United States 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.

2309 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
Power Solutions International, Inc.
PSIXUSUSIndustrialsSpecialty Industrial Machinery$1.06B$94.06B
88.37
98.9%15.1%
$523.13M
$281.44B
$203.27M book
2025-12-31View
2
Atlanticus Holdings Corporation
ATLCUSUSFinancial ServicesCredit Services$1.33B$98.38B
74.23
98.7%6.2%
$16.95B
$980.11M
$277.20B
2025-12-31View
3
Banco Macro S.A.
BMAUSARFinancial ServicesBanks - Regional$4.03B$290.73B
72.16
98.6%6.3%
$29.43B
$838.50B
$4.25B book
2024-12-31View
4
Cencora, Inc.
CORUSUSHealthcareMedical Distribution$59.17B$3.11T
52.63
98.1%7.0%
$34.73B
$9.31T
$433.21M
2025-09-30View
5
LATAM Airlines Group S.A.
LTMUSCLIndustrialsAirlines$13.99B$730.10B
52.19
98.1%8.4%
$14.21B
$2.17T
$1.99B book
2025-12-31View
6
Ubiquiti Inc.
UIUSUSTechnologyCommunication Equipment$36.94B$1.24T
33.60
97.0%12.4%
$9.28B
$3.71T
$7.12B
2026-06-30View
7
Organon & Co.
OGNUSUSHealthcareDrug Manufacturers - General$3.61B$42.98B
11.89
91.6%5.9%
$9.23B
$117.81B
$1.92B
2025-12-31View
8
The Home Depot, Inc.
HDUSUSConsumer CyclicalHome Improvement Retail$282.09B$3.01T
10.68
90.6%8.9%
$135.56B
$8.82T
$88.48B
2026-01-31View
9
Sprott Physical Gold and Silver Trust
CEFUS———$7.33B$65.16B
8.89
88.8%10.5%
$7.34B book
$180.79B
$7.34B book
2025-12-31View
10
Blue Bird Corporation
BLBDUSUSIndustrialsFarm & Heavy Construction Machinery$1.95B$14.99B
7.70
87.0%12.2%
$456.16M
$43.86B
$655.55M book
2025-09-30View
11
Ally Financial Inc.
ALLYUSUSFinancial ServicesCredit Services$11.46B$79.21B
6.91
85.5%6.3%
$95.08B
$10.96B
$131.59B
2025-12-31View
12
Bread Financial Holdings, Inc.
BFHUSUSFinancial ServicesCredit Services$3.94B$25.47B
6.46
84.5%8.1%
$42.39B
$6.60B
$27.42B
2025-12-31View
13
Charter Communications, Inc.
CHTRUSUSCommunication ServicesTelecom Services$14.49B$93.37B
6.44
84.5%4.6%
$119.63B
$76.23B
$84.24B
2025-12-31View
14
Brinker International, Inc.
EATUSUSConsumer CyclicalRestaurants$8.15B$50.50B
6.20
83.9%10.2%
$2.66B
$145.94B
$2.89B
2026-06-30View
15
FTAI Aviation Ltd.
FTAIUSUSIndustrialsAerospace & Defense$17.20B$98.63B
5.73
82.6%12.5%
$458.94M
$295.04B
$404.39M book
2025-12-31View
16
Banco BBVA Argentina S.A.
BBARUSARFinancial ServicesBanks - Regional$2.56B$13.95B
5.46
81.7%9.3%
$13.25B
$14.27B
$14.34B
2025-12-31View
17
Joint Stock Company Kaspi.kz
KSPIUSKZTechnologySoftware - Infrastructure$17.50B$91.41B
5.22
80.8%5.0%
$68.62B
$199.79B
$5.82B book
2025-12-31View
18
Stellantis N.V.
STLAUSNLConsumer CyclicalAuto Manufacturers$13.62B$70.59B
5.18
80.7%3.7%
$70.59B book
$70.59B book
$70.59B book
2025-12-31View
19
Energizer Holdings, Inc.
ENRUSUSIndustrialsElectrical Equipment & Parts$1.52B$7.87B
5.16
80.6%5.4%
$2.50B
$19.09B
$2.03B
2025-09-30View
20
Weibo Corporation
WBUSCNCommunication ServicesInternet Content & Information$1.55B$7.82B
5.03
80.1%4.3%
$9.08B
$7.08B
$7.30B
2025-12-31View
21
Chagee Holdings Limited
CHAUSCNConsumer CyclicalRestaurants$2.38B$11.67B
4.90
79.6%9.9%
$2.19B
$31.57B
$1.24B book
2025-12-31View
22
OneMain Holdings, Inc.
