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
201
FedEx Freight Holding Company, Inc.
FDXFUSUSIndustrialsIntegrated Freight & Logistics$16.56B$25.97B
1.57
36.2%9.8%
$8.83B
$65.49B
$3.60B book
2026-05-31View
202
Banco Santander, S.A.
SANUSESFinancial ServicesBanks - Diversified$192.70B$301.98B
1.57
36.2%6.0%
$621.21B
$152.22B
$132.51B book
2025-12-31View
203
ConnectOne Bancorp, Inc.
CNOBUSUSFinancial ServicesBanks - Regional$1.65B$2.59B
1.57
36.1%8.1%
$3.95B
$1.08B
$2.74B
2025-12-31View
204
Byline Bancorp, Inc.
BYUSUSFinancial ServicesBanks - Regional$1.75B$2.72B
1.56
35.9%7.7%
$3.76B
$1.71B
$2.71B
2025-12-31View
205
Regions Financial Corporation
RFUSUSFinancial ServicesBanks - Regional$22.99B$35.67B
1.55
35.5%8.9%
$44.00B
$20.85B
$42.17B
2025-12-31View
206
Oppenheimer Holdings Inc.
OPYUSUSFinancial ServicesCapital Markets$1.08B$1.67B
1.55
35.5%9.1%
$2.69B
$1.32B
$997.65M book
2025-12-31View
207
Bank OZK
OZKUSUSFinancial ServicesBanks - Regional$5.52B$8.55B
1.55
35.4%9.5%
$13.10B
$6.28B book
$6.28B book
2025-12-31View
208
The Mosaic Company
MOSUSUSBasic MaterialsAgricultural Inputs$6.86B$10.62B
1.55
35.4%5.9%
$13.11B
$7.10B
$11.65B book
2025-12-31View
209
Republic Bancorp, Inc.
RBCAAUSUSFinancial ServicesBanks - Regional$1.79B$2.76B
1.54
35.2%7.5%
$3.75B
$1.72B
$2.80B
2025-12-31View
210
Vodafone Group Public Limited Company
VODUSGBCommunication ServicesTelecom Services$37.99B$58.55B
1.54
35.1%2.6%
$84.03B
$62.36B book
$29.27B
2026-03-31View
211
CF Industries Holdings, Inc.
CFUSUSBasic MaterialsAgricultural Inputs$17.35B$26.74B
1.54
35.1%6.3%
$40.72B
$16.93B
$22.57B
2025-12-31View
212
Enel Chile S.A.
ENICUSCLUtilitiesUtilities - Renewable$5.72B$8.81B
1.54
35.1%6.0%
$13.92B
$6.80B
$5.72B book
2025-12-31View
213
Citizens Financial Group, Inc.
CFGUSUSFinancial ServicesBanks - Regional$26.86B$41.28B
1.54
34.9%8.0%
$57.40B
$19.27B
$47.17B
2025-12-31View
214
Axos Financial, Inc.
AXUSUSFinancial ServicesBanks - Regional$5.25B$8.05B
1.53
34.8%10.8%
$9.50B
$5.46B
$9.20B
2026-06-30View
215
Jefferies Financial Group Inc.
JEFUSUSFinancial ServicesCapital Markets$10.30B$15.76B
1.53
34.6%11.1%
$30.79B
$5.72B
$10.76B book
2025-11-30View
216
National Fuel Gas Company
NFGUSUSEnergyOil & Gas Integrated$7.26B$11.01B
1.52
34.1%5.6%
$12.15B
$10.61B
$10.27B
2025-09-30View
217
Teekay Corporation Ltd.
TKUSBMEnergyOil & Gas Midstream$1.24B$1.88B
1.52
34.0%5.9%
$3.90B
$200.94M
$1.53B
2025-12-31View
218
The Bank of N.T. Butterfield & Son Limited
NTBUSBMFinancial ServicesBanks - Diversified$2.37B$3.59B
1.51
34.0%7.7%
$4.74B
$2.52B
$3.53B
2025-12-31View
219
JD.com, Inc.
JDUSCNConsumer CyclicalInternet Retail$35.65B$53.94B
1.51
33.9%5.3%
$75.10B
$45.11B
$41.61B book
2025-12-31View
220
Eli Lilly and Company
LLYUSUSHealthcareDrug Manufacturers - General$1.03T$1.54T
1.50
33.5%7.4%
$316.19B
$4.28T
$33.91B book
2025-12-31View
221
BellRing Brands, Inc.
