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
101
Agi Inc.
GC6.FDEBRFinancial ServicesBanks - Regional$1.77B$7.58B
4.28
76.6%9.1%
$10.77B
$8.27B
$3.70B
2025-12-31View
102
Grupo Televisa, S.A.B.
TLV.FDEMXCommunication ServicesTelecom Services$1.22B$5.17B
4.24
76.4%7.1%
$2.71B
$6.40B book
$6.40B book
2025-12-31View
103
Hokkaido Electric Power Company, Incorporated
5IE.FDEJPUtilitiesUtilities - Renewable$1.39B$5.91B
4.24
76.4%1.6%
$8.36B
$4.82B
$4.54B
2026-03-31View
104
PT Indah Kiat Pulp & Paper Tbk
IKP.FDEIDBasic MaterialsPaper & Paper Products$2.04B$8.50B
4.17
76.0%5.1%
$10.25B
$8.05B
$7.20B book
2025-12-31View
105
Flagstar Bank, National Association
QC10.FDEUSFinancial ServicesBanks - Regional$4.70B$19.59B
4.17
76.0%6.0%
$28.50B
$8.15B book
$22.12B
2025-12-31View
106
Maanshan Iron & Steel Company Limited
YM9A.FDECNBasic MaterialsSteel$1.30B$5.34B
4.12
75.8%5.1%
$5.34B book
$5.34B book
$5.34B book
2025-12-31View
107
Bank of Qingdao Co., Ltd.
4BQ.FDECNFinancial ServicesBanks - Regional$3.49B$14.32B
4.10
75.6%5.1%
$26.92B
$8.19B
$7.84B book
2025-12-31View
108
Shanghai Industrial Holdings Limited
SGI.FDEHKIndustrialsConglomerates$1.78B$7.28B
4.09
75.5%3.2%
$6.50B
$4.81B
$10.51B book
2025-12-31View
109
KRUK Spólka Akcyjna
83I.FDEPLFinancial ServicesCredit Services$1.69B$6.86B
4.06
75.4%3.1%
$12.91B
$6.20B
$1.47B book
2025-12-31View
110
Postal Savings Bank of China Co., Ltd.
3YB.FDECNFinancial ServicesBanks - Regional$80.68B$324.82B
4.03
75.2%5.9%
$618.60B
$189.56B
$166.31B book
2025-12-31View
111
Fufeng Group Limited
FFO1.FDECNBasic MaterialsSpecialty Chemicals$1.24B$4.98B
4.03
75.2%4.3%
$8.83B
$3.32B
$2.78B book
2025-12-31View
112
Tohoku Electric Power Company, Incorporated
TKT.FDEJPUtilitiesUtilities - Renewable$4.04B$16.25B
4.02
75.1%1.6%
$24.79B
$14.13B
$9.83B
2026-03-31View
113
Ayvens
3AL.FDEFRIndustrialsRental & Leasing Services$7.81B$30.24B
3.87
74.2%2.4%
$63.63B
$14.35B
$12.74B book
2025-12-31View
114
Tokyo Electric Power Company Holdings, Incorporated
TPO.FDEJPUtilitiesUtilities - Renewable$4.96B$19.07B
3.84
74.0%1.5%
$22.64B
$13.16B
$21.41B book
2026-03-31View
115
China Everbright Limited
EVI.FDEHKFinancial ServicesAsset Management$1.08B$4.14B
3.84
74.0%5.4%
$4.14B book
$4.14B book
$4.14B book
2025-12-31View
116
Pathward Financial, Inc.
FM7.FDEUSFinancial ServicesBanks - Regional$1.58B$6.03B
3.81
73.7%9.8%
$4.39B
$1.69B
$12.02B
2025-09-30View
117
Lam Research Corporation
LAR.FDEUSTechnologySemiconductor Equipment & Materials$17.83B$67.61B
3.79
73.6%13.6%
$61.85B
$63.77B
$77.22B
2026-06-30View
118
Weihai Bank Co., Ltd.
8K0.FDECNFinancial ServicesBanks - Regional$2.47B$9.34B
3.79
73.6%5.7%
$19.50B
$3.47B
$5.06B book
2025-12-31View
119
Beijing Enterprises Water Group Limited
HUN2.FDEHKUtilitiesUtilities - Regulated Water$1.72B$6.49B
3.77
73.5%3.1%
$6.32B
$5.12B
$8.02B book
2025-12-31View
120
Akbank T.A.S.
