France Stocks: Intrinsic Value
131 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 FR, based FR · Industrials · Airlines
Profit is over 3× the larger of EPV and FCFFMarket Cap
$2.99B
Avg Intrinsic
$988.62B
Intrinsic / Market
330.26
Margin of Safety
99.7%
WACC
7.0%
FY End
2025-12-31
EPV
$18.20B
Profit
$2.94T
FCFF
$3.19B book
Listed FR, based FR · Consumer Cyclical · Auto Manufacturers
Market Cap
$8.01B
Avg Intrinsic
$100.95B
Intrinsic / Market
12.60
Margin of Safety
92.1%
WACC
1.2%
FY End
2025-12-31
EPV
$211.01B
Profit
$25.25B book
FCFF
$66.60B
Listed FR, based NL · Consumer Cyclical · Auto Manufacturers
Market Cap
$12.63B
Avg Intrinsic
$70.59B
Intrinsic / Market
5.59
Margin of Safety
82.1%
WACC
3.6%
FY End
2025-12-31
EPV
$70.59B book
Profit
$70.59B book
FCFF
$70.59B book
Listed FR, based FR · Energy · Oil & Gas Midstream
Market Cap
$4.74B
Avg Intrinsic
$24.80B
Intrinsic / Market
5.24
Margin of Safety
80.9%
WACC
7.9%
FY End
2025-12-31
EPV
$24.80B book
Profit
$24.80B book
FCFF
$24.80B book
Listed FR, based FR · Financial Services · Banks - Regional
Market Cap
$1.61B
Avg Intrinsic
$6.33B
Intrinsic / Market
3.93
Margin of Safety
74.6%
WACC
5.4%
FY End
2025-12-31
EPV
$6.41B
Profit
$5.43B
FCFF
$7.14B book
Listed FR, based FR · Financial Services · Banks - Regional
Market Cap
$1.44B
Avg Intrinsic
$5.53B
Intrinsic / Market
3.83
Margin of Safety
73.9%
WACC
5.9%
FY End
2025-12-31
EPV
$4.22B
Profit
$4.96B
FCFF
$7.41B book
Listed FR, based FR · Industrials · Rental & Leasing Services
Market Cap
$7.90B
Avg Intrinsic
$30.05B
Intrinsic / Market
3.80
Margin of Safety
73.7%
WACC
2.4%
FY End
2025-12-31
EPV
$63.06B
Profit
$14.35B
FCFF
$12.74B book
Listed FR, based FR · Financial Services · Banks - Regional
Market Cap
$1.37B
Avg Intrinsic
$4.55B
Intrinsic / Market
3.32
Margin of Safety
69.9%
WACC
8.4%
FY End
2025-12-31
EPV
$2.88B
Profit
$3.59B
FCFF
$7.18B book
Listed FR, based FR · Consumer Cyclical · Auto Parts
Market Cap
$1.46B
Avg Intrinsic
$4.74B
Intrinsic / Market
3.25
Margin of Safety
69.3%
WACC
4.5%
FY End
2025-12-31
EPV
$7.11B
Profit
$2.52B
FCFF
$4.59B
Listed FR, based FR · Financial Services · Asset Management
Market Cap
$1.46B
Avg Intrinsic
$4.60B
Intrinsic / Market
3.15
Margin of Safety
68.2%
WACC
8.8%
FY End
2025-12-31
EPV
$5.51B book
Profit
$2.77B
FCFF
$5.51B book
Listed FR, based FR · Financial Services · Banks - Regional
Market Cap
$57.44B
Avg Intrinsic
$177.12B
Intrinsic / Market
3.08
Margin of Safety
67.6%
WACC
4.7%
FY End
2025-12-31
EPV
$343.73B
Profit
$88.22B
FCFF
$99.40B book
Listed FR, based FR · Financial Services · Banks - Regional
Market Cap
$2.63B
Avg Intrinsic
$8.03B
Intrinsic / Market
3.06
Margin of Safety
67.3%
WACC
6.5%
FY End
2025-12-31
EPV
$7.50B
Profit
$6.02B
FCFF
$10.56B book
Listed FR, based FR · Communication Services · Electronic Gaming & Multimedia
Market Cap
$1.75B
Avg Intrinsic
$5.28B
Intrinsic / Market
3.02
Margin of Safety
66.9%
WACC
8.6%
FY End
2025-12-31
EPV
$5.28B book
Profit
$5.28B book
FCFF
$5.28B book
Listed FR, based FR · Communication Services · Entertainment
Market Cap
$11.63B
Avg Intrinsic
$28.72B
Intrinsic / Market
2.47
Margin of Safety
59.5%
WACC
7.9%
FY End
2025-12-31
EPV
$28.72B book
Profit
$28.72B book
FCFF
$28.72B book
Listed FR, based FR · Financial Services · Capital Markets
Market Cap
$1.16B
Avg Intrinsic
$2.82B
Intrinsic / Market
2.42
Margin of Safety
58.7%
WACC
5.8%
FY End
2025-12-31
EPV
$3.67B
Profit
$2.48B
FCFF
$2.30B
Listed FR, based FR · Financial Services · Asset Management
Market Cap
$3.53B
Avg Intrinsic
$8.04B
Intrinsic / Market
2.28
Margin of Safety
56.1%
WACC
5.3%
FY End
2025-12-31
EPV
$11.76B
Profit
$5.69B book
FCFF
$6.68B
Listed FR, based FR · Industrials · Specialty Business Services
Market Cap
$2.29B
Avg Intrinsic
$5.16B
Intrinsic / Market
2.25
Margin of Safety
55.6%
WACC
10.4%
FY End
2025-08-31
EPV
$5.64B
Profit
$9.27B
FCFF
$578.93M book
Listed FR, based FR · Financial Services · Banks - Regional
Market Cap
$53.89B
Avg Intrinsic
$120.53B
Intrinsic / Market
2.24
Margin of Safety
55.3%
WACC
5.3%
FY End
2025-12-31
EPV
$195.15B
Profit
$74.34B
FCFF
$92.10B book
Listed FR, based FR · Industrials · Engineering & Construction
Market Cap
$11.00B
Avg Intrinsic
$24.60B
Intrinsic / Market
2.24
Margin of Safety
55.3%
WACC
4.5%
FY End
2025-12-31
EPV
$43.61B
Profit
$12.81B
FCFF
$17.39B
Listed FR, based FR · Energy · Oil & Gas Equipment & Services
Market Cap
$8.73B
Avg Intrinsic
$19.40B
Intrinsic / Market
2.22
Margin of Safety
55.0%
WACC
7.6%
FY End
2025-12-31
EPV
$8.73B
Profit
$23.75B
FCFF
$25.72B
Listed FR, based FR · Financial Services · Asset Management
Market Cap
$3.31B
Avg Intrinsic
$7.16B
Intrinsic / Market
2.16
Margin of Safety
53.8%
WACC
8.6%
FY End
2025-12-31
EPV
$7.16B book
Profit
$7.16B book
FCFF
$7.16B book
Listed FR, based FR · Financial Services · Banks - Regional
Market Cap
$113.16B
Avg Intrinsic
$236.82B
Intrinsic / Market
2.09
Margin of Safety
52.2%
WACC
5.2%
FY End
2025-12-31
EPV
$413.20B
Profit
$138.98B
FCFF
$158.29B book
