Stock Screener
5,723 companies
Which stocks look cheapest against what their own reports say they are worth? The list is ordered by Intrinsic Value / Market Cap.
Apply suggested sets Return on Investment >= -0.1. Each raised the average return slightly over 2023-2024, on a hold-out half of the companies and on 2025; some single markets and portfolio sizes did worse.
Operating Income ÷ RevenueLatest fiscal yearKeeps profitable businesses. On the current valuation it lowered the Top N return at every threshold tested.
Operating Income ÷ Gross ProfitLatest fiscal yearDrops businesses whose overheads absorb their gross profit. On the current valuation it lowered the Top N return in every mode.
(Cash − Total Debt) ÷ Market Cap × 100Latest quarterAround -50 it drops only the most indebted companies, which helped Traditional Value slightly. Stricter thresholds lowered the return.
(Latest Year Revenue − Prior Year Revenue) ÷ Prior Year RevenueLatest fiscal year vs the year beforeIn Tech, 10% and above kept the cheap companies still growing; the gain was large but not consistent across samples. No effect in Traditional Value.
ΔNOPAT ÷ Growth CapExLatest fiscal year vs the year beforeAt -0.10 or 0 it drops companies whose growth investment lost money, which helped Traditional Value slightly. Higher thresholds lowered the return.
Market Cap ÷ Book ValueLatest quarterAt 10 or below it drops only extreme prices against book value, which helped Tech Value slightly. Tighter thresholds lowered the return outside Tech.
Net income > 0, book value at the start of the latest year, return on equity > 0Latest 3 fiscal yearsLeaves out companies whose 15-year profit projection cannot be made: a loss in one of the latest three years, no book value to measure growth on, or a return on equity at or below zero. Their Profit value is the book value alone, so without this filter the average still includes them on the other two values. On the current valuation it lowered the Top N return in every mode.
NOPAT − (CapEx − Depreciation + Δ Working Capital) > 0, return on capital > 0Latest 3 fiscal yearsLeaves out companies whose 15-year free cash flow projection cannot be made: operating profit or free cash flow at or below zero in one of the latest three years, a change in working capital (from the cash flow statement) above half of operating profit, or a return on capital at or below zero. Technology and Communication Services add half of R&D after tax to NOPAT. Banks are not held to it: their working capital is their loans and deposits. On the current valuation it lowered the Top N return more than any other filter.
Group by Legal Name, keep one row per companyKeeps the newest valuation, then the listing in the company's home country, the USD listing, the country filtered on, the largest market capCollapses the same legal entity listed on multiple exchanges into a single row. For example, Truist Financial appears on the New York Stock Exchange and on two German exchanges; with this on, only the primary US listing is shown. Recommended for portfolio construction; turn off when you need to inspect each individual listing.
Profit value > 3 × the larger of the EPV + Growth and FCFF valuesLatest valuationAfter years of losses, or buybacks larger than the book, the book value is close to zero, so the return on equity and the Profit value explode and the company jumps to the top of the list. Over 36 years of history in 21 countries, leaving these companies out kept the Top N return the same (between −0.2 and +0.3 points a year): it tidies the top of the list, it does not raise the return.
The list
book: the projection was rejected, so the book value stands in its place. K, M, B, T, Q: thousand, million, billion, trillion, quadrillion. A line listed abroad can carry a market cap far below the company's; Home listings only leaves those lines out.
Listed DE, based CN · Technology · Consumer Electronics
