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
101
Federal Agricultural Mortgage Corporation
AGMUSUSFinancial ServicesCredit Services$2.19B$4.37B
2.00
49.9%4.4%
$7.23B
$2.16B
$3.72B
2025-12-31View
102
Zions Bancorporation, National Association
ZIONUSUSFinancial ServicesBanks - Regional$9.15B$18.28B
2.00
49.9%8.2%
$24.44B
$11.14B
$19.27B
2025-12-31View
103
Mechanics Bancorp
MCHBUSUSFinancial ServicesBanks - Regional$3.37B$6.72B
2.00
49.9%5.3%
$10.18B
$3.75B
$6.23B
2025-12-31View
104
KT Corporation
KTUSKRCommunication ServicesTelecom Services$8.92B$17.75B
1.99
49.8%4.0%
$19.76B
$20.23B
$13.27B book
2025-12-31View
105
BRP Inc.
DOOUSCAConsumer CyclicalRecreational Vehicles$4.17B$8.26B
1.98
49.5%9.4%
$3.53B
$19.47B
$1.79B
2026-01-31View
106
F.N.B. Corporation
FNBUSUSFinancial ServicesBanks - Regional$6.14B$12.18B
1.98
49.5%7.4%
$17.21B
$6.18B
$13.15B
2025-12-31View
107
Old National Bancorp
ONBUSUSFinancial ServicesBanks - Regional$9.57B$18.83B
1.97
49.2%7.0%
$29.00B
$7.96B
$19.52B
2025-12-31View
108
Northeast Bank
NBNUSUSFinancial ServicesBanks - Regional$1.12B$2.19B
1.96
49.1%6.3%
$2.54B
$2.15B
$1.88B
2026-06-30View
109
FirstSun Capital Bancorp
FSUNUSUSFinancial ServicesBanks - Regional$1.74B$3.40B
1.95
48.8%5.5%
$4.75B
$2.16B
$3.31B
2025-12-31View
110
Banco Santander (Brasil) S.A.
BSBRUSBRFinancial ServicesBanks - Regional$39.95B$78.01B
1.95
48.8%5.4%
$170.67B
$38.43B
$24.94B book
2025-12-31View
111
Golub Capital BDC, Inc.
GBDCUSUSFinancial ServicesAsset Management$3.17B$6.16B
1.94
48.6%5.3%
$7.83B
$4.65B
$6.00B
2025-09-30View
112
Matador Resources Company
MTDRUSUSEnergyOil & Gas E&P$6.56B$12.71B
1.94
48.4%7.2%
$13.63B
$11.13B
$13.37B
2025-12-31View
113
LG Display Co., Ltd.
LPLUSKRTechnologyConsumer Electronics$2.59B$4.97B
1.92
47.8%5.5%
$4.97B book
$4.97B book
$4.97B book
2025-12-31View
114
Huntsman Corporation
HUNUSUSBasic MaterialsChemicals$1.53B$2.93B
1.92
47.8%5.0%
$2.93B book
$2.93B book
$2.93B book
2025-12-31View
115
lululemon athletica inc.
LULUUSCAConsumer CyclicalApparel Retail$10.62B$20.34B
1.91
47.8%8.7%
$18.56B
$22.65B
$19.81B
2026-01-31View
116
Honda Motor Co., Ltd.
HMCUSJPConsumer CyclicalAuto Manufacturers$41.07B$78.07B
1.90
47.4%6.4%
$78.07B book
$78.07B book
$78.07B book
2026-03-31View
117
Companhia Energética de Minas Gerais - CEMIG
CIG-CUSBRUtilitiesUtilities - Regulated Electric$9.02B$17.12B
1.90
47.3%5.0%
$17.86B
$22.82B
$10.70B
2025-12-31View
118
Associated Banc-Corp
ASBUSUSFinancial ServicesBanks - Regional$5.72B$10.82B
1.89
47.1%6.8%
$16.20B
$5.13B
$11.12B
2025-12-31View
119
Weatherford International plc
WFRDUSUSEnergyOil & Gas Equipment & Services$5.62B$10.60B
1.89
47.0%9.2%
$5.00B
$21.55B
$5.25B
2025-12-31View
120
Customers Bancorp, Inc.
CUBIUSUSFinancial ServicesBanks - Regional$2.66B$5.03B
1.89
47.0%9.2%
$7.17B
$1.86B
$6.05B
2025-12-31View
121
Northwest Bancshares, Inc.