OMFUSUSFinancial ServicesCredit Services$6.43B$29.96B
4.66
78.5%5.7%
$57.64B
$6.98B
$25.25B
2025-12-31View
23
Synchrony Financial
SYFUSUSFinancial ServicesCredit Services$23.29B$101.80B
4.37
77.1%8.9%
$163.20B
$29.42B
$112.80B
2025-12-31View
24
Jefferson Capital, Inc.
JCAPUSUSFinancial ServicesCredit Services$1.17B$5.09B
4.37
77.1%6.5%
$3.48B
$10.10B
$1.70B
2025-12-31View
25
Venture Global, Inc.
VGUSUSEnergyOil & Gas Midstream$31.96B$138.69B
4.34
77.0%6.1%
$75.24B
$328.73B
$12.09B book
2025-12-31View
26
Flagstar Bank, National Association
FLGUSUSFinancial ServicesBanks - Regional$4.75B$19.55B
4.11
75.7%6.1%
$28.42B
$8.15B book
$22.09B
2025-12-31View
27
Grupo Televisa, S.A.B.
TVUSMXCommunication ServicesTelecom Services$1.26B$5.16B
4.09
75.6%7.1%
$2.69B
$6.40B book
$6.40B book
2025-12-31View
28
Agi Inc.
AGBKUSBRFinancial ServicesBanks - Regional$1.98B$7.53B
3.81
73.7%9.2%
$10.64B
$8.27B
$3.68B
2025-12-31View
29
Pathward Financial, Inc.
CASHUSUSFinancial ServicesBanks - Regional$1.61B$6.03B
3.75
73.4%9.8%
$4.39B
$1.69B
$12.01B
2025-09-30View
30
The Western Union Company
WUUSUSFinancial ServicesCredit Services$2.01B$7.31B
3.64
72.5%5.8%
$10.81B
$10.20B
$915.61M book
2025-12-31View
31
Boyd Gaming Corporation
BYDUSUSConsumer CyclicalResorts & Casinos$4.81B$17.20B
3.58
72.1%8.0%
$7.20B
$39.17B
$5.22B
2025-12-31View
32
Banco Bradesco S.A.
BBDUSBRFinancial ServicesBanks - Regional$37.21B$131.98B
3.55
71.8%4.5%
$261.77B
$98.86B
$35.30B book
2025-12-31View
33
TG Therapeutics, Inc.
TGTXUSUSHealthcareBiotechnology$8.22B$28.22B
3.44
70.9%13.5%
$604.69M book
$83.46B
$604.69M book
2025-12-31View
34
Virtu Financial, Inc.
VIRTUSUSFinancial ServicesCapital Markets$4.97B$16.34B
3.29
69.6%6.8%
$19.68B
$3.23B
$26.12B
2025-12-31View
35
Grupo Aval Acciones y Valores S.A.
AVALUSCOFinancial ServicesBanks - Regional$5.78B$18.95B
3.28
69.5%4.6%
$36.63B
$10.11B book
$10.11B book
2025-12-31View
36
Grupo Financiero Galicia S.A.
GGALUSARFinancial ServicesBanks - Regional$6.12B$20.06B
3.28
69.5%5.7%
$49.55B
$4.42B
$6.22B book
2025-12-31View
37
Novo Nordisk A/S
NVOUSDKHealthcareDrug Manufacturers - General$165.31B$535.37B
3.24
69.1%6.1%
$262.73B
$665.79B
$677.60B
2025-12-31View
38
Rogers Communications Inc.
RCIUSCACommunication ServicesTelecom Services$16.61B$49.76B
3.00
66.6%6.0%
$16.52B
$111.59B
$21.17B
2025-12-31View
39
Woori Financial Group Inc.
WFUSKRFinancial ServicesBanks - Regional$17.76B$53.06B
2.99
66.5%4.8%
$105.42B
$27.20B
$26.54B book
2025-12-31View
40
Corteva, Inc.
CTVAUSUSBasic MaterialsAgricultural Inputs$8.40B$24.69B
2.94
66.0%6.8%
$28.73B
$20.08B
$25.27B
2025-12-31View
41
First Citizens BancShares, Inc.