BRBRUSUSConsumer DefensivePackaged Foods$1.13B$1.70B
1.50
33.3%6.0%
$3.86B
-$467.67M book
$1.70B
2025-09-30View
222
Oracle Corporation
ORCLUSUSTechnologySoftware - Infrastructure$418.98B$624.03B
1.49
32.9%11.6%
$41.10B
$1.76T
$67.26B book
2026-05-31View
223
The PNC Financial Services Group, Inc.
PNCUSUSFinancial ServicesBanks - Regional$88.15B$131.28B
1.49
32.9%7.0%
$181.69B
$72.65B
$139.51B
2025-12-31View
224
First Hawaiian, Inc.
FHBUSUSFinancial ServicesBanks - Regional$3.18B$4.72B
1.48
32.6%9.0%
$6.09B
$3.09B
$4.98B
2025-12-31View
225
Century Communities, Inc.
CCSUSUSReal EstateReal Estate - Development$1.66B$2.46B
1.48
32.4%6.4%
$3.33B
$1.47B
$2.57B book
2025-12-31View
226
CGI Inc.
GIBUSCATechnologyInformation Technology Services$14.71B$21.73B
1.48
32.3%5.0%
$26.67B
$22.67B
$15.84B
2025-09-30View
227
Mobileye Global Inc.
MBLYUSILConsumer CyclicalAuto Parts$5.57B$8.22B
1.48
32.3%11.9%
$8.22B book
$8.22B book
$8.22B book
2025-12-31View
228
Seaboard Corporation
SEBUSUSIndustrialsConglomerates$3.70B$5.42B
1.46
31.7%4.7%
$3.41B
$7.33B
$5.51B book
2025-12-31View
229
Suburban Propane Partners, L.P.
SPHUSUSUtilitiesUtilities - Regulated Gas$1.18B$1.73B
1.46
31.6%6.2%
$2.36B
$1.38B
$1.45B
2025-09-30View
230
National Bank Holdings Corporation
NBHCUSUSFinancial ServicesBanks - Regional$1.73B$2.52B
1.46
31.5%8.6%
$3.31B
$1.36B
$2.90B
2025-12-31View
231
Happen, Inc.
HAPNUSUSFinancial ServicesBanks - Regional$1.64B$2.38B
1.46
31.3%15.8%
$3.39B
$721.07M
$3.04B
2025-12-31View
232
Eastern Bankshares, Inc.
EBCUSUSFinancial ServicesBanks - Regional$5.13B$7.47B
1.46
31.3%8.4%
$11.01B
$4.29B book
$7.12B
2025-12-31View
233
First Commonwealth Financial Corporation
FCFUSUSFinancial ServicesBanks - Regional$2.13B$3.10B
1.46
31.3%8.5%
$3.99B
$1.91B
$3.41B
2025-12-31View
234
Brookfield Corporation
BNUSCAFinancial ServicesAsset Management$81.65B$118.78B
1.45
31.3%7.3%
$146.11B
$27.98B
$182.25B
2025-12-31View
235
Community Trust Bancorp, Inc.
CTBIUSUSFinancial ServicesBanks - Regional$1.29B$1.88B
1.45
31.3%7.7%
$2.54B
$1.31B
$1.81B
2025-12-31View
236
Lloyds Banking Group plc
LYGUSGBFinancial ServicesBanks - Regional$78.00B$113.18B
1.45
31.1%6.1%
$208.42B
$68.45B
$62.67B book
2025-12-31View
237
Baidu, Inc.
BIDUUSCNCommunication ServicesInternet Content & Information$29.17B$42.31B
1.45
31.1%5.8%
$42.61B
$40.82B
$43.48B book
2025-12-31View
238
AT&T Inc.
TUSUSCommunication ServicesTelecom Services$166.68B$241.65B
1.45
31.0%5.4%
$225.28B
$301.12B
$198.55B
2025-12-31View
239
Beacon Financial Corporation
BBTUSUSFinancial ServicesBanks - Regional$2.51B$3.62B
1.44
30.6%8.7%
$5.51B
$1.58B
$3.77B
2025-12-31View
240
IDT Corporation
IDTUSUSCommunication ServicesTelecom Services$2.05B$2.95B
1.44
30.6%8.1%
$1.15B
$1.68B
$6.04B
2026-07-31View
241
PicS N.V.