Market Cap
$1.32B
Avg Intrinsic
$1.55B
Intrinsic / Market
1.17
Margin of Safety
14.3%
WACC
5.0%
FY End
2025-12-31
EPV
$2.23B
Profit
$1.31B
FCFF
$1.10B book
Listed JP, based JP · Consumer Cyclical · Auto Parts
Market Cap
$3.32B
Avg Intrinsic
$3.87B
Intrinsic / Market
1.17
Margin of Safety
14.3%
WACC
4.8%
FY End
2025-12-31
EPV
$1.32B
Profit
$5.52B
FCFF
$4.79B book
Listed DE, based TH · Utilities · Utilities - Regulated Water
Market Cap
$1.18B
Avg Intrinsic
$1.37B
Intrinsic / Market
1.17
Margin of Safety
14.3%
WACC
4.9%
FY End
2025-12-31
EPV
$1.59B
Profit
$1.49B
FCFF
$1.04B
Listed US, based US · Consumer Defensive · Discount Stores
Market Cap
$26.26B
Avg Intrinsic
$30.60B
Intrinsic / Market
1.17
Margin of Safety
14.2%
WACC
4.1%
FY End
2026-01-31
EPV
$44.08B
Profit
$30.02B
FCFF
$17.69B
Listed DE, based GB · Financial Services · Asset Management
Market Cap
$1.50B
Avg Intrinsic
$1.75B
Intrinsic / Market
1.16
Margin of Safety
14.1%
WACC
11.4%
FY End
2026-03-31
EPV
$1.75B book
Profit
$1.75B book
FCFF
$1.75B book
Listed GB
Market Cap
$1.19B
Avg Intrinsic
$1.39B
Intrinsic / Market
1.16
Margin of Safety
14.1%
WACC
9.8%
FY End
2026-06-30
EPV
$1.29B book
Profit
$1.58B
FCFF
$1.29B book
Listed JP, based JP · Industrials · Conglomerates
Market Cap
$1.17B
Avg Intrinsic
$1.36B
Intrinsic / Market
1.16
Margin of Safety
14.1%
WACC
6.3%
FY End
2025-08-31
EPV
$1.42B
Profit
$2.19B
FCFF
$485.08M book
Listed US, based US · Utilities · Utilities - Regulated Electric
Market Cap
$1.52B
Avg Intrinsic
$1.76B
Intrinsic / Market
1.16
Margin of Safety
14.1%
WACC
4.6%
FY End
2025-12-31
EPV
$1.76B book
Profit
$1.76B book
FCFF
$1.76B book
Listed DE, based GR · Energy · Oil & Gas Refining & Marketing
Market Cap
$8.10B
Avg Intrinsic
$9.43B
Intrinsic / Market
1.16
Margin of Safety
14.1%
WACC
5.0%
FY End
2025-12-31
EPV
$11.37B
Profit
$9.84B
FCFF
$7.09B
Listed US, based US · Technology · Information Technology Services
Market Cap
$1.68B
Avg Intrinsic
$1.96B
Intrinsic / Market
1.16
Margin of Safety
14.1%
WACC
5.5%
FY End
2025-12-31
EPV
$2.71B
Profit
$1.56B
FCFF
$1.61B
Listed JP, based JP · Basic Materials · Aluminum
Market Cap
$1.12B
Avg Intrinsic
$1.30B
Intrinsic / Market
1.16
Margin of Safety
14.1%
WACC
4.4%
FY End
2026-03-31
EPV
$919.18M
Profit
$1.30B
FCFF
$1.68B book
Listed US, based CL · Financial Services · Banks - Regional
Market Cap
$19.38B
Avg Intrinsic
$22.55B
Intrinsic / Market
1.16
Margin of Safety
14.1%
WACC
4.5%
FY End
2025-12-31
EPV
$40.40B
Profit
$21.38B
FCFF
$5.88B book
Listed JP, based JP · Consumer Defensive · Grocery Stores
Market Cap
$28.62B
Avg Intrinsic
$33.29B
Intrinsic / Market
1.16
Margin of Safety
14.0%
WACC
3.1%
FY End
2026-02-28
EPV
$43.21B
Profit
$27.65B
FCFF
$29.01B
Listed PL, based PL · Financial Services · Banks - Regional
Market Cap
$15.09B
Avg Intrinsic
$17.53B
Intrinsic / Market
1.16
Margin of Safety
13.9%
WACC
7.1%
FY End
2025-12-31
EPV
$32.11B
Profit
$14.24B
FCFF
$6.23B book
Listed JP, based JP · Financial Services · Banks - Regional
Market Cap
$4.48B
Avg Intrinsic
$5.20B
Intrinsic / Market
1.16
Margin of Safety
13.9%
WACC
5.0%
FY End
2026-03-31
EPV
$7.94B
Profit
$4.11B
FCFF
$3.57B book
Listed US, based US · Consumer Cyclical · Recreational Vehicles
Market Cap
$3.03B
Avg Intrinsic
$3.52B
Intrinsic / Market
1.16
Margin of Safety
13.8%
WACC
7.5%
FY End
2025-12-31
EPV
$5.02B
Profit
$2.41B
FCFF
$3.12B book
Listed DE · Communication Services · Telecom Services
Market Cap
$4.00B
Avg Intrinsic
$4.64B
Intrinsic / Market
1.16
Margin of Safety
13.8%
WACC
5.0%
FY End
2025-12-31
EPV
$4.56B
Profit
$7.14B
FCFF
$2.22B book
Listed JP, based JP · Financial Services · Banks - Regional
Market Cap
$5.80B
Avg Intrinsic
$6.73B
Intrinsic / Market
1.16
Margin of Safety
13.8%
WACC
4.9%
FY End
2026-03-31
EPV
$10.11B
Profit
$5.75B
FCFF
$4.33B book
Listed JP, based JP · Financial Services · Banks - Regional
Market Cap
$9.95B
Avg Intrinsic
$11.53B
