACC
9.3%
FY End
2025-12-31
EPV
$70.35B
Profit
$91.17B
FCFF
$31.98B book
Listed DE, based ZA · Healthcare · Pharmaceutical Retailers
Market Cap
$3.17B
Avg Intrinsic
$4.07B
Intrinsic / Market
1.28
Margin of Safety
22.1%
WACC
5.1%
FY End
2024-08-31
EPV
$3.50B
Profit
$7.75B
FCFF
$967.77M
Listed DE, based ES · Consumer Defensive · Packaged Foods
Market Cap
$3.13B
Avg Intrinsic
$4.02B
Intrinsic / Market
1.28
Margin of Safety
22.1%
WACC
4.9%
FY End
2025-12-31
EPV
$5.28B
Profit
$4.03B
FCFF
$2.74B book
Listed DE, based IT · Industrials · Integrated Freight & Logistics
Market Cap
$35.31B
Avg Intrinsic
$45.28B
Intrinsic / Market
1.28
Margin of Safety
22.0%
WACC
9.1%
FY End
2025-12-31
EPV
$85.41B
Profit
$34.64B
FCFF
$15.78B book
Listed DE, based CN · Basic Materials · Gold
Market Cap
$8.44B
Avg Intrinsic
$10.82B
Intrinsic / Market
1.28
Margin of Safety
22.0%
WACC
5.1%
FY End
2025-12-31
EPV
$11.83B
Profit
$12.09B
FCFF
$8.53B
Listed DE, based CN · Industrials · Specialty Industrial Machinery
Market Cap
$2.45B
Avg Intrinsic
$3.13B
Intrinsic / Market
1.28
Margin of Safety
21.9%
WACC
5.0%
FY End
2025-12-31
EPV
$3.42B
Profit
$1.96B
FCFF
$4.01B book
Listed DE, based CA · Energy · Oil & Gas E&P
Market Cap
$1.29B
Avg Intrinsic
$1.66B
Intrinsic / Market
1.28
Margin of Safety
21.9%
WACC
6.3%
FY End
2025-12-31
EPV
$1.71B
Profit
$1.63B book
FCFF
$1.63B book
Listed DE, based JP · Consumer Cyclical · Specialty Retail
Market Cap
$2.32B
Avg Intrinsic
$2.97B
Intrinsic / Market
1.28
Margin of Safety
21.8%
WACC
6.3%
FY End
2026-03-31
EPV
$3.42B
Profit
$3.91B
FCFF
$1.56B book
Listed DE, based GB · Consumer Cyclical · Auto & Truck Dealerships
Market Cap
$2.76B
Avg Intrinsic
$3.52B
Intrinsic / Market
1.28
Margin of Safety
21.7%
WACC
10.1%
FY End
2025-12-31
EPV
$4.03B
Profit
$3.45B
FCFF
$3.09B
Listed DE, based JP · Financial Services · Credit Services
Market Cap
$3.10B
Avg Intrinsic
$3.96B
Intrinsic / Market
1.28
Margin of Safety
21.6%
WACC
2.6%
FY End
2026-03-31
EPV
$7.85B
Profit
$2.49B
FCFF
$1.53B book
Listed DE, based BM · Real Estate · Real Estate - Development
Market Cap
$16.85B
Avg Intrinsic
$21.47B
Intrinsic / Market
1.27
Margin of Safety
21.5%
WACC
5.6%
FY End
2025-12-31
EPV
$2.69B
Profit
$30.86B book
FCFF
$30.86B book
Listed DE, based US · Financial Services · Banks - Regional
Market Cap
$3.81B
Avg Intrinsic
$4.85B
Intrinsic / Market
1.27
Margin of Safety
21.5%
WACC
9.1%
FY End
2025-12-31
EPV
$6.03B
Profit
$3.10B
FCFF
$5.42B
Listed DE, based HK · Industrials · Electrical Equipment & Parts
Market Cap
$1.59B
Avg Intrinsic
$2.03B
Intrinsic / Market
1.27
Margin of Safety
21.5%
WACC
10.4%
FY End
2025-12-31
EPV
$2.34B
Profit
$1.37B
FCFF
$2.36B
Listed DE, based US · Financial Services · Financial Conglomerates
Market Cap
$2.08B
Avg Intrinsic
$2.65B
Intrinsic / Market
1.27
Margin of Safety
21.4%
WACC
8.5%
FY End
2025-12-31
EPV
$4.06B
Profit
$1.73B
FCFF
$2.16B book