AKB2.FDETRFinancial ServicesBanks - Regional$6.36B$23.92B
3.76
73.4%5.5%
$41.44B
$23.35B
$6.97B book
2025-12-31View
121
Sparebanken Norge
K7I.FDENOFinancial ServicesBanks - Regional$3.66B$13.70B
3.74
73.3%4.3%
$24.62B
$11.05B
$5.44B book
2025-12-31View
122
Mitsubishi HC Capital Inc.
5B4.FDEJPFinancial ServicesCredit Services$11.58B$42.88B
3.70
73.0%1.0%
$99.88B
$16.19B
$12.58B book
2026-03-31View
123
Absa Group Limited
AU6.FDEZAFinancial ServicesBanks - Regional$10.40B$38.30B
3.68
72.8%5.1%
$65.26B
$21.59B
$28.06B
2025-12-31View
124
Koç Holding A.S.
KRKA.FDETRIndustrialsConglomerates$10.24B$37.68B
3.68
72.8%2.7%
$68.44B
$16.88B
$27.73B book
2025-12-31View
125
The Western Union Company
W3U.FDEUSFinancial ServicesCredit Services$1.99B$7.31B
3.68
72.8%5.7%
$10.82B
$10.20B
$915.61M book
2025-12-31View
126
ZCZL Industrial Technology Group Company Limited
ZGC.FDECNIndustrialsFarm & Heavy Construction Machinery$2.42B$8.82B
3.64
72.5%5.2%
$12.63B
$10.23B
$3.61B book
2025-12-31View
127
Gens Aurea S.p.A.
J0A.FDEITConsumer CyclicalLuxury Goods$1.31B$4.75B
3.63
72.4%10.1%
$1.27B
$10.38B
$2.60B
2025-12-31View
128
Bank of Communications Co., Ltd.
C4C.FDECNFinancial ServicesBanks - Diversified$90.96B$329.12B
3.62
72.4%4.4%
$549.96B
$245.27B
$192.13B book
2025-12-31View
129
Tesla Inc. R
TL00.FDEUSConsumer CyclicalAuto Manufacturers$20.47B$73.84B
3.61
72.3%9.4%
$106.60B
$36.10B
$78.81B
2025-12-31View
130
Guangzhou Baiyunshan Pharmaceutical Holdings Company Limited
GU5.FDECNHealthcareMedical Distribution$2.61B$9.15B
3.51
71.5%3.5%
$13.87B
$7.45B
$6.11B book
2025-12-31View
131
BDO Unibank, Inc.
ZB9.FDE—Financial ServicesBanks - Regional$8.41B$29.31B
3.49
71.3%5.6%
$53.28B
$23.90B
$10.76B book
2025-12-31View
132
TG Therapeutics, Inc.
NKB2.FDEUSHealthcareBiotechnology$8.10B$28.22B
3.48
71.3%13.5%
$604.69M book
$83.46B
$604.69M book
2025-12-31View
133
Banco Bradesco S.A.
BRE.FDEBRFinancial ServicesBanks - Regional$38.00B$131.83B
3.47
71.2%4.5%
$261.31B
$98.86B
$35.30B book
2025-12-31View
134
Grupo Aval Acciones y Valores S.A.
6GAA.FDECOFinancial ServicesBanks - Regional$5.51B$19.01B
3.45
71.0%4.6%
$36.82B
$10.11B book
$10.11B book
2025-12-31View
135
Halyk Bank of Kazakhstan Joint Stock Company
H4L1.FDEKZFinancial ServicesBanks - Regional$8.93B$30.68B
3.43
70.9%6.2%
$40.82B
$43.44B
$7.77B book
2025-12-31View
136
CGN New Energy Holdings Co., Ltd.
C41.FDE———$1.02B$3.52B
3.43
70.9%3.0%
$5.18B
$3.35B
$2.02B book
2025-12-31View
137
Permanent TSB Group Holdings plc
IL0A.FDEIEFinancial ServicesBanks - Regional$1.76B$5.98B
3.40
70.6%5.3%
$12.37B
$2.66B
$2.92B book
2025-12-31View
138
LANXESS Aktiengesellschaft
LXS.FDEDEBasic MaterialsSpecialty Chemicals$1.18B$3.98B
3.39
70.5%11.6%
$3.98B book
$3.98B book
$3.98B book
2025-12-31View
139
Mercedes-Benz Group AG
DAI.FDEDEConsumer CyclicalAuto Manufacturers$45.79B$154.62B
3.38
70.4%3.0%
$272.98B
$84.84B
$106.06B book
2025-12-31View
140
PT Perusahaan Gas Negara (Persero) Tbk
PGB1.FDEIDUtilitiesUtilities - Regulated Gas$1.74B$5.85B
3.36
70.3%4.7%
$9.09B
$4.73B
$3.73B book
2025-12-31View
141
CSC Financial Co., Ltd.