Intrinsic / Market
1.16
Margin of Safety
13.8%
WACC
4.7%
FY End
2026-03-31
EPV
$19.42B
Profit
$8.43B
FCFF
$6.75B book
Listed DE, based IT · Industrials · Engineering & Construction
Market Cap
$2.08B
Avg Intrinsic
$2.42B
Intrinsic / Market
1.16
Margin of Safety
13.7%
WACC
6.5%
FY End
2025-12-31
EPV
$2.17B book
Profit
$2.91B
FCFF
$2.17B book
Listed US, based IL · Technology · Information Technology Services
Market Cap
$1.83B
Avg Intrinsic
$2.12B
Intrinsic / Market
1.16
Margin of Safety
13.7%
WACC
5.0%
FY End
2025-12-31
EPV
$3.42B
Profit
$1.28B
FCFF
$1.66B book
Listed DE, based ES · Industrials · Engineering & Construction
Market Cap
$12.56B
Avg Intrinsic
$14.55B
Intrinsic / Market
1.16
Margin of Safety
13.7%
WACC
6.2%
FY End
2025-12-31
EPV
$26.06B
Profit
$10.21B
FCFF
$7.37B book
Listed JP, based JP · Healthcare · Pharmaceutical Retailers
Market Cap
$1.20B
Avg Intrinsic
$1.38B
Intrinsic / Market
1.16
Margin of Safety
13.7%
WACC
3.2%
FY End
2025-04-30
EPV
$1.80B
Profit
$1.21B
FCFF
$1.14B
Listed DE, based NL · Basic Materials · Building Materials
Market Cap
$2.18B
Avg Intrinsic
$2.52B
Intrinsic / Market
1.16
Margin of Safety
13.7%
WACC
9.5%
FY End
2025-12-31
EPV
$2.49B
Profit
$2.69B
FCFF
$2.39B
Listed GB, based KY
Market Cap
$3.48B
Avg Intrinsic
$4.03B
Intrinsic / Market
1.16
Margin of Safety
13.6%
WACC
11.8%
FY End
2025-12-31
EPV
$7.30B
Profit
$3.03B
FCFF
$1.75B book
Listed CH, based CH · Consumer Defensive · Packaged Foods
Market Cap
$1.91B
Avg Intrinsic
$2.22B
Intrinsic / Market
1.16
Margin of Safety
13.6%
WACC
6.0%
FY End
2025-12-31
EPV
$2.89B
Profit
$1.75B
FCFF
$2.01B book
Listed JP, based JP · Consumer Cyclical · Specialty Retail
Market Cap
$3.00B
Avg Intrinsic
$3.47B
Intrinsic / Market
1.16
Margin of Safety
13.6%
WACC
3.4%
FY End
2026-03-31
EPV
$3.75B
Profit
$2.64B
FCFF
$4.02B book
Listed JP, based JP · Technology · Electronic Components
Market Cap
$1.62B
Avg Intrinsic
$1.88B
Intrinsic / Market
1.16
Margin of Safety
13.6%
WACC
5.9%
FY End
2026-03-31
EPV
$2.61B
Profit
$1.88B
FCFF
$1.15B book
Listed JP, based JP · Financial Services · Banks - Regional
Market Cap
$8.49B
Avg Intrinsic
$9.82B
Intrinsic / Market
1.16
Margin of Safety
13.5%
WACC
6.0%
FY End
2026-03-31
EPV
$14.87B
Profit
$6.87B
FCFF
$7.72B book
Listed KR, based KR · Consumer Defensive · Packaged Foods
Market Cap
$6.90B
Avg Intrinsic
$7.97B
Intrinsic / Market
1.16
Margin of Safety
13.5%
WACC
4.8%
FY End
2025-12-31
EPV
$6.10B
Profit
$16.82B
FCFF
$1.01B book
Listed HK, based CN · Technology · Consumer Electronics
Market Cap
$1.34B
Avg Intrinsic
$1.55B
Intrinsic / Market
1.16
Margin of Safety
13.5%
WACC
4.9%
FY End
2025-12-31
EPV
$2.24B
Profit
$1.32B
FCFF
$1.10B book
Listed US, based US · Financial Services · Banks - Regional
Market Cap
$3.28B
Avg Intrinsic
$3.80B
Intrinsic / Market
1.16
Margin of Safety
13.4%
WACC
8.3%
FY End
2025-12-31
EPV
$5.09B
Profit
$2.37B
FCFF
$3.93B
Listed CH, based CH · Industrials · Engineering & Construction
Market Cap
$1.40B
Avg Intrinsic
$1.62B
Intrinsic / Market
1.16
Margin of Safety
13.4%
WACC
6.9%
FY End
2025-12-31
EPV
$1.79B
Profit
$2.14B
FCFF
$936.11M book
Listed DE, based DE · Technology · Semiconductors
Market Cap
$2.18B
Avg Intrinsic
$2.52B
Intrinsic / Market
1.15
Margin of Safety
13.4%
WACC
9.0%
FY End
2025-12-31
EPV
$2.52B book
Profit
$2.52B book
FCFF
$2.52B book
Listed HK, based CN · Consumer Cyclical · Auto Parts
Market Cap
$18.01B
Avg Intrinsic
$20.79B
Intrinsic / Market
1.15
Margin of Safety
13.4%
WACC
6.4%
FY End
2025-12-31
EPV
$20.36B
Profit
$18.36B
FCFF
$23.64B
Listed DE, based AT · Financial Services · Banks - Regional
Market Cap
$15.27B
Avg Intrinsic
$17.62B
Intrinsic / Market
1.15
Margin of Safety
13.4%
WACC
6.1%
FY End
2025-12-31
EPV
$35.80B
Profit
$11.68B
FCFF
$5.39B book
Listed US, based US · Basic Materials · Specialty Chemicals
Market Cap
$7.99B
Avg Intrinsic
$9.22B
Intrinsic / Market
1.15
Margin of Safety
13.3%
WACC
5.7%
FY End
