Germany 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.

4541 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
Distribuidora Internacional de Alimentación, S.A.
DI60.FDEESConsumer DefensiveDiscount Stores$2.89B$1.07Q
371.96K
100.0%7.8%
$1.15B
$3.22Q
$202.20M book
2025-12-31View
2
MGM China Holdings Limited
M04.FDEMOConsumer CyclicalResorts & Casinos$4.43B$638.41T
144.20K
100.0%8.6%
$417.79M book
$1.92Q
$4.34B
2025-12-31View
3
Air France-KLM SA
AFR0.FDEFRIndustrialsAirlines$3.03B$988.61B
326.56
99.7%7.0%
$18.15B
$2.94T
$3.19B book
2025-12-31View
4
Meta Platforms Inc. R
FB2.FDEUSCommunication ServicesInternet Content & Information$16.71B$2.32T
138.52
99.3%2.2%
$2.91T
$784.00B
$3.26T
2025-12-31View
5
Power Solutions International, Inc.
VE9.FDEUSIndustrialsSpecialty Industrial Machinery$1.06B$94.06B
88.85
98.9%15.1%
$523.43M
$281.44B
$203.27M book
2025-12-31View
6
Banco Macro S.A.
B4W.FDEARFinancial ServicesBanks - Regional$3.98B$290.74B
73.05
98.6%6.3%
$29.46B
$838.50B
$4.25B book
2024-12-31View
7
Cencora, Inc.
ABG.FDEUSHealthcareMedical Distribution$58.36B$3.11T
53.36
98.1%7.0%
$34.80B
$9.31T
$440.34M
2025-09-30View
8
LATAM Airlines Group S.A.
LFL0.FDECLIndustrialsAirlines$14.03B$730.09B
52.04
98.1%8.4%
$14.20B
$2.17T
$1.99B book
2025-12-31View
9
PTT Exploration and Production Public Company Limited
PTTG.FDETHEnergyOil & Gas E&P$17.08B$865.71B
50.69
98.0%5.8%
$1.11T
$624.46B
$862.86B
2025-12-31View
10
Qantas Airways Limited
QAN0.FDEAUIndustrialsAirlines$9.29B$322.62B
34.72
97.1%5.4%
$15.99B
$950.83B
$1.04B book
2026-06-30View
11
Ubiquiti Inc. R
3UB.FDEUSTechnologyCommunication Equipment$36.69B$1.24T
33.82
97.0%12.4%
$9.28B
$3.71T
$7.12B
2026-06-30View
12
China Vanke Co., Ltd.
18V0.FDECNReal EstateReal Estate - Development$1.55B$31.80B
20.49
95.1%2.1%
$31.80B book
$31.80B book
$31.80B book
2025-12-31View
13
Pro Medicus Limited
PMC.FDEAUHealthcareHealth Information Services$11.24B$220.46B
19.62
94.9%8.0%
$1.57B
$15.78B
$644.02B
2026-06-30View
14
Thai Airways International Public Company Limited
THAF.FDETHIndustrialsAirlines$4.52B$81.86B
18.12
94.5%6.8%
$10.98B
$223.06B
$11.53B
2025-12-31View
15
Greentown China Holdings Limited
G7C.FDECNReal EstateReal Estate - Development$1.62B$27.44B
16.90
94.1%1.5%
$61.12B
$6.08B
$15.13B book
2025-12-31View
16
Guming Holdings Limited
AY3.FDECNConsumer CyclicalRestaurants$6.56B$109.04B
16.63
94.0%9.3%
$4.58B
$321.69B
$835.91M book
2025-12-31View
17
Laopu Gold Co., Ltd.
W29.FDECNConsumer CyclicalLuxury Goods$7.36B$113.53B
15.42
93.5%6.6%
$15.63B
$323.36B
$1.59B book
2025-12-31View
18
Porsche Automobil Holding SE
PAH3.FDEDEConsumer CyclicalAuto Manufacturers$8.46B$123.48B
14.59
93.2%7.0%
$288.73B
$40.85B book
$40.85B book
2025-12-31View
19
Genertec Universal Medical Group Company Limited
5UM.FDECNFinancial ServicesCredit Services$1.10B$15.70B
14.24
93.0%1.1%
$38.93B
$4.59B
$3.58B book
2025-12-31View
20
IONOS Group SE
IOS.FDEDETechnologyInformation Technology Services$5.40B$75.62B
14.00
92.9%7.4%
$2.37B
$222.76B
$1.74B
2025-12-31View
21
Yuexiu Property Company Limited
GUZA.FDEHKReal EstateReal Estate - Development$1.54B$21.31B
13.80
92.8%1.0%
$43.27B
$5.51B
$15.14B book
2025-12-31View
22
Bank of Tianjin Co., Ltd.