CS0.FDECNFinancial ServicesCapital Markets$10.53B$35.20B
3.34
70.1%4.0%
$57.88B
$29.18B
$18.53B book
2025-12-31View
142
Bank of Ayudhya Public Company Limited
NVAU.FDETHFinancial ServicesBanks - Regional$8.50B$28.41B
3.34
70.1%5.3%
$56.88B
$14.81B
$13.54B book
2025-12-31View
143
Virtu Financial, Inc.
0VF.FDEUSFinancial ServicesCapital Markets$4.91B$16.35B
3.33
70.0%6.8%
$19.70B
$3.23B
$26.13B
2025-12-31View
144
Longfor Group Holdings Limited
RLF.FDECNReal EstateReal Estate - Development$4.56B$15.17B
3.32
69.9%2.8%
$7.37B
$4.22B
$33.91B book
2025-12-31View
145
Shenzhen International Holdings Limited
SXYA.FDEHKIndustrialsInfrastructure Operations$1.57B$5.13B
3.28
69.5%2.7%
$2.51B
$4.83B
$8.06B book
2025-12-31View
146
China CITIC Bank Corporation Limited
D7C.FDECNFinancial ServicesBanks - Regional$56.77B$185.79B
3.27
69.5%5.5%
$321.15B
$104.97B
$131.25B book
2025-12-31View
147
Boyd Gaming Corporation
BO5.FDEUSConsumer CyclicalResorts & Casinos$5.09B$16.64B
3.27
69.4%8.3%
$6.83B
$38.09B
$5.01B
2025-12-31View
148
Mazda Motor Corporation
MZA.FDEJPConsumer CyclicalAuto Manufacturers$4.30B$13.95B
3.25
69.2%4.0%
$21.58B
$8.21B
$12.05B book
2026-03-31View
149
OPmobility SE
EZM.FDEFRConsumer CyclicalAuto Parts$1.46B$4.74B
3.25
69.2%4.5%
$7.10B
$2.52B
$4.59B
2025-12-31View
150
Fuyo General Lease Co., Ltd.
FXL.FDEJPIndustrialsRental & Leasing Services$2.45B$7.93B
3.24
69.1%0.8%
$17.51B
$2.71B
$3.56B book
2026-03-31View
151
Novo Nordisk A/S
NOV.FDEDKHealthcareDrug Manufacturers - General$165.53B$535.35B
3.23
69.1%6.1%
$262.70B
$665.79B
$677.57B
2025-12-31View
152
Industrial and Commercial Bank of China Limited
ICKB.FDECNFinancial ServicesBanks - Diversified$345.77B$1.12T
3.23
69.0%4.6%
$1.80T
$912.05B
$641.81B book
2025-12-31View
153
Agricultural Bank of China Limited
EK7.FDECNFinancial ServicesBanks - Diversified$294.32B$939.89B
3.19
68.7%4.5%
$1.66T
$666.81B
$491.37B book
2025-12-31View
154
Grupo Financiero Banorte, S.A.B. de C.V.
4FN.FDEMXFinancial ServicesBanks - Regional$29.10B$92.89B
3.19
68.7%4.9%
$143.36B
$46.04B
$89.28B
2025-12-31View
155
Peugeot Invest Société anonyme
FFP.FDEFRFinancial ServicesAsset Management$1.44B$4.60B
3.19
68.6%8.8%
$5.51B book
$2.77B
$5.51B book
2025-12-31View
156
Xinhua Winshare Publishing and Media Co., Ltd.
SXV.FDECNCommunication ServicesPublishing$1.26B$4.01B
3.18
68.6%5.4%
$4.61B
$4.10B
$3.31B
2024-12-31View
157
Mitsubishi Motors Corporation
MMO.FDEJPConsumer CyclicalAuto Manufacturers$2.93B$9.33B
3.18
68.6%3.7%
$17.94B
$4.01B
$6.03B book
2026-03-31View
158
PT Bank Negara Indonesia (Persero) Tbk
BKE1.FDEIDFinancial ServicesBanks - Regional$6.64B$21.12B
3.18
68.6%5.0%
$39.79B
$14.16B
$9.39B book
2025-12-31View
159
Bank of China Limited
W8V.FDECNFinancial ServicesBanks - Diversified$245.67B$778.10B
3.17
68.4%4.5%
$1.24T
$621.76B
$477.45B book
2025-12-31View
160
Laurentian Bank of Canada
LT7.FDECAFinancial ServicesBanks - Regional$1.28B$4.01B
3.14
68.2%4.8%
$8.99B
$1.09B
$1.96B book
2025-10-31View
161
Global Ship Lease, Inc.