2025-12-31
EPV
$9.22B book
Profit
$9.22B book
FCFF
$9.22B book
Listed DE, based BE · Financial Services · Asset Management
Market Cap
$9.89B
Avg Intrinsic
$11.41B
Intrinsic / Market
1.15
Margin of Safety
13.3%
WACC
5.7%
FY End
2025-12-31
EPV
$14.11B book
Profit
$6.00B
FCFF
$14.11B book
Listed DE, based AT · Industrials · Farm & Heavy Construction Machinery
Market Cap
$1.11B
Avg Intrinsic
$1.28B
Intrinsic / Market
1.15
Margin of Safety
13.3%
WACC
11.8%
FY End
2025-12-31
EPV
$1.42B
Profit
$1.14B
FCFF
$1.29B
Listed DE, based HU · Communication Services · Telecom Services
Market Cap
$6.81B
Avg Intrinsic
$7.85B
Intrinsic / Market
1.15
Margin of Safety
13.3%
WACC
7.6%
FY End
2025-12-31
EPV
$8.26B
Profit
$8.94B
FCFF
$6.34B
Listed JP, based JP · Financial Services · Banks - Regional
Market Cap
$8.00B
Avg Intrinsic
$9.22B
Intrinsic / Market
1.15
Margin of Safety
13.3%
WACC
4.5%
FY End
2026-03-31
EPV
$13.02B
Profit
$7.41B
FCFF
$7.24B book
Listed US, based BR · Utilities · Utilities - Regulated Water
Market Cap
$18.52B
Avg Intrinsic
$21.33B
Intrinsic / Market
1.15
Margin of Safety
13.2%
WACC
4.8%
FY End
2025-12-31
EPV
$25.02B
Profit
$30.21B
FCFF
$8.75B book
Listed DE, based ID · Basic Materials · Specialty Chemicals
Market Cap
$4.32B
Avg Intrinsic
$4.97B
Intrinsic / Market
1.15
Margin of Safety
13.2%
WACC
6.2%
FY End
2025-12-31
EPV
$4.97B book
Profit
$4.97B book
FCFF
$4.97B book
Listed US, based US · Consumer Cyclical · Residential Construction
Market Cap
$22.19B
Avg Intrinsic
$25.52B
Intrinsic / Market
1.15
Margin of Safety
13.1%
WACC
10.6%
FY End
2025-12-31
EPV
$24.95B
Profit
$26.44B
FCFF
$25.18B
Listed JP, based JP · Industrials · Conglomerates
Market Cap
$2.01B
Avg Intrinsic
$2.31B
Intrinsic / Market
1.15
Margin of Safety
13.1%
WACC
4.5%
FY End
2025-03-31
EPV
$2.31B book
Profit
$2.31B book
FCFF
$2.31B book
Listed HK, based CN · Communication Services · Internet Content & Information
Market Cap
$16.24B
Avg Intrinsic
$18.67B
Intrinsic / Market
1.15
Margin of Safety
13.0%
WACC
8.1%
FY End
2025-12-31
EPV
$16.29B
Profit
$27.60B
FCFF
$12.12B book
Listed GB, based GB · Consumer Cyclical · Gambling
Market Cap
$1.42B
Avg Intrinsic
$1.63B
Intrinsic / Market
1.15
Margin of Safety
13.0%
WACC
7.8%
FY End
2025-12-31
EPV
$1.63B book
Profit
$1.63B book
FCFF
$1.63B book
Listed CH, based CH · Healthcare · Biotechnology
Market Cap
$3.33B
Avg Intrinsic
$3.82B
Intrinsic / Market
1.15
Margin of Safety
12.9%
WACC
8.5%
FY End
2025-12-31
EPV
$3.82B book
Profit
$3.82B book
FCFF
$3.82B book
Listed DE, based ES · Consumer Cyclical · Packaging & Containers
Market Cap
$2.76B
Avg Intrinsic
$3.17B
Intrinsic / Market
1.15
Margin of Safety
12.9%
WACC
5.0%
FY End
2025-12-31
EPV
$3.94B
Profit
$2.58B
FCFF
$2.98B
Listed KR, based KR · Industrials · Engineering & Construction
Market Cap
$2.12B
Avg Intrinsic
$2.43B
Intrinsic / Market
1.15
Margin of Safety
12.7%
WACC
5.5%
FY End
2025-12-31
EPV
-$66.63M
Profit
$3.68B book
FCFF
$3.68B book
Listed US, based US · Consumer Cyclical · Specialty Retail
Market Cap
$3.81B
Avg Intrinsic
$4.36B
Intrinsic / Market
1.14
Margin of Safety
12.6%
WACC
7.3%
FY End
2026-01-31
EPV
$5.02B
Profit
$4.13B
FCFF
$3.93B
Listed DE, based SE · Consumer Defensive · Household & Personal Products
Market Cap
$17.19B
Avg Intrinsic
$19.66B
Intrinsic / Market
1.14
Margin of Safety
12.6%
WACC
6.7%
FY End
2025-12-31
EPV
$21.76B
Profit
$19.10B
FCFF
$18.12B
Listed US, based US · Financial Services · Banks - Regional
Market Cap
$5.56B
Avg Intrinsic
$6.35B
Intrinsic / Market
1.14
Margin of Safety
12.5%
WACC
9.1%
FY End
2025-12-31
EPV
$7.99B
Profit
$4.22B
FCFF
$6.86B
Listed DE, based SG · Energy · Oil & Gas Equipment & Services
Market Cap
$4.71B
Avg Intrinsic
$5.39B
Intrinsic / Market
1.14
Margin of Safety
12.5%
WACC
5.3%
FY End
2025-12-31
EPV
$5.39B book
Profit
$5.39B book
FCFF
$5.39B book
Listed JP, based JP · Consumer Cyclical · Packaging & Containers
Market Cap
$2.32B
Avg Intrinsic
