United Kingdom Stock Screener
349 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 GB
Market Cap
$5.54B
Avg Intrinsic
$5.54B
Intrinsic / Market
1.00
Margin of Safety
0.1%
WACC
8.0%
FY End
2025-12-31
EPV
$6.68B book
Profit
$3.26B
FCFF
$6.68B book
Listed GB, based GB · Financial Services · Banks - Diversified
Market Cap
$308.45B
Avg Intrinsic
$308.32B
Intrinsic / Market
1.00
Margin of Safety
-0.0%
WACC
6.8%
FY End
2025-12-31
EPV
$397.27B
Profit
$330.40B
FCFF
$197.28B book
Listed GB, based GB · Basic Materials · Other Industrial Metals & Mining
Market Cap
$135.32B
Avg Intrinsic
$132.29B
Intrinsic / Market
0.98
Margin of Safety
-2.3%
WACC
8.1%
FY End
2025-12-31
EPV
$138.59B
Profit
$129.37B
FCFF
$128.90B
Listed GB, based GB · Financial Services · Asset Management
Market Cap
$3.26B
Avg Intrinsic
$3.17B
Intrinsic / Market
0.97
Margin of Safety
-2.8%
WACC
6.6%
FY End
2025-12-31
EPV
$1.97B
Profit
$4.91B
FCFF
$2.62B
Listed GB, based SG
Market Cap
$25.53B
Avg Intrinsic
$24.59B
Intrinsic / Market
0.96
Margin of Safety
-3.8%
WACC
9.4%
FY End
2025-12-31
EPV
$25.46B
Profit
$24.60B
FCFF
$23.69B book
Listed GB
Market Cap
$1.34B
Avg Intrinsic
$1.29B
Intrinsic / Market
0.96
Margin of Safety
-4.3%
WACC
9.8%
FY End
2026-03-31
EPV
$1.40B book
Profit
$1.07B
FCFF
$1.40B book
Listed GB, based CN
Market Cap
$15.78B
Avg Intrinsic
$15.13B
Intrinsic / Market
0.96
Margin of Safety
-4.3%
WACC
8.9%
FY End
2025-12-31
EPV
$16.59B
Profit
$13.17B
FCFF
$15.63B
Listed GB
Market Cap
$1.07B
Avg Intrinsic
$1.02B
Intrinsic / Market
0.96
Margin of Safety
-4.7%
WACC
10.5%
FY End
2026-03-31
EPV
$1.06B book
Profit
$952.76M
FCFF
$1.06B book
Listed GB
Market Cap
$1.36B
Avg Intrinsic
$1.29B
Intrinsic / Market
0.95
Margin of Safety
-5.8%
WACC
10.3%
FY End
2025-08-31
EPV
$1.29B book
Profit
$1.29B book
FCFF
$1.29B book
Listed GB
Market Cap
$1.83B
Avg Intrinsic
$1.71B
Intrinsic / Market
0.94
Margin of Safety
-6.6%
WACC
10.2%
FY End
2025-12-31
EPV
$1.88B book
Profit
$1.39B
FCFF
$1.88B book
Listed GB, based GB · Consumer Cyclical · Residential Construction
Market Cap
$3.17B
Avg Intrinsic
$2.95B
Intrinsic / Market
0.93
Margin of Safety
-7.2%
WACC
12.7%
FY End
2024-07-31
EPV
$2.12B
Profit
$1.87B
FCFF
$4.87B book
Listed GB, based GB · Technology · Information Technology Services
Market Cap
$11.45B
Avg Intrinsic
$10.67B
Intrinsic / Market
0.93
Margin of Safety
-7.3%
WACC
12.1%
FY End
2026-03-31
EPV
$21.47B
Profit
$8.62B
FCFF
$1.93B book
Listed GB, based GB · Energy · Oil & Gas E&P
Market Cap
$5.42B
Avg Intrinsic
$5.05B
Intrinsic / Market
0.93
Margin of Safety
-7.3%
WACC
7.4%
FY End
2025-12-31
EPV
$6.65B book
Profit
$1.85B
FCFF
$6.65B book
Listed GB, based GB · Consumer Cyclical · Restaurants
Market Cap
$2.31B
Avg Intrinsic
$2.13B
Intrinsic / Market
0.92
Margin of Safety
-8.3%
WACC
9.2%
FY End
2025-09-30
EPV
$1.76B
Profit
$2.11B
FCFF
$2.52B
Listed GB, based GB · Consumer Defensive · Packaged Foods
Market Cap
$17.21B
Avg Intrinsic
$15.84B
Intrinsic / Market
0.92
Margin of Safety
-8.7%
WACC
8.3%
FY End
2025-08-31
EPV
$14.78B
Profit
$17.32B
FCFF
$15.42B
Listed GB
Market Cap
$2.34B
Avg Intrinsic
$2.15B
Intrinsic / Market
0.92
Margin of Safety
-8.8%
WACC
10.2%
FY End
2025-12-31
EPV
$2.15B book
Profit
$2.15B book
FCFF
$2.15B book
Listed GB, based GB · Financial Services · Asset Management
Market Cap
$4.80B
Avg Intrinsic
$4.40B
Intrinsic / Market
0.92
Margin of Safety
-9.3%
WACC
7.0%
FY End
2026-03-31
EPV
$2.66B
Profit
$5.59B
FCFF
$4.93B book
Listed GB
Market Cap
$2.14B
Avg Intrinsic
$1.95B
Intrinsic / Market
0.91
Margin of Safety
-9.7%
WACC
10.5%
FY End
2025-06-30
EPV
$1.95B book
Profit
$1.95B book
FCFF
$1.95B book
Listed GB, based IE · Consumer Cyclical · Residential Construction
Market Cap
$1.36B
Avg Intrinsic
$1.23B
Intrinsic / Market
0.91
Margin of Safety
-10.0%
WACC
9.0%
FY End
2025-12-31
EPV
$1.46B
Profit
$1.31B
FCFF
$931.98M book
Listed GB, based GB · Consumer Cyclical · Lodging
Market Cap
$5.37B
Avg Intrinsic
$4.85B
Intrinsic / Market
0.90
Margin of Safety
-10.8%
WACC
5.1%
FY End
2026-02-28
EPV
$4.81B
Profit
$4.85B
FCFF
$4.89B
Listed GB
Market Cap
$2.71B
Avg Intrinsic
$2.45B
Intrinsic / Market
0.90
Margin of Safety
-10.8%
WACC
10.5%
FY End
2025-12-31
EPV
$2.78B book
Profit
$1.79B
FCFF
$2.78B book
Listed GB
Market Cap
$2.22B
Avg Intrinsic
$1.99B
Intrinsic / Market
0.90
Margin of Safety
-11.7%
WACC
10.5%
FY End
2026-04-30
EPV
$2.28B book
Profit
$1.42B
FCFF
$2.28B book
Listed GB
Market Cap
$1.06B
Avg Intrinsic
$941.76M
Intrinsic / Market
0.89
Margin of Safety
-12.3%
WACC
9.8%
FY End
2025-12-31
EPV
$1.18B book
Profit
$456.38M
FCFF
$1.18B book
Listed GB, based JE · Financial Services · Asset Management
Market Cap
$1.78B
Avg Intrinsic
$1.56B
Intrinsic / Market
0.88
Margin of Safety
-14.0%
WACC
10.5%
FY End
2025-12-31
EPV
$1.18B
Profit
$1.53B
FCFF
$1.98B book
Listed GB
Market Cap
$6.77B