Listed DE, based US · Financial Services · Banks - Regional
Market Cap
$1.44B
Avg Intrinsic
$1.83B
Intrinsic / Market
1.27
Margin of Safety
21.4%
WACC
10.2%
FY End
2025-12-31
EPV
$2.29B
Profit
$1.22B
FCFF
$1.96B
Listed DE, based KZ · Energy · Uranium
Market Cap
$16.35B
Avg Intrinsic
$20.73B
Intrinsic / Market
1.27
Margin of Safety
21.1%
WACC
6.7%
FY End
2025-12-31
EPV
$20.17B
Profit
$18.91B
FCFF
$23.11B
Listed DE, based RO · Communication Services · Telecom Services
Market Cap
$1.22B
Avg Intrinsic
$1.55B
Intrinsic / Market
1.27
Margin of Safety
21.1%
WACC
4.8%
FY End
2025-12-31
EPV
$2.02B
Profit
$1.31B book
FCFF
$1.31B book
Listed DE, based JP · Consumer Defensive · Packaged Foods
Market Cap
$1.15B
Avg Intrinsic
$1.46B
Intrinsic / Market
1.27
Margin of Safety
21.1%
WACC
4.6%
FY End
2026-03-31
EPV
$1.44B
Profit
$1.11B
FCFF
$1.83B book
Listed DE, based ZA · Healthcare · Medical Care Facilities
Market Cap
$1.08B
Avg Intrinsic
$1.37B
Intrinsic / Market
1.27
Margin of Safety
21.0%
WACC
5.0%
FY End
2025-09-30
EPV
$1.79B
Profit
$670.36M
FCFF
$1.65B
Listed DE, based HK · Consumer Cyclical · Auto Manufacturers
Market Cap
$19.60B
Avg Intrinsic
$24.80B
Intrinsic / Market
1.27
Margin of Safety
21.0%
WACC
5.6%
FY End
2025-12-31
EPV
$28.15B
Profit
$32.12B
FCFF
$14.13B book
Listed DE, based FR · Consumer Cyclical · Recreational Vehicles
Market Cap
$2.68B
Avg Intrinsic
$3.39B
Intrinsic / Market
1.26
Margin of Safety
20.9%
WACC
10.4%
FY End
2025-08-31
EPV
$3.90B
Profit
$3.70B
FCFF
$2.56B book
Listed DE, based JP · Real Estate · Real Estate - Diversified
Market Cap
$6.39B
Avg Intrinsic
$8.08B
Intrinsic / Market
1.26
Margin of Safety
20.9%
WACC
4.7%
FY End
2026-03-31
EPV
$11.99B
Profit
$9.14B
FCFF
$3.11B book
Listed DE, based FR · Consumer Cyclical · Specialty Retail
Market Cap
$1.14B
Avg Intrinsic
$1.44B
Intrinsic / Market
1.26
Margin of Safety
20.8%
WACC
5.3%
FY End
2025-12-31
EPV
$1.25B
Profit
$1.12B
FCFF
$1.96B
Listed DE, based DE · Utilities · Utilities - Diversified
Market Cap
$2.24B
Avg Intrinsic
$2.83B
Intrinsic / Market
1.26
Margin of Safety
20.8%
WACC
3.4%
FY End
2025-09-30
EPV
$2.05B
Profit
$3.36B
FCFF
$3.06B book
| # | Company | Market Cap | Avg Intrinsic | Intrinsic / Market | Margin of Safety | WACC | EPV / Profit / FCFF | FY End |
|---|---|---|---|---|---|---|---|---|
| 801 | 71N.F Nissui CorporationListed DE, based JP · Consumer Defensive · Packaged Foods | $2.13B | $2.90B | 1.36 | 26.7% | 3.6% | $3.29B $2.80B $2.62B | 2026-03-31 |
| 802 | NTN.F NTN CorporationListed DE, based JP · Industrials · Tools & Accessories | $1.32B | $1.80B | 1.36 | 26.7% | 5.0% | $1.33B $1.95B book $2.13B | 2026-03-31 |
| 803 | 11T.F Toyoda Gosei Co., Ltd.Listed DE, based JP · Consumer Cyclical · Auto Parts | $3.62B | $4.93B | 1.36 | 26.7% | 7.0% | $5.30B $4.67B $4.83B | 2026-03-31 |
| 804 | D8Q.F Bladex Inc.Listed DE · Financial Services · Banks - Regional | $2.05B | $2.79B | 1.36 | 26.6% | 5.7% | $3.70B $2.90B $1.76B book | 2025-12-31 |