Listed FR, based FR · Healthcare · Medical Care Facilities
Market Cap
$1.25B
Avg Intrinsic
$2.56B
Intrinsic / Market
2.05
Margin of Safety
51.2%
WACC
3.6%
FY End
2025-12-31
EPV
$850.24M
Profit
$4.48B book
FCFF
$2.34B
Listed FR, based MA · Communication Services · Telecom Services
Market Cap
$8.77B
Avg Intrinsic
$17.70B
Intrinsic / Market
2.02
Margin of Safety
50.4%
WACC
5.5%
FY End
2025-12-31
EPV
$19.73B
Profit
$19.05B
FCFF
$14.31B
Listed FR, based FR · Utilities · Utilities - Renewable
Market Cap
$1.24B
Avg Intrinsic
$2.47B
Intrinsic / Market
1.99
Margin of Safety
49.8%
WACC
7.7%
FY End
2025-12-31
EPV
$2.38B
Profit
$4.30B
FCFF
$744.70M book
Listed FR, based FR · Industrials · Consulting Services
Market Cap
$1.67B
Avg Intrinsic
$3.23B
Intrinsic / Market
1.94
Margin of Safety
48.4%
WACC
6.9%
FY End
2025-12-31
EPV
$3.83B
Profit
$2.96B
FCFF
$2.91B
Listed FR, based FR · Industrials · Specialty Business Services
Market Cap
$5.16B
Avg Intrinsic
$9.76B
Intrinsic / Market
1.89
Margin of Safety
47.1%
WACC
5.9%
FY End
2025-12-31
EPV
$13.19B
Profit
$9.39B
FCFF
$6.70B
Listed FR, based FR · Energy · Oil & Gas E&P
Market Cap
$1.78B
Avg Intrinsic
$3.33B
Intrinsic / Market
1.87
Margin of Safety
46.5%
WACC
5.2%
FY End
2025-12-31
EPV
$2.38B
Profit
$5.56B
FCFF
$2.06B
Listed FR, based FR · Communication Services · Telecom Services
Market Cap
$2.29B
Avg Intrinsic
$4.22B
Intrinsic / Market
1.84
Margin of Safety
45.7%
WACC
4.8%
FY End
2026-06-30
EPV
$4.22B book
Profit
$4.22B book
FCFF
$4.22B book
Listed FR, based FR · Communication Services · Broadcasting
Market Cap
$1.40B
Avg Intrinsic
$2.41B
Intrinsic / Market
1.72
Margin of Safety
41.8%
WACC
8.3%
FY End
2025-12-31
EPV
$3.01B
Profit
$1.92B
FCFF
$2.30B book
Listed FR, based LU · Communication Services · Broadcasting
Market Cap
$1.85B
Avg Intrinsic
$3.09B
Intrinsic / Market
1.67
Margin of Safety
40.0%
WACC
4.1%
FY End
2025-12-31
EPV
$3.09B book
Profit
$3.09B book
FCFF
$3.09B book
Listed FR, based FR · Consumer Cyclical · Auto Parts
Market Cap
$1.73B
Avg Intrinsic
$2.79B
Intrinsic / Market
1.62
Margin of Safety
38.2%
WACC
2.2%
FY End
2025-12-31
EPV
-$113.38M
Profit
$4.25B book
FCFF
$4.25B book
Listed FR, based FR · Consumer Cyclical · Luxury Goods
Market Cap
$83.37B
Avg Intrinsic
$130.87B
Intrinsic / Market
1.57
Margin of Safety
36.3%
WACC
7.1%
FY End
2025-12-31
EPV
$201.05B
Profit
$58.07B
FCFF
$133.50B
Listed FR, based FR · Consumer Defensive · Grocery Stores
Market Cap
$12.16B
Avg Intrinsic
$18.99B
Intrinsic / Market
1.56
Margin of Safety
35.9%
WACC
5.2%
FY End
2025-12-31
EPV
$26.09B
Profit
$17.84B
FCFF
$13.03B
Listed FR, based FR · Consumer Defensive · Farm Products
Market Cap
$4.13B
Avg Intrinsic
$6.36B
Intrinsic / Market
1.54
Margin of Safety
35.1%
WACC
6.5%
FY End
2026-02-28
EPV
$7.24B
Profit
$6.48B
FCFF
$5.36B
Listed FR, based FR · Basic Materials · Other Industrial Metals & Mining
Market Cap
$1.08B
Avg Intrinsic
$1.65B
Intrinsic / Market
1.53
Margin of Safety
34.4%
WACC
5.5%
FY End
2025-12-31
EPV
$1.65B book
Profit
$1.65B book
FCFF
$1.65B book
Listed FR, based FR · Healthcare · Drug Manufacturers - General
Market Cap
$95.15B
Avg Intrinsic
$139.71B
Intrinsic / Market
1.47
Margin of Safety
31.9%
WACC
5.3%
FY End
2025-12-31
EPV
$182.47B
Profit
$120.83B
FCFF
$115.83B
Listed FR, based FR · Basic Materials · Specialty Chemicals
Market Cap
$2.04B
Avg Intrinsic
$2.98B
Intrinsic / Market
1.46
Margin of Safety
31.7%
WACC
5.2%
FY End
2025-12-31
EPV
$484.73M
Profit
$5.55B
FCFF
$2.91B
Listed FR, based FR · Consumer Defensive · Beverages - Wineries & Distilleries
Market Cap
$16.56B
Avg Intrinsic
$24.22B
Intrinsic / Market
1.46
Margin of Safety
31.6%
WACC
5.2%
FY End
2026-06-30
EPV
$27.67B
Profit
$21.21B
FCFF
$23.77B
Listed FR, based FR · Basic Materials · Building Materials
Market Cap
$2.94B
Avg Intrinsic
$4.28B
Intrinsic / Market
1.46
Margin of Safety
31.5%
WACC
6.3%
FY End
2025-12-31
EPV
$4.91B
Profit
$3.71B
FCFF
$4.23B
Listed FR, based FR · Consumer Cyclical · Auto Parts
Market Cap
$3.21B
Avg Intrinsic
$4.66B
Intrinsic / Market
1.45
Margin of Safety
31.2%
WACC
5.8%
FY End
2025-12-31
EPV
$5.83B
Profit
$3.38B
FCFF
$4.79B book
Listed FR, based FR · Industrials · Specialty Business Services
Market Cap
$1.97B
Avg Intrinsic
$2.83B
Intrinsic / Market
1.44
Margin of Safety
30.4%
WACC
4.9%
FY End
2025-12-31
EPV
$3.52B
Profit
$1.82B
FCFF
$3.16B book
Listed FR, based FR · Healthcare · Medical Care Facilities
Market Cap
$1.73B
Avg Intrinsic
$2.41B
Intrinsic / Market
1.39
Margin of Safety
28.3%
WACC
4.1%
FY End
2025-12-31
EPV
$2.41B book
Profit
$2.41B book
FCFF
$2.41B book
Listed FR, based FR · Consumer Cyclical · Specialty Retail
Market Cap
$2.93B
Avg Intrinsic
$3.93B
Intrinsic / Market
1.34
Margin of Safety
25.5%
WACC
5.4%
FY End
2025-12-31
EPV
$6.03B
Profit
$3.49B
FCFF
$2.27B
Listed FR, based FR · Energy · Oil & Gas Equipment & Services
Market Cap
$5.45B
Avg Intrinsic
$7.12B
Intrinsic / Market
1.31
Margin of Safety
23.5%
WACC
6.5%
FY End
2025-12-31
EPV
$11.30B
Profit
$7.34B
FCFF
$2.71B book