Avg Intrinsic
$5.92B
Intrinsic / Market
0.87
Margin of Safety
-14.4%
WACC
10.1%
FY End
2025-12-31
EPV
$6.89B book
Profit
$3.97B
FCFF
$6.89B book
Listed GB
Market Cap
$1.30B
Avg Intrinsic
$1.12B
Intrinsic / Market
0.86
Margin of Safety
-16.1%
WACC
10.5%
FY End
2025-10-31
EPV
$1.12B book
Profit
$1.12B book
FCFF
$1.12B book
Listed GB, based GB · Consumer Cyclical · Specialty Retail
Market Cap
$2.00B
Avg Intrinsic
$1.72B
Intrinsic / Market
0.86
Margin of Safety
-16.5%
WACC
9.6%
FY End
2026-04-30
EPV
$1.30B
Profit
$1.93B
FCFF
$1.92B
Listed GB, based GB · Basic Materials · Building Materials
Market Cap
$1.47B
Avg Intrinsic
$1.26B
Intrinsic / Market
0.86
Margin of Safety
-16.7%
WACC
8.2%
FY End
2025-12-31
EPV
$1.40B
Profit
$1.16B
FCFF
$1.20B
Listed GB, based AU · Basic Materials · Gold
Market Cap
$4.86B
Avg Intrinsic
$4.16B
Intrinsic / Market
0.86
Margin of Safety
-16.8%
WACC
10.5%
FY End
2026-06-30
EPV
$9.42B
Profit
$1.53B book
FCFF
$1.53B book
Listed GB, based IL · Financial Services · Capital Markets
Market Cap
$3.11B
Avg Intrinsic
$2.63B
Intrinsic / Market
0.84
Margin of Safety
-18.4%
WACC
6.7%
FY End
2025-12-31
EPV
$3.82B
Profit
$1.83B
FCFF
$2.23B
Listed GB, based US · Consumer Cyclical · Packaging & Containers
Market Cap
$17.48B
Avg Intrinsic
$14.47B
Intrinsic / Market
0.83
Margin of Safety
-20.8%
WACC
7.8%
FY End
2025-12-31
EPV
$14.47B book
Profit
$14.47B book
FCFF
$14.47B book
Listed GB, based GB · Healthcare · Drug Manufacturers - Specialty & Generic
Market Cap
$39.00B
Avg Intrinsic
$32.28B
Intrinsic / Market
0.83
Margin of Safety
-20.8%
WACC
5.3%
FY End
2025-12-31
EPV
$34.32B
Profit
$32.02B
FCFF
$30.50B
Listed GB, based AU · Basic Materials · Other Industrial Metals & Mining
Market Cap
$198.56B
Avg Intrinsic
$163.07B
Intrinsic / Market
0.82
Margin of Safety
-21.8%
WACC
8.8%
FY End
2026-06-30
EPV
$196.22B
Profit
$127.38B
FCFF
$165.63B
Listed GB, based GB · Utilities · Utilities - Regulated Water
Market Cap
$2.84B
Avg Intrinsic
$2.33B
Intrinsic / Market
0.82
Margin of Safety
-21.8%
WACC
4.8%
FY End
2026-03-31
EPV
$3.27B
Profit
$1.86B book
FCFF
$1.86B book
Listed GB, based US
Market Cap
$9.37B
Avg Intrinsic
$7.66B
Intrinsic / Market
0.82
Margin of Safety
-22.4%
WACC
8.5%
FY End
2025-12-31
EPV
$10.48B book
Profit
$2.00B
FCFF
$10.48B book
Listed GB, based GB · Basic Materials · Steel
Market Cap
$1.51B
Avg Intrinsic
$1.23B
Intrinsic / Market
0.82
Margin of Safety
-22.7%
WACC
8.1%
FY End
2025-12-31
EPV
$1.52B
Profit
$998.55M
FCFF
$1.18B
Listed GB, based GB · Financial Services · Asset Management
Market Cap
$2.10B
Avg Intrinsic
$1.71B
Intrinsic / Market
0.81
Margin of Safety
-22.7%
WACC
8.5%
FY End
2025-12-31
EPV
$1.22B
Profit
$2.08B
FCFF
$1.82B book
Listed GB, based US
Market Cap
$51.89B
Avg Intrinsic
$42.27B
Intrinsic / Market
0.81
Margin of Safety
-22.8%
WACC
10.3%
FY End
2025-12-31
EPV
$43.03B
Profit
$35.92B
FCFF
$47.85B
Listed GB, based IE · Industrials · Marine Shipping
Market Cap
$1.33B
Avg Intrinsic
$1.08B
Intrinsic / Market
0.81
Margin of Safety
-23.0%
WACC
6.3%
FY End
2025-12-31
EPV
$1.51B
Profit
$870.46M
FCFF
$856.27M
Listed GB, based GB · Energy · Oil & Gas E&P
Market Cap
$1.73B
Avg Intrinsic
$1.40B
Intrinsic / Market
0.81
Margin of Safety
-23.7%
WACC
4.9%
FY End
2024-12-31
EPV
$1.73B
Profit
$2.24B
FCFF
$228.05M book
Listed GB, based CH · Consumer Defensive · Beverages - Non-Alcoholic
Market Cap
$20.65B
Avg Intrinsic
$16.69B
Intrinsic / Market
0.81
Margin of Safety
-23.7%
WACC
6.1%
FY End
2025-12-31
EPV
$18.30B
Profit
$18.27B
FCFF
$13.50B
Listed GB
Market Cap
$1.13B
Avg Intrinsic
$910.12M
Intrinsic / Market
0.81
Margin of Safety
-23.7%
WACC
10.2%
FY End
2026-03-31
EPV
$752.74M book
Profit
$1.22B
FCFF
$752.74M book
Listed GB, based IE · Industrials · Industrial Distribution
Market Cap
$2.34B
Avg Intrinsic
$1.89B
Intrinsic / Market
0.81
Margin of Safety
-23.8%
WACC
8.6%
FY End
2025-12-31
EPV
$2.21B
Profit
$1.72B
FCFF
$1.74B
Listed GB, based GB · Consumer Defensive · Packaged Foods
Market Cap
$3.31B
Avg Intrinsic
$2.65B
Intrinsic / Market
0.80
Margin of Safety
-24.8%
WACC
5.5%
FY End
2026-03-31
EPV
$2.74B
Profit
$2.54B
FCFF
$2.68B
Listed GB, based CN
Market Cap
$18.51B
Avg Intrinsic
$14.83B
Intrinsic / Market
0.80
Margin of Safety
-24.8%
WACC
8.4%
FY End
2025-12-31
EPV
$15.14B
Profit
$14.60B
FCFF
$14.75B
Listed GB, based GG · Real Estate · Real Estate Services
Market Cap
$1.84B
Avg Intrinsic
$1.47B
Intrinsic / Market
0.80
Margin of Safety
-24.9%
WACC
7.0%
FY End
2026-03-31
EPV
$953.35M
Profit
$2.39B
FCFF
$1.07B
Listed GB, based US
Market Cap
$1.08T
Avg Intrinsic
$863.33B
Intrinsic / Market
0.80
Margin of Safety
-25.6%
WACC
7.6%
FY End
2025-12-31
EPV
$750.93B book
Profit
$1.09T
FCFF
$750.93B book
Listed GB, based US
Market Cap
$174.60B
Avg Intrinsic
$138.71B
Intrinsic / Market
0.79
Margin of Safety
-25.9%
WACC
5.5%
FY End
