United Kingdom Stocks: Intrinsic Value

Intrinsic Value is the plain average of three values:

  • 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.

The list is ordered by Intrinsic Value / Market Cap. Nothing is capped, so Intrinsic Value can reach many times the Market Cap.

349 companies

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.

Click to expand. Quality filters, Tech mode logic, FCFF + profit projection guidance.
Filters
Search by name or ticker; filter by market, strategy mode, sector, industry and market cap; sort by a valuation metric. Quality filters live in the panel below.
to
Filters are off by default: on the current valuation no combination beat the unfiltered ranking by a margin that held across every sample. Switching mode does NOT auto-change these filters.
#CompanyTickerExchange CountryOrigin CountrySectorIndustryMarket CapAvg IntrinsicIntrinsic / MarketMargin of SafetyWACCEPV / Profit / FCFFFY EndDetail
1
Nationwide Building Society
NBS.LGBGBFinancial ServicesBanks - Regional$1.53B$65.73B
43.06
97.7%4.1%
$145.82B
$23.29B
$28.07B book
2026-03-31View
2
Organon & Co.
0A9W.LGBUS$3.67B$42.94B
11.70
91.5%5.9%
$9.13B
$117.81B
$1.89B
2025-12-31View
3
Polar Capital Technology Ord
PCT.LGB———$10.44B$84.28B
8.07
87.6%10.4%
$9.89B book
$233.05B
$9.89B book
2026-04-30View
4
International Consolidated Airlines Group S.A.
IAG.LGBGBIndustrialsAirlines$25.60B$149.27B
5.83
82.8%9.4%
$32.47B
$374.43B
$40.90B
2025-12-31View
5
Tetragon Financial Group Limited
TFG.LGBUSFinancial ServicesAsset Management$1.22B$5.17B
4.24
76.4%9.0%
$3.90B book
$7.72B
$3.90B book
2025-12-31View
6
Booking Holdings Inc.
0W2Y.LGBUS$5.30B$22.30B
4.21
76.2%7.1%
$88.48B
-$10.79B book
-$10.79B book
2025-12-31View
7
Permanent TSB Group Holdings plc
PTSB.LGBIEFinancial ServicesBanks - Regional$1.77B$5.98B
3.37
70.4%5.3%
$12.36B
$2.67B
$2.92B book
2025-12-31View
8
Investec Group
INVP.LGBZAFinancial ServicesCapital Markets$5.05B$15.18B
3.01
66.7%5.8%
$24.48B
$13.05B
$8.00B book
2026-03-31View
9
Jardine Matheson Holdings Limited
JAR.LGBBMIndustrialsConglomerates$18.31B$48.44B
2.65
62.2%5.0%
$40.32B
$54.70B book
$50.31B
2025-12-31View
10
Vipshop Holdings Limited
0LQ0.LGBCN$6.38B$16.78B
2.63
62.0%6.7%
$16.38B
$12.00B
$21.97B
2025-12-31View
11
Pershing Square Holdings, Ltd.
PSH.LGBUSFinancial ServicesAsset Management$8.60B$22.33B
2.60
61.5%6.5%
$12.95B book
$41.10B
$12.95B book
2025-12-31View
12
Pan African Resources PLC
PAF.LGBZABasic MaterialsGold$3.49B$9.06B
2.60
61.5%9.1%
$5.59B
$20.55B
$1.04B book
2026-06-30View
13
OSB Group Plc
OSB.LGBGBFinancial ServicesMortgage Finance$2.24B$5.69B
2.54
60.6%7.0%
$10.58B
$3.53B
$2.96B book
2025-12-31View
14
Guaranty Trust Holding Company Plc
GTCO.LGBNGFinancial ServicesBanks - Diversified$3.14B$7.86B
2.50
60.0%9.6%
$7.53B
$13.71B
$2.34B book
2025-12-31View
15
Vistry Group PLC
VTY.LGBGBConsumer CyclicalResidential Construction$1.06B$2.64B
2.48
59.7%13.5%
$1.93B
$1.50B
$4.48B book
2025-12-31View
16
Netflix, Inc.