Listed FR, based FR · Consumer Cyclical · Furnishings, Fixtures & Appliances
Market Cap
$3.34B
Avg Intrinsic
$4.33B
Intrinsic / Market
1.30
Margin of Safety
22.8%
WACC
6.6%
FY End
2025-12-31
EPV
$5.98B
Profit
$3.25B
FCFF
$3.76B book
Listed FR, based FR · Technology · Information Technology Services
Market Cap
$20.28B
Avg Intrinsic
$26.06B
Intrinsic / Market
1.29
Margin of Safety
22.2%
WACC
6.0%
FY End
2025-12-31
EPV
$30.03B
Profit
$26.64B
FCFF
$21.52B
Listed FR, based FR · Consumer Cyclical · Recreational Vehicles
Market Cap
$2.70B
Avg Intrinsic
$3.39B
Intrinsic / Market
1.26
Margin of Safety
20.4%
WACC
10.4%
FY End
2025-08-31
EPV
$3.90B
Profit
$3.70B
FCFF
$2.56B book
Listed FR, based FR · Consumer Cyclical · Specialty Retail
Market Cap
$1.15B
Avg Intrinsic
$1.44B
Intrinsic / Market
1.25
Margin of Safety
20.2%
WACC
5.3%
FY End
2025-12-31
EPV
$1.24B
Profit
$1.12B
FCFF
$1.95B
Listed FR, based FR · Communication Services · Broadcasting
Market Cap
$1.45B
Avg Intrinsic
$1.81B
Intrinsic / Market
1.25
Margin of Safety
20.0%
WACC
8.1%
FY End
2025-12-31
EPV
$2.39B
Profit
$1.67B
FCFF
$1.36B book
Listed FR, based FR · Energy · Oil & Gas Integrated
Market Cap
$184.35B
Avg Intrinsic
$230.09B
Intrinsic / Market
1.25
Margin of Safety
19.9%
WACC
4.2%
FY End
2025-12-31
EPV
$316.25B
Profit
$188.49B
FCFF
$185.53B
Listed FR, based FR · Industrials · Engineering & Construction
Market Cap
$17.45B
Avg Intrinsic
$21.72B
Intrinsic / Market
1.24
Margin of Safety
19.7%
WACC
5.4%
FY End
2025-12-31
EPV
$29.93B
Profit
$18.91B
FCFF
$16.32B book
Listed FR, based FR · Consumer Cyclical · Packaging & Containers
Market Cap
$2.58B
Avg Intrinsic
$3.15B
Intrinsic / Market
1.22
Margin of Safety
17.9%
WACC
6.1%
FY End
2025-12-31
EPV
$4.97B
Profit
$2.42B
FCFF
$2.06B
Listed FR · Energy · Oil & Gas E&P
Market Cap
$1.16B
Avg Intrinsic
$1.33B
Intrinsic / Market
1.14
Margin of Safety
12.6%
WACC
5.3%
FY End
2025-12-31
EPV
$1.51B
Profit
$1.12B
FCFF
$1.35B book
Listed FR, based FR · Consumer Cyclical · Gambling
Market Cap
$4.24B
Avg Intrinsic
$4.77B
Intrinsic / Market
1.13
Margin of Safety
11.1%
WACC
5.9%
FY End
2025-12-31
EPV
$8.14B
Profit
$4.29B
FCFF
$1.88B
Listed FR, based FR · Communication Services · Telecom Services
Market Cap
$41.67B
Avg Intrinsic
$46.37B
Intrinsic / Market
1.11
Margin of Safety
10.1%
WACC
6.3%
FY End
2025-12-31
EPV
$66.72B
Profit
$31.60B
FCFF
$40.78B
Listed FR, based FR · Basic Materials · Chemicals
Market Cap
$1.83B
Avg Intrinsic
$2.04B
Intrinsic / Market
1.11
Margin of Safety
10.0%
WACC
6.2%
FY End
2025-12-31
EPV
$2.28B
Profit
$2.25B
FCFF
$1.58B
Listed FR, based FR · Healthcare · Drug Manufacturers - Specialty & Generic
Market Cap
$12.91B
Avg Intrinsic
$14.33B
Intrinsic / Market
1.11
Margin of Safety
10.0%
WACC
6.2%
FY End
2025-12-31
EPV
$18.84B
Profit
$13.48B
FCFF
$10.69B
Listed FR, based FR · Basic Materials · Steel
Market Cap
$5.34B
Avg Intrinsic
$5.81B
Intrinsic / Market
1.09
Margin of Safety
8.0%
WACC
6.7%
FY End
2025-12-31
EPV
$6.16B
Profit
$6.71B
FCFF
$4.54B
Listed FR, based FR · Energy · Oil & Gas Refining & Marketing
Market Cap
$4.11B
Avg Intrinsic
$4.46B
Intrinsic / Market
1.08
Margin of Safety
7.8%
WACC
7.2%
FY End
2025-12-31
EPV
$5.27B
Profit
$3.83B
FCFF
$4.28B
Listed FR, based FR · Industrials · Engineering & Construction
Market Cap
$66.16B
Avg Intrinsic
$71.59B
Intrinsic / Market
1.08
Margin of Safety
7.6%
WACC
6.4%
FY End
2025-12-31
EPV
$94.96B
Profit
$61.76B
FCFF
$58.04B
Listed FR, based FR · Financial Services · Asset Management
Market Cap
$3.02B
Avg Intrinsic
$3.20B
Intrinsic / Market
1.06
Margin of Safety
5.7%
WACC
6.0%
FY End
2025-12-31
EPV
$4.53B
Profit
$1.41B
FCFF
$3.66B book
Listed FR, based FR · Basic Materials · Specialty Chemicals
Market Cap
$4.65B
Avg Intrinsic
$4.84B
Intrinsic / Market
1.04
Margin of Safety
3.8%
WACC
5.5%
FY End
2025-12-31
EPV
$7.35B
Profit
$3.44B
FCFF
$3.73B
Listed FR, based FR · Consumer Defensive · Packaged Foods
Market Cap
$42.71B
Avg Intrinsic
$44.37B
Intrinsic / Market
1.04
Margin of Safety
3.8%
WACC
4.5%
FY End
2025-12-31
EPV
$56.96B
Profit
$39.98B
FCFF
$36.18B
Listed FR, based FR · Industrials · Specialty Business Services
Market Cap
$1.04B
Avg Intrinsic
$1.06B
Intrinsic / Market
1.02
Margin of Safety
1.8%
WACC
5.7%
FY End
2025-12-31
EPV
$1.48B
Profit
$913.99M
FCFF
$796.19M book
Listed FR, based FR · Technology · Information Technology Services
Market Cap
$3.89B
Avg Intrinsic
$3.95B
Intrinsic / Market
1.01
Margin of Safety
1.3%
WACC
8.0%
FY End
2025-12-31
EPV
$4.32B
Profit
$4.39B
FCFF
$3.12B
Listed FR, based FR · Utilities · Utilities - Diversified
Market Cap
$64.91B
Avg Intrinsic
$65.36B
Intrinsic / Market
1.01
Margin of Safety
0.7%
WACC
5.1%
FY End
2025-12-31
EPV
$72.28B
Profit
$67.99B
FCFF
$55.79B book
Listed FR, based US · Consumer Defensive · Household & Personal Products
Market Cap
$2.79B
Avg Intrinsic
$2.72B
Intrinsic / Market
0.98
Margin of Safety
-2.5%
WACC
6.8%
FY End
2026-06-30
EPV
$1.39B
Profit
$3.38B book
FCFF
$3.38B book
Listed FR, based FR · Industrials · Specialty Business Services
Market Cap