| 805 | HA4.F HAL TrustListed DE, based NL · Financial Services · Asset Management | $16.67B | $22.70B | 1.36 | 26.5% | 7.2% | $22.40B $21.55B $24.14B | 2025-12-31 |
| 806 | 47Q.F Ovintiv Inc.Listed DE, based US · Energy · Oil & Gas E&P | $16.37B | $22.27B | 1.36 | 26.5% | 7.2% | $20.74B $30.15B $15.90B | 2025-12-31 |
| 807 | ABW.F Asahi Group Holdings, Ltd.Listed DE, based JP · Consumer Defensive · Beverages - Brewers | $14.47B | $19.64B | 1.36 | 26.3% | 3.7% | $22.12B $17.04B $19.74B book | 2025-12-31 |
| 808 | 2NM0.F S.F. Holding Co., Ltd.Listed DE, based CN · Industrials · Integrated Freight & Logistics | $18.32B | $24.84B | 1.36 | 26.2% | 5.2% | $29.14B $23.09B $22.30B | 2025-12-31 |
| 809 | 5WD.F Walker & Dunlop, Inc.Listed DE, based US · Financial Services · Mortgage Finance | $1.17B | $1.59B | 1.35 | 26.2% | 5.3% | $2.28B $751.11M $1.72B book | 2025-12-31 |
| 810 | SW9.F Swire Properties LimitedListed DE, based HK · Real Estate · Real Estate Services | $17.18B | $23.27B | 1.35 | 26.2% | 7.3% | $97.96M $34.85B book $34.85B book | 2025-12-31 |
| 811 | CK8.F PT GoTo Gojek Tokopedia TbkListed DE, based ID · Technology · Software - Infrastructure | $1.20B | $1.62B | 1.35 | 26.1% | 6.8% | $1.62B book $1.62B book $1.62B book | 2025-12-31 |
| 812 | 8RC.F ARC Resources Ltd.Listed DE, based CA · Energy · Oil & Gas E&P | $13.38B | $18.07B | 1.35 | 25.9% | 4.9% | $24.95B $14.29B $14.95B | 2025-12-31 |
| 813 | P4Q.F Perseus Mining LimitedListed DE, based AU · Basic Materials · Gold | $5.01B | $6.76B | 1.35 | 25.9% | 10.8% | $6.42B $5.22B $8.64B | 2026-06-30 |
| 814 | GNBN.F St. Galler Kantonalbank AGListed DE, based CH · Financial Services · Banks - Regional | $5.10B | $6.88B | 1.35 | 25.9% | 4.2% | $11.08B $5.70B $3.86B book | 2025-12-31 |
| 815 | CGD.DE CNX Resources CorporationListed DE, based US · Energy · Oil & Gas E&P | $5.34B | $7.21B | 1.35 | 25.9% | 7.7% | $10.76B $5.48B $5.38B | 2025-12-31 |
| 816 | DUE.DE Dürr AktiengesellschaftListed DE, based DE · Industrials · Specialty Industrial Machinery | $1.23B | $1.66B | 1.35 | 25.9% | 9.1% | $1.95B $1.62B $1.41B book | 2025-12-31 |
| 817 | 3G3B.F Gruma, S.A.B. de C.V.Listed DE, based MX · Consumer Defensive · Packaged Foods | $4.28B | $5.78B | 1.35 | 25.9% | 7.2% | $5.66B $6.34B $5.34B | 2025-12-31 |
| 818 | B7C0.F d'Amico International Shipping S.A.Listed DE, based LU · Industrials · Marine Shipping | $1.11B | $1.50B | 1.35 | 25.9% | 7.7% | $1.65B $1.71B $1.13B | 2025-12-31 |
| 819 | HH1.F Hancock Whitney CorporationListed DE, based US · Financial Services · Banks - Regional | $5.85B | $7.89B | 1.35 | 25.8% | 8.9% | $10.17B $4.87B $8.61B | 2025-12-31 |
| 820 | 28B.F Brederode SAListed DE, based LU · Financial Services · Asset Management | $3.18B | $4.29B | 1.35 | 25.7% | 7.8% | $4.97B book $2.92B $4.97B book | 2025-12-31 |