0QYI.LGBUS$29.10B$72.25B
2.48
59.7%10.7%
$99.31B
$94.27B
$23.17B
2025-12-31View
17
Vietnam Enterprise Ord
VEIL.LGBHKFinancial ServicesAsset Management$1.19B$2.85B
2.40
58.4%7.1%
$1.95B book
$4.65B
$1.95B book
2025-12-31View
18
Centrica plc
CNA.LGBGBUtilitiesUtilities - Independent Power Producers$8.99B$21.08B
2.34
57.3%6.4%
$4.71B book
$53.81B
$4.71B book
2025-12-31View
19
Shawbrook Group PLC
SHAW.LGBGBFinancial ServicesBanks - Regional$2.08B$4.70B
2.26
55.8%9.3%
$7.76B
$3.56B
$2.79B book
2025-12-31View
20
Barclays PLC
BARC.LGBGBFinancial ServicesBanks - Diversified$78.16B$162.36B
2.08
51.9%5.7%
$269.86B
$111.33B
$105.89B book
2025-12-31View
21
Paragon Banking Group PLC
PAG.LGBGBFinancial ServicesMortgage Finance$1.71B$3.18B
1.86
46.1%9.1%
$5.45B
$2.05B
$2.05B book
2025-09-30View
22
Bank of Ireland Group plc
BIRG.LGBIEFinancial ServicesBanks - Regional$18.41B$32.66B
1.77
43.6%6.1%
$58.75B
$24.04B
$15.19B book
2025-12-31View
23
Yellow Cake plc
YCA.LGBJEEnergyUranium$1.82B$3.19B
1.75
43.0%6.3%
$5.34B
$2.11B book
$2.11B book
2026-03-31View
24
Futu Holdings Limited
0FUT.LGBHK$14.79B$25.73B
1.74
42.5%6.0%
$34.27B
$37.91B
$5.01B book
2025-12-31View
25
3i Group Ord
III.LGBGBFinancial ServicesAsset Management$34.98B$60.67B
1.73
42.3%10.9%
$40.73B book
$100.56B
$40.73B book
2026-03-31View
26
Jet2 plc
JET2.LGBGBConsumer CyclicalTravel Services$3.49B$6.02B
1.73
42.1%8.8%
$8.38B
$6.97B
$2.72B book
2026-03-31View
27
NatWest Group plc
NWG.LGBGBFinancial ServicesBanks - Regional$69.04B$118.88B
1.72
41.9%6.2%
$212.05B
$86.45B
$58.15B book
2025-12-31View
28
Imperial Brands PLC
IMB.LGBGBConsumer DefensiveTobacco$24.49B$41.56B
1.70
41.1%4.4%
$65.68B
$28.62B
$30.38B
2025-09-30View
29
GSK plc
GSK.LGBGBHealthcareDrug Manufacturers - General$95.91B$158.28B
1.65
39.4%5.6%
$182.89B
$191.72B
$100.21B
2025-12-31View
30
Drax Group plc
DRX.LGBGBUtilitiesUtilities - Renewable$3.62B$5.94B
1.64
39.0%6.6%
$6.37B
$8.19B
$3.24B
2025-12-31View
31
RIT Capital Partners Ord
RCP.LGBGBFinancial ServicesAsset Management$4.09B$6.58B
1.61
37.8%6.2%
$5.69B book
$8.36B
$5.69B book
2025-12-31View
32
ICG Enterprise Trust Ord
ICGT.LGB———$1.11B$1.76B
1.59
37.0%10.0%
$1.76B book
$1.76B book
$1.76B book
2026-01-31View
33
Canal+ SA
CAN.LGBFRCommunication ServicesEntertainment$2.77B$4.33B
1.56
35.9%4.7%
$4.33B book
$4.33B book
$4.33B book
2025-12-31View
34
Temple Bar Ord
TMPL.LGB———$1.69B$2.64B
1.56
35.7%10.1%
$1.54B book
$4.83B
$1.54B book
2025-12-31View
35
AEP Plantations Plc
AEP.LGBGBConsumer DefensiveFarm Products$1.01B$1.53B
1.52
34.2%5.4%
$1.76B
$1.47B
$1.35B
2025-12-31View
36
JPMorgan Japanese Ord
JFJ.LGBGBFinancial ServicesAsset Management$1.68B$2.54B
1.51
33.7%9.9%
$1.57B book
$4.46B
$1.57B book
2025-09-30View
37
Toyota Motor Corporation
TYT.LGBJPConsumer CyclicalAuto Manufacturers$233.60B$348.93B
1.49
33.1%3.2%
$480.04B
$330.41B
$236.33B book
2026-03-31View
38
Pantheon International Ord
PIN.LGB———$1.94B$2.89B
1.49
33.0%9.6%
$2.89B book
$2.89B book
$2.89B book
2026-05-31View
39
Templeton Emerging Mkts Invmt Tr TEMIT