$8.81B
Avg Intrinsic
$8.59B
Intrinsic / Market
0.97
Margin of Safety
-2.6%
WACC
9.4%
FY End
2025-08-31
EPV
$9.64B
Profit
$11.86B
FCFF
$4.26B book
Listed FR, based FR · Industrials · Integrated Freight & Logistics
Market Cap
$1.68B
Avg Intrinsic
$1.61B
Intrinsic / Market
0.96
Margin of Safety
-4.3%
WACC
5.0%
FY End
2025-12-31
EPV
$2.29B
Profit
$1.36B
FCFF
$1.19B
Listed FR, based DE · Industrials · Aerospace & Defense
Market Cap
$1.24B
Avg Intrinsic
$1.18B
Intrinsic / Market
0.95
Margin of Safety
-5.0%
WACC
5.1%
FY End
2025-12-31
EPV
$1.17B
Profit
$2.13B
FCFF
$241.70M book
Listed FR, based FR · Communication Services · Advertising Agencies
Market Cap
$26.39B
Avg Intrinsic
$24.81B
Intrinsic / Market
0.94
Margin of Safety
-6.4%
WACC
7.1%
FY End
2025-12-31
EPV
$28.47B
Profit
$26.34B
FCFF
$19.63B
Listed FR, based FR · Industrials · Building Products & Equipment
Market Cap
$36.75B
Avg Intrinsic
$33.38B
Intrinsic / Market
0.91
Margin of Safety
-10.1%
WACC
9.2%
FY End
2025-12-31
EPV
$36.55B
Profit
$31.12B
FCFF
$32.48B
Listed FR, based FR · Financial Services · Asset Management
Market Cap
$7.22B
Avg Intrinsic
$6.19B
Intrinsic / Market
0.86
Margin of Safety
-16.7%
WACC
6.5%
FY End
2025-12-31
EPV
$7.59B book
Profit
$3.37B
FCFF
$7.59B book
Listed FR, based FR · Healthcare · Drug Manufacturers - Specialty & Generic
Market Cap
$1.04B
Avg Intrinsic
$884.11M
Intrinsic / Market
0.85
Margin of Safety
-17.5%
WACC
9.4%
FY End
2025-12-31
EPV
$1.01B
Profit
$792.63M
FCFF
$852.83M
Listed FR, based FR · Industrials · Railroads
Market Cap
$7.82B
Avg Intrinsic
$6.47B
Intrinsic / Market
0.83
Margin of Safety
-20.9%
WACC
7.7%
FY End
2026-03-31
EPV
$1.69B
Profit
$5.35B
FCFF
$12.37B book
Listed FR, based FR · Industrials · Waste Management
Market Cap
$25.58B
Avg Intrinsic
$21.13B
Intrinsic / Market
0.83
Margin of Safety
-21.0%
WACC
6.5%
FY End
2025-12-31
EPV
$28.94B
Profit
$16.89B
FCFF
$17.57B
Listed FR, based FR · Technology · Computer Hardware
Market Cap
$2.55B
Avg Intrinsic
$2.10B
Intrinsic / Market
0.82
Margin of Safety
-21.4%
WACC
6.0%
FY End
2025-12-31
EPV
$2.60B book
Profit
$1.11B
FCFF
$2.60B book
Listed FR, based FR · Energy · Oil & Gas Refining & Marketing
Market Cap
$1.07B
Avg Intrinsic
$877.11M
Intrinsic / Market
0.82
Margin of Safety
-21.6%
WACC
7.6%
FY End
2025-12-31
EPV
$877.11M book
Profit
$877.11M book
FCFF
$877.11M book
Listed FR, based FR · Healthcare · Diagnostics & Research
Market Cap
$10.15B
Avg Intrinsic
$8.30B
Intrinsic / Market
0.82
Margin of Safety
-22.4%
WACC
7.7%
FY End
2025-12-31
EPV
$8.62B
Profit
$8.52B
FCFF
$7.75B
Listed FR, based FR · Financial Services · Asset Management
Market Cap
$2.24B
Avg Intrinsic
$1.82B
Intrinsic / Market
0.81
Margin of Safety
-23.0%
WACC
6.8%
FY End
2025-12-31
EPV
$2.28B book
Profit
$900.12M
FCFF
$2.28B book
Listed FR, based FR · Real Estate · Real Estate - Development
Market Cap
$1.06B
Avg Intrinsic
$819.44M
Intrinsic / Market
0.77
Margin of Safety
-29.2%
WACC
4.3%
FY End
2025-12-31
EPV
$819.44M book
Profit
$819.44M book
FCFF
$819.44M book
Listed FR, based FR · Technology · Information Technology Services
Market Cap
$3.30B
Avg Intrinsic
$2.53B
Intrinsic / Market
0.77
Margin of Safety
-30.2%
WACC
10.7%
FY End
2025-12-31
EPV
$2.82B
Profit
$2.78B
FCFF
$1.99B
Listed FR, based FR · Healthcare · Medical Care Facilities
Market Cap
$1.14B
Avg Intrinsic
$869.79M
Intrinsic / Market
0.76
Margin of Safety
-31.5%
WACC
4.1%
FY End
2026-06-30
EPV
-$33.60M
Profit
$1.32B book
FCFF
$1.32B book
Listed FR, based FR · Consumer Cyclical · Luxury Goods
Market Cap
$209.30B
Avg Intrinsic
$150.91B
Intrinsic / Market
0.72
Margin of Safety
-38.7%
WACC
8.3%
FY End
2025-12-31
EPV
$173.14B
Profit
$154.70B
FCFF
$124.89B
Listed FR, based FR · Consumer Defensive · Household & Personal Products
Market Cap
$2.97B
Avg Intrinsic
$2.12B
Intrinsic / Market
0.71
Margin of Safety
-40.3%
WACC
9.7%
FY End
2025-12-31
EPV
$2.55B
Profit
$1.76B
FCFF
$2.05B
Listed FR, based FR · Technology · Software - Application
Market Cap
$30.40B
Avg Intrinsic
$20.62B
Intrinsic / Market
0.68
Margin of Safety
-47.5%
WACC
7.0%
FY End
2025-12-31
EPV
$20.87B
Profit
$19.54B
FCFF
$21.44B
Listed FR, based FR · Industrials · Specialty Business Services
Market Cap
$5.12B
Avg Intrinsic
$3.38B
Intrinsic / Market
0.66
Margin of Safety
-51.8%
WACC
7.3%
FY End
2025-12-31
EPV
$2.82B
Profit
$3.85B
FCFF
$3.46B
Listed FR, based FR · Industrials · Aerospace & Defense
Market Cap
$51.37B
Avg Intrinsic
$33.74B
Intrinsic / Market
0.66
Margin of Safety
-52.2%
WACC
5.1%
FY End
2025-12-31
EPV
$45.72B
Profit
$35.02B
FCFF
$20.49B
Listed FR, based FR · Healthcare · Drug Manufacturers - General
Market Cap
$3.26B
Avg Intrinsic
$2.10B
Intrinsic / Market
0.65
Margin of Safety
-55.0%
WACC
8.6%
FY End
2025-12-31
EPV
$2.12B
Profit
$2.17B
FCFF
$2.02B
Listed FR, based FR · Industrials · Waste Management
Market Cap
$1.34B
Avg Intrinsic
$836.97M
Intrinsic / Market
0.63
Margin of Safety
-59.7%
WACC
10.1%
FY End
2025-09-30
EPV
$848.20M
Profit
$949.53M
FCFF
$713.17M