2025-12-31
EPV
$150.97B
Profit
$146.36B
FCFF
$118.78B
Listed GB, based GB · Communication Services · Internet Content & Information
Market Cap
$1.18B
Avg Intrinsic
$938.12M
Intrinsic / Market
0.79
Margin of Safety
-25.9%
WACC
10.3%
FY End
2025-12-31
EPV
$1.07B
Profit
$962.52M
FCFF
$776.85M
Listed GB, based US
Market Cap
$195.85B
Avg Intrinsic
$152.01B
Intrinsic / Market
0.78
Margin of Safety
-28.8%
WACC
8.8%
FY End
2025-12-31
EPV
$69.27B
Profit
$247.52B
FCFF
$139.24B
Listed GB, based GB · Communication Services · Publishing
Market Cap
$14.38B
Avg Intrinsic
$11.12B
Intrinsic / Market
0.77
Margin of Safety
-29.3%
WACC
7.2%
FY End
2025-12-31
EPV
$9.54B
Profit
$14.11B
FCFF
$9.70B
Listed GB, based GB · Financial Services · Asset Management
Market Cap
$1.13B
Avg Intrinsic
$872.63M
Intrinsic / Market
0.77
Margin of Safety
-29.6%
WACC
12.1%
FY End
2025-12-31
EPV
$297.19M
Profit
$1.10B
FCFF
$1.22B book
Listed GB, based GB · Communication Services · Telecom Services
Market Cap
$1.31B
Avg Intrinsic
$1.01B
Intrinsic / Market
0.77
Margin of Safety
-29.9%
WACC
10.0%
FY End
2025-12-31
EPV
$1.02B
Profit
$1.10B
FCFF
$893.40M
Listed GB, based GB · Consumer Defensive · Packaged Foods
Market Cap
$3.57B
Avg Intrinsic
$2.75B
Intrinsic / Market
0.77
Margin of Safety
-29.9%
WACC
7.6%
FY End
2026-03-31
EPV
$2.78B
Profit
$2.79B
FCFF
$2.68B
Listed GB, based GB · Industrials · Airlines
Market Cap
$6.80B
Avg Intrinsic
$5.23B
Intrinsic / Market
0.77
Margin of Safety
-30.0%
WACC
10.8%
FY End
2025-09-30
EPV
$5.42B
Profit
$5.46B
FCFF
$4.82B book
Listed GB, based IE · Consumer Cyclical · Residential Construction
Market Cap
$1.88B
Avg Intrinsic
$1.45B
Intrinsic / Market
0.77
Margin of Safety
-30.2%
WACC
8.5%
FY End
2025-12-31
EPV
$1.71B
Profit
$1.65B
FCFF
$983.64M book
Listed GB, based FR · Communication Services · Telecom Services
Market Cap
$5.55B
Avg Intrinsic
$4.22B
Intrinsic / Market
0.76
Margin of Safety
-31.6%
WACC
4.8%
FY End
2026-06-30
EPV
$4.22B book
Profit
$4.22B book
FCFF
$4.22B book
Listed GB, based IE · Consumer Cyclical · Packaging & Containers
Market Cap
$19.59B
Avg Intrinsic
$14.78B
Intrinsic / Market
0.75
Margin of Safety
-32.5%
WACC
7.7%
FY End
2025-12-31
EPV
$20.88B
Profit
$12.44B
FCFF
$11.03B
Listed GB, based GB · Consumer Defensive · Food Distribution
Market Cap
$11.02B
Avg Intrinsic
$8.28B
Intrinsic / Market
0.75
Margin of Safety
-33.1%
WACC
6.1%
FY End
2025-12-31
EPV
$10.22B
Profit
$8.53B
FCFF
$6.09B
Listed GB, based GB · Consumer Defensive · Household & Personal Products
Market Cap
$130.21B
Avg Intrinsic
$97.23B
Intrinsic / Market
0.75
Margin of Safety
-33.9%
WACC
7.2%
FY End
2025-12-31
EPV
$120.73B
Profit
$82.23B
FCFF
$88.73B
Listed GB, based GB · Financial Services · Asset Management
Market Cap
$5.79B
Avg Intrinsic
$4.31B
Intrinsic / Market
0.74
Margin of Safety
-34.5%
WACC
11.9%
FY End
2025-12-31
EPV
$418.68M
Profit
$5.55B
FCFF
$6.95B book
Listed GB, based GB · Industrials · Engineering & Construction
Market Cap
$1.02B
Avg Intrinsic
$759.12M
Intrinsic / Market
0.74
Margin of Safety
-34.9%
WACC
9.7%
FY End
2025-09-30
EPV
$722.29M
Profit
$1.00B
FCFF
$552.21M
Listed GB, based GB · Consumer Cyclical · Residential Construction
Market Cap
$5.38B
Avg Intrinsic
$3.92B
Intrinsic / Market
0.73
Margin of Safety
-37.4%
WACC
12.7%
FY End
2025-12-31
EPV
$3.80B
Profit
$3.16B
FCFF
$4.79B book
Listed GB, based US
Market Cap
$49.47B
Avg Intrinsic
$35.79B
Intrinsic / Market
0.72
Margin of Safety
-38.2%
WACC
4.1%
FY End
2025-12-31
EPV
$35.79B book
Profit
$35.79B book
FCFF
$35.79B book
Listed GB, based US
Market Cap
$407.47B
Avg Intrinsic
$292.01B
Intrinsic / Market
0.72
Margin of Safety
-39.5%
WACC
7.8%
FY End
2025-12-31
EPV
$300.97B book
Profit
$274.11B
FCFF
$300.97B book
Listed GB, based CN
Market Cap
$7.27B
Avg Intrinsic
$5.21B
Intrinsic / Market
0.72
Margin of Safety
-39.6%
WACC
5.3%
FY End
2026-02-28
EPV
$4.08B book
Profit
$7.46B
FCFF
$4.08B book
Listed GB, based US · Financial Services · Asset Management
Market Cap
$1.70B
Avg Intrinsic
$1.22B
Intrinsic / Market
0.72
Margin of Safety
-39.8%
WACC
6.0%
FY End
2026-03-31
EPV
$3.10M
Profit
$1.83B book
FCFF
$1.83B book
Listed GB, based ES
Market Cap
$196.55B
Avg Intrinsic
$139.08B
Intrinsic / Market
0.71
Margin of Safety
-41.3%
WACC
6.0%
FY End
2025-12-31
EPV
$132.51B book
Profit
$152.22B
FCFF
$132.51B book
Listed GB, based GB · Consumer Defensive · Grocery Stores
Market Cap
$39.42B
Avg Intrinsic
$27.89B
Intrinsic / Market
0.71
Margin of Safety
-41.3%
WACC
6.5%
FY End
2026-02-28
EPV
$32.04B
Profit
$25.66B
FCFF
$25.98B
Listed GB, based GB · Consumer Cyclical · Specialty Retail
Market Cap
$1.22B
Avg Intrinsic
$860.95M
Intrinsic / Market
0.71
Margin of Safety
-41.8%
WACC
8.8%
FY End
2026-03-31
EPV
$946.52M
Profit
$889.96M
FCFF
$746.37M
Listed GB, based JE · Consumer Defensive · Discount Stores
Market Cap