TEM.LGB———$3.79B$5.57B
1.47
32.0%10.3%
$3.33B book
$10.05B
$3.33B book
2026-03-31View
40
Vodafone Group Public Limited Company
VOD.LGBGBCommunication ServicesTelecom Services$39.28B$57.54B
1.46
31.7%2.6%
$81.54B
$62.36B book
$28.72B
2026-03-31View
41
Old Mutual Limited
OMU.LGBZAFinancial ServicesFinancial Conglomerates$3.19B$4.67B
1.46
31.6%6.2%
$3.81B book
$6.38B
$3.81B book
2025-12-31View
42
Lloyds Banking Group plc
LLOY.LGBGBFinancial ServicesBanks - Regional$78.42B$113.10B
1.44
30.7%6.1%
$208.17B
$68.45B
$62.67B book
2025-12-31View
43
Sanofi
0A2V.LGBFR$97.13B$139.47B
1.44
30.4%5.3%
$181.90B
$120.83B
$115.67B
2025-12-31View
44
Barratt Redrow plc
BTRW.LGBGBConsumer CyclicalResidential Construction$5.97B$8.54B
1.43
30.1%13.0%
$5.00B
$10.32B book
$10.32B book
2026-06-30View
45
AIB Group plc
AIBG.LGBIEFinancial ServicesBanks - Regional$26.13B$37.27B
1.43
29.9%6.3%
$63.54B
$30.98B
$17.28B book
2025-12-31View
46
HarbourVest Global Private Equity Ltd.
HVPE.LGBGGFinancial ServicesAsset Management$3.07B$4.36B
1.42
29.6%6.6%
$4.27B book
$4.55B
$4.27B book
2026-01-31View
47
Metro Bank Holdings PLC
MTRO.LGBGBFinancial ServicesBanks - Regional$1.49B$2.08B
1.39
28.3%8.0%
$6.24B
$0 book
$0 book
2025-12-31View
48
JD Sports Fashion Plc
JD.LGBGBConsumer CyclicalApparel Retail$5.09B$7.06B
1.39
28.0%9.1%
$8.08B
$7.32B
$5.79B
2026-01-31View
49
Patria Private Equity Trust
PPET.LGB———$1.18B$1.59B
1.35
25.8%9.6%
$1.67B book
$1.44B
$1.67B book
2025-09-30View
50
Oakley Capital Investments Limited
OCI.LGBBMFinancial ServicesAsset Management$1.14B$1.52B
1.33
25.0%6.6%
$1.66B book
$1.25B
$1.66B book
2025-12-31View
51
The Renewables Infrastructure Group Limited
TRIG.LGBGBUtilitiesUtilities - Renewable$2.40B$3.13B
1.31
23.4%6.9%
$3.13B book
$3.13B book
$3.13B book
2025-12-31View
52
Caledonia Investments Ord
CLDN.LGB———$2.57B$3.32B
1.29
22.6%10.5%
$3.93B book
$2.11B
$3.93B book
2026-03-31View
53
Murray International Ord
MYI.LGB———$2.60B$3.35B
1.29
22.6%10.2%
$2.78B book
$4.51B
$2.78B book
2025-12-31View
54
HgCapital Trust Ord
HGT.LGB———$2.26B$2.89B
1.28
21.8%10.4%
$3.46B book
$1.75B
$3.46B book
2025-12-31View
55
TP ICAP Group PLC
TCAP.LGBJEFinancial ServicesCapital Markets$3.06B$3.85B
1.26
20.6%5.8%
$4.51B
$3.40B
$3.63B
2025-12-31View
56
TotalEnergies SE
TTE.LGBFREnergyOil & Gas Integrated$182.89B$230.22B
1.26
20.6%4.2%
$316.55B
$188.49B
$185.61B
2025-12-31View
57
BT Group plc
BT-A.LGBGBCommunication ServicesTelecom Services$26.05B$32.22B
1.24
19.1%5.5%
$33.43B
$32.69B
$30.54B
2026-03-31View
58
Law Debenture Corporation Ord
LWDB.LGB———$2.20B$2.72B
1.24
19.1%9.7%
$1.62B book
$4.92B
$1.62B book
2025-12-31View
59
Hongkong Land Holdings Limited
HKLD.LGBBMReal EstateReal Estate - Development$17.37B$21.46B
1.24
19.1%5.7%
$2.66B
$30.86B book
$30.86B book
2025-12-31View
60
The Berkeley Group Holdings plc
BKG.LGBGBConsumer CyclicalResidential Construction$3.93B$4.79B
1.22
18.1%10.0%
$5.38B
$4.00B
$5.01B
2026-04-30View
61
Bankers Ord
BNKR.LGBGBFinancial ServicesAsset Management$1.87B$2.29B