Listed FR, based FR · Financial Services · Asset Management
Market Cap
$1.43B
Avg Intrinsic
$890.77M
Intrinsic / Market
0.62
Margin of Safety
-61.0%
WACC
10.9%
FY End
2025-12-31
EPV
$560.31M book
Profit
$911.65M
FCFF
$1.20B
Listed FR, based FR · Technology · Electronics & Computer Distribution
Market Cap
$12.24B
Avg Intrinsic
$7.45B
Intrinsic / Market
0.61
Margin of Safety
-64.4%
WACC
7.7%
FY End
2025-12-31
EPV
$8.49B
Profit
$7.65B
FCFF
$6.20B
Listed FR, based FR · Industrials · Aerospace & Defense
Market Cap
$24.37B
Avg Intrinsic
$14.62B
Intrinsic / Market
0.60
Margin of Safety
-66.7%
WACC
7.0%
FY End
2025-12-31
EPV
$21.66B
Profit
$14.69B
FCFF
$7.50B book
Listed FR, based FR · Consumer Cyclical · Lodging
Market Cap
$11.37B
Avg Intrinsic
$6.74B
Intrinsic / Market
0.59
Margin of Safety
-68.6%
WACC
7.4%
FY End
2025-12-31
EPV
$8.32B
Profit
$5.69B
FCFF
$6.22B
Listed FR, based FR · Financial Services · Credit Services
Market Cap
$6.96B
Avg Intrinsic
$4.11B
Intrinsic / Market
0.59
Margin of Safety
-69.4%
WACC
5.6%
FY End
2025-12-31
EPV
$14.25B
Profit
-$961.89M book
FCFF
-$961.89M book
Listed FR, based FR · Industrials · Airports & Air Services
Market Cap
$11.93B
Avg Intrinsic
$7.03B
Intrinsic / Market
0.59
Margin of Safety
-69.7%
WACC
5.5%
FY End
2025-12-31
EPV
$9.95B
Profit
$5.21B
FCFF
$5.93B
Listed FR, based FR · Financial Services · Asset Management
Market Cap
$20.07B
Avg Intrinsic
$11.75B
Intrinsic / Market
0.59
Margin of Safety
-70.9%
WACC
11.4%
FY End
2025-12-31
EPV
$11.40B
Profit
$12.92B
FCFF
$10.91B
Listed FR, based FR · Consumer Defensive · Beverages - Wineries & Distilleries
Market Cap
$3.08B
Avg Intrinsic
$1.74B
Intrinsic / Market
0.56
Margin of Safety
-77.0%
WACC
7.6%
FY End
2026-03-31
EPV
$1.57B
Profit
$1.44B
FCFF
$2.21B book
Listed FR · Consumer Cyclical · Resorts & Casinos
Market Cap
$4.01B
Avg Intrinsic
$2.19B
Intrinsic / Market
0.55
Margin of Safety
-82.9%
WACC
5.4%
FY End
2026-03-31
EPV
$2.09B
Profit
$2.57B
FCFF
$1.92B book
| # | Company | Market Cap | Avg Intrinsic | Intrinsic / Market | Margin of Safety | WACC | EPV / Profit / FCFF | FY End |
|---|---|---|---|---|---|---|---|---|
| 1 | AF.PA Air France-KLM SAListed FR, based FR · Industrials · Airlines | $2.99B | $988.62B | 330.26 | 99.7% | 7.0% | $18.20B $2.94T $3.19B book | 2025-12-31 |
| 2 | RNO.PA Renault SAListed FR, based FR · Consumer Cyclical · Auto Manufacturers | $8.01B | $100.95B | 12.60 | 92.1% | 1.2% | $211.01B $25.25B book $66.60B | 2025-12-31 |
| 3 | STLAP.PA Stellantis N.V.Listed FR, based NL · Consumer Cyclical · Auto Manufacturers | $12.63B | $70.59B | 5.59 | 82.1% | 3.6% | $70.59B book $70.59B book $70.59B book | 2025-12-31 |
| 4 | ODET.PA Compagnie de l'OdetListed FR, based FR · Energy · Oil & Gas Midstream | $4.74B | $24.80B | 5.24 | 80.9% | 7.9% | $24.80B book $24.80B book $24.80B book | 2025-12-31 |
| 5 | CRBP2.PA Caisse Régionale de Crédit Agricole Mutuel Brie Picardie Société coopérativeListed FR, based FR · Financial Services · Banks - Regional | $1.61B | $6.33B | 3.93 | 74.6% | 5.4% | $6.41B $5.43B $7.14B book | 2025-12-31 |
| 6 | CNDF.PA Caisse Régionale de Crédit Agricole Mutuel Nord de France Société coopérativeListed FR, based FR · Financial Services · Banks - Regional | $1.44B | $5.53B | 3.83 | 73.9% | 5.9% | $4.22B $4.96B $7.41B book | 2025-12-31 |
| 7 | AYV.PA AYVENSListed FR, based FR · Industrials · Rental & Leasing Services | $7.90B | $30.05B | 3.80 | 73.7% | 2.4% | $63.06B $14.35B $12.74B book | 2025-12-31 |
| 8 | CRLA.PA Caisse Régionale de Crédit Agricole Mutuel du Languedoc Société coopérativeListed FR, based FR · Financial Services · Banks - Regional | $1.37B | $4.55B | 3.32 | 69.9% | 8.4% | $2.88B $3.59B $7.18B book | 2025-12-31 |
| 9 | OPM.PA OPmobility SEListed FR, based FR · Consumer Cyclical · Auto Parts | $1.46B | $4.74B | 3.25 | 69.3% | 4.5% | $7.11B $2.52B $4.59B | 2025-12-31 |
| 10 | PEUG.PA Peugeot Invest Société anonymeListed FR, based FR · Financial Services · Asset Management | $1.46B | $4.60B | 3.15 | 68.2% | 8.8% | $5.51B book $2.77B $5.51B book | 2025-12-31 |
| 11 | ACA.PA Crédit Agricole S.A.Listed FR, based FR · Financial Services · Banks - Regional | $57.44B | $177.12B | 3.08 | 67.6% | 4.7% | $343.73B $88.22B $99.40B book | 2025-12-31 |
| 12 | CAF.PA Caisse Régionale de Crédit Agricole Mutuel de Paris et d'Ile-de-FranceListed FR, based FR · Financial Services · Banks - Regional | $2.63B | $8.03B | 3.06 | 67.3% | 6.5% | $7.50B $6.02B $10.56B book | 2025-12-31 |
| 13 | VIV.PA Vivendi SEListed FR, based FR · Communication Services · Electronic Gaming & Multimedia | $1.75B | $5.28B | 3.02 | 66.9% | 8.6% | $5.28B book $5.28B book $5.28B book | 2025-12-31 |
| 14 | BOL.PA Bolloré SEListed FR, based FR · Communication Services · Entertainment | $11.63B | $28.72B | 2.47 | 59.5% | 7.9% | $28.72B book $28.72B book $28.72B book | 2025-12-31 |
| 15 | VIL.PA VIEL & Cie, société anonymeListed FR, based FR · Financial Services · Capital Markets | $1.16B | $2.82B | 2.42 | 58.7% | 5.8% | $3.67B $2.48B $2.30B | 2025-12-31 |