37H.FDEGRIndustrialsMarine Shipping$1.48B$4.63B
3.12
68.0%8.4%
$3.92B
$6.87B
$3.09B
2025-12-31View
162
China Construction Bank Corporation
C6T.FDECNFinancial ServicesBanks - Diversified$314.59B$973.17B
3.09
67.7%4.8%
$1.55T
$803.72B
$564.89B book
2025-12-31View
163
China Overseas Land & Investment Limited
CPP.FDEHKReal EstateReal Estate - Development$17.21B$53.10B
3.09
67.6%2.7%
$66.37B
$32.84B
$60.08B book
2025-12-31View
164
SpareBank 1 Nord-Norge
93S.FDENOFinancial ServicesBanks - Regional$1.86B$5.72B
3.08
67.5%5.2%
$7.01B
$4.96B
$5.20B
2025-12-31View
165
Woori Financial Group Inc.
2WGA.FDEKRFinancial ServicesBanks - Regional$17.28B$53.18B
3.08
67.5%4.8%
$105.80B
$27.20B
$26.54B book
2025-12-31View
166
Bayerische Motoren Werke Aktiengesellschaft
BMW3.DEDEDEConsumer CyclicalAuto Manufacturers$50.80B$156.23B
3.08
67.5%3.3%
$249.14B
$104.43B
$115.13B book
2025-12-31View
167
Crédit Agricole S.A.
XCA.FDEFRFinancial ServicesBanks - Regional$57.60B$177.08B
3.07
67.5%4.7%
$343.61B
$88.22B
$99.40B book
2025-12-31View
168
Jardine Matheson Holdings Ltd.R
H4W0.FDEBMIndustrialsConglomerates$16.08B$49.21B
3.06
67.3%4.9%
$41.72B
$54.70B book
$51.20B
2025-12-31View
169
Central Japan Railway Company
JAP.FDEJPIndustrialsRailroads$21.59B$65.47B
3.03
67.0%3.2%
$76.48B
$59.93B
$60.01B
2026-03-31View
170
The United Laboratories International Holdings Limited
UNJ.FDEHKHealthcareDrug Manufacturers - Specialty & Generic$1.68B$5.08B
3.02
66.9%4.8%
$7.52B
$5.21B
$2.50B book
2025-12-31View
171
Grupo Financiero Galicia S.A.
GF4.FDEARFinancial ServicesBanks - Regional$6.62B$19.97B
3.01
66.8%5.7%
$49.27B
$4.42B
$6.22B book
2025-12-31View
172
Vivendi SE
VVU.DEDEFRCommunication ServicesElectronic Gaming & Multimedia$1.75B$5.28B
3.01
66.8%8.6%
$5.28B book
$5.28B book
$5.28B book
2025-12-31View
173
China Suntien Green Energy Corporation Limited
9C6.FDECNUtilitiesUtilities - Regulated Gas$1.76B$5.31B
3.01
66.8%3.2%
$7.86B
$3.58B
$4.51B book
2025-12-31View
174
Investec Group
IVKA.FDEZAFinancial ServicesCapital Markets$5.06B$15.18B
3.00
66.6%5.8%
$24.47B
$13.05B
$8.00B book
2026-03-31View
175
Datang International Power Generation Co., Ltd.
BJI.FDECNUtilitiesUtilities - Independent Power Producers$6.06B$18.16B
3.00
66.6%3.0%
$24.80B
$14.49B
$15.19B book
2025-12-31View
176
Jardine Matheson Holdings Limited
H4W.FDEBMIndustrialsConglomerates$16.39B$49.09B
3.00
66.6%4.9%
$41.51B
$54.70B book
$51.07B
2025-12-31View
177
PT Medco Energi Internasional Tbk
MEF.FDEIDEnergyOil & Gas E&P$1.77B$5.29B
2.98
66.5%3.1%
$9.27B
$4.19B
$2.41B book
2025-12-31View
178
Liaoning Port Co., Ltd.
D7P.FDECNIndustrialsMarine Shipping$1.74B$5.17B
2.96
66.2%5.4%
$6.10B
$3.77B
$5.63B
2025-12-31View
179
Great Wall Motor Company Limited
GRV.FDECNConsumer CyclicalAuto Manufacturers$7.17B$21.24B
2.96
66.2%4.5%
$31.71B
$19.14B
$12.88B book
2025-12-31View
180
Rogers Communications Inc.