1.22
18.1%7.8%
$1.87B book
$3.12B
$1.87B book
2025-10-31View
62
Hikma Pharmaceuticals PLC
HIK.LGBGBHealthcareDrug Manufacturers - Specialty & Generic$4.40B$5.35B
1.22
17.8%7.0%
$5.66B
$5.27B
$5.13B
2025-12-31View
63
Grainger plc
GRI.LGBGBReal EstateReal Estate Services$1.63B$1.97B
1.21
17.2%5.0%
$429.07M
$2.85B
$2.62B book
2025-09-30View
64
TR Property Ord
TRY.LGB———$1.16B$1.40B
1.20
17.0%9.7%
$1.40B book
$1.40B book
$1.40B book
2026-03-31View
65
Mercantile Ord
MRC.LGB———$2.28B$2.73B
1.20
16.5%9.4%
$2.72B book
$2.76B
$2.72B book
2026-01-31View
66
Greencoat UK Wind
UKW.LGB———$3.27B$3.89B
1.19
16.0%7.8%
$3.89B book
$3.89B book
$3.89B book
2025-12-31View
67
Mondi plc
MNDI.LGBGBBasic MaterialsPaper & Paper Products$4.72B$5.59B
1.19
15.6%6.2%
$7.41B
$3.66B
$5.70B book
2025-12-31View
68
HICL Infrastructure PLC Ord
HICL.LGB———$3.29B$3.89B
1.18
15.6%10.5%
$4.00B book
$3.68B
$4.00B book
2026-03-31View
69
IG Group Holdings plc
IGG.LGBGBFinancial ServicesCapital Markets$4.19B$4.95B
1.18
15.3%6.9%
$7.15B
$5.18B
$2.52B book
2025-05-31View
70
FirstGroup plc
FGP.LGBGBIndustrialsRailroads$1.25B$1.47B
1.17
14.8%6.7%
$2.13B
$1.33B
$948.73M book
2026-03-31View
71
Murray Income Trust Ord
MUT.LGB———$1.19B$1.39B
1.16
14.1%9.8%
$1.29B book
$1.58B
$1.29B book
2026-06-30View
72
StoneCo Ltd.
0A4H.LGBKY$3.48B$4.03B
1.16
13.6%11.8%
$7.30B
$3.03B
$1.75B book
2025-12-31View
73
Dauch Corporation
DCH.LGBUSConsumer CyclicalAuto Parts$1.32B$1.52B
1.15
13.3%5.2%
$1.52B book
$1.52B book
$1.52B book
2025-12-31View
74
Playtech plc
PTEC.LGBGBConsumer CyclicalGambling$1.42B$1.63B
1.15
13.0%7.8%
$1.63B book
$1.63B book
$1.63B book
2025-12-31View
75
Molten Ventures Plc
GROW.LGB———$1.53B$1.75B
1.14
12.2%9.8%
$1.75B book
$1.75B book
$1.75B book
2026-03-31View
76
Scottish Mortgage Ord
SMT.LGB———$22.23B$25.26B
1.14
12.0%9.9%
$18.23B book
$39.33B
$18.23B book
2026-03-31View
77
Finsbury Growth & Income Ord
FGT.LGB———$1.01B$1.13B
1.12
11.0%10.3%
$1.13B book
$1.13B book
$1.13B book
2025-09-30View
78
The European Smaller Companies Trust PLC
ESCT.LGB———$1.05B$1.17B
1.12
10.6%10.1%
$1.13B book
$1.25B
$1.13B book
2025-06-30View
79
Standard Chartered PLC
STAN.LGBGBFinancial ServicesBanks - Diversified$63.07B$69.40B
1.10
9.1%5.5%
$79.96B
$72.30B
$55.95B book
2025-12-31View
80
M.P. Evans Group PLC
MPE.LGBGBConsumer DefensiveFarm Products$1.44B$1.58B
1.10
8.9%6.5%
$1.75B
$1.65B
$1.33B
2025-12-31View
81
Premier Foods plc
PFD.LGBGBConsumer DefensivePackaged Foods$2.17B$2.38B
1.10
8.9%7.6%
$2.54B
$2.31B
$2.28B
2026-03-31View
82
The Schiehallion Fund Limited
MNTS.LGBGBFinancial ServicesAsset Management$2.32B$2.54B
1.10
8.8%10.0%
$12.85M
$5.81B
$1.80B book
2026-01-31View
83
Cordiant Digital Infrastructure Limited
CORD.LGBCAFinancial ServicesAsset Management$1.26B$1.38B
1.09
8.6%7.5%
$5.61M
$2.66B
$1.47B book
2026-03-31View
84
Reckitt Benckiser Group plc
RKT.LGBGBConsumer DefensiveHousehold & Personal Products$41.87B$45.76B
1.09
8.5%5.6%
$50.98B
$46.05B
$40.25B
2025-12-31View
85
Ricoh Company, Ltd.