$2.65B
Intrinsic / Market
1.14
Margin of Safety
12.5%
WACC
3.4%
FY End
2026-03-31
EPV
$2.43B
Profit
$2.21B
FCFF
$3.31B book
Listed US, based US · Consumer Defensive · Grocery Stores
Market Cap
$1.69B
Avg Intrinsic
$1.93B
Intrinsic / Market
1.14
Margin of Safety
12.5%
WACC
6.7%
FY End
2025-09-30
EPV
$2.46B
Profit
$1.60B
FCFF
$1.72B
Listed NL, based US · Financial Services · Asset Management
Market Cap
$14.96B
Avg Intrinsic
$17.08B
Intrinsic / Market
1.14
Margin of Safety
12.4%
WACC
8.1%
FY End
2025-12-31
EPV
$12.97B
Profit
$32.24B
FCFF
$6.03B
Listed JP, based JP · Technology · Semiconductors
Market Cap
$1.02B
Avg Intrinsic
$1.16B
Intrinsic / Market
1.14
Margin of Safety
12.3%
WACC
11.0%
FY End
2026-03-31
EPV
$1.16B book
Profit
$1.16B book
FCFF
$1.16B book
Listed US, based US · Healthcare · Health Information Services
Market Cap
$1.15B
Avg Intrinsic
$1.31B
Intrinsic / Market
1.14
Margin of Safety
12.2%
WACC
9.8%
FY End
2025-12-31
EPV
$1.31B book
Profit
$1.31B book
FCFF
$1.31B book
Listed GB
Market Cap
$1.53B
Avg Intrinsic
$1.75B
Intrinsic / Market
1.14
Margin of Safety
12.2%
WACC
9.8%
FY End
2026-03-31
EPV
$1.75B book
Profit
$1.75B book
FCFF
$1.75B book
Listed JP, based JP · Financial Services · Banks - Regional
Market Cap
$2.37B
Avg Intrinsic
$2.70B
Intrinsic / Market
1.14
Margin of Safety
12.1%
WACC
6.0%
FY End
2026-03-31
EPV
$4.16B
Profit
$1.66B
FCFF
$2.28B book
Listed JP, based JP · Consumer Cyclical · Furnishings, Fixtures & Appliances
Market Cap
$1.22B
Avg Intrinsic
$1.38B
Intrinsic / Market
1.14
Margin of Safety
12.0%
WACC
6.1%
FY End
2026-03-31
EPV
$1.59B
Profit
$1.33B
FCFF
$1.23B book
Listed DE, based CN · Financial Services · Capital Markets
Market Cap
$22.68B
Avg Intrinsic
$25.78B
Intrinsic / Market
1.14
Margin of Safety
12.0%
WACC
5.2%
FY End
2025-12-31
EPV
$14.90B
Profit
$30.57B
FCFF
$31.86B book
Listed GB
Market Cap
$22.23B
Avg Intrinsic
$25.26B
Intrinsic / Market
1.14
Margin of Safety
12.0%
WACC
9.9%
FY End
2026-03-31
EPV
$18.23B book
Profit
$39.33B
FCFF
$18.23B book
Listed CA, based CA · Basic Materials · Chemicals
Market Cap
$1.17B
Avg Intrinsic
$1.33B
Intrinsic / Market
1.14
Margin of Safety
12.0%
WACC
8.6%
FY End
2025-12-31
EPV
$1.15B
Profit
$1.66B
FCFF
$1.18B
Listed PL, based PL · Financial Services · Banks - Regional
Market Cap
$6.72B
Avg Intrinsic
$7.63B
Intrinsic / Market
1.14
Margin of Safety
12.0%
WACC
7.6%
FY End
2025-12-31
EPV
$15.61B
Profit
$4.27B
FCFF
$3.01B book
Listed US, based US · Financial Services · Banks - Regional
Market Cap
$7.69B
Avg Intrinsic
$8.73B
Intrinsic / Market
1.14
Margin of Safety
11.9%
WACC
7.6%
FY End
2025-12-31
EPV
$13.64B
Profit
$6.46B
FCFF
$6.09B book
Listed DE, based IE · Industrials · Airlines
Market Cap
$28.11B
Avg Intrinsic
$31.88B
Intrinsic / Market
1.13
Margin of Safety
11.8%
WACC
10.3%
FY End
2026-03-31
EPV
$32.55B
Profit
$32.80B
FCFF
$30.28B
Listed JP, based JP · Financial Services · Banks - Regional
Market Cap
$3.15B
Avg Intrinsic
$3.57B
Intrinsic / Market
1.13
Margin of Safety
11.8%
WACC
5.7%
FY End
2026-03-31
EPV
$5.04B
Profit
$2.70B
FCFF
$2.96B book
Listed DE, based CZ · Consumer Defensive · Tobacco
Market Cap
$2.24B
Avg Intrinsic
$2.54B
Intrinsic / Market
1.13
Margin of Safety
11.7%
WACC
5.3%
FY End
2025-12-31
EPV
$3.54B
Profit
$3.69B
FCFF
$398.74M book
Listed DE, based ZA · Consumer Cyclical · Apparel Retail
Market Cap
$2.62B
Avg Intrinsic
$2.97B
Intrinsic / Market
1.13
Margin of Safety
11.7%
WACC
6.3%
FY End
2026-03-31
EPV
$3.88B
Profit
$3.21B
FCFF
$1.82B
Listed DE, based NO · Industrials · Marine Shipping
Market Cap
$7.90B
Avg Intrinsic
$8.94B
Intrinsic / Market
1.13
Margin of Safety
11.7%
WACC
8.9%
FY End
2025-12-31
EPV
$10.62B
Profit
$9.50B
FCFF
$6.72B
Listed JP, based JP · Consumer Cyclical · Auto Parts
Market Cap
$1.30B
Avg Intrinsic
$1.47B
Intrinsic / Market
1.13
Margin of Safety
11.6%
WACC
7.0%
FY End
2026-03-31
EPV
$1.69B
Profit
$1.19B
FCFF
$1.55B