RCI.FDECACommunication ServicesTelecom Services$16.84B$49.70B
2.95
66.1%6.0%
$16.40B
$111.59B
$21.09B
2025-12-31View
181
Vipshop Holdings Limited
1VPA.FDECNConsumer CyclicalInternet Retail$5.76B$16.95B
2.94
66.0%6.6%
$16.65B
$12.00B
$22.21B
2025-12-31View
182
China Everbright Environment Group Limited
CNE.FDEHKIndustrialsWaste Management$3.65B$10.69B
2.93
65.8%3.7%
$14.19B
$8.59B
$9.29B book
2025-12-31View
183
First Citizens BancShares, Inc.
FC6A.FDEUSFinancial ServicesBanks - Regional$23.18B$67.78B
2.92
65.8%5.7%
$88.84B
$29.40B
$85.09B
2025-12-31View
184
Versant Media Group, Inc.
X06.FDEUSCommunication ServicesEntertainment$4.25B$12.40B
2.92
65.8%6.3%
$17.74B
$9.54B
$9.93B
2025-12-31View
185
Volvo Car AB (publ.)
8JO1.FDESEConsumer CyclicalAuto Manufacturers$4.27B$12.37B
2.90
65.5%7.6%
$18.00B
$3.62B
$15.50B book
2025-12-31View
186
Sunrun Inc.
3S9.DEDEUSTechnologySolar$1.82B$5.21B
2.87
65.1%6.4%
$5.21B book
$5.21B book
$5.21B book
2025-12-31View
187
Nedbank Group Limited
NCO.FDEZAFinancial ServicesBanks - Regional$7.69B$22.03B
2.87
65.1%6.0%
$28.58B
$12.96B
$24.55B
2025-12-31View
188
Guoco Group Limited
GUO.FDEHKIndustrialsConglomerates$2.92B$8.22B
2.82
64.5%4.9%
$5.66B
$7.67B
$11.34B book
2025-06-30View
189
AB Ignitis grupe
IGV.FDELTUtilitiesUtilities - Diversified$1.75B$4.92B
2.82
64.5%3.3%
$7.46B
$4.27B
$3.01B book
2025-12-31View
190
State Bank of India
SID.FDEINFinancial ServicesBanks - Regional$91.10B$255.19B
2.80
64.3%5.4%
$291.03B
$157.78B
$316.78B
2026-03-31View
191
Exxaro Resources Limited
LCQ.FDEZAEnergyThermal Coal$2.59B$7.24B
2.80
64.3%5.4%
$8.93B
$7.26B
$5.54B
2025-12-31View
192
Aumovio SE
AMV0.FDEDEConsumer CyclicalAuto Parts$3.64B$10.15B
2.79
64.2%14.5%
$10.15B book
$10.15B book
$10.15B book
2025-12-31View
193
Banco del Bajío, S.A., Institución de Banca Múltiple
5NT.FDEMXFinancial ServicesBanks - Regional$3.58B$9.96B
2.78
64.1%4.8%
$18.56B
$8.59B
$2.72B book
2025-12-31View
194
Bangchak Corporation Public Company Limited
7BP.FDETHEnergyOil & Gas Refining & Marketing$2.11B$5.86B
2.78
64.0%3.3%
$10.71B
$3.09B book
$3.77B
2025-12-31View
195
PDD Holdings Inc.
9PDA.FDEIEConsumer CyclicalInternet Retail$106.64B$294.91B
2.77
63.8%10.5%
$186.14B
$632.60B
$65.98B book
2025-12-31View
196
Heiwa Holdings Inc.
HWC.FDEJPConsumer CyclicalLeisure$1.27B$3.51B
2.76
63.8%1.7%
$7.39B
$1.59B
$1.56B book
2026-03-31View
197
The Wharf (Holdings) Limited
WHA.FDEHKReal EstateReal Estate - Development$7.13B$19.61B
2.75
63.6%4.8%
$19.61B book
$19.61B book
$19.61B book
2025-12-31View
198
Kerry Properties Limited
KR3.FDEHKReal EstateReal Estate - Development$3.19B$8.78B
2.75
63.6%3.2%
$5.85B
$5.14B
$15.33B book
2025-12-31View
199
Kumba Iron Ore Limited
KUI.FDEZABasic MaterialsSteel$4.13B$11.29B
2.73
63.4%11.2%
$13.17B
$8.60B
$12.11B
2025-12-31View
200
WH Group Limited
0WH.FDEHKConsumer DefensivePackaged Foods$10.33B$28.22B
2.73
63.4%4.9%
$37.33B
$21.62B
$25.72B
2025-12-31View