NWBIUSUSFinancial ServicesBanks - Regional$2.26B$4.27B
1.89
47.0%7.4%
$6.39B
$1.88B
$4.55B
2025-12-31View
122
KB Financial Group Inc.
KBUSKRFinancial ServicesBanks - Regional$42.91B$80.97B
1.89
47.0%5.4%
$120.79B
$49.54B
$72.57B
2025-12-31View
123
M&T Bank Corporation
MTBUSUSFinancial ServicesBanks - Regional$31.53B$59.40B
1.88
46.9%6.5%
$83.11B
$34.07B
$61.02B
2025-12-31View
124
Provident Financial Services, Inc.
PFSUSUSFinancial ServicesBanks - Regional$3.02B$5.66B
1.87
46.6%6.9%
$7.92B
$3.17B
$5.87B
2025-12-31View
125
OceanFirst Financial Corp.
OCFCUSUSFinancial ServicesBanks - Regional$1.61B$3.01B
1.87
46.6%6.7%
$4.33B
$1.14B
$3.56B
2025-12-31View
126
Burke & Herbert Financial Services Corp.
BHRBUSUSFinancial ServicesBanks - Regional$1.43B$2.68B
1.87
46.5%5.2%
$5.63B
$1.20B book
$1.20B book
2025-12-31View
127
Atmus Filtration Technologies Inc.
ATMUUSUSConsumer CyclicalAuto Parts$3.66B$6.81B
1.86
46.3%9.6%
$1.12B
$17.18B
$2.13B
2025-12-31View
128
Enterprise Financial Services Corp
EFSCUSUSFinancial ServicesBanks - Regional$2.18B$4.07B
1.86
46.3%8.6%
$5.62B
$2.28B
$4.31B
2025-12-31View
129
Perusahaan Perseroan (Persero) PT Telekomunikasi Indonesia Tbk
TLKUSIDCommunication ServicesTelecom Services$12.26B$22.78B
1.86
46.2%5.2%
$34.95B
$15.12B
$18.28B
2025-12-31View
130
Flowers Foods, Inc.
FLOUSUSConsumer DefensivePackaged Foods$1.36B$2.53B
1.85
46.1%4.5%
$3.23B
$2.12B
$2.23B
2025-12-31View
131
Hope Bancorp, Inc.
HOPEUSUSFinancial ServicesBanks - Regional$1.80B$3.34B
1.85
46.0%8.1%
$4.99B
$1.17B
$3.86B
2025-12-31View
132
Sally Beauty Holdings, Inc.
SBHUSUSConsumer CyclicalSpecialty Retail$1.60B$2.97B
1.85
45.9%7.0%
$2.51B
$4.61B
$1.78B
2025-09-30View
133
Valaris Limited
VALUSUSEnergyOil & Gas Drilling$5.53B$10.19B
1.84
45.7%9.5%
$2.27B
$25.08B
$3.22B book
2025-12-31View
134
BankUnited, Inc.
BKUUSUSFinancial ServicesBanks - Regional$3.12B$5.74B
1.84
45.6%8.7%
$8.39B
$2.40B
$6.42B
2025-12-31View
135
IRSA Inversiones y Representaciones Sociedad Anónima
IRSUSARReal EstateReal Estate Services$1.20B$2.21B
1.83
45.5%5.4%
$2.27B
$2.40B
$1.96B
2026-06-30View
136
WesBanco, Inc.
WSBCUSUSFinancial ServicesBanks - Regional$3.76B$6.88B
1.83
45.4%8.4%
$10.90B
$3.00B
$6.74B
2025-12-31View
137
Gold Fields Limited
GFIUSZABasic MaterialsGold$31.92B$58.21B
1.82
45.2%8.0%
$42.66B
$94.99B
$36.96B
2025-12-31View
138
Equity Bancshares, Inc.
EQBKUSUSFinancial ServicesBanks - Regional$1.01B$1.83B
1.82
45.0%7.6%
$2.97B
$458.29M
$2.07B
2025-12-31View
139
SouthState Bank Corporation
SSBUSUSFinancial ServicesBanks - Regional$9.77B$17.71B
1.81
44.9%8.3%
$28.71B
$9.11B
$15.30B
2025-12-31View
140
Lakefront Biotherapeutics NV
LKFTUSBEHealthcareBiotechnology$2.06B$3.73B
1.81
44.8%4.9%
$3.73B book
$3.73B book
$3.73B book
2025-12-31View
141
Valley National Bancorp
VLYUSUSFinancial ServicesBanks - Regional$7.01B$12.69B
1.81
44.8%8.6%
$16.55B
$5.93B
$15.60B
2025-12-31View
142
Shinhan Financial Group Co., Ltd.