Listed US, based US · Healthcare · Healthcare Plans
Market Cap
$9.45B
Avg Intrinsic
$10.69B
Intrinsic / Market
1.13
Margin of Safety
11.6%
WACC
7.5%
FY End
2025-12-31
EPV
$22.01B
Profit
$5.87B
FCFF
$4.18B book
Listed DE · Energy · Oil & Gas E&P
Market Cap
$1.17B
Avg Intrinsic
$1.33B
Intrinsic / Market
1.13
Margin of Safety
11.6%
WACC
5.3%
FY End
2025-12-31
EPV
$1.51B
Profit
$1.12B
FCFF
$1.35B book
Listed US, based US · Healthcare · Drug Manufacturers - General
Market Cap
$125.67B
Avg Intrinsic
$142.03B
Intrinsic / Market
1.13
Margin of Safety
11.5%
WACC
5.1%
FY End
2025-12-31
EPV
$231.55B
Profit
$125.08B
FCFF
$69.46B
Listed DE, based AT · Utilities · Utilities - Renewable
Market Cap
$24.66B
Avg Intrinsic
$27.88B
Intrinsic / Market
1.13
Margin of Safety
11.5%
WACC
6.0%
FY End
2025-12-31
EPV
$33.28B
Profit
$25.23B
FCFF
$25.12B
Listed US, based US · Financial Services · Banks - Regional
Market Cap
$1.02B
Avg Intrinsic
$1.15B
Intrinsic / Market
1.13
Margin of Safety
11.5%
WACC
7.4%
FY End
2025-12-31
EPV
$1.39B
Profit
$957.12M
FCFF
$1.09B
Listed PL, based PL · Consumer Defensive · Grocery Stores
Market Cap
$8.41B
Avg Intrinsic
$9.50B
Intrinsic / Market
1.13
Margin of Safety
11.4%
WACC
7.6%
FY End
2025-12-31
EPV
$7.28B
Profit
$13.09B
FCFF
$8.13B
Listed DE, based TH · Financial Services · Credit Services
Market Cap
$2.45B
Avg Intrinsic
$2.76B
Intrinsic / Market
1.13
Margin of Safety
11.4%
WACC
4.7%
FY End
2025-12-31
EPV
$1.65B
Profit
$3.94B
FCFF
$2.69B book
Listed DE, based ZA · Basic Materials · Other Precious Metals & Mining
Market Cap
$10.52B
Avg Intrinsic
$11.87B
Intrinsic / Market
1.13
Margin of Safety
11.3%
WACC
12.2%
FY End
2026-06-30
EPV
$17.00B
Profit
$11.27B
FCFF
$7.32B book
Listed DE, based ES · Real Estate · Real Estate - Development
Market Cap
$1.03B
Avg Intrinsic
$1.16B
Intrinsic / Market
1.13
Margin of Safety
11.3%
WACC
5.3%
FY End
2026-03-31
EPV
$1.62B
Profit
$847.46M
FCFF
$1.02B book
Listed FR, based FR · Consumer Cyclical · Gambling
Market Cap
$4.24B
Avg Intrinsic
$4.77B
Intrinsic / Market
1.13
Margin of Safety
11.1%
WACC
5.9%
FY End
2025-12-31
EPV
$8.14B
Profit
$4.29B
FCFF
$1.88B
Listed DE, based TH · Energy · Oil & Gas Refining & Marketing
Market Cap
$2.05B
Avg Intrinsic
$2.31B
Intrinsic / Market
1.12
Margin of Safety
11.0%
WACC
4.5%
FY End
2025-12-31
EPV
$2.31B book
Profit
$2.31B book
FCFF
$2.31B book
Listed GB
Market Cap
$1.01B
Avg Intrinsic
$1.13B
Intrinsic / Market
1.12
Margin of Safety
11.0%
WACC
10.3%
FY End
2025-09-30
EPV
$1.13B book
Profit
$1.13B book
FCFF
$1.13B book
Listed DE, based CY · Utilities · Utilities - Regulated Electric
Market Cap
$1.46B
Avg Intrinsic
$1.64B
Intrinsic / Market
1.12
Margin of Safety
11.0%
WACC
7.5%
FY End
2025-12-31
EPV
$2.79B
Profit
$1.47B
FCFF
$653.99M book
Listed CH, based CH · Financial Services · Banks - Regional
Market Cap
$7.49B
Avg Intrinsic
$8.41B
Intrinsic / Market
1.12
Margin of Safety
10.9%
WACC
4.4%
FY End
2025-12-31
EPV
$13.32B
Profit
$6.65B
FCFF
$5.27B book
Listed HK, based HK · Financial Services · Banks - Regional
Market Cap
$68.43B
Avg Intrinsic
$76.81B
Intrinsic / Market
1.12
Margin of Safety
10.9%
WACC
5.7%
FY End
2025-12-31
EPV
$101.35B
Profit
$82.36B
FCFF
$46.71B book
Listed US, based US · Financial Services · Asset Management
Market Cap
$3.14B
Avg Intrinsic
$3.53B
Intrinsic / Market
1.12
Margin of Safety
10.9%
WACC
8.4%
FY End
2025-10-31
EPV
$3.53B book
Profit
$3.53B book
FCFF
$3.53B book
Listed DE, based ID · Energy · Thermal Coal
Market Cap
$1.94B
Avg Intrinsic
$2.17B
Intrinsic / Market
1.12
Margin of Safety
10.9%
WACC
10.2%
FY End
2025-12-31
EPV
$3.76B
Profit
$1.35B
FCFF
$1.42B book
Listed US, based US · Consumer Cyclical · Packaging & Containers
Market Cap
$4.80B
Avg Intrinsic
$5.39B
Intrinsic / Market
1.12
Margin of Safety
10.9%
WACC
5.2%
FY End
2025-12-31
EPV
$6.55B
Profit
$5.08B
FCFF
$4.53B
Listed US, based CN · Consumer Cyclical · Restaurants
Market Cap
$13.87B
Avg Intrinsic