| 16 | MF.PA WendelListed FR, based FR · Financial Services · Asset Management | $3.53B | $8.04B | 2.28 | 56.1% | 5.3% | $11.76B $5.69B book $6.68B | 2025-12-31 |
| 17 | PLX.PA Pluxee N.V.Listed FR, based FR · Industrials · Specialty Business Services | $2.29B | $5.16B | 2.25 | 55.6% | 10.4% | $5.64B $9.27B $578.93M book | 2025-08-31 |
| 18 | GLE.PA Société Générale Société anonymeListed FR, based FR · Financial Services · Banks - Regional | $53.89B | $120.53B | 2.24 | 55.3% | 5.3% | $195.15B $74.34B $92.10B book | 2025-12-31 |
| 19 | FGR.PA Eiffage SAListed FR, based FR · Industrials · Engineering & Construction | $11.00B | $24.60B | 2.24 | 55.3% | 4.5% | $43.61B $12.81B $17.39B | 2025-12-31 |
| 20 | GTT.PA Gaztransport & Technigaz SAListed FR, based FR · Energy · Oil & Gas Equipment & Services | $8.73B | $19.40B | 2.22 | 55.0% | 7.6% | $8.73B $23.75B $25.72B | 2025-12-31 |
| 21 | RF.PA Eurazeo SEListed FR, based FR · Financial Services · Asset Management | $3.31B | $7.16B | 2.16 | 53.8% | 8.6% | $7.16B book $7.16B book $7.16B book | 2025-12-31 |
| 22 | BNP.PA BNP Paribas SAListed FR, based FR · Financial Services · Banks - Regional | $113.16B | $236.82B | 2.09 | 52.2% | 5.2% | $413.20B $138.98B $158.29B book | 2025-12-31 |
| 23 | CLARI.PA Clariane SEListed FR, based FR · Healthcare · Medical Care Facilities | $1.25B | $2.56B | 2.05 | 51.2% | 3.6% | $850.24M $4.48B book $2.34B | 2025-12-31 |
| 24 | IAM.PA Itissalat Al-Maghrib (IAM) S.A.Listed FR, based MA · Communication Services · Telecom Services | $8.77B | $17.70B | 2.02 | 50.4% | 5.5% | $19.73B $19.05B $14.31B | 2025-12-31 |
| 25 | ELEC.PA Électricite de Strasbourg Société AnonymeListed FR, based FR · Utilities · Utilities - Renewable | $1.24B | $2.47B | 1.99 | 49.8% | 7.7% | $2.38B $4.30B $744.70M book | 2025-12-31 |
| 26 | IPS.PA Ipsos SAListed FR, based FR · Industrials · Consulting Services | $1.67B | $3.23B | 1.94 | 48.4% | 6.9% | $3.83B $2.96B $2.91B | 2025-12-31 |
| 27 | TEP.PA Teleperformance SEListed FR, based FR · Industrials · Specialty Business Services | $5.16B | $9.76B | 1.89 | 47.1% | 5.9% | $13.19B $9.39B $6.70B | 2025-12-31 |
| 28 | MAU.PA Etablissements Maurel & Prom S.A.Listed FR, based FR · Energy · Oil & Gas E&P | $1.78B | $3.33B | 1.87 | 46.5% | 5.2% | $2.38B $5.56B $2.06B | 2025-12-31 |
| 29 | ETL.PA Eutelsat Communications S.A.Listed FR, based FR · Communication Services · Telecom Services | $2.29B | $4.22B | 1.84 | 45.7% | 4.8% | $4.22B book $4.22B book $4.22B book | 2026-06-30 |
| 30 | TFI.PA TF1 SAListed FR, based FR · Communication Services · Broadcasting | $1.40B | $2.41B | 1.72 | 41.8% | 8.3% | $3.01B $1.92B $2.30B book | 2025-12-31 |
| 31 | SESG.PA SES S.A.Listed FR, based LU · Communication Services · Broadcasting | $1.85B | $3.09B | 1.67 | 40.0% | 4.1% | $3.09B book $3.09B book $3.09B book | 2025-12-31 |
| 32 | FRVIA.PA Forvia SEListed FR, based FR · Consumer Cyclical · Auto Parts | $1.73B | $2.79B | 1.62 | 38.2% | 2.2% | -$113.38M $4.25B book $4.25B book | 2025-12-31 |
| 33 | CDI.PA Christian Dior SEListed FR, based FR · Consumer Cyclical · Luxury Goods | $83.37B | $130.87B | 1.57 | 36.3% | 7.1% | $201.05B $58.07B $133.50B | 2025-12-31 |
| 34 | CA.PA Carrefour SAListed FR, based FR · Consumer Defensive · Grocery Stores | $12.16B | $18.99B | 1.56 | 35.9% | 5.2% | $26.09B $17.84B $13.03B | 2025-12-31 |
| 35 | LOUP.PA L.D.C. S.A.Listed FR, based FR · Consumer Defensive · Farm Products | $4.13B | $6.36B | 1.54 | 35.1% | 6.5% | $7.24B $6.48B $5.36B | 2026-02-28 |
| 36 | ERA.PA ERAMET S.A.Listed FR, based FR · Basic Materials · Other Industrial Metals & Mining | $1.08B | $1.65B | 1.53 | 34.4% | 5.5% | $1.65B book $1.65B book $1.65B book | 2025-12-31 |
| 37 | SAN.PA SanofiListed FR, based FR · Healthcare · Drug Manufacturers - General | $95.15B | $139.71B | 1.47 | 31.9% | 5.3% | $182.47B $120.83B $115.83B | 2025-12-31 |
| 38 | NK.PA Imerys S.A.Listed FR, based FR · Basic Materials · Specialty Chemicals | $2.04B | $2.98B | 1.46 | 31.7% | 5.2% | $484.73M $5.55B $2.91B | 2025-12-31 |
| 39 | RI.PA Pernod Ricard SAListed FR, based FR · Consumer Defensive · Beverages - Wineries & Distilleries | $16.56B | $24.22B | 1.46 | 31.6% | 5.2% | $27.67B $21.21B $23.77B | 2026-06-30 |
| 40 | VCT.PA Vicat S.A.Listed FR, based FR · Basic Materials · Building Materials | $2.94B | $4.28B | 1.46 | 31.5% | 6.3% | $4.91B $3.71B $4.23B | 2025-12-31 |
| 41 | FR.PA Valeo SEListed FR, based FR · Consumer Cyclical · Auto Parts | $3.21B | $4.66B | 1.45 | 31.2% | 5.8% | $5.83B $3.38B $4.79B book | 2025-12-31 |
| 42 | ALHG.PA Louis Hachette Group S.A.Listed FR, based FR · Industrials · Specialty Business Services | $1.97B | $2.83B | 1.44 | 30.4% | 4.9% | $3.52B $1.82B $3.16B book | 2025-12-31 |
| 43 | EMEIS.PA emeis Société anonymeListed FR, based FR · Healthcare · Medical Care Facilities | $1.73B | $2.41B | 1.39 | 28.3% | 4.1% | $2.41B book $2.41B book $2.41B book | 2025-12-31 |
| 44 | MMB.PA Lagardere SAListed FR, based FR · Consumer Cyclical · Specialty Retail | $2.93B | $3.93B | 1.34 | 25.5% | 5.4% | $6.03B $3.49B $2.27B | 2025-12-31 |