SHGUSKRFinancial ServicesBanks - Regional$36.10B$65.37B
1.81
44.8%5.3%
$113.46B
$42.05B
$40.59B book
2025-12-31View
143
Trustmark Corporation
TRMKUSUSFinancial ServicesBanks - Regional$2.69B$4.86B
1.81
44.6%7.9%
$6.61B
$2.56B
$5.42B
2025-12-31View
144
Commvault Systems, Inc.
CVLTUSUSTechnologySoftware - Application$6.13B$11.03B
1.80
44.5%8.2%
$1.02B
$94.38M
$31.99B
2026-03-31View
145
PROG Holdings, Inc.
PRGUSUSIndustrialsRental & Leasing Services$1.21B$2.18B
1.80
44.4%10.1%
$2.02B
$3.70B
$806.15M book
2025-12-31View
146
Simmons First National Corporation
SFNCUSUSFinancial ServicesBanks - Regional$3.37B$6.07B
1.80
44.4%8.5%
$8.49B
$3.49B book
$6.24B
2025-12-31View
147
Capitol Federal Financial, Inc.
CFFNUSUSFinancial ServicesBanks - Regional$1.03B$1.85B
1.80
44.4%5.8%
$2.56B
$1.02B book
$1.96B
2025-09-30View
148
NextDecade Corporation
NEXTUSUSEnergyOil & Gas Equipment & Services$1.57B$2.82B
1.79
44.1%2.3%
$2.82B book
$2.82B book
$2.82B book
2025-12-31View
149
The Wendy's Company
WENUSUSConsumer CyclicalRestaurants$1.18B$2.12B
1.79
44.0%3.3%
$4.40B
$376.87M
$1.57B
2025-12-31View
150
Vistance Networks, Inc.
VISNUSUSTechnologyCommunication Equipment$1.40B$2.51B
1.79
44.0%15.8%
$2.51B book
$2.51B book
$2.51B book
2025-12-31View
151
Gulfport Energy Corporation
GPORUSUSEnergyOil & Gas E&P$2.89B$5.16B
1.79
44.0%7.0%
$8.08B
$5.56B
$1.83B book
2025-12-31View
152
Fulton Financial Corporation
FULTUSUSFinancial ServicesBanks - Regional$4.46B$7.96B
1.78
44.0%7.8%
$10.69B
$4.47B
$8.72B
2025-12-31View
153
Paramount Skydance Corporation
PSKYUSUSCommunication ServicesEntertainment$10.46B$18.60B
1.78
43.8%7.8%
$30.17B
$12.82B book
$12.82B book
2024-12-31View
154
Atlantic Union Bankshares Corporation
AUBUSUSFinancial ServicesBanks - Regional$5.70B$10.11B
1.77
43.6%8.0%
$16.09B
$4.82B
$9.42B
2025-12-31View
155
Toyota Motor Corporation
TMUSJPConsumer CyclicalAuto Manufacturers$217.33B$385.12B
1.77
43.6%3.0%
$595.81B
$323.23B
$236.33B book
2026-03-31View
156
Mercantile Bank Corporation
MBWMUSUSFinancial ServicesBanks - Regional$1.06B$1.87B
1.76
43.3%7.8%
$2.29B
$1.16B
$2.16B
2025-12-31View
157
Sylvamo Corporation
SLVMUSUSBasic MaterialsPaper & Paper Products$1.29B$2.27B
1.76
43.2%6.5%
$3.20B
$1.98B
$1.64B
2025-12-31View
158
Copa Holdings, S.A.