B95.FDECNFinancial ServicesBanks - Regional$1.44B$19.25B
13.33
92.5%4.4%
$40.97B
$6.05B
$10.72B book
2025-12-31View
23
China Railway Group Limited
CNO.FDECNIndustrialsEngineering & Construction$9.65B$124.60B
12.91
92.3%2.1%
$214.27B
$77.83B
$81.70B book
2025-12-31View
24
Renault SA
RNL.FDEFRConsumer CyclicalAuto Manufacturers$8.10B$100.29B
12.38
91.9%1.3%
$209.14B
$25.25B book
$66.48B
2025-12-31View
25
Chery Automobile Co., Ltd.
9PB.FDECNConsumer CyclicalAuto Manufacturers$17.07B$210.87B
12.35
91.9%10.6%
$33.73B
$590.82B
$8.06B book
2025-12-31View
26
Organon & Co.
7XP.FDEUSHealthcareDrug Manufacturers - General$3.61B$42.99B
11.90
91.6%5.9%
$9.23B
$117.81B
$1.92B
2025-12-31View
27
Apple Inc. R
APC0.FDEUSTechnologyConsumer Electronics$118.67B$1.39T
11.68
91.4%6.6%
$1.68T
$716.90B
$1.76T
2025-09-30View
28
Metallurgical Corporation of China Ltd.
6MT.FDECNIndustrialsEngineering & Construction$3.06B$34.94B
11.41
91.2%3.9%
$45.31B
$32.29B
$27.24B book
2025-12-31View
29
Far East Horizon Limited
F6H.FDEHKFinancial ServicesCredit Services$3.32B$37.76B
11.36
91.2%0.9%
$97.05B
$7.21B
$9.01B book
2024-12-31View
30
Amazon.com Inc. R
AMZ0.FDEUSConsumer CyclicalInternet Retail$76.21B$820.99B
10.77
90.7%4.1%
$1.10T
$916.20B
$442.36B book
2025-12-31View
31
Gentera, S.A.B. de C.V.
4FWA.FDEMXFinancial ServicesCredit Services$3.06B$32.58B
10.64
90.6%4.6%
$41.71B
$10.29B
$45.73B
2025-12-31View
32
The Home Depot, Inc.
HDI.DEDEUSConsumer CyclicalHome Improvement Retail$285.51B$3.01T
10.55
90.5%8.9%
$135.27B
$8.82T
$88.34B
2026-01-31View
33
Aroundtown SA
AT1.FDELUReal EstateReal Estate Services$1.82B$18.54B
10.19
90.2%2.3%
$20.28B
$16.75B book
$18.58B
2025-12-31View
34
China Minsheng Banking Corp., Ltd.
GHFH.FDECNFinancial ServicesBanks - Regional$17.87B$174.17B
9.74
89.7%4.2%
$324.49B
$92.28B
$105.73B book
2025-12-31View
35
CITIC Limited
CPF.FDEHKIndustrialsConglomerates$43.70B$424.42B
9.71
89.7%1.3%
$930.77B
$110.86B
$231.65B book
2024-12-31View
36
China National Building Material Company Limited
D1Y.FDECNBasic MaterialsBuilding Materials$2.75B$26.72B
9.71
89.7%2.5%
$26.72B book
$26.72B book
$26.72B book
2025-12-31View
37
Guangzhou Rural Commercial Bank Co., Ltd.
2GN.FDEHKFinancial ServicesBanks - Regional$2.21B$20.70B
9.35
89.3%4.1%
$37.62B
$10.03B
$14.46B book
2025-12-31View
38
Rakuten Group, Inc.
RAK.FDEJPConsumer CyclicalInternet Retail$9.30B$83.46B
8.98
88.9%3.6%
$234.08B
$8.15B book
$8.15B book
2025-12-31View
39
New World Development Company Limited
NWDA.FDEHKReal EstateReal Estate - Diversified$1.59B$14.08B
8.83
88.7%3.2%
-$10.67B
$26.46B book
$26.46B book
2025-06-30View
40
Bank of Guizhou Co., Ltd.