$3.40B
Avg Intrinsic
$2.39B
Intrinsic / Market
0.70
Margin of Safety
-42.3%
WACC
7.9%
FY End
2026-03-31
EPV
$4.17B
Profit
$1.88B
FCFF
$1.12B
Listed GB, based GB · Real Estate · Real Estate - Development
Market Cap
$1.21B
Avg Intrinsic
$851.08M
Intrinsic / Market
0.70
Margin of Safety
-42.4%
WACC
10.8%
FY End
2025-12-31
EPV
$921.29M
Profit
$1.05B
FCFF
$584.96M book
Listed GB, based GB · Consumer Defensive · Grocery Stores
Market Cap
$2.97B
Avg Intrinsic
$2.07B
Intrinsic / Market
0.70
Margin of Safety
-43.7%
WACC
13.2%
FY End
2025-11-30
EPV
$2.07B book
Profit
$2.07B book
FCFF
$2.07B book
Listed GB, based GB · Communication Services · Internet Content & Information
Market Cap
$4.79B
Avg Intrinsic
$3.32B
Intrinsic / Market
0.69
Margin of Safety
-44.3%
WACC
8.3%
FY End
2026-03-31
EPV
$4.50B
Profit
$2.34B
FCFF
$3.12B
Listed GB, based GB · Consumer Cyclical · Specialty Retail
Market Cap
$2.13B
Avg Intrinsic
$1.46B
Intrinsic / Market
0.69
Margin of Safety
-45.5%
WACC
8.9%
FY End
2026-06-30
EPV
$2.06B
Profit
$1.35B
FCFF
$982.87M
Listed GB, based GB · Industrials · Aerospace & Defense
Market Cap
$3.25B
Avg Intrinsic
$2.20B
Intrinsic / Market
0.68
Margin of Safety
-47.5%
WACC
6.1%
FY End
2026-03-31
EPV
$2.67B
Profit
$2.20B
FCFF
$1.74B
Listed GB, based NL · Consumer Defensive · Packaged Foods
Market Cap
$10.55B
Avg Intrinsic
$7.12B
Intrinsic / Market
0.67
Margin of Safety
-48.3%
WACC
8.3%
FY End
2025-12-31
EPV
$6.06B
Profit
$11.06B
FCFF
$4.23B
Listed GB, based GB · Industrials · Engineering & Construction
Market Cap
$3.02B
Avg Intrinsic
$2.03B
Intrinsic / Market
0.67
Margin of Safety
-48.7%
WACC
10.1%
FY End
2025-12-31
EPV
$1.97B
Profit
$2.54B
FCFF
$1.57B
Listed GB, based GB · Communication Services · Advertising Agencies
Market Cap
$5.50B
Avg Intrinsic
$3.70B
Intrinsic / Market
0.67
Margin of Safety
-48.8%
WACC
5.6%
FY End
2025-12-31
EPV
$3.70B book
Profit
$3.70B book
FCFF
$3.70B book
Listed GB, based ZA · Financial Services · Asset Management
Market Cap
$2.63B
Avg Intrinsic
$1.77B
Intrinsic / Market
0.67
Margin of Safety
-48.9%
WACC
8.7%
FY End
2026-03-31
EPV
$2.23B
Profit
$1.77B
FCFF
$1.30B
Listed GB, based ES
Market Cap
$151.98B
Avg Intrinsic
$101.80B
Intrinsic / Market
0.67
Margin of Safety
-49.3%
WACC
7.2%
FY End
2025-12-31
EPV
$72.94B book
Profit
$159.53B
FCFF
$72.94B book
Listed GB, based HU · Industrials · Airlines
Market Cap
$1.45B
Avg Intrinsic
$962.42M
Intrinsic / Market
0.66
Margin of Safety
-50.9%
WACC
2.6%
FY End
2026-03-31
EPV
$1.07B book
Profit
$757.24M
FCFF
$1.07B book
Listed GB, based IE · Energy · Oil & Gas Refining & Marketing
Market Cap
$7.36B
Avg Intrinsic
$4.85B
Intrinsic / Market
0.66
Margin of Safety
-51.7%
WACC
7.3%
FY End
2026-03-31
EPV
$5.20B
Profit
$4.75B
FCFF
$4.60B
Listed GB, based GB · Communication Services · Telecom Services
Market Cap
$13.26B
Avg Intrinsic
$8.68B
Intrinsic / Market
0.66
Margin of Safety
-52.7%
WACC
7.4%
FY End
2026-03-31
EPV
$15.28B
Profit
$3.49B book
FCFF
$7.27B
Listed GB, based GR · Utilities · Utilities - Diversified
Market Cap
$7.81B
Avg Intrinsic
$5.09B
Intrinsic / Market
0.65
Margin of Safety
-53.6%
WACC
7.0%
FY End
2025-12-31
EPV
$8.71B
Profit
$2.80B
FCFF
$3.74B book
Listed GB, based IE · Consumer Defensive · Packaged Foods
Market Cap
$15.19B
Avg Intrinsic
$9.88B
Intrinsic / Market
0.65
Margin of Safety
-53.7%
WACC
7.1%
FY End
2025-12-31
EPV
$10.47B
Profit
$9.98B
FCFF
$9.18B
Listed GB, based GB · Financial Services · Asset Management
Market Cap
$1.13B
Avg Intrinsic
$725.86M
Intrinsic / Market
0.64
Margin of Safety
-55.5%
WACC
5.7%
FY End
2025-06-30
EPV
$280.14M
Profit
$1.21B book
FCFF
$683.38M
Listed GB, based HK · Utilities · Utilities - Regulated Electric
Market Cap
$21.25B
Avg Intrinsic
$13.56B
Intrinsic / Market
0.64
Margin of Safety
-56.7%
WACC
8.2%
FY End
2025-12-31
EPV
$5.74B
Profit
$14.78B
FCFF
$20.16B book
Listed GB, based GB · Communication Services · Advertising Agencies
Market Cap
$1.66B
Avg Intrinsic
$1.06B
Intrinsic / Market
0.64
Margin of Safety
-56.9%
WACC
8.7%
FY End
2025-12-31
EPV
$1.35B
Profit
$1.09B
FCFF
$737.25M
Listed GB, based GB · Consumer Cyclical · Restaurants
Market Cap
$2.78B
Avg Intrinsic
$1.77B
Intrinsic / Market
0.64
Margin of Safety
-57.0%
WACC
9.8%
FY End
2025-12-31
EPV
$1.60B
Profit
$1.82B
FCFF
$1.90B
Listed GB, based GB · Consumer Cyclical · Specialty Retail
Market Cap
$4.67B
Avg Intrinsic
$2.96B
Intrinsic / Market
0.64
Margin of Safety
-57.4%
WACC
8.6%
FY End
2026-04-30
EPV
$2.62B
Profit
$2.96B
FCFF
$3.31B book
Listed GB, based GB · Consumer Defensive · Grocery Stores
Market Cap
$9.48B
Avg Intrinsic
$5.98B
Intrinsic / Market
0.63
Margin of Safety
-58.5%
WACC
7.0%
FY End
2026-02-28
EPV
$3.11B
Profit
$6.54B
FCFF
$8.31B book
Listed GB, based GB · Financial Services · Asset Management
Market Cap
$6.84B
Avg Intrinsic
$4.23B
Intrinsic / Market
0.62