PICSUSBRTechnologySoftware - Infrastructure$1.76B$2.53B
1.44
30.4%9.3%
$1.22B book
$5.15B
$1.22B book
2025-12-31View
242
HDFC Bank Limited
HDBUSINFinancial ServicesBanks - Regional$113.71B$163.24B
1.44
30.3%5.8%
$211.14B
$119.86B
$158.71B
2026-03-31View
243
Sanofi
SNYUSFRHealthcareDrug Manufacturers - General$97.55B$139.42B
1.43
30.0%5.3%
$181.78B
$120.83B
$115.63B
2025-12-31View
244
Sirius XM Holdings Inc.
SIRIUSUSCommunication ServicesEntertainment$8.65B$12.36B
1.43
30.0%6.8%
$12.14B
$11.55B
$13.39B
2025-12-31View
245
FB Financial Corporation
FBKUSUSFinancial ServicesBanks - Regional$2.65B$3.79B
1.43
30.0%9.6%
$5.67B
$1.53B
$4.17B
2025-12-31View
246
Inter & Co, Inc.
INTRUSBRFinancial ServicesBanks - Regional$2.98B$4.24B
1.42
29.8%7.0%
$8.27B
$2.39B
$2.05B book
2025-12-31View
247
LKQ Corporation
LKQUSUSConsumer CyclicalAuto Parts$5.77B$8.19B
1.42
29.6%6.5%
$10.17B
$7.43B
$6.99B
2025-12-31View
248
Albertsons Companies, Inc.
ACIUSUSConsumer DefensiveGrocery Stores$6.84B$9.69B
1.42
29.4%3.5%
$24.57B
$2.89B
$1.61B book
2026-02-28View
249
TriCo Bancshares
TCBKUSUSFinancial ServicesBanks - Regional$1.68B$2.38B
1.41
29.3%8.3%
$3.07B
$1.48B
$2.60B
2025-12-31View
250
NICE Ltd.
NICEUSILTechnologySoftware - Application$6.81B$9.63B
1.41
29.2%4.8%
$10.44B
$8.88B
$9.57B
2025-12-31View
251
United Community Banks, Inc.
UCBUSUSFinancial ServicesBanks - Regional$4.49B$6.35B
1.41
29.2%8.6%
$8.17B
$3.53B
$7.34B
2025-12-31View
252
United Bankshares, Inc.
UBSIUSUSFinancial ServicesBanks - Regional$6.33B$8.93B
1.41
29.1%8.4%
$12.26B
$5.44B
$9.09B
2025-12-31View
253
Eaton Vance Tax-Advantaged Global Dividend Income Fund
ETGUSUSFinancial ServicesAsset Management$1.75B$2.46B
1.41
29.0%10.4%
$1.88B book
$3.61B
$1.88B book
2025-10-31View
254
TowneBank
TOWNUSUSFinancial ServicesBanks - Regional$3.35B$4.71B
1.41
28.9%8.2%
$6.64B
$2.64B
$4.84B
2025-12-31View
255
First Mid Bancshares, Inc.
FMBHUSUSFinancial ServicesBanks - Regional$1.35B$1.90B
1.41
28.9%8.3%
$2.66B
$1.11B
$1.93B
2025-12-31View
256
Grupo Simec, S.A.B. de C.V.
SIMUSMXBasic MaterialsSteel$3.97B$5.56B
1.40
28.7%5.3%
$6.75B
$6.42B
$3.50B book
2025-12-31View
257
Fresenius Medical Care AG
FMSUSDEHealthcareMedical Care Facilities$11.86B$16.60B
1.40
28.5%6.1%
$19.47B
$14.02B
$16.30B
2025-12-31View
258
Dauch Corporation
DCHUSUSConsumer CyclicalAuto Parts$1.08B$1.52B
1.40
28.5%4.9%
$1.52B book
$1.52B book
$1.52B book
2025-12-31View
259
Clarivate Plc
CLVTUSGBTechnologyInformation Technology Services$1.24B$1.73B
1.40
28.5%6.5%
-$599.03M
$4.54B book
$1.24B
2025-12-31View
260
1st Source Corporation
SRCEUSUSFinancial ServicesBanks - Regional$2.10B$2.93B
1.39
28.3%7.5%
$4.06B
$2.16B
$2.58B
2025-12-31View
261
Ares Capital Corporation
ARCCUSUSFinancial ServicesAsset Management$13.77B$19.08B
1.39
27.8%6.0%
$22.49B
$15.91B
$18.83B
2025-12-31View
262
VNET Group, Inc.