| 821 | LAG.F Lagardere SAListed DE, based FR · Consumer Cyclical · Specialty Retail | $2.92B | $3.93B | 1.34 | 25.6% | 5.4% | $6.03B $3.49B $2.27B | 2025-12-31 |
| 822 | UNK.F United Bankshares, Inc.Listed DE, based US · Financial Services · Banks - Regional | $6.57B | $8.82B | 1.34 | 25.6% | 8.5% | $12.08B $5.38B $9.01B | 2025-12-31 |
| 823 | SIX2.DE Sixt SEListed DE, based DE · Industrials · Rental & Leasing Services | $3.75B | $5.04B | 1.34 | 25.5% | 6.0% | $7.87B $4.83B $2.42B book | 2025-12-31 |
| 824 | CTH.F COSCO SHIPPING Ports LimitedListed DE, based HK · Industrials · Marine Shipping | $2.96B | $3.98B | 1.34 | 25.4% | 6.4% | $896.43M $3.48B $7.55B book | 2025-12-31 |
| 825 | 2PW.F Hazama Ando CorporationListed DE, based JP · Industrials · Engineering & Construction | $1.71B | $2.29B | 1.34 | 25.3% | 4.5% | $3.02B $2.53B $1.31B book | 2026-03-31 |
| 826 | BJ7.F Banco di Desio e della Brianza S.p.A.Listed DE, based IT · Financial Services · Banks - Regional | $2.26B | $3.03B | 1.34 | 25.3% | 5.1% | $5.40B $1.99B $1.71B book | 2025-12-31 |
| 827 | HS6.F HASEKO CorporationListed DE, based JP · Consumer Cyclical · Residential Construction | $4.43B | $5.93B | 1.34 | 25.3% | 4.1% | $8.87B $5.38B $3.53B book | 2026-03-31 |
| 828 | KBH.F KB HomeListed DE, based US · Consumer Cyclical · Residential Construction | $2.77B | $3.71B | 1.34 | 25.3% | 8.9% | $4.44B $3.56B $3.13B | 2025-11-30 |
| 829 | IVSD.F Investor AB (publ)Listed DE, based SE · Financial Services · Asset Management | $122.92B | $164.27B | 1.34 | 25.2% | 8.7% | $111.98B book $268.84B $111.98B book | 2025-12-31 |
| 830 | HSZ.F PT Hanjaya Mandala Sampoerna TbkListed DE, based ID · Consumer Defensive · Tobacco | $3.39B | $4.53B | 1.34 | 25.1% | 7.7% | $5.20B $4.02B $4.38B | 2025-12-31 |
| 831 | 4WF.F Wharf Real Estate Investment Company LimitedListed DE, based HK · Real Estate · Real Estate Services | $11.24B | $15.00B | 1.33 | 25.1% | 7.7% | $5.57B $23.94B book $15.49B | 2025-12-31 |
| 832 | B4M1.F SpareBank 1 Sør-Norge ASAListed DE, based NO · Financial Services · Banks - Regional | $8.38B | $11.18B | 1.33 | 25.1% | 5.0% | $18.85B $9.29B $5.40B book | 2025-12-31 |
| 833 | O6O.F Solstad Maritime ASAListed DE, based NO · Industrials · Marine Shipping | $1.38B | $1.84B | 1.33 | 25.0% | 9.6% | $819.91M $3.64B $1.06B | 2025-12-31 |
| 834 | 8D7.F TP ICAP Group PLCListed DE, based JE · Financial Services · Capital Markets | $2.99B | $3.99B | 1.33 | 25.0% | 5.5% | $4.73B $3.52B $3.71B | 2025-12-31 |
| 835 | UGI.F Sugi Holdings Co.,Ltd.Listed DE, based JP · Healthcare · Pharmaceutical Retailers | $2.96B | $3.95B | 1.33 | 24.9% | 5.3% | $4.57B $5.42B $1.87B book | 2026-02-28 |
| 836 | CNS.F China Steel CorporationListed DE, based TW · Basic Materials · Steel | $7.91B | $10.53B | 1.33 | 24.9% | 4.3% | $10.53B book $10.53B book $10.53B book | 2025-12-31 |