CPAUS—IndustrialsAirlines$5.36B$9.43B
1.76
43.2%8.3%
$6.55B
$9.94B
$11.79B
2025-12-31View
159
First Merchants Corporation
FRMEUSUSFinancial ServicesBanks - Regional$2.57B$4.50B
1.75
42.9%7.8%
$6.16B
$2.47B
$4.85B
2025-12-31View
160
Wintrust Financial Corporation
WTFCUSUSFinancial ServicesBanks - Regional$9.69B$16.97B
1.75
42.9%7.8%
$23.48B
$9.97B
$17.47B
2025-12-31View
161
Banner Corporation
BANRUSUSFinancial ServicesBanks - Regional$2.38B$4.17B
1.75
42.8%8.6%
$5.59B
$2.22B
$4.68B
2025-12-31View
162
People Incorporated
PPLIUSUSCommunication ServicesInternet Content & Information$2.95B$5.14B
1.74
42.5%9.4%
$5.14B book
$5.14B book
$5.14B book
2025-12-31View
163
Calamos Strategic Total Return Fund
CSQUSUSFinancial ServicesAsset Management$3.19B$5.54B
1.74
42.4%8.9%
$3.34B book
$9.92B
$3.34B book
2025-10-31View
164
Futu Holdings Limited
FUTUUSHKFinancial ServicesCapital Markets$14.94B$25.83B
1.73
42.2%6.0%
$34.56B
$37.91B
$5.01B book
2025-12-31View
165
Edison International
EIXUSUSUtilitiesUtilities - Regulated Electric$20.72B$35.82B
1.73
42.1%4.5%
$54.52B
$33.82B
$19.11B book
2025-12-31View
166
Expand Energy Corporation
EXEUSUSEnergyOil & Gas E&P$20.58B$35.47B
1.72
42.0%6.2%
$67.54B
$19.43B book
$19.43B book
2025-12-31View
167
Citigroup Inc.
CUSUSFinancial ServicesBanks - Diversified$213.25B$367.35B
1.72
41.9%6.5%
$736.70B
$150.69B
$214.66B book
2025-12-31View
168
NatWest Group plc
NWGUSGBFinancial ServicesBanks - Regional$69.08B$118.88B
1.72
41.9%6.2%
$212.03B
$86.45B
$58.15B book
2025-12-31View
169
Horizon Bancorp, Inc.
HBNCUSUSFinancial ServicesBanks - Regional$1.04B$1.80B
1.72
41.9%8.8%
$2.62B
$726.92M book
$2.04B
2025-12-31View
170
Asbury Automotive Group, Inc.
ABGUSUSConsumer CyclicalAuto & Truck Dealerships$3.12B$5.35B
1.72
41.8%9.2%
$9.88B
$6.18B
$0 book
2025-12-31View
171
Cullen/Frost Bankers, Inc.
CFRUSUSFinancial ServicesBanks - Regional$9.55B$16.34B
1.71
41.5%7.5%
$20.84B
$8.86B
$19.32B
2025-12-31View
172
Preferred Bank
PFBCUSUSFinancial ServicesBanks - Regional$1.27B$2.15B
1.70
41.1%7.0%
$2.74B
$1.70B
$2.02B
2025-12-31View
173
Ardent Health, Inc.
ARDTUSUSHealthcareMedical Care Facilities$1.75B$2.96B
1.70
41.0%4.9%
$3.89B
$1.92B
$3.07B
2025-12-31View
174
First Busey Corporation
BUSEUSUSFinancial ServicesBanks - Regional$2.53B$4.27B
1.69
40.7%8.5%
$6.84B
$1.79B
$4.18B
2025-12-31View
175
First Horizon Corporation
FHNUSUSFinancial ServicesBanks - Regional$10.93B$18.32B
1.68
40.3%7.5%
$27.37B
$11.19B
$16.40B
2025-12-31View
176
GSK plc
GSKUSGBHealthcareDrug Manufacturers - General$94.62B$158.38B
1.67
40.3%5.6%
$183.15B
$191.72B
$100.28B
2025-12-31View
177
Cadeler A/S
CDLRUSDKIndustrialsEngineering & Construction$2.41B$4.03B
1.67
40.2%5.7%
$5.62B
$4.45B
$2.03B book
2025-12-31View
178
First Interstate BancSystem, Inc.
FIBKUSUSFinancial ServicesBanks - Regional$3.45B$5.76B
1.67
40.1%8.4%
$7.62B
$3.43B
$6.24B
2025-12-31View
179
Huntington Bancshares Incorporated
HBANUSUSFinancial ServicesBanks - Regional$30.72B$51.17B
1.67
40.0%7.6%
$70.46B
$26.43B
$56.62B
2025-12-31View
180
Autohome Inc.