VNETUSCNTechnologyInformation Technology Services$1.07B$1.48B
1.38
27.7%2.3%
$1.48B book
$1.48B book
$1.48B book
2025-12-31View
263
Olin Corporation
OLNUSUSBasic MaterialsChemicals$1.77B$2.45B
1.38
27.5%6.8%
$3.91B
$1.71B book
$1.71B book
2025-12-31View
264
Post Holdings, Inc.
POSTUSUSConsumer DefensivePackaged Foods$3.61B$4.98B
1.38
27.5%4.5%
$5.85B
$4.38B
$4.70B
2025-09-30View
265
Cheniere Energy, Inc.
LNGUSUSEnergyOil & Gas Midstream$56.32B$77.37B
1.37
27.2%8.1%
$91.70B
$72.59B
$67.83B
2025-12-31View
266
German American Bancorp, Inc.
GABCUSUSFinancial ServicesBanks - Regional$1.92B$2.63B
1.37
26.9%7.8%
$4.03B
$1.54B
$2.33B
2025-12-31View
267
The Gabelli Equity Trust Inc.
GABUSUSFinancial ServicesAsset Management$1.76B$2.40B
1.36
26.7%9.0%
$1.99B book
$3.23B
$1.99B book
2025-12-31View
268
Walker & Dunlop, Inc.
WDUSUSFinancial ServicesMortgage Finance$1.16B$1.59B
1.36
26.7%5.3%
$2.29B
$751.11M
$1.72B book
2025-12-31View
269
Independent Bank Corp.
INDBUSUSFinancial ServicesBanks - Regional$3.96B$5.39B
1.36
26.6%8.5%
$7.75B
$2.81B
$5.62B
2025-12-31View
270
Prestige Consumer Healthcare Inc.
PBHUSUSHealthcareDrug Manufacturers - Specialty & Generic$2.35B$3.20B
1.36
26.6%4.2%
$3.90B
$3.01B
$2.69B
2026-03-31View
271
United Airlines Holdings, Inc.
UALUSUSIndustrialsAirlines$36.32B$49.46B
1.36
26.6%7.6%
$31.47B
$81.56B
$35.36B
2025-12-31View
272
Visteon Corporation
VCUSUSConsumer CyclicalAuto Parts$2.02B$2.75B
1.36
26.5%10.5%
$2.09B
$3.84B
$2.31B
2025-12-31View
273
TIM S.A.
TIMBUSBRCommunication ServicesTelecom Services$8.30B$11.25B
1.36
26.2%7.1%
$13.17B
$11.27B
$9.31B
2025-12-31View
274
Webster Financial Corporation
WBSUSUSFinancial ServicesBanks - Regional$12.83B$17.36B
1.35
26.1%8.9%
$22.45B
$10.12B
$19.50B
2025-12-31View
275
The Gabelli Dividend & Income Trust
GDVUSUSFinancial ServicesAsset Management$2.48B$3.35B
1.35
26.1%10.5%
$2.90B book
$4.26B
$2.90B book
2025-12-31View
276
Grupo Cibest S.A.
CIBUSCOFinancial ServicesBanks - Regional$21.53B$29.06B
1.35
25.9%6.5%
$52.96B
$22.75B
$11.45B book
2025-12-31View
277
Telephone and Data Systems, Inc.
TDSUSUSCommunication ServicesTelecom Services$4.01B$5.41B
1.35
25.9%6.5%
$5.41B book
$5.41B book
$5.41B book
2025-12-31View
278
Edgewell Personal Care Company
EPCUSUSConsumer DefensiveHousehold & Personal Products$1.33B$1.79B
1.34
25.4%5.5%
$2.25B
$1.50B
$1.62B
2025-09-30View
279
First Financial Bancorp.
FFBCUSUSFinancial ServicesBanks - Regional$3.42B$4.58B
1.34
25.4%8.8%
$5.97B
$2.80B
$4.98B
2025-12-31View
280
Ovintiv Inc.
OVVUSUSEnergyOil & Gas E&P$16.61B$22.26B
1.34
25.4%7.2%
$20.73B
$30.15B
$15.89B
2025-12-31View
281
Hancock Whitney Corporation
HWCUSUSFinancial ServicesBanks - Regional$5.92B$7.88B
1.33
24.8%8.9%
$10.16B
$4.87B
$8.60B
2025-12-31View
282
Central Bancompany, Inc.