| 45 | TE.PA Technip Energies N.V.Listed FR, based FR · Energy · Oil & Gas Equipment & Services | $5.45B | $7.12B | 1.31 | 23.5% | 6.5% | $11.30B $7.34B $2.71B book | 2025-12-31 |
| 46 | SK.PA SEB SAListed FR, based FR · Consumer Cyclical · Furnishings, Fixtures & Appliances | $3.34B | $4.33B | 1.30 | 22.8% | 6.6% | $5.98B $3.25B $3.76B book | 2025-12-31 |
| 47 | CAP.PA Capgemini SEListed FR, based FR · Technology · Information Technology Services | $20.28B | $26.06B | 1.29 | 22.2% | 6.0% | $30.03B $26.64B $21.52B | 2025-12-31 |
| 48 | TRI.PA Trigano S.A.Listed FR, based FR · Consumer Cyclical · Recreational Vehicles | $2.70B | $3.39B | 1.26 | 20.4% | 10.4% | $3.90B $3.70B $2.56B book | 2025-08-31 |
| 49 | FNAC.PA Fnac Darty SAListed FR, based FR · Consumer Cyclical · Specialty Retail | $1.15B | $1.44B | 1.25 | 20.2% | 5.3% | $1.24B $1.12B $1.95B | 2025-12-31 |
| 50 | MMT.PA Métropole Télévision S.A.Listed FR, based FR · Communication Services · Broadcasting | $1.45B | $1.81B | 1.25 | 20.0% | 8.1% | $2.39B $1.67B $1.36B book | 2025-12-31 |
| 51 | TTE.PA TotalEnergies SEListed FR, based FR · Energy · Oil & Gas Integrated | $184.35B | $230.09B | 1.25 | 19.9% | 4.2% | $316.25B $188.49B $185.53B | 2025-12-31 |
| 52 | EN.PA Bouygues SAListed FR, based FR · Industrials · Engineering & Construction | $17.45B | $21.72B | 1.24 | 19.7% | 5.4% | $29.93B $18.91B $16.32B book | 2025-12-31 |
| 53 | VRLA.PA Verallia Société AnonymeListed FR, based FR · Consumer Cyclical · Packaging & Containers | $2.58B | $3.15B | 1.22 | 17.9% | 6.1% | $4.97B $2.42B $2.06B | 2025-12-31 |
| 54 | EC.PA TotalEnergies EP Gabon Société AnonymeListed FR · Energy · Oil & Gas E&P | $1.16B | $1.33B | 1.14 | 12.6% | 5.3% | $1.51B $1.12B $1.35B book | 2025-12-31 |
| 55 | FDJU.PA FDJ UnitedListed FR, based FR · Consumer Cyclical · Gambling | $4.24B | $4.77B | 1.13 | 11.1% | 5.9% | $8.14B $4.29B $1.88B | 2025-12-31 |
| 56 | ORA.PA Orange S.A.Listed FR, based FR · Communication Services · Telecom Services | $41.67B | $46.37B | 1.11 | 10.1% | 6.3% | $66.72B $31.60B $40.78B | 2025-12-31 |
| 57 | RBT.PA Robertet SAListed FR, based FR · Basic Materials · Chemicals | $1.83B | $2.04B | 1.11 | 10.0% | 6.2% | $2.28B $2.25B $1.58B | 2025-12-31 |
| 58 | IPN.PA Ipsen S.A.Listed FR, based FR · Healthcare · Drug Manufacturers - Specialty & Generic | $12.91B | $14.33B | 1.11 | 10.0% | 6.2% | $18.84B $13.48B $10.69B | 2025-12-31 |
| 59 | VK.PA Vallourec S.A.Listed FR, based FR · Basic Materials · Steel | $5.34B | $5.81B | 1.09 | 8.0% | 6.7% | $6.16B $6.71B $4.54B | 2025-12-31 |
| 60 | RUI.PA RubisListed FR, based FR · Energy · Oil & Gas Refining & Marketing | $4.11B | $4.46B | 1.08 | 7.8% | 7.2% | $5.27B $3.83B $4.28B | 2025-12-31 |
| 61 | DG.PA Vinci SAListed FR, based FR · Industrials · Engineering & Construction | $66.16B | $71.59B | 1.08 | 7.6% | 6.4% | $94.96B $61.76B $58.04B | 2025-12-31 |
| 62 | TKO.PA Tikehau CapitalListed FR, based FR · Financial Services · Asset Management | $3.02B | $3.20B | 1.06 | 5.7% | 6.0% | $4.53B $1.41B $3.66B book | 2025-12-31 |
| 63 | AKE.PA Arkema S.A.Listed FR, based FR · Basic Materials · Specialty Chemicals | $4.65B | $4.84B | 1.04 | 3.8% | 5.5% | $7.35B $3.44B $3.73B | 2025-12-31 |
| 64 | BN.PA Danone S.A.Listed FR, based FR · Consumer Defensive · Packaged Foods | $42.71B | $44.37B | 1.04 | 3.8% | 4.5% | $56.96B $39.98B $36.18B | 2025-12-31 |
| 65 | GLO.PA GL Events SAListed FR, based FR · Industrials · Specialty Business Services | $1.04B | $1.06B | 1.02 | 1.8% | 5.7% | $1.48B $913.99M $796.19M book | 2025-12-31 |
| 66 | SOP.PA Sopra Steria Group SAListed FR, based FR · Technology · Information Technology Services | $3.89B | $3.95B | 1.01 | 1.3% | 8.0% | $4.32B $4.39B $3.12B | 2025-12-31 |
| 67 | ENGI.PA Engie SAListed FR, based FR · Utilities · Utilities - Diversified | $64.91B | $65.36B | 1.01 | 0.7% | 5.1% | $72.28B $67.99B $55.79B book | 2025-12-31 |
| 68 | COTY.PA Coty Inc.Listed FR, based US · Consumer Defensive · Household & Personal Products | $2.79B | $2.72B | 0.98 | -2.5% | 6.8% | $1.39B $3.38B book $3.38B book | 2026-06-30 |
| 69 | SW.PA Sodexo S.A.Listed FR, based FR · Industrials · Specialty Business Services | $8.81B | $8.59B | 0.97 | -2.6% | 9.4% | $9.64B $11.86B $4.26B book | 2025-08-31 |
| 70 | STF.PA STEF SAListed FR, based FR · Industrials · Integrated Freight & Logistics | $1.68B | $1.61B | 0.96 | -4.3% | 5.0% | $2.29B $1.36B $1.19B | 2025-12-31 |
| 71 | MLHK.PA H&K AGListed FR, based DE · Industrials · Aerospace & Defense | $1.24B | $1.18B | 0.95 | -5.0% | 5.1% | $1.17B $2.13B $241.70M book | 2025-12-31 |
| 72 | PUB.PA Publicis Groupe S.A.Listed FR, based FR · Communication Services · Advertising Agencies | $26.39B | $24.81B | 0.94 | -6.4% | 7.1% | $28.47B $26.34B $19.63B | 2025-12-31 |
| 73 | SGO.PA Compagnie de Saint-Gobain S.A.Listed FR, based FR · Industrials · Building Products & Equipment | $36.75B | $33.38B | 0.91 | -10.1% | 9.2% | $36.55B $31.12B $32.48B | 2025-12-31 |