| 837 | EAO.F Credito Emiliano S.p.A.Listed DE, based IT · Financial Services · Banks - Regional | $7.38B | $9.79B | 1.33 | 24.6% | 6.3% | $14.87B $9.11B $5.40B book | 2025-12-31 |
| 838 | 9NJ1.F Lingyi iTech (Guangdong) CompanyListed DE, based CN · Technology · Electronic Components | $5.01B | $6.64B | 1.33 | 24.6% | 7.0% | $6.55B $4.77B $8.61B | 2025-12-31 |
| 839 | IZ6.F AVI LimitedListed DE, based ZA · Consumer Defensive · Packaged Foods | $1.63B | $2.16B | 1.33 | 24.6% | 5.8% | $2.49B $1.91B $2.09B | 2026-06-30 |
| 840 | FW31.F FIH Mobile LimitedListed DE, based TW · Technology · Consumer Electronics | $1.15B | $1.52B | 1.32 | 24.5% | 9.4% | $1.52B book $1.52B book $1.52B book | 2025-12-31 |
| 841 | Z85.F Austevoll Seafood ASAListed DE, based NO · Consumer Defensive · Farm Products | $1.77B | $2.35B | 1.32 | 24.4% | 6.5% | $3.18B $1.24B $2.62B book | 2025-12-31 |
| 842 | 67J.F AEON Financial Service Co., Ltd.Listed DE, based JP · Financial Services · Credit Services | $1.96B | $2.60B | 1.32 | 24.4% | 4.5% | $350.49M $3.42B $4.02B book | 2026-02-28 |
| 843 | FVJ.F Fortescue LtdListed DE, based AU · Basic Materials · Other Industrial Metals & Mining | $34.63B | $45.78B | 1.32 | 24.3% | 7.8% | $60.44B $36.73B $40.16B | 2026-06-30 |
| 844 | BTQ.F BT Group plcListed DE, based GB · Communication Services · Telecom Services | $24.61B | $32.47B | 1.32 | 24.2% | 5.4% | $33.92B $32.69B $30.80B | 2026-03-31 |
| 845 | 1PE.F BW LPG LimitedListed DE, based SG · Energy · Oil & Gas Midstream | $3.73B | $4.92B | 1.32 | 24.1% | 5.2% | $8.04B $2.83B $3.88B | 2025-12-31 |
| 846 | KEM.F Kemira OyjListed DE, based FI · Basic Materials · Chemicals | $2.51B | $3.30B | 1.32 | 24.1% | 6.0% | $3.91B $3.14B $2.86B | 2025-12-31 |
| 847 | BSA.F Banco Santander-ChileListed DE, based CL · Financial Services · Banks - Regional | $15.11B | $19.88B | 1.32 | 24.0% | 5.0% | $37.15B $16.92B $5.58B book | 2025-12-31 |
| 848 | HOM.F Hong Leong Asia Ltd.Listed DE, based SG · Consumer Cyclical · Auto Manufacturers | $1.45B | $1.91B | 1.32 | 24.0% | 7.2% | $2.10B $1.25B $2.38B book | 2025-12-31 |
| 849 | GCB.F PTT Global Chemical Public Company LimitedListed DE, based TH · Basic Materials · Chemicals | $7.19B | $9.43B | 1.31 | 23.8% | 6.2% | $9.43B book $9.43B book $9.43B book | 2025-12-31 |
| 850 | JE2.F Jiangsu Expressway Company LimitedListed DE, based CN · Industrials · Infrastructure Operations | $6.95B | $9.12B | 1.31 | 23.8% | 5.0% | $9.81B $9.39B $8.16B book | 2025-12-31 |
| 851 | NNL.F Monex Group, Inc.Listed DE, based JP · Financial Services · Capital Markets | $1.02B | $1.34B | 1.31 | 23.8% | 5.4% | $2.39B $813.93M book $813.93M book | 2026-03-31 |
| 852 | 08HH.F Shanghai Fosun Pharmaceutical (Group) Co., Ltd.Listed DE, based CN · Healthcare · Drug Manufacturers - Specialty & Generic | $5.51B | $7.23B | 1.31 | 23.7% | 4.7% | $3.97B $8.48B $9.22B book | 2025-12-31 |