RICO.LGBJPIndustrialsBusiness Equipment & Supplies$6.39B$6.98B
1.09
8.4%4.5%
$6.06B
$7.44B book
$7.44B book
2024-03-31View
86
H. Lundbeck A/S
0ABR.LGBDK$6.97B$7.59B
1.09
8.2%5.7%
$7.85B
$8.41B
$6.50B
2025-12-31View
87
AVI Global Trust Ord
AGT.LGB———$1.34B$1.46B
1.09
8.2%9.6%
$1.38B book
$1.64B
$1.38B book
2025-09-30View
88
Morgan Sindall Group plc
MGNS.LGBGBIndustrialsEngineering & Construction$2.68B$2.90B
1.08
7.5%9.0%
$3.25B
$3.30B
$2.14B
2025-12-31View
89
Merchants Trust Ord
MRCH.LGB———$1.29B$1.39B
1.08
7.2%10.5%
$1.39B book
$1.39B book
$1.39B book
2026-01-31View
90
Fidelity Special Values Ord
FSV.LGB———$2.01B$2.16B
1.07
6.9%10.5%
$1.98B book
$2.51B
$1.98B book
2025-08-31View
91
The Global Smaller Companies Trust Ord
GSCT.LGB———$1.03B$1.11B
1.07
6.8%10.1%
$1.11B book
$1.11B book
$1.11B book
2026-04-30View
92
Pfizer Inc.
0Q1N.LGBUS$161.63B$172.91B
1.07
6.5%5.4%
$199.76B
$176.07B
$142.90B
2025-12-31View
93
BioPharma Credit Ord
BPCR.LGB———$1.09B$1.16B
1.06
6.0%10.5%
$1.15B book
$1.19B
$1.15B book
2025-12-31View
94
Taylor Wimpey plc
TW.LGBGBConsumer CyclicalResidential Construction$3.78B$3.92B
1.04
3.7%12.8%
$4.65B
$3.43B
$3.68B
2025-12-31View
95
ITV plc
ITV.LGBGBCommunication ServicesBroadcasting$3.30B$3.43B
1.04
3.6%7.3%
$4.95B
$2.88B
$2.46B book
2025-12-31View
96
Inchcape plc
INCH.LGBGBConsumer CyclicalAuto & Truck Dealerships$3.39B$3.51B
1.04
3.6%10.1%
$4.01B
$3.45B
$3.08B
2025-12-31View
97
F&C Investment Trust Ord
FCIT.LGB———$8.64B$8.91B
1.03
3.1%10.0%
$8.32B book
$10.11B
$8.32B book
2025-12-31View
98
JPMorgan Global Growth & Income Ord
JGGI.LGB———$4.33B$4.44B
1.02
2.3%10.5%
$4.44B book
$4.44B book
$4.44B book
2024-06-30View
99
Monks Ord
MNKS.LGB———$3.32B$3.40B
1.02
2.2%10.0%
$3.40B book
$3.40B book
$3.40B book
2026-04-30View
100
Zigup Plc
ZIG.LGBGBIndustrialsRental & Leasing Services$1.36B$1.37B
1.01
0.7%6.8%
$1.81B
$1.35B
$940.68M
2026-04-30View