Margin of Safety
-61.6%
WACC
8.1%
FY End
2026-03-31
EPV
$3.56B book
Profit
$5.58B
FCFF
$3.56B book
Listed GB, based GB · Consumer Defensive · Tobacco
Market Cap
$128.18B
Avg Intrinsic
$79.20B
Intrinsic / Market
0.62
Margin of Safety
-61.9%
WACC
4.9%
FY End
2025-12-31
EPV
$108.65B
Profit
$64.47B book
FCFF
$64.47B book
Listed GB, based US
Market Cap
$713.51B
Avg Intrinsic
$437.49B
Intrinsic / Market
0.61
Margin of Safety
-63.1%
WACC
5.3%
FY End
2025-12-31
EPV
$537.15B
Profit
$397.99B
FCFF
$377.32B
Listed GB, based GB · Consumer Cyclical · Textile Manufacturing
Market Cap
$2.07B
Avg Intrinsic
$1.27B
Intrinsic / Market
0.61
Margin of Safety
-63.4%
WACC
8.7%
FY End
2025-12-31
EPV
$932.34M
Profit
$1.67B
FCFF
$1.20B
Listed GB, based US
Market Cap
$335.59B
Avg Intrinsic
$204.25B
Intrinsic / Market
0.61
Margin of Safety
-64.3%
WACC
7.6%
FY End
2025-12-31
EPV
$309.87B
Profit
$155.22B
FCFF
$147.66B
Listed GB, based US
Market Cap
$79.49B
Avg Intrinsic
$48.27B
Intrinsic / Market
0.61
Margin of Safety
-64.7%
WACC
5.1%
FY End
2025-12-31
EPV
$53.74B
Profit
$27.36B
FCFF
$63.70B book
Listed GB, based GB · Utilities · Utilities - Regulated Electric
Market Cap
$76.11B
Avg Intrinsic
$45.52B
Intrinsic / Market
0.60
Margin of Safety
-67.2%
WACC
5.7%
FY End
2026-03-31
EPV
$26.31B
Profit
$58.39B
FCFF
$51.86B book
Listed GB, based NL
Market Cap
$22.04B
Avg Intrinsic
$13.12B
Intrinsic / Market
0.60
Margin of Safety
-68.0%
WACC
8.0%
FY End
2025-12-31
EPV
$13.12B book
Profit
$13.12B book
FCFF
$13.12B book
| # | Company | Market Cap | Avg Intrinsic | Intrinsic / Market | Margin of Safety | WACC | EPV / Profit / FCFF | FY End |
|---|---|---|---|---|---|---|---|---|
| 101 | BBOX.L Tritax Big Box OrdListed GB | $5.54B | $5.54B | 1.00 | 0.1% | 8.0% | $6.68B book $3.26B $6.68B book | 2025-12-31 |
| 102 | HSBA.L HSBC Holdings plcListed GB, based GB · Financial Services · Banks - Diversified | $308.45B | $308.32B | 1.00 | -0.0% | 6.8% | $397.27B $330.40B $197.28B book | 2025-12-31 |
| 103 | RIO.L Rio Tinto GroupListed GB, based GB · Basic Materials · Other Industrial Metals & Mining | $135.32B | $132.29B | 0.98 | -2.3% | 8.1% | $138.59B $129.37B $128.90B | 2025-12-31 |
| 104 | INPP.L International Public Partnerships LimitedListed GB, based GB · Financial Services · Asset Management | $3.26B | $3.17B | 0.97 | -2.8% | 6.6% | $1.97B $4.91B $2.62B | 2025-12-31 |
| 105 | 0I50.L Trip.com Group LimitedListed GB, based SG | $25.53B | $24.59B | 0.96 | -3.8% | 9.4% | $25.46B $24.60B $23.69B book | 2025-12-31 |
| 106 | EDIN.L Edinburgh Investment OrdListed GB | $1.34B | $1.29B | 0.96 | -4.3% | 9.8% | $1.40B book $1.07B $1.40B book | 2026-03-31 |
| 107 | 0A33.L ZTO Express (Cayman) Inc.Listed GB, based CN | $15.78B | $15.13B | 0.96 | -4.3% | 8.9% | $16.59B $13.17B $15.63B | 2025-12-31 |
| 108 | CGT.L Capital Gearing OrdListed GB | $1.07B | $1.02B | 0.96 | -4.7% | 10.5% | $1.06B book $952.76M $1.06B book | 2026-03-31 |
| 109 | SOI.L Schroder Oriental Income OrdListed GB | $1.36B | $1.29B | 0.95 | -5.8% | 10.3% | $1.29B book $1.29B book $1.29B book | 2025-08-31 |
| 110 | ASL.L Aberforth Smaller Companies OrdListed GB | $1.83B | $1.71B | 0.94 | -6.6% | 10.2% | $1.88B book $1.39B $1.88B book | 2025-12-31 |
| 111 | BWY.L Bellway p.l.c.Listed GB, based GB · Consumer Cyclical · Residential Construction | $3.17B | $2.95B | 0.93 | -7.2% | 12.7% | $2.12B $1.87B $4.87B book | 2024-07-31 |
| 112 | WISE.L Wise Group plcListed GB, based GB · Technology · Information Technology Services | $11.45B | $10.67B | 0.93 | -7.3% | 12.1% | $21.47B $8.62B $1.93B book | 2026-03-31 |
| 113 | HBR.L Harbour Energy plcListed GB, based GB · Energy · Oil & Gas E&P | $5.42B | $5.05B | 0.93 | -7.3% | 7.4% | $6.65B book $1.85B $6.65B book | 2025-12-31 |
| 114 | MAB.L Mitchells & Butlers plcListed GB, based GB · Consumer Cyclical · Restaurants | $2.31B | $2.13B | 0.92 | -8.3% | 9.2% | $1.76B $2.11B $2.52B | 2025-09-30 |
| 115 | ABF.L Associated British Foods plcListed GB, based GB · Consumer Defensive · Packaged Foods | $17.21B | $15.84B | 0.92 | -8.7% | 8.3% | $14.78B $17.32B $15.42B | 2025-08-31 |
| 116 | BRWM.L BlackRock World Mining Trust OrdListed GB | $2.34B | $2.15B | 0.92 | -8.8% | 10.2% | $2.15B book $2.15B book $2.15B book | 2025-12-31 |
| 117 | 3IN.L 3i Infrastructure plcListed GB, based GB · Financial Services · Asset Management | $4.80B | $4.40B | 0.92 | -9.3% | 7.0% | $2.66B $5.59B $4.93B book | 2026-03-31 |
| 118 | JMGI.L JPMorgan Emerging Markets Growth & Income plc.Listed GB | $2.14B | $1.95B | 0.91 | -9.7% | 10.5% | $1.95B book $1.95B book $1.95B book | 2025-06-30 |
| 119 | GLV.L Glenveagh Properties PLCListed GB, based IE · Consumer Cyclical · Residential Construction | $1.36B | $1.23B | 0.91 | -10.0% | 9.0% | $1.46B $1.31B $931.98M book | 2025-12-31 |