$15.57B
Intrinsic / Market
1.12
Margin of Safety
10.9%
WACC
4.8%
FY End
2025-12-31
EPV
$18.05B
Profit
$11.53B
FCFF
$17.13B
Listed JP, based JP · Industrials · Conglomerates
Market Cap
$10.03B
Avg Intrinsic
$11.25B
Intrinsic / Market
1.12
Margin of Safety
10.9%
WACC
4.1%
FY End
2025-03-31
EPV
$10.41B
Profit
$14.35B
FCFF
$8.99B
Listed DE, based ZA · Communication Services · Telecom Services
Market Cap
$16.90B
Avg Intrinsic
$18.95B
Intrinsic / Market
1.12
Margin of Safety
10.8%
WACC
6.5%
FY End
2026-03-31
EPV
$25.03B
Profit
$16.18B
FCFF
$15.63B
Listed US, based US · Financial Services · Banks - Regional
Market Cap
$17.15B
Avg Intrinsic
$19.21B
Intrinsic / Market
1.12
Margin of Safety
10.7%
WACC
9.1%
FY End
2025-12-31
EPV
$23.71B
Profit
$15.87B
FCFF
$18.04B
Listed US, based US · Energy · Oil & Gas E&P
Market Cap
$4.11B
Avg Intrinsic
$4.60B
Intrinsic / Market
1.12
Margin of Safety
10.7%
WACC
6.8%
FY End
2025-12-31
EPV
$7.47B
Profit
$3.17B book
FCFF
$3.17B book
Listed HK, based CN · Industrials · Airlines
Market Cap
$6.74B
Avg Intrinsic
$7.55B
Intrinsic / Market
1.12
Margin of Safety
10.7%
WACC
2.4%
FY End
2025-12-31
EPV
$7.55B book
Profit
$7.55B book
FCFF
$7.55B book
Listed US, based US · Industrials · Conglomerates
Market Cap
$3.82B
Avg Intrinsic
$4.27B
Intrinsic / Market
1.12
Margin of Safety
10.7%
WACC
6.2%
FY End
2025-12-31
EPV
$3.80B
Profit
$4.86B
FCFF
$4.15B
Listed GB
Market Cap
$1.05B
Avg Intrinsic
$1.17B
Intrinsic / Market
1.12
Margin of Safety
10.6%
WACC
10.1%
FY End
2025-06-30
EPV
$1.13B book
Profit
$1.25B
FCFF
$1.13B book
Listed CA, based CA · Financial Services · Asset Management
Market Cap
$5.73B
Avg Intrinsic
$6.41B
Intrinsic / Market
1.12
Margin of Safety
10.5%
WACC
9.6%
FY End
2025-12-31
EPV
$5.25B
Profit
$6.68B
FCFF
$7.29B
| # | Company | Market Cap | Avg Intrinsic | Intrinsic / Market | Margin of Safety | WACC | EPV / Profit / FCFF | FY End |
|---|---|---|---|---|---|---|---|---|
| 1301 | V58.F Shanghai Longcheer Technology Co., Ltd.Listed DE, based CN · Technology · Consumer Electronics | $1.32B | $1.55B | 1.17 | 14.3% | 5.0% | $2.23B $1.31B $1.10B book | 2025-12-31 |
| 1302 | 5110.T Sumitomo Rubber Industries, Ltd.Listed JP, based JP · Consumer Cyclical · Auto Parts | $3.32B | $3.87B | 1.17 | 14.3% | 4.8% | $1.32B $5.52B $4.79B book | 2025-12-31 |
| 1303 | F1P.F TTW Public Company LimitedListed DE, based TH · Utilities · Utilities - Regulated Water | $1.18B | $1.37B | 1.17 | 14.3% | 4.9% | $1.59B $1.49B $1.04B | 2025-12-31 |
| 1304 | DG Dollar General CorporationListed US, based US · Consumer Defensive · Discount Stores | $26.26B | $30.60B | 1.17 | 14.2% | 4.1% | $44.08B $30.02B $17.69B | 2026-01-31 |
| 1305 | GRW.F Molten Ventures OrdListed DE, based GB · Financial Services · Asset Management | $1.50B | $1.75B | 1.16 | 14.1% | 11.4% | $1.75B book $1.75B book $1.75B book | 2026-03-31 |
| 1306 | MUT.L Murray Income Trust OrdListed GB | $1.19B | $1.39B | 1.16 | 14.1% | 9.8% | $1.29B book $1.58B $1.29B book | 2026-06-30 |
| 1307 | 3498.T Kasumigaseki Capital Co.,Ltd.Listed JP, based JP · Industrials · Conglomerates | $1.17B | $1.36B | 1.16 | 14.1% | 6.3% | $1.42B $2.19B $485.08M book | 2025-08-31 |
| 1308 | HE Hawaiian Electric Industries, Inc.Listed US, based US · Utilities · Utilities - Regulated Electric | $1.52B | $1.76B | 1.16 | 14.1% | 4.6% | $1.76B book $1.76B book $1.76B book | 2025-12-31 |
| 1309 | MHZ.F Motor Oil (Hellas) Corinth Refineries S.A.Listed DE, based GR · Energy · Oil & Gas Refining & Marketing | $8.10B | $9.43B | 1.16 | 14.1% | 5.0% | $11.37B $9.84B $7.09B | 2025-12-31 |
| 1310 | EFOR Everforth, Inc.Listed US, based US · Technology · Information Technology Services | $1.68B | $1.96B | 1.16 | 14.1% | 5.5% | $2.71B $1.56B $1.61B | 2025-12-31 |
| 1311 | 5703.T Nippon Light Metal Holdings Company, Ltd.Listed JP, based JP · Basic Materials · Aluminum | $1.12B | $1.30B | 1.16 | 14.1% | 4.4% | $919.18M $1.30B $1.68B book | 2026-03-31 |