71I.FDECNFinancial ServicesBanks - Regional$1.57B$13.56B
8.65
88.4%4.7%
$27.11B
$5.92B
$7.65B book
2025-12-31View
41
China Energy Engineering Corporation Limited
2E5.FDECNIndustrialsEngineering & Construction$5.46B$46.27B
8.48
88.2%2.0%
$84.35B
$22.60B
$31.87B book
2024-12-31View
42
Hacksaw AB (publ)
51R.FDESECommunication ServicesElectronic Gaming & Multimedia$1.60B$13.02B
8.16
87.8%10.5%
$1.60B
$15.18B
$22.30B
2025-12-31View
43
Blue Bird Corporation
4RB.FDEUSIndustrialsFarm & Heavy Construction Machinery$1.88B$14.99B
7.99
87.5%12.2%
$456.76M
$43.86B
$655.55M book
2025-09-30View
44
Sumitomo Chemical Company, Limited
SMM.FDEJPBasic MaterialsChemicals$6.02B$47.75B
7.93
87.4%6.4%
$127.76B
$7.74B book
$7.74B book
2026-03-31View
45
First Pacific Company Limited
FPC.FDEHKConsumer DefensivePackaged Foods$2.47B$19.45B
7.86
87.3%5.1%
$25.70B
$8.50B
$24.16B
2025-12-31View
46
China Zheshang Bank Co., Ltd
6CZ.FDECNFinancial ServicesBanks - Regional$7.89B$60.65B
7.69
87.0%4.3%
$125.24B
$27.03B
$29.67B book
2025-12-31View
47
Volkswagen AG
VOW.DEDEDEConsumer CyclicalAuto Manufacturers$38.40B$291.44B
7.59
86.8%2.6%
$526.63B
$116.22B
$231.48B book
2025-12-31View
48
China Everbright Bank Company Limited
C0V.FDECNFinancial ServicesBanks - Regional$19.75B$148.97B
7.54
86.7%4.1%
$254.43B
$101.86B
$90.63B book
2025-12-31View
49
China Cinda Asset Management Co., Ltd.
0CI.FDECNFinancial ServicesAsset Management$3.85B$28.18B
7.32
86.3%4.1%
$32.00B book
$20.54B
$32.00B book
2025-12-31View
50
Banco do Brasil S.A.
BZLA.FDEBRFinancial ServicesBanks - Regional$21.13B$150.89B
7.14
86.0%4.4%
$313.86B
$101.95B
$36.85B book
2025-12-31View
51
China Jinmao Holdings Group Limited
3F5.FDECNReal EstateReal Estate - Development$1.91B$13.36B
7.00
85.7%1.7%
$5.87B
$17.11B book
$17.11B book
2025-12-31View
52
Ally Financial Inc.
GMZ.FDEUSFinancial ServicesCredit Services$11.41B$79.27B
6.95
85.6%6.3%
$95.19B
$10.96B
$131.67B
2025-12-31View
53
Hokuriku Electric Power Company
6HO.FDEJPUtilitiesUtilities - Regulated Electric$1.41B$9.74B
6.93
85.6%1.4%
$14.36B
$12.04B
$2.83B book
2026-03-31View
54
Huishang Bank Corporation Limited
HB8.FDECNFinancial ServicesBanks - Regional$7.87B$53.25B
6.77
85.2%4.2%
$92.49B
$42.59B
$24.68B book
2025-12-31View
55
Legend Holdings Corporation
1PC.FDECNTechnologyComputer Hardware$4.57B$30.11B
6.59
84.8%3.4%
$59.20B
$15.57B book
$15.57B book
2025-12-31View
56
Bank of Chongqing Co., Ltd.
CQN.FDECNFinancial ServicesBanks - Regional$3.50B$22.96B
6.57
84.8%4.3%
$45.42B
$13.05B
$10.43B book
2025-12-31View
57
Charter Communications, Inc.
CQD.FDEUSCommunication ServicesTelecom Services$14.33B$93.49B
6.53
84.7%4.6%
$119.90B
$76.23B
$84.35B
2025-12-31View
58
Bread Financial Holdings, Inc.
LID.FDEUSFinancial ServicesCredit Services$3.92B$25.49B
6.50
84.6%8.1%
$42.43B
$6.60B
$27.43B
2025-12-31View
59
Türk Hava Yollari Anonim Ortakligi
TU5A.FDETRIndustrialsAirlines$6.56B$42.42B
6.47
84.5%4.5%
$46.70B
$56.16B
$24.38B
2025-12-31View
60
Sunac China Holdings Limited
SCNR.FDECNReal EstateReal Estate - Development$1.04B$6.70B
6.46
84.5%5.1%
$6.70B book
$6.70B book
$6.70B book
2025-12-31View
61
Brinker International, Inc.