| 853 | BEHV.F Berner Kantonalbank AGListed DE, based CH · Financial Services · Banks - Regional | $4.75B | $6.23B | 1.31 | 23.6% | 4.2% | $10.19B $4.66B $3.83B book | 2025-12-31 |
| 854 | EO5.DE EOG Resources, Inc.Listed DE, based US · Energy · Oil & Gas E&P | $74.37B | $97.36B | 1.31 | 23.6% | 5.7% | $115.31B $82.20B $94.58B | 2025-12-31 |
| 855 | 5F1.F First Resources LimitedListed DE, based SG · Consumer Defensive · Packaged Foods | $4.38B | $5.73B | 1.31 | 23.6% | 4.7% | $9.58B $5.93B $1.67B book | 2025-12-31 |
| 856 | RWI.F AutoNation, Inc.Listed DE, based US · Consumer Cyclical · Auto & Truck Dealerships | $5.42B | $7.09B | 1.31 | 23.5% | 8.8% | $13.48B $7.79B $0 book | 2025-12-31 |
| 857 | 6HW.F Bank Handlowy w Warszawie S.A.Listed DE, based PL · Financial Services · Banks - Regional | $3.93B | $5.14B | 1.31 | 23.5% | 7.3% | $7.02B $5.93B $2.49B book | 2025-12-31 |
| 858 | 3YZ.F CTP N.V.Listed DE, based NL · Real Estate · Real Estate - Development | $6.89B | $9.01B | 1.31 | 23.5% | 5.5% | $2.65B $19.68B $4.70B | 2025-12-31 |
| 859 | CEY2.F Huabao International Holdings LimitedListed DE, based HK · Basic Materials · Specialty Chemicals | $1.31B | $1.71B | 1.31 | 23.5% | 4.9% | $1.68B $1.58B $1.87B book | 2025-12-31 |
| 860 | 4AC.F SJF Bank A/SListed DE, based DK · Financial Services · Banks - Regional | $1.11B | $1.45B | 1.31 | 23.5% | 6.0% | $2.03B $1.52B $801.38M book | 2025-12-31 |
| 861 | WILC.F Fabege AB (publ)Listed DE, based SE · Real Estate · Real Estate Services | $2.02B | $2.64B | 1.31 | 23.5% | 5.1% | $1.39B $3.85B book $2.68B | 2025-12-31 |
| 862 | 68F.F Technip Energies N.V.Listed DE, based FR · Energy · Oil & Gas Equipment & Services | $5.45B | $7.12B | 1.31 | 23.4% | 6.5% | $11.30B $7.34B $2.71B book | 2025-12-31 |
| 863 | UHS.F Universal Health Services, Inc.Listed DE, based US · Healthcare · Medical Care Facilities | $10.18B | $13.29B | 1.31 | 23.4% | 7.9% | $13.29B $14.01B $12.56B | 2025-12-31 |
| 864 | Z4Q.F Kongsberg Maritime ASAListed DE, based NO · Industrials · Aerospace & Defense | $5.52B | $7.19B | 1.30 | 23.2% | 10.5% | $2.38B $18.35B $835.24M book | 2025-12-31 |
| 865 | CE1.F Perdoceo Education CorporationListed DE, based US · Consumer Defensive · Education & Training Services | $2.08B | $2.71B | 1.30 | 23.2% | 8.6% | $2.64B $2.59B $2.89B | 2025-12-31 |
| 866 | GRB.F SEB SAListed DE, based FR · Consumer Cyclical · Furnishings, Fixtures & Appliances | $3.34B | $4.33B | 1.30 | 22.9% | 6.6% | $5.98B $3.25B $3.76B book | 2025-12-31 |
| 867 | 47VS.F Sibanye Stillwater LimitedListed DE, based ZA · Basic Materials · Other Precious Metals & Mining | $6.94B | $9.00B | 1.30 | 22.8% | 9.6% | $19.78B $3.61B book $3.61B book | 2025-12-31 |
| 868 | 4BY.F BYD Electronic (International) Company LimitedListed DE, based CN · Technology · Electronic Components | $6.40B | $8.28B | 1.29 | 22.8% | 5.3% | $10.49B $9.28B $5.08B book | 2025-12-31 |