| 120 | WTB.L Whitbread plcListed GB, based GB · Consumer Cyclical · Lodging | $5.37B | $4.85B | 0.90 | -10.8% | 5.1% | $4.81B $4.85B $4.89B | 2026-02-28 |
| 121 | JAM.L JPMorgan American OrdListed GB | $2.71B | $2.45B | 0.90 | -10.8% | 10.5% | $2.78B book $1.79B $2.78B book | 2025-12-31 |
| 122 | PNL.L Personal Assets OrdListed GB | $2.22B | $1.99B | 0.90 | -11.7% | 10.5% | $2.28B book $1.42B $2.28B book | 2026-04-30 |
| 123 | SAIN.L Scottish American OrdListed GB | $1.06B | $941.76M | 0.89 | -12.3% | 9.8% | $1.18B book $456.38M $1.18B book | 2025-12-31 |
| 124 | BHMG.L BH Macro LimitedListed GB, based JE · Financial Services · Asset Management | $1.78B | $1.56B | 0.88 | -14.0% | 10.5% | $1.18B $1.53B $1.98B book | 2025-12-31 |
| 125 | ALW.L Alliance Witan OrdListed GB | $6.77B | $5.92B | 0.87 | -14.4% | 10.1% | $6.89B book $3.97B $6.89B book | 2025-12-31 |
| 126 | EWI.L Edinburgh Worldwide OrdListed GB | $1.30B | $1.12B | 0.86 | -16.1% | 10.5% | $1.12B book $1.12B book $1.12B book | 2025-10-31 |
| 127 | CURY.L Currys plcListed GB, based GB · Consumer Cyclical · Specialty Retail | $2.00B | $1.72B | 0.86 | -16.5% | 9.6% | $1.30B $1.93B $1.92B | 2026-04-30 |
| 128 | BREE.L Breedon Group plcListed GB, based GB · Basic Materials · Building Materials | $1.47B | $1.26B | 0.86 | -16.7% | 8.2% | $1.40B $1.16B $1.20B | 2025-12-31 |
| 129 | GGP.L Greatland Resources LimitedListed GB, based AU · Basic Materials · Gold | $4.86B | $4.16B | 0.86 | -16.8% | 10.5% | $9.42B $1.53B book $1.53B book | 2026-06-30 |
| 130 | PLUS.L Plus500 Ltd.Listed GB, based IL · Financial Services · Capital Markets | $3.11B | $2.63B | 0.84 | -18.4% | 6.7% | $3.82B $1.83B $2.23B | 2025-12-31 |
| 131 | IPC.L International Paper CompanyListed GB, based US · Consumer Cyclical · Packaging & Containers | $17.48B | $14.47B | 0.83 | -20.8% | 7.8% | $14.47B book $14.47B book $14.47B book | 2025-12-31 |
| 132 | HLN.L Haleon plcListed GB, based GB · Healthcare · Drug Manufacturers - Specialty & Generic | $39.00B | $32.28B | 0.83 | -20.8% | 5.3% | $34.32B $32.02B $30.50B | 2025-12-31 |
| 133 | BHP.L BHP Group LimitedListed GB, based AU · Basic Materials · Other Industrial Metals & Mining | $198.56B | $163.07B | 0.82 | -21.8% | 8.8% | $196.22B $127.38B $165.63B | 2026-06-30 |
| 134 | PNN.L Pennon Group PlcListed GB, based GB · Utilities · Utilities - Regulated Water | $2.84B | $2.33B | 0.82 | -21.8% | 4.8% | $3.27B $1.86B book $1.86B book | 2026-03-31 |
| 135 | 0JKF.L Jackson Financial Inc.Listed GB, based US | $9.37B | $7.66B | 0.82 | -22.4% | 8.5% | $10.48B book $2.00B $10.48B book | 2025-12-31 |
| 136 | VSVS.L Vesuvius plcListed GB, based GB · Basic Materials · Steel | $1.51B | $1.23B | 0.82 | -22.7% | 8.1% | $1.52B $998.55M $1.18B | 2025-12-31 |
| 137 | RAT.L Rathbones Group PlcListed GB, based GB · Financial Services · Asset Management | $2.10B | $1.71B | 0.81 | -22.7% | 8.5% | $1.22B $2.08B $1.82B book | 2025-12-31 |
| 138 | 0R9U.L PayPal Holdings, Inc.Listed GB, based US | $51.89B | $42.27B | 0.81 | -22.8% | 10.3% | $43.03B $35.92B $47.85B | 2025-12-31 |
| 139 | ICGC.L Irish Continental Group plcListed GB, based IE · Industrials · Marine Shipping | $1.33B | $1.08B | 0.81 | -23.0% | 6.3% | $1.51B $870.46M $856.27M | 2025-12-31 |
| 140 | ENOG.L Energean plcListed GB, based GB · Energy · Oil & Gas E&P | $1.73B | $1.40B | 0.81 | -23.7% | 4.9% | $1.73B $2.24B $228.05M book | 2024-12-31 |
| 141 | CCH.L Coca-Cola HBC AGListed GB, based CH · Consumer Defensive · Beverages - Non-Alcoholic | $20.65B | $16.69B | 0.81 | -23.7% | 6.1% | $18.30B $18.27B $13.50B | 2025-12-31 |
| 142 | JEGI.L JPMorgan European Growth & Income OrdListed GB | $1.13B | $910.12M | 0.81 | -23.7% | 10.2% | $752.74M book $1.22B $752.74M book | 2026-03-31 |
| 143 | GFTU.L Grafton Group plcListed GB, based IE · Industrials · Industrial Distribution | $2.34B | $1.89B | 0.81 | -23.8% | 8.6% | $2.21B $1.72B $1.74B | 2025-12-31 |
| 144 | TATE.L Tate & Lyle plcListed GB, based GB · Consumer Defensive · Packaged Foods | $3.31B | $2.65B | 0.80 | -24.8% | 5.5% | $2.74B $2.54B $2.68B | 2026-03-31 |
| 145 | 0A2Z.L Tencent Music Entertainment GroupListed GB, based CN | $18.51B | $14.83B | 0.80 | -24.8% | 8.4% | $15.14B $14.60B $14.75B | 2025-12-31 |
| 146 | SRE.L Sirius Real Estate LimitedListed GB, based GG · Real Estate · Real Estate Services | $1.84B | $1.47B | 0.80 | -24.9% | 7.0% | $953.35M $2.39B $1.07B | 2026-03-31 |
| 147 | 0HN0.L Berkshire Hathaway Inc.Listed GB, based US | $1.08T | $863.33B | 0.80 | -25.6% | 7.6% | $750.93B book $1.09T $750.93B book | 2025-12-31 |
| 148 | 0QOS.L PepsiCo, Inc.Listed GB, based US | $174.60B | $138.71B | 0.79 | -25.9% | 5.5% | $150.97B $146.36B $118.78B | 2025-12-31 |
| 149 | MONY.L MONY Group plcListed GB, based GB · Communication Services · Internet Content & Information | $1.18B | $938.12M | 0.79 | -25.9% | 10.3% | $1.07B $962.52M $776.85M | 2025-12-31 |