BKJ.FDEUSConsumer CyclicalRestaurants$7.84B$50.48B
6.44
84.5%10.2%
$2.68B
$145.86B
$2.91B
2026-06-30View
62
Hang Lung Group Limited
HLU.FDEHKReal EstateReal Estate Services$2.08B$13.34B
6.42
84.4%2.6%
$15.25B
$7.38B
$17.39B
2025-12-31View
63
Great Eagle Holdings Limited
GHK.FDEHKReal EstateReal Estate - Diversified$1.29B$8.08B
6.24
84.0%4.1%
$8.08B book
$8.08B book
$8.08B book
2025-12-31View
64
Beijing Jingneng Clean Energy Co., Limited
BJ6.FDECNUtilitiesUtilities - Regulated Electric$1.49B$9.17B
6.16
83.8%2.7%
$15.62B
$6.25B
$5.63B book
2025-12-31View
65
Mizuho Leasing Company, Limited
LFB.FDEJPFinancial ServicesCredit Services$2.23B$13.46B
6.03
83.4%0.8%
$32.96B
$4.57B
$2.85B book
2026-03-31View
66
China Resources Pharmaceutical Group Limited
640.FDEHKHealthcareDrug Manufacturers - Specialty & Generic$3.49B$21.00B
6.01
83.4%4.4%
$32.41B
$8.48B
$22.10B
2025-12-31View
67
Guangzhou Automobile Group Co., Ltd.
02G.FDECNConsumer CyclicalAuto Manufacturers$2.57B$15.36B
5.99
83.3%2.6%
$15.36B book
$15.36B book
$15.36B book
2025-12-31View
68
International Consolidated Airlines Group S.A.
INR.DEDEGBIndustrialsAirlines$25.18B$149.35B
5.93
83.1%9.4%
$32.59B
$374.43B
$41.01B
2025-12-31View
69
Banco BBVA Argentina S.A.
BFP.FDEARFinancial ServicesBanks - Regional$2.43B$14.00B
5.76
82.7%9.3%
$13.33B
$14.27B
$14.39B
2025-12-31View
70
Groupe Dynamite Inc.
EU7.FDECAConsumer CyclicalApparel Retail$4.25B$24.22B
5.70
82.5%9.9%
$1.94B
$69.85B
$858.71M
2026-01-31View
71
Sinopharm Group Co. Ltd.
X2S1.FDECNHealthcareMedical Distribution$5.78B$32.55B
5.64
82.3%4.1%
$49.25B
$18.45B
$29.95B
2025-12-31View
72
Stellantis N.V.
8TI.FDENLConsumer CyclicalAuto Manufacturers$12.69B$70.59B
5.56
82.0%3.6%
$70.59B book
$70.59B book
$70.59B book
2025-12-31View
73
Angang Steel Company Limited
GNV.FDECNBasic MaterialsSteel$1.15B$6.34B
5.53
81.9%4.8%
$6.34B book
$6.34B book
$6.34B book
2025-12-31View
74
Dongguan Rural Commercial Bank Co., Ltd.
857.FDECNFinancial ServicesBanks - Regional$2.73B$14.57B
5.33
81.2%4.1%
$23.28B
$11.42B
$9.02B book
2025-12-31View
75
Nissan Motor Co., Ltd.
NISA.FDEJPConsumer CyclicalAuto Manufacturers$6.19B$32.58B
5.26
81.0%1.6%
$32.08B
$32.83B book
$32.83B book
2026-03-31View
76
Joincare Pharmaceutical Group Industry Co.,Ltd.
F9L.FDECNHealthcareDrug Manufacturers - Specialty & Generic$1.40B$7.30B
5.23
80.9%4.1%
$10.47B
$3.97B
$7.47B
2025-12-31View
77
Joint Stock Company Kaspi.kz
KKS.FDEKZ$17.71B$91.41B
5.16
80.6%5.0%
$68.61B
$199.79B
$5.82B book
2025-12-31View
78
Fosun International Limited
FNI.FDEHKIndustrialsConglomerates$4.70B$24.08B
5.12
80.5%4.2%
$24.08B book
$24.08B book
$24.08B book
2025-12-31View
79
Netflix Inc. R
NFC0.FDEUSCommunication ServicesEntertainment$15.32B$78.47B
5.12
80.5%9.3%
$115.57B
$94.27B
$25.58B
2025-12-31View
80
Weibo Corporation
2WBA.FDECNCommunication ServicesInternet Content & Information$1.53B$7.83B
5.12
80.5%4.3%
$9.10B
$7.08B
$7.31B
2025-12-31View
81
Chongqing Rural Commercial Bank Co., Ltd.