| 869 | KYC0.F Mondi plcListed DE, based GB · Basic Materials · Paper & Paper Products | $4.38B | $5.66B | 1.29 | 22.7% | 6.1% | $7.60B $3.68B $5.70B book | 2025-12-31 |
| 870 | NWT.DE Wells Fargo & CompanyListed DE, based US · Financial Services · Banks - Diversified | $243.11B | $314.30B | 1.29 | 22.7% | 7.2% | $556.84B $203.54B $182.51B book | 2025-12-31 |
| 871 | TKA1.F thyssenkrupp AGListed DE, based DE · Industrials · Conglomerates | $9.64B | $12.44B | 1.29 | 22.5% | 13.9% | $12.44B book $12.44B book $12.44B book | 2025-09-30 |
| 872 | 3PXA.F Navios Maritime Partners L.P.Listed DE, based GR · Industrials · Marine Shipping | $2.43B | $3.14B | 1.29 | 22.5% | 8.7% | $2.72B $3.10B $3.60B book | 2025-12-31 |
| 873 | JIX.F Jiangxi Copper Company LimitedListed DE, based CN · Basic Materials · Copper | $14.16B | $18.24B | 1.29 | 22.4% | 5.9% | $27.84B $11.97B $14.92B book | 2025-12-31 |
| 874 | MG9.F Metcash LimitedListed DE, based AU · Consumer Defensive · Food Distribution | $2.43B | $3.13B | 1.29 | 22.4% | 5.4% | $3.92B $3.13B $2.33B | 2026-04-30 |
| 875 | AOS.F Amdocs LimitedListed DE, based US · Technology · Software - Infrastructure | $6.00B | $7.72B | 1.29 | 22.3% | 6.5% | $8.75B $6.35B $8.06B | 2025-09-30 |
| 876 | 7DB.DE Diamondback Energy, Inc.Listed DE, based US · Energy · Oil & Gas E&P | $51.99B | $66.86B | 1.29 | 22.2% | 6.0% | $91.87B $64.69B $44.03B book | 2025-12-31 |
| 877 | EOAN.DE E.ON SEListed DE, based DE · Utilities · Utilities - Diversified | $50.17B | $64.50B | 1.29 | 22.2% | 9.3% | $70.35B $91.17B $31.98B book | 2025-12-31 |
| 878 | N1C.F Clicks Group LimitedListed DE, based ZA · Healthcare · Pharmaceutical Retailers | $3.17B | $4.07B | 1.28 | 22.1% | 5.1% | $3.50B $7.75B $967.77M | 2024-08-31 |
| 879 | AZU.F Ebro Foods, S.A.Listed DE, based ES · Consumer Defensive · Packaged Foods | $3.13B | $4.02B | 1.28 | 22.1% | 4.9% | $5.28B $4.03B $2.74B book | 2025-12-31 |
| 880 | 7PI.F Poste Italiane S.p.A.Listed DE, based IT · Industrials · Integrated Freight & Logistics | $35.31B | $45.28B | 1.28 | 22.0% | 9.1% | $85.41B $34.64B $15.78B book | 2025-12-31 |
| 881 | 5630.F Chifeng Jilong Gold Mining Group LimitedListed DE, based CN · Basic Materials · Gold | $8.44B | $10.82B | 1.28 | 22.0% | 5.1% | $11.83B $12.09B $8.53B | 2025-12-31 |
| 882 | RW20.F Ming Yang Smart Energy Group LimitedListed DE, based CN · Industrials · Specialty Industrial Machinery | $2.45B | $3.13B | 1.28 | 21.9% | 5.0% | $3.42B $1.96B $4.01B book | 2025-12-31 |
| 883 | 39B.F Birchcliff Energy Ltd.Listed DE, based CA · Energy · Oil & Gas E&P | $1.29B | $1.66B | 1.28 | 21.9% | 6.3% | $1.71B $1.63B book $1.63B book | 2025-12-31 |
| 884 | 9I6.F Nojima CorporationListed DE, based JP · Consumer Cyclical · Specialty Retail | $2.32B | $2.97B | 1.28 | 21.8% | 6.3% | $3.42B $3.91B $1.56B book | 2026-03-31 |