| 150 | 0Q1S.L Verizon Communications Inc.Listed GB, based US | $195.85B | $152.01B | 0.78 | -28.8% | 8.8% | $69.27B $247.52B $139.24B | 2025-12-31 |
| 151 | INF.L Informa plcListed GB, based GB · Communication Services · Publishing | $14.38B | $11.12B | 0.77 | -29.3% | 7.2% | $9.54B $14.11B $9.70B | 2025-12-31 |
| 152 | JUP.L Jupiter Fund Management PlcListed GB, based GB · Financial Services · Asset Management | $1.13B | $872.63M | 0.77 | -29.6% | 12.1% | $297.19M $1.10B $1.22B book | 2025-12-31 |
| 153 | GAMA.L Gamma Communications plcListed GB, based GB · Communication Services · Telecom Services | $1.31B | $1.01B | 0.77 | -29.9% | 10.0% | $1.02B $1.10B $893.40M | 2025-12-31 |
| 154 | CWK.L Cranswick plcListed GB, based GB · Consumer Defensive · Packaged Foods | $3.57B | $2.75B | 0.77 | -29.9% | 7.6% | $2.78B $2.79B $2.68B | 2026-03-31 |
| 155 | EZJ.L easyJet plcListed GB, based GB · Industrials · Airlines | $6.80B | $5.23B | 0.77 | -30.0% | 10.8% | $5.42B $5.46B $4.82B book | 2025-09-30 |
| 156 | CRN.L Cairn Homes plcListed GB, based IE · Consumer Cyclical · Residential Construction | $1.88B | $1.45B | 0.77 | -30.2% | 8.5% | $1.71B $1.65B $983.64M book | 2025-12-31 |
| 157 | ETL.L Eutelsat Communications S.A.Listed GB, based FR · Communication Services · Telecom Services | $5.55B | $4.22B | 0.76 | -31.6% | 4.8% | $4.22B book $4.22B book $4.22B book | 2026-06-30 |
| 158 | SWR.L Smurfit Westrock PlcListed GB, based IE · Consumer Cyclical · Packaging & Containers | $19.59B | $14.78B | 0.75 | -32.5% | 7.7% | $20.88B $12.44B $11.03B | 2025-12-31 |
| 159 | BNZL.L Bunzl plcListed GB, based GB · Consumer Defensive · Food Distribution | $11.02B | $8.28B | 0.75 | -33.1% | 6.1% | $10.22B $8.53B $6.09B | 2025-12-31 |
| 160 | ULVR.L Unilever PLCListed GB, based GB · Consumer Defensive · Household & Personal Products | $130.21B | $97.23B | 0.75 | -33.9% | 7.2% | $120.73B $82.23B $88.73B | 2025-12-31 |
| 161 | ABDN.L Aberdeen Group PlcListed GB, based GB · Financial Services · Asset Management | $5.79B | $4.31B | 0.74 | -34.5% | 11.9% | $418.68M $5.55B $6.95B book | 2025-12-31 |
| 162 | RNWH.L Renew Holdings plcListed GB, based GB · Industrials · Engineering & Construction | $1.02B | $759.12M | 0.74 | -34.9% | 9.7% | $722.29M $1.00B $552.21M | 2025-09-30 |
| 163 | PSN.L Persimmon PlcListed GB, based GB · Consumer Cyclical · Residential Construction | $5.38B | $3.92B | 0.73 | -37.4% | 12.7% | $3.80B $3.16B $4.79B book | 2025-12-31 |
| 164 | 0P4F.L Ford Motor CompanyListed GB, based US | $49.47B | $35.79B | 0.72 | -38.2% | 4.1% | $35.79B book $35.79B book $35.79B book | 2025-12-31 |
| 165 | 0Q16.L Bank of America CorporationListed GB, based US | $407.47B | $292.01B | 0.72 | -39.5% | 7.8% | $300.97B book $274.11B $300.97B book | 2025-12-31 |
| 166 | 0A2X.L TAL Education GroupListed GB, based CN | $7.27B | $5.21B | 0.72 | -39.6% | 5.3% | $4.08B book $7.46B $4.08B book | 2026-02-28 |
| 167 | WWH.L Worldwide Healthcare OrdListed GB, based US · Financial Services · Asset Management | $1.70B | $1.22B | 0.72 | -39.8% | 6.0% | $3.10M $1.83B book $1.83B book | 2026-03-31 |
| 168 | 0HLE.L Banco Santander, S.A.Listed GB, based ES | $196.55B | $139.08B | 0.71 | -41.3% | 6.0% | $132.51B book $152.22B $132.51B book | 2025-12-31 |
| 169 | TSCO.L Tesco PLCListed GB, based GB · Consumer Defensive · Grocery Stores | $39.42B | $27.89B | 0.71 | -41.3% | 6.5% | $32.04B $25.66B $25.98B | 2026-02-28 |
| 170 | PETS.L Pets at Home Group PlcListed GB, based GB · Consumer Cyclical · Specialty Retail | $1.22B | $860.95M | 0.71 | -41.8% | 8.8% | $946.52M $889.96M $746.37M | 2026-03-31 |
| 171 | BME.L B&M European Value Retail plcListed GB, based JE · Consumer Defensive · Discount Stores | $3.40B | $2.39B | 0.70 | -42.3% | 7.9% | $4.17B $1.88B $1.12B | 2026-03-31 |
| 172 | DAR.L Dar Global PLCListed GB, based GB · Real Estate · Real Estate - Development | $1.21B | $851.08M | 0.70 | -42.4% | 10.8% | $921.29M $1.05B $584.96M book | 2025-12-31 |
| 173 | OCDO.L Ocado Group plcListed GB, based GB · Consumer Defensive · Grocery Stores | $2.97B | $2.07B | 0.70 | -43.7% | 13.2% | $2.07B book $2.07B book $2.07B book | 2025-11-30 |
| 174 | AUTO.L Autotrader Group plcListed GB, based GB · Communication Services · Internet Content & Information | $4.79B | $3.32B | 0.69 | -44.3% | 8.3% | $4.50B $2.34B $3.12B | 2026-03-31 |
| 175 | DNLM.L Dunelm Group plcListed GB, based GB · Consumer Cyclical · Specialty Retail | $2.13B | $1.46B | 0.69 | -45.5% | 8.9% | $2.06B $1.35B $982.87M | 2026-06-30 |
| 176 | QQ.L QinetiQ Group plcListed GB, based GB · Industrials · Aerospace & Defense | $3.25B | $2.20B | 0.68 | -47.5% | 6.1% | $2.67B $2.20B $1.74B | 2026-03-31 |