ATHMUSCNCommunication ServicesInternet Content & Information$2.35B$3.90B
1.66
39.6%6.1%
$4.71B
$3.58B
$3.40B book
2025-12-31View
181
Merchants Bancorp
MBINUSUSFinancial ServicesBanks - Regional$2.26B$3.72B
1.65
39.4%6.7%
$6.43B
$2.35B
$2.40B book
2025-12-31View
182
UMB Financial Corporation
UMBFUSUSFinancial ServicesBanks - Regional$9.87B$16.26B
1.65
39.3%9.0%
$23.64B
$10.16B
$15.00B
2025-12-31View
183
Afya Limited
AFYAUSBRConsumer DefensiveEducation & Training Services$1.32B$2.16B
1.63
38.8%8.3%
$2.24B
$2.47B
$1.75B
2025-12-31View
184
CNX Resources Corporation
CNXUSUSEnergyOil & Gas E&P$4.67B$7.61B
1.63
38.7%7.3%
$11.51B
$5.65B
$5.67B
2025-12-31View
185
KeyCorp
KEYUSUSFinancial ServicesBanks - Regional$21.42B$34.89B
1.63
38.6%7.9%
$46.37B
$19.82B book
$38.48B
2025-12-31View
186
Old Second Bancorp, Inc.
OSBCUSUSFinancial ServicesBanks - Regional$1.25B$2.03B
1.62
38.3%7.8%
$2.80B
$1.14B
$2.14B
2025-12-31View
187
NBT Bancorp Inc.
NBTBUSUSFinancial ServicesBanks - Regional$2.75B$4.43B
1.61
38.0%7.1%
$6.51B
$2.53B
$4.24B
2025-12-31View
188
Alliance Resource Partners, L.P.
ARLPUSUSEnergyThermal Coal$3.33B$5.36B
1.61
37.9%6.3%
$6.82B
$4.60B
$4.66B
2025-12-31View
189
NVIDIA Corporation
NVDAUSUSTechnologySemiconductors$5.58T$8.98T
1.61
37.8%17.7%
$732.05B
$23.57T
$2.63T
2026-01-31View
190
Univest Financial Corporation
UVSPUSUSFinancial ServicesBanks - Regional$1.16B$1.87B
1.61
37.8%7.7%
$2.50B
$1.09B
$2.01B
2025-12-31View
191
Northern Oil and Gas, Inc.
NOGUSUSEnergyOil & Gas E&P$2.91B$4.64B
1.60
37.3%7.1%
$7.94B
$3.98B
$2.00B book
2025-12-31View
192
StoneCo Ltd.
STNEUSKYTechnologySoftware - Infrastructure$2.57B$4.11B
1.60
37.3%11.4%
$7.54B
$3.03B
$1.75B book
2025-12-31View
193
Trinity Capital Inc.
TRINUSUSFinancial ServicesAsset Management$1.46B$2.33B
1.59
37.2%6.3%
$3.10B
$1.50B
$2.40B
2025-12-31View
194
Diversified Energy Company
DECUSUSEnergyOil & Gas Integrated$1.02B$1.63B
1.59
37.1%5.6%
$2.95B
$962.54M book
$962.54M book
2025-12-31View
195
QCR Holdings, Inc.
QCRHUSUSFinancial ServicesBanks - Regional$1.70B$2.69B
1.58
36.8%7.6%
$3.36B
$1.70B
$3.00B
2025-12-31View
196
Renasant Corporation
RNSTUSUSFinancial ServicesBanks - Regional$3.79B$5.99B
1.58
36.7%9.2%
$9.27B
$2.41B
$6.28B
2025-12-31View
197
StoneX Group Inc.
SNEXUSUSFinancial ServicesCapital Markets$7.90B$12.47B
1.58
36.7%5.7%
$28.63B
$5.92B
$2.85B book
2025-09-30View
198
Brightstar Lottery PLC
BRSLUSGBConsumer CyclicalGambling$1.72B$2.70B
1.57
36.5%4.7%
$4.76B
$1.26B
$2.09B
2025-12-31View
199
Encore Capital Group, Inc.
ECPGUSUSFinancial ServicesCredit Services$2.13B$3.35B
1.57
36.4%7.6%
$4.56B
$1.08B book
$4.41B
2025-12-31View
200
Bank of Hawaii Corporation
BOHUSUSFinancial ServicesBanks - Regional$2.77B$4.35B
1.57
36.2%7.9%
$6.03B
$2.32B
$4.71B
2025-12-31View