FCNCAUSUSFinancial ServicesBanks - Regional$23.44B$67.69B
2.89
65.4%5.7%
$88.67B
$29.40B
$85.01B
2025-12-31View
42
Versant Media Group, Inc.
VSNTUSUSCommunication ServicesEntertainment$4.30B$12.36B
2.88
65.3%6.4%
$17.65B
$9.54B
$9.90B
2025-12-31View
43
Vipshop Holdings Limited
VIPSUSCNConsumer CyclicalInternet Retail$5.92B$16.91B
2.86
65.0%6.6%
$16.58B
$12.00B
$22.14B
2025-12-31View
44
Sunrun Inc.
RUNUSUSTechnologySolar$1.86B$5.21B
2.81
64.4%6.5%
$5.21B book
$5.21B book
$5.21B book
2025-12-31View
45
Morgan Stanley Direct Lending Fund
MSDLUSUSFinancial ServicesAsset Management$1.11B$3.02B
2.72
63.3%5.7%
$4.36B
$1.51B
$3.18B
2025-12-31View
46
PDD Holdings Inc.
PDDUSIEConsumer CyclicalInternet Retail$109.00B$294.90B
2.71
63.0%10.5%
$186.13B
$632.60B
$65.98B book
2025-12-31View
47
APA Corporation
APAUSUSEnergyOil & Gas E&P$15.20B$40.33B
2.65
62.3%6.2%
$34.25B
$62.12B
$24.63B
2025-12-31View
48
Whirlpool Corporation
WHRUSUSConsumer CyclicalFurnishings, Fixtures & Appliances$1.88B$4.94B
2.63
61.9%4.7%
$7.71B
$2.41B
$4.70B
2025-12-31View
49
Graphic Packaging Holding Company
GPKUSUSConsumer CyclicalPackaging & Containers$2.68B$7.03B
2.63
61.9%4.7%
$10.52B
$7.34B
$3.24B book
2025-12-31View
50
WaFd, Inc.
WAFDUSUSFinancial ServicesBanks - Regional$2.18B$5.56B
2.55
60.7%6.3%
$8.13B
$2.53B
$6.01B
2025-09-30View
51
Arcos Dorados Holdings Inc.
ARCOUSUYConsumer CyclicalRestaurants$1.68B$4.28B
2.54
60.7%3.6%
$4.33B
$7.66B
$833.61M book
2025-12-31View
52
Blue Owl Capital Corporation
OBDCUSUSFinancial ServicesAsset Management$4.99B$12.59B
2.52
60.4%5.8%
$17.58B
$7.11B
$13.08B
2025-12-31View
53
The Campbell's Company
CPBUSUSConsumer DefensivePackaged Foods$5.82B$14.51B
2.49
59.9%4.1%
$18.62B
$13.37B
$11.53B
2025-07-31View
54
Molson Coors Beverage Company
TAP-AUSUSConsumer DefensiveBeverages - Brewers$7.38B$18.39B
2.49
59.9%4.7%
$18.95B
$16.22B
$20.00B
2025-12-31View
55
Intercorp Financial Services Inc.
IFSUSPEFinancial ServicesBanks - Regional$5.70B$14.14B
2.48
59.7%5.8%
$19.01B
$7.98B
$15.43B
2025-12-31View
56
Pilgrim's Pride Corporation
PPCUSUSConsumer DefensivePackaged Foods$6.01B$14.85B
2.47
59.5%5.4%
$16.02B
$15.31B
$13.20B
2025-12-31View
57
Capital One Financial Corporation
COFUSUSFinancial ServicesCredit Services$119.43B$295.10B
2.47
59.5%8.8%
$550.45B
$47.61B
$287.24B
2025-12-31View
58
Cal-Maine Foods, Inc.
CALMUSUSConsumer DefensiveFarm Products$2.93B$7.13B
2.44
59.0%5.9%
$9.42B
$6.93B
$5.05B
2026-05-31View
59
Western Alliance Bancorporation
WALUSUSFinancial ServicesBanks - Regional$8.27B$20.11B
2.43
58.9%8.4%
$29.93B
$8.73B
$21.68B
2025-12-31View
60
Banc of California, Inc.
BANCUSUSFinancial ServicesBanks - Regional$2.81B$6.83B
2.43
58.8%7.7%
$9.27B
$3.41B book
$7.82B
2025-12-31View
61
Motorola Solutions, Inc.