| 885 | IJCA.F Inchcape plcListed DE, based GB · Consumer Cyclical · Auto & Truck Dealerships | $2.76B | $3.52B | 1.28 | 21.7% | 10.1% | $4.03B $3.45B $3.09B | 2025-12-31 |
| 886 | MUI.F Marui Group Co., Ltd.Listed DE, based JP · Financial Services · Credit Services | $3.10B | $3.96B | 1.28 | 21.6% | 2.6% | $7.85B $2.49B $1.53B book | 2026-03-31 |
| 887 | HLH.F Hongkong Land Holdings LimitedListed DE, based BM · Real Estate · Real Estate - Development | $16.85B | $21.47B | 1.27 | 21.5% | 5.6% | $2.69B $30.86B book $30.86B book | 2025-12-31 |
| 888 | WF4.F WSFS Financial CorporationListed DE, based US · Financial Services · Banks - Regional | $3.81B | $4.85B | 1.27 | 21.5% | 9.1% | $6.03B $3.10B $5.42B | 2025-12-31 |
| 889 | W1U.F Wasion Holdings LimitedListed DE, based HK · Industrials · Electrical Equipment & Parts | $1.59B | $2.03B | 1.27 | 21.5% | 10.4% | $2.34B $1.37B $2.36B | 2025-12-31 |
| 890 | WXF.F Hilltop Holdings Inc.Listed DE, based US · Financial Services · Financial Conglomerates | $2.08B | $2.65B | 1.27 | 21.4% | 8.5% | $4.06B $1.73B $2.16B book | 2025-12-31 |
| 891 | A0B0.F Amalgamated Financial Corp.Listed DE, based US · Financial Services · Banks - Regional | $1.44B | $1.83B | 1.27 | 21.4% | 10.2% | $2.29B $1.22B $1.96B | 2025-12-31 |
| 892 | 0ZQ.F National Atomic Company Kazatomprom JSCListed DE, based KZ · Energy · Uranium | $16.35B | $20.73B | 1.27 | 21.1% | 6.7% | $20.17B $18.91B $23.11B | 2025-12-31 |
| 893 | 53N.F Digi Communications N.V.Listed DE, based RO · Communication Services · Telecom Services | $1.22B | $1.55B | 1.27 | 21.1% | 4.8% | $2.02B $1.31B book $1.31B book | 2025-12-31 |
| 894 | 6MN.F Umios CorporationListed DE, based JP · Consumer Defensive · Packaged Foods | $1.15B | $1.46B | 1.27 | 21.1% | 4.6% | $1.44B $1.11B $1.83B book | 2026-03-31 |
| 895 | L53.F Life Healthcare Group Holdings LimitedListed DE, based ZA · Healthcare · Medical Care Facilities | $1.08B | $1.37B | 1.27 | 21.0% | 5.0% | $1.79B $670.36M $1.65B | 2025-09-30 |
| 896 | GRU1.F Geely Automobile Holdings Ltd.RListed DE, based HK · Consumer Cyclical · Auto Manufacturers | $19.60B | $24.80B | 1.27 | 21.0% | 5.6% | $28.15B $32.12B $14.13B book | 2025-12-31 |
| 897 | TGO.F Trigano S.A.Listed DE, based FR · Consumer Cyclical · Recreational Vehicles | $2.68B | $3.39B | 1.26 | 20.9% | 10.4% | $3.90B $3.70B $2.56B book | 2025-08-31 |
| 898 | 4D7.F Daito Trust Construction Co.,Ltd.Listed DE, based JP · Real Estate · Real Estate - Diversified | $6.39B | $8.08B | 1.26 | 20.9% | 4.7% | $11.99B $9.14B $3.11B book | 2026-03-31 |
| 899 | 1FN.F Fnac Darty SAListed DE, based FR · Consumer Cyclical · Specialty Retail | $1.14B | $1.44B | 1.26 | 20.8% | 5.3% | $1.25B $1.12B $1.96B | 2025-12-31 |
| 900 | MVV1.DE MVV Energie AGListed DE, based DE · Utilities · Utilities - Diversified | $2.24B | $2.83B | 1.26 | 20.8% | 3.4% | $2.05B $3.36B $3.06B book | 2025-09-30 |
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