C3B.FDECNFinancial ServicesBanks - Regional$8.73B$43.95B
5.04
80.2%4.3%
$81.13B
$30.71B
$19.99B book
2025-12-31View
82
Chagee Holdings Limited
I0K.FDECNConsumer CyclicalRestaurants$2.33B$11.67B
5.00
80.0%9.9%
$2.19B
$31.57B
$1.24B book
2025-12-31View
83
PT Bank OCBC NISP Tbk
FFB.FDEIDFinancial ServicesBanks - Regional$1.22B$6.08B
4.97
79.9%4.7%
$9.98B
$5.78B
$2.48B book
2025-12-31View
84
Energizer Holdings, Inc.
EGG.FDEUSIndustrialsElectrical Equipment & Parts$1.58B$7.85B
4.96
79.8%5.5%
$2.45B
$19.09B
$2.01B
2025-09-30View
85
3SBio Inc.
83B.FDECNHealthcareBiotechnology$4.85B$23.93B
4.93
79.7%6.8%
$27.87B
$27.99B
$15.91B
2025-12-31View
86
Commercial International Bank Egypt (CIB) S.A.E.
CIN.FDEEGFinancial ServicesBanks - Regional$7.40B$35.37B
4.78
79.1%7.5%
$26.61B
$74.65B
$4.85B book
2025-12-31View
87
AviChina Industry & Technology Company Limited
AVT.FDEHKIndustrialsAerospace & Defense$2.98B$14.22B
4.76
79.0%4.6%
$21.05B
$6.91B
$14.70B book
2025-12-31View
88
Bangkok Bank Public Company Limited
BKKF.FDETHFinancial ServicesBanks - Regional$10.76B$50.98B
4.74
78.9%4.5%
$79.94B
$25.40B
$47.59B
2025-12-31View
89
Synchrony Financial
SFE.FDEUSFinancial ServicesCredit Services$24.12B$112.84B
4.68
78.6%7.9%
$184.60B
$33.63B
$120.29B
2025-12-31View
90
OneMain Holdings, Inc.
0S1.FDEUSFinancial ServicesCredit Services$6.39B$29.86B
4.67
78.6%5.7%
$57.45B
$6.92B
$25.22B
2025-12-31View
91
Zhejiang Expressway Co., Ltd.
ZHJ.FDECNIndustrialsInfrastructure Operations$4.50B$21.02B
4.67
78.6%2.1%
$38.75B
$10.99B
$13.31B book
2025-12-31View
92
The Chugoku Electric Power Co., Inc.
59K.FDEJPUtilitiesUtilities - Renewable$2.26B$10.51B
4.65
78.5%1.2%
$16.85B
$8.09B
$6.58B
2026-03-31View
93
Proximus PLC
BX7.FDEBECommunication ServicesTelecom Services$2.02B$9.26B
4.59
78.2%4.1%
$10.01B
$9.72B
$8.06B
2025-12-31View
94
Credit Saison Co., Ltd.
QC9.FDEJPFinancial ServicesCredit Services$3.77B$17.31B
4.59
78.2%2.0%
$38.26B
$8.80B
$4.86B book
2026-03-31View
95
Grand City Properties S.A.
GYC.DEDELUReal EstateReal Estate Services$1.44B$6.54B
4.53
77.9%3.3%
$6.65B
$6.76B book
$6.21B
2025-12-31View
96
Dah Sing Financial Holdings Limited
DSR.FDEHKFinancial ServicesBanks - Regional$1.68B$7.61B
4.52
77.9%6.4%
$11.22B
$5.61B
$5.98B book
2025-12-31View
97
China Development Bank Financial Leasing Co., Ltd.
2C6.FDECNIndustrialsRental & Leasing Services$2.41B$10.85B
4.50
77.8%2.3%
$18.81B
$7.45B
$6.29B book
2025-12-31View
98
Venture Global, Inc.
DW3.FDEUSEnergyOil & Gas Midstream$31.26B$138.99B
4.45
77.5%6.0%
$76.15B
$328.73B
$12.09B book
2025-12-31View
99
Shanghai Pharmaceuticals Holding Co., Ltd
S1R.FDECNHealthcareMedical Distribution$5.07B$22.28B
4.39
77.2%3.5%
$29.98B
$16.15B
$20.71B
2025-12-31View
100
ENEA S.A.
58S.FDEPLUtilitiesUtilities - Regulated Electric$2.93B$12.60B
4.30
76.8%6.8%
$6.07B
$17.34B
$14.38B
2025-12-31View