| 177 | MICC.L The Magnum Ice Cream Company N.V.Listed GB, based NL · Consumer Defensive · Packaged Foods | $10.55B | $7.12B | 0.67 | -48.3% | 8.3% | $6.06B $11.06B $4.23B | 2025-12-31 |
| 178 | KLR.L Keller Group plcListed GB, based GB · Industrials · Engineering & Construction | $3.02B | $2.03B | 0.67 | -48.7% | 10.1% | $1.97B $2.54B $1.57B | 2025-12-31 |
| 179 | WPP.L WPP plcListed GB, based GB · Communication Services · Advertising Agencies | $5.50B | $3.70B | 0.67 | -48.8% | 5.6% | $3.70B book $3.70B book $3.70B book | 2025-12-31 |
| 180 | N91.L Ninety One GroupListed GB, based ZA · Financial Services · Asset Management | $2.63B | $1.77B | 0.67 | -48.9% | 8.7% | $2.23B $1.77B $1.30B | 2026-03-31 |
| 181 | 0A2B.L Banco Bilbao Vizcaya Argentaria, S.A.Listed GB, based ES | $151.98B | $101.80B | 0.67 | -49.3% | 7.2% | $72.94B book $159.53B $72.94B book | 2025-12-31 |
| 182 | WIZZ.L Wizz Air Holdings PlcListed GB, based HU · Industrials · Airlines | $1.45B | $962.42M | 0.66 | -50.9% | 2.6% | $1.07B book $757.24M $1.07B book | 2026-03-31 |
| 183 | DCC.L DCC plcListed GB, based IE · Energy · Oil & Gas Refining & Marketing | $7.36B | $4.85B | 0.66 | -51.7% | 7.3% | $5.20B $4.75B $4.60B | 2026-03-31 |
| 184 | AAF.L Airtel Africa PlcListed GB, based GB · Communication Services · Telecom Services | $13.26B | $8.68B | 0.66 | -52.7% | 7.4% | $15.28B $3.49B book $7.27B | 2026-03-31 |
| 185 | MTLN.L Metlen Energy & Metals PLCListed GB, based GR · Utilities · Utilities - Diversified | $7.81B | $5.09B | 0.65 | -53.6% | 7.0% | $8.71B $2.80B $3.74B book | 2025-12-31 |
| 186 | KYGA.L Kerry Group plcListed GB, based IE · Consumer Defensive · Packaged Foods | $15.19B | $9.88B | 0.65 | -53.7% | 7.1% | $10.47B $9.98B $9.18B | 2025-12-31 |
| 187 | RICA.L Ruffer Investment Company LimitedListed GB, based GB · Financial Services · Asset Management | $1.13B | $725.86M | 0.64 | -55.5% | 5.7% | $280.14M $1.21B book $683.38M | 2025-06-30 |
| 188 | CKI.L CK INFRASTRUCTURE HOLDINGS LIMIListed GB, based HK · Utilities · Utilities - Regulated Electric | $21.25B | $13.56B | 0.64 | -56.7% | 8.2% | $5.74B $14.78B $20.16B book | 2025-12-31 |
| 189 | FOUR.L 4imprint Group plcListed GB, based GB · Communication Services · Advertising Agencies | $1.66B | $1.06B | 0.64 | -56.9% | 8.7% | $1.35B $1.09B $737.25M | 2025-12-31 |
| 190 | GRG.L Greggs plcListed GB, based GB · Consumer Cyclical · Restaurants | $2.78B | $1.77B | 0.64 | -57.0% | 9.8% | $1.60B $1.82B $1.90B | 2025-12-31 |
| 191 | FRAS.L Frasers Group PlcListed GB, based GB · Consumer Cyclical · Specialty Retail | $4.67B | $2.96B | 0.64 | -57.4% | 8.6% | $2.62B $2.96B $3.31B book | 2026-04-30 |
| 192 | SBRY.L J Sainsbury plcListed GB, based GB · Consumer Defensive · Grocery Stores | $9.48B | $5.98B | 0.63 | -58.5% | 7.0% | $3.11B $6.54B $8.31B book | 2026-02-28 |
| 193 | ICG.L ICG plcListed GB, based GB · Financial Services · Asset Management | $6.84B | $4.23B | 0.62 | -61.6% | 8.1% | $3.56B book $5.58B $3.56B book | 2026-03-31 |
| 194 | BATS.L British American Tobacco p.l.c.Listed GB, based GB · Consumer Defensive · Tobacco | $128.18B | $79.20B | 0.62 | -61.9% | 4.9% | $108.65B $64.47B book $64.47B book | 2025-12-31 |
| 195 | 0R1M.L Exxon Mobil CorporationListed GB, based US | $713.51B | $437.49B | 0.61 | -63.1% | 5.3% | $537.15B $397.99B $377.32B | 2025-12-31 |
| 196 | COA.L Coats Group plcListed GB, based GB · Consumer Cyclical · Textile Manufacturing | $2.07B | $1.27B | 0.61 | -63.4% | 8.7% | $932.34M $1.67B $1.20B | 2025-12-31 |
| 197 | 0R0O.L UnitedHealth Group IncorporatedListed GB, based US | $335.59B | $204.25B | 0.61 | -64.3% | 7.6% | $309.87B $155.22B $147.66B | 2025-12-31 |
| 198 | 0R0E.L General Motors CompanyListed GB, based US | $79.49B | $48.27B | 0.61 | -64.7% | 5.1% | $53.74B $27.36B $63.70B book | 2025-12-31 |
| 199 | NG.L National Grid plcListed GB, based GB · Utilities · Utilities - Regulated Electric | $76.11B | $45.52B | 0.60 | -67.2% | 5.7% | $26.31B $58.39B $51.86B book | 2026-03-31 |
| 200 | 0A2M.L Koninklijke Philips N.V.Listed GB, based NL | $22.04B | $13.12B | 0.60 | -68.0% | 8.0% | $13.12B book $13.12B book $13.12B book | 2025-12-31 |
How to read this page
What Intrinsic Value means
The plain average of three values. Nothing is capped, so it can reach many times the Market Cap.
EPV + Growth
earnings power value plus growth value, less net debt.
Profit
15 years of profit paid to shareholders, plus the book value and the profit kept by then.
FCFF
15 years of free cash flow, plus the capital invested by then, less net debt.
Projections, not exact values. Intrinsic Values are projected from each company's past reports. They show which stocks look cheap compared with the others, not exactly what a stock is worth.
See how this ranking did on past years
The backtest picks the Top N the same way on an older fiscal year and measures what happened to them.
Open the backtest