| 74 | CBDG.PA Compagnie du CambodgeListed FR, based FR · Financial Services · Asset Management | $7.22B | $6.19B | 0.86 | -16.7% | 6.5% | $7.59B book $3.37B $7.59B book | 2025-12-31 |
| 75 | VETO.PA Vetoquinol SAListed FR, based FR · Healthcare · Drug Manufacturers - Specialty & Generic | $1.04B | $884.11M | 0.85 | -17.5% | 9.4% | $1.01B $792.63M $852.83M | 2025-12-31 |
| 76 | ALO.PA Alstom SAListed FR, based FR · Industrials · Railroads | $7.82B | $6.47B | 0.83 | -20.9% | 7.7% | $1.69B $5.35B $12.37B book | 2026-03-31 |
| 77 | VIE.PA Veolia Environnement SAListed FR, based FR · Industrials · Waste Management | $25.58B | $21.13B | 0.83 | -21.0% | 6.5% | $28.94B $16.89B $17.57B | 2025-12-31 |
| 78 | ARTO.PA Société Industrielle et Financière de l'Artois Société anonymeListed FR, based FR · Technology · Computer Hardware | $2.55B | $2.10B | 0.82 | -21.4% | 6.0% | $2.60B book $1.11B $2.60B book | 2025-12-31 |
| 79 | NAE.PA North Atlantic EnergiesListed FR, based FR · Energy · Oil & Gas Refining & Marketing | $1.07B | $877.11M | 0.82 | -21.6% | 7.6% | $877.11M book $877.11M book $877.11M book | 2025-12-31 |
| 80 | BIM.PA bioMérieux S.A.Listed FR, based FR · Healthcare · Diagnostics & Research | $10.15B | $8.30B | 0.82 | -22.4% | 7.7% | $8.62B $8.52B $7.75B | 2025-12-31 |
| 81 | FMONC.PA Financière Moncey Société anonymeListed FR, based FR · Financial Services · Asset Management | $2.24B | $1.82B | 0.81 | -23.0% | 6.8% | $2.28B book $900.12M $2.28B book | 2025-12-31 |
| 82 | AREIT.PA Altareit SCAListed FR, based FR · Real Estate · Real Estate - Development | $1.06B | $819.44M | 0.77 | -29.2% | 4.3% | $819.44M book $819.44M book $819.44M book | 2025-12-31 |
| 83 | ATE.PA Alten S.A.Listed FR, based FR · Technology · Information Technology Services | $3.30B | $2.53B | 0.77 | -30.2% | 10.7% | $2.82B $2.78B $1.99B | 2025-12-31 |
| 84 | GDS.PA Ramsay Générale de Santé SAListed FR, based FR · Healthcare · Medical Care Facilities | $1.14B | $869.79M | 0.76 | -31.5% | 4.1% | -$33.60M $1.32B book $1.32B book | 2026-06-30 |
| 85 | MC.PA LVMH Moët Hennessy - Louis Vuitton, Société EuropéenneListed FR, based FR · Consumer Cyclical · Luxury Goods | $209.30B | $150.91B | 0.72 | -38.7% | 8.3% | $173.14B $154.70B $124.89B | 2025-12-31 |
| 86 | BB.PA Société BIC SAListed FR, based FR · Consumer Defensive · Household & Personal Products | $2.97B | $2.12B | 0.71 | -40.3% | 9.7% | $2.55B $1.76B $2.05B | 2025-12-31 |
| 87 | DSY.PA Dassault Systèmes SEListed FR, based FR · Technology · Software - Application | $30.40B | $20.62B | 0.68 | -47.5% | 7.0% | $20.87B $19.54B $21.44B | 2025-12-31 |
| 88 | ELIS.PA Elis SAListed FR, based FR · Industrials · Specialty Business Services | $5.12B | $3.38B | 0.66 | -51.8% | 7.3% | $2.82B $3.85B $3.46B | 2025-12-31 |
| 89 | HO.PA Thales S.A.Listed FR, based FR · Industrials · Aerospace & Defense | $51.37B | $33.74B | 0.66 | -52.2% | 5.1% | $45.72B $35.02B $20.49B | 2025-12-31 |
| 90 | VIRP.PA Virbac SAListed FR, based FR · Healthcare · Drug Manufacturers - General | $3.26B | $2.10B | 0.65 | -55.0% | 8.6% | $2.12B $2.17B $2.02B | 2025-12-31 |
| 91 | DBG.PA Derichebourg SAListed FR, based FR · Industrials · Waste Management | $1.34B | $836.97M | 0.63 | -59.7% | 10.1% | $848.20M $949.53M $713.17M | 2025-09-30 |
| 92 | ANTIN.PA Antin Infrastructure Partners S.A.Listed FR, based FR · Financial Services · Asset Management | $1.43B | $890.77M | 0.62 | -61.0% | 10.9% | $560.31M book $911.65M $1.20B | 2025-12-31 |
| 93 | RXL.PA Rexel S.A.Listed FR, based FR · Technology · Electronics & Computer Distribution | $12.24B | $7.45B | 0.61 | -64.4% | 7.7% | $8.49B $7.65B $6.20B | 2025-12-31 |
| 94 | AM.PA Dassault Aviation société anonymeListed FR, based FR · Industrials · Aerospace & Defense | $24.37B | $14.62B | 0.60 | -66.7% | 7.0% | $21.66B $14.69B $7.50B book | 2025-12-31 |
| 95 | AC.PA Accor SAListed FR, based FR · Consumer Cyclical · Lodging | $11.37B | $6.74B | 0.59 | -68.6% | 7.4% | $8.32B $5.69B $6.22B | 2025-12-31 |
| 96 | EDEN.PA Edenred SEListed FR, based FR · Financial Services · Credit Services | $6.96B | $4.11B | 0.59 | -69.4% | 5.6% | $14.25B -$961.89M book -$961.89M book | 2025-12-31 |
| 97 | ADP.PA Aeroports de Paris SAListed FR, based FR · Industrials · Airports & Air Services | $11.93B | $7.03B | 0.59 | -69.7% | 5.5% | $9.95B $5.21B $5.93B | 2025-12-31 |
| 98 | AMUN.PA Amundi S.A.Listed FR, based FR · Financial Services · Asset Management | $20.07B | $11.75B | 0.59 | -70.9% | 11.4% | $11.40B $12.92B $10.91B | 2025-12-31 |
| 99 | RCO.PA Rémy Cointreau SAListed FR, based FR · Consumer Defensive · Beverages - Wineries & Distilleries | $3.08B | $1.74B | 0.56 | -77.0% | 7.6% | $1.57B $1.44B $2.21B book | 2026-03-31 |
| 100 | BAIN.PA Société Anonyme des Bains de Mer et du Cercle des Étrangers à MonacoListed FR · Consumer Cyclical · Resorts & Casinos | $4.01B | $2.19B | 0.55 | -82.9% | 5.4% | $2.09B $2.57B $1.92B 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