MSIUSUSTechnologyCommunication Equipment$74.22B$178.92B
2.41
58.5%9.0%
$15.80B
$503.32B
$17.65B
2025-12-31View
62
Blackstone Secured Lending Fund
BXSLUSUSFinancial ServicesAsset Management$5.49B$13.19B
2.40
58.4%5.3%
$19.15B
$7.38B
$13.03B
2025-12-31View
63
Norwegian Cruise Line Holdings Ltd.
NCLHUSUSConsumer CyclicalTravel Services$6.73B$16.10B
2.39
58.2%9.2%
-$12.57B
$58.30B
$2.58B book
2025-12-31View
64
Korea Electric Power Corporation
KEPUSKRUtilitiesUtilities - Regulated Electric$14.10B$33.66B
2.39
58.1%22.2%
$33.66B book
$33.66B book
$33.66B book
2025-12-31View
65
MINISO Group Holding Limited
MNSOUSCNConsumer CyclicalSpecialty Retail$2.99B$7.11B
2.38
58.0%4.0%
$7.38B
$2.89B
$11.07B
2025-12-31View
66
SLM Corporation
SLMUSUSFinancial ServicesCredit Services$4.09B$9.57B
2.34
57.2%6.6%
$17.22B
$9.01B
$2.48B book
2025-12-31View
67
Versigent PLC
VGNTUSCHConsumer CyclicalAuto Parts$3.00B$6.98B
2.32
57.0%8.2%
$5.27B
$12.84B
$2.81B
2025-12-31View
68
Liberty Global Ltd.
LBTYBUSBMCommunication ServicesTelecom Services$4.10B$9.47B
2.31
56.7%5.7%
$9.47B book
$9.47B book
$9.47B book
2025-12-31View
69
Blue Owl Technology Finance Corp.
OTFUSUSFinancial ServicesAsset Management$4.20B$9.68B
2.31
56.6%6.4%
$11.42B
$7.66B
$9.97B
2025-12-31View
70
Innoviva, Inc.
INVAUSUSHealthcareBiotechnology$1.50B$3.45B
2.30
56.5%6.6%
$2.60B
$5.82B
$1.94B
2025-12-31View
71
Plains GP Holdings, L.P.
PAGPUSUSEnergyOil & Gas Midstream$6.05B$13.82B
2.28
56.2%5.9%
$11.57B
$15.33B book
$14.55B
2025-12-31View
72
Lennox International Inc.
LIIUSUSIndustrialsBuilding Products & Equipment$12.47B$28.15B
2.26
55.7%10.2%
$5.28B
$71.66B
$7.51B
2025-12-31View
73
Amerant Bancorp Inc.
AMTBUSUSFinancial ServicesBanks - Regional$1.21B$2.72B
2.25
55.6%7.1%
$4.05B
$915.28M book
$3.19B
2025-12-31View
74
H&R Block, Inc.
HRBUSUSConsumer CyclicalPersonal Services$5.19B$11.53B
2.22
55.0%5.8%
$12.21B
$12.84B
$9.56B
2026-06-30View
75
NB Bancorp, Inc.
NBBKUSUSFinancial ServicesBanks - Regional$1.01B$2.24B
2.21
54.8%4.4%
$3.69B
$1.11B
$1.94B
2025-12-31View
76
Costamare Inc.
CMREUS—IndustrialsMarine Shipping$1.68B$3.68B
2.19
54.4%7.6%
$3.53B
$4.34B
$3.16B
2025-12-31View
77
Nomad Foods Limited
NOMDUSGBConsumer DefensivePackaged Foods$1.71B$3.75B
2.19
54.4%6.4%
$4.12B
$3.20B
$3.94B
2025-12-31View
78
Sixth Street Specialty Lending, Inc.
TSLXUSUSFinancial ServicesAsset Management$1.63B$3.57B
2.19
54.3%6.0%
$5.19B
$1.95B
$3.57B
2025-12-31View
79
Business First Bancshares, Inc.
BFSTUSUSFinancial ServicesBanks - Regional$1.04B$2.27B
2.18
54.2%7.3%
$3.44B
$1.06B
$2.31B
2025-12-31View
80
Peoples Bancorp Inc.