CBCUSUSFinancial ServicesBanks - Regional$7.56B$9.99B
1.32
24.3%4.9%
$13.97B
$7.14B
$8.86B
2025-12-31View
283
KB Home
KBHUSUSConsumer CyclicalResidential Construction$2.81B$3.70B
1.32
24.1%9.0%
$4.42B
$3.56B
$3.12B
2025-11-30View
284
First BanCorp.
FBPUSUSFinancial ServicesBanks - Regional$4.13B$5.42B
1.31
23.9%10.2%
$7.06B
$3.25B
$5.96B
2025-12-31View
285
BW LPG Limited
BWLPUSSGEnergyOil & Gas Midstream$3.76B$4.92B
1.31
23.6%5.2%
$8.04B
$2.83B
$3.88B
2025-12-31View
286
SRH Total Return Fund, Inc.
STEWUSUSFinancial ServicesAsset Management$1.74B$2.28B
1.31
23.5%8.7%
$2.16B book
$2.52B
$2.16B book
2025-11-30View
287
AutoNation, Inc.
ANUSUSConsumer CyclicalAuto & Truck Dealerships$5.46B$7.09B
1.30
23.0%8.8%
$13.48B
$7.79B
$0 book
2025-12-31View
288
BlackRock Enhanced Large Cap Core Fund, Inc.
CIIUSUSFinancial ServicesAsset Management$1.01B$1.32B
1.30
22.9%10.9%
$928.12M book
$2.09B
$928.12M book
2025-12-31View
289
Wells Fargo & Company
WFCUSUSFinancial ServicesBanks - Diversified$242.92B$314.33B
1.29
22.7%7.2%
$556.93B
$203.54B
$182.51B book
2025-12-31View
290
Sonic Automotive, Inc.
SAHUSUSConsumer CyclicalAuto & Truck Dealerships$2.00B$2.59B
1.29
22.7%5.0%
$4.02B
$2.71B
$1.03B book
2025-12-31View
291
Banco Santander-Chile
BSACUSCLFinancial ServicesBanks - Regional$15.37B$19.86B
1.29
22.6%5.0%
$37.09B
$16.92B
$5.58B book
2025-12-31View
292
Universal Health Services, Inc.
UHSUSUSHealthcareMedical Care Facilities$10.33B$13.25B
1.28
22.1%7.9%
$13.23B
$14.01B
$12.52B
2025-12-31View
293
EOG Resources, Inc.
EOGUSUSEnergyOil & Gas E&P$75.34B$96.51B
1.28
21.9%5.7%
$114.18B
$81.81B
$93.53B
2025-12-31View
294
Diamondback Energy, Inc.
FANGUSUSEnergyOil & Gas E&P$52.24B$66.84B
1.28
21.8%6.0%
$91.80B
$64.69B
$44.03B book
2025-12-31View
295
Perdoceo Education Corporation
PRDOUSUSConsumer DefensiveEducation & Training Services$2.12B$2.70B
1.28
21.7%8.6%
$2.64B
$2.59B
$2.89B
2025-12-31View
296
Seacoast Banking Corporation of Florida
SBCFUSUSFinancial ServicesBanks - Regional$3.26B$4.16B
1.28
21.7%8.6%
$5.92B
$2.01B
$4.56B
2025-12-31View
297
Amdocs Limited
DOXUSUSTechnologySoftware - Infrastructure$6.10B$7.72B
1.27
21.0%6.5%
$8.74B
$6.35B
$8.06B
2025-09-30View
298
S&T Bancorp, Inc.
STBAUSUSFinancial ServicesBanks - Regional$1.79B$2.26B
1.26
20.9%9.6%
$2.90B
$1.36B
$2.52B
2025-12-31View
299
Brookfield Renewable Partners L.P.
BEPUSCAUtilitiesUtilities - Renewable$13.87B$17.52B
1.26
20.8%6.5%
-$19.21B
$35.88B book
$35.88B book
2025-12-31View
300
The Goodyear Tire & Rubber Company
GTUSUSConsumer CyclicalAuto Parts$1.23B$1.55B
1.26
20.8%5.1%
-$1.36B
$3.00B book
$3.00B book
2025-12-31View