PEBOUSUSFinancial ServicesBanks - Regional$1.37B$2.98B
2.18
54.1%6.7%
$4.20B
$1.44B
$3.30B
2025-12-31View
81
Oaktree Specialty Lending Corporation
OCSLUSUSFinancial ServicesAsset Management$1.00B$2.17B
2.16
53.8%5.7%
$3.28B
$741.86M
$2.49B
2025-09-30View
82
Group 1 Automotive, Inc.
GPIUSUSConsumer CyclicalAuto & Truck Dealerships$2.90B$6.22B
2.15
53.4%5.7%
$10.23B
$5.47B
$2.96B book
2025-12-31View
83
OFG Bancorp
OFGUSUSFinancial ServicesBanks - Regional$2.16B$4.59B
2.12
52.9%8.1%
$6.61B
$2.51B
$4.64B
2025-12-31View
84
Eagle Bancorp, Inc.
EGBNUSUSFinancial ServicesBanks - Regional$1.03B$2.19B
2.12
52.8%9.4%
$2.88B
$1.15B book
$2.55B
2025-12-31View
85
Popular, Inc.
BPOPUSUSFinancial ServicesBanks - Regional$9.99B$21.16B
2.12
52.8%7.6%
$30.20B
$10.16B
$23.12B
2025-12-31View
86
Companhia Siderúrgica Nacional
SIDUSBRBasic MaterialsSteel$1.38B$2.92B
2.11
52.6%6.6%
$2.86B
$2.94B book
$2.94B book
2025-12-31View
87
PennyMac Financial Services, Inc.
PFSIUSUSFinancial ServicesMortgage Finance$3.29B$6.95B
2.11
52.6%5.1%
$12.70B
$3.81B
$4.34B book
2025-12-31View
88
Suzano S.A.
SUZUSBRBasic MaterialsPaper & Paper Products$10.23B$21.52B
2.10
52.4%4.1%
$35.76B
$14.52B
$14.28B
2025-12-31View
89
Columbia Banking System, Inc.
COLBUSUSFinancial ServicesBanks - Regional$8.13B$16.93B
2.08
52.0%6.8%
$25.10B
$9.05B
$16.64B
2025-12-31View
90
Stride, Inc.
LRNUSUSConsumer DefensiveEducation & Training Services$3.36B$6.98B
2.08
51.9%4.8%
$6.47B
$8.58B
$5.88B
2026-06-30View
91
Barclays PLC
BCSUSGBFinancial ServicesBanks - Diversified$78.99B$162.16B
2.05
51.3%5.7%
$269.26B
$111.33B
$105.89B book
2025-12-31View
92
Comcast Corporation
CMCSAUSUSCommunication ServicesTelecom Services$77.08B$157.49B
2.04
51.1%5.9%
$194.09B
$132.14B
$146.24B
2025-12-31View
93
Mach Natural Resources LP
MNRUSUSEnergyOil & Gas E&P$1.77B$3.62B
2.04
51.0%8.1%
$3.24B
$5.57B
$2.04B
2025-12-31View
94
Deutsche Bank Aktiengesellschaft
DBUSDEFinancial ServicesBanks - Regional$66.08B$134.39B
2.03
50.8%5.9%
$228.29B
$82.96B
$91.92B book
2025-12-31View
95
ADI Global Distribution Inc
ADIGUSUSTechnologyComputer Hardware$1.21B$2.46B
2.03
50.7%6.8%
$2.46B book
$2.46B book
$2.46B book
2025-12-31View
96
The Kraft Heinz Company
KHCUSUSConsumer DefensivePackaged Foods$26.66B$54.10B
2.03
50.7%4.5%
$66.27B
$34.38B
$61.65B
2025-12-31View
97
CNB Financial Corporation
CCNEUSUSFinancial ServicesBanks - Regional$1.05B$2.12B
2.03
50.6%7.4%
$3.17B
$1.03B
$2.17B
2025-12-31View
98
DRDGOLD Limited
DRDUSZABasic MaterialsGold$2.12B$4.28B
2.02
50.5%7.6%
$4.45B
$7.61B
$777.15M book
2026-06-30View
99
Concentrix Corporation
CNXCUSUSTechnologyInformation Technology Services$2.02B$4.06B
2.01
50.3%5.8%
$6.37B
$1.77B book
$4.03B
2025-11-30View
100
Sasol Limited
SSLUSZABasic MaterialsSpecialty Chemicals$8.96B$17.99B
2.01
50.2%8.8%
$22.37B
$10.37B book
$21.23B
2026-06-30View