| 1312 | BCH Banco de ChileListed US, based CL · Financial Services · Banks - Regional | $19.38B | $22.55B | 1.16 | 14.1% | 4.5% | $40.40B $21.38B $5.88B book | 2025-12-31 |
| 1313 | 3382.T Seven & i Holdings Co., Ltd.Listed JP, based JP · Consumer Defensive · Grocery Stores | $28.62B | $33.29B | 1.16 | 14.0% | 3.1% | $43.21B $27.65B $29.01B | 2026-02-28 |
| 1314 | MBK.WA mBank S.A.Listed PL, based PL · Financial Services · Banks - Regional | $15.09B | $17.53B | 1.16 | 13.9% | 7.1% | $32.11B $14.24B $6.23B book | 2025-12-31 |
| 1315 | 7327.T Daishi Hokuetsu Financial Group, Inc.Listed JP, based JP · Financial Services · Banks - Regional | $4.48B | $5.20B | 1.16 | 13.9% | 5.0% | $7.94B $4.11B $3.57B book | 2026-03-31 |
| 1316 | HOG Harley-Davidson, Inc.Listed US, based US · Consumer Cyclical · Recreational Vehicles | $3.03B | $3.52B | 1.16 | 13.8% | 7.5% | $5.02B $2.41B $3.12B book | 2025-12-31 |
| 1317 | PLO.F PLDT Inc.Listed DE · Communication Services · Telecom Services | $4.00B | $4.64B | 1.16 | 13.8% | 5.0% | $4.56B $7.14B $2.22B book | 2025-12-31 |
| 1318 | 8341.T The 77 Bank, Ltd.Listed JP, based JP · Financial Services · Banks - Regional | $5.80B | $6.73B | 1.16 | 13.8% | 4.9% | $10.11B $5.75B $4.33B book | 2026-03-31 |
| 1319 | 7167.T Mebuki Financial Group,Inc.Listed JP, based JP · Financial Services · Banks - Regional | $9.95B | $11.53B | 1.16 | 13.8% | 4.7% | $19.42B $8.43B $6.75B book | 2026-03-31 |
| 1320 | IPJ1.F Webuild S.p.A.Listed DE, based IT · Industrials · Engineering & Construction | $2.08B | $2.42B | 1.16 | 13.7% | 6.5% | $2.17B book $2.91B $2.17B book | 2025-12-31 |
| 1321 | FORTY Formula Systems (1985) Ltd.Listed US, based IL · Technology · Information Technology Services | $1.83B | $2.12B | 1.16 | 13.7% | 5.0% | $3.42B $1.28B $1.66B book | 2025-12-31 |
| 1322 | AJ3.F Acciona, S.A.Listed DE, based ES · Industrials · Engineering & Construction | $12.56B | $14.55B | 1.16 | 13.7% | 6.2% | $26.06B $10.21B $7.37B book | 2025-12-31 |
| 1323 | 9627.T Ain Holdings Inc.Listed JP, based JP · Healthcare · Pharmaceutical Retailers | $1.20B | $1.38B | 1.16 | 13.7% | 3.2% | $1.80B $1.21B $1.14B | 2025-04-30 |
| 1324 | 3PC.F Cementir Holding N.V.Listed DE, based NL · Basic Materials · Building Materials | $2.18B | $2.52B | 1.16 | 13.7% | 9.5% | $2.49B $2.69B $2.39B | 2025-12-31 |
| 1325 | 0A4H.L StoneCo Ltd.Listed GB, based KY | $3.48B | $4.03B | 1.16 | 13.6% | 11.8% | $7.30B $3.03B $1.75B book | 2025-12-31 |
| 1326 | BELL.SW Bell Food Group AGListed CH, based CH · Consumer Defensive · Packaged Foods | $1.91B | $2.22B | 1.16 | 13.6% | 6.0% | $2.89B $1.75B $2.01B book | 2025-12-31 |
| 1327 | 9831.T Yamada Holdings Co., Ltd.Listed JP, based JP · Consumer Cyclical · Specialty Retail | $3.00B | $3.47B | 1.16 | 13.6% | 3.4% | $3.75B $2.64B $4.02B book | 2026-03-31 |
| 1328 | 8154.T Kaga Electronics Co.,Ltd.Listed JP, based JP · Technology · Electronic Components | $1.62B | $1.88B | 1.16 | 13.6% | 5.9% | $2.61B $1.88B $1.15B book | 2026-03-31 |
| 1329 | 8303.T SBI SHINSEI BANK LTDListed JP, based JP · Financial Services · Banks - Regional | $8.49B | $9.82B | 1.16 | 13.5% | 6.0% | $14.87B $6.87B $7.72B book | 2026-03-31 |
| 1330 | 003230.KS Samyang Foods Co., Ltd.Listed KR, based KR · Consumer Defensive · Packaged Foods | $6.90B | $7.97B | 1.16 | 13.5% | 4.8% | $6.10B $16.82B $1.01B book | 2025-12-31 |
| 1331 | 9611.HK LONGCHEERListed HK, based CN · Technology · Consumer Electronics | $1.34B | $1.55B | 1.16 | 13.5% | 4.9% | $2.24B $1.32B $1.10B book | 2025-12-31 |
| 1332 | CBU Community Financial System, Inc.Listed US, based US · Financial Services · Banks - Regional | $3.28B | $3.80B | 1.16 | 13.4% | 8.3% | $5.09B $2.37B $3.93B | 2025-12-31 |
| 1333 | IMPN.SW Implenia AGListed CH, based CH · Industrials · Engineering & Construction | $1.40B | $1.62B | 1.16 | 13.4% | 6.9% | $1.79B $2.14B $936.11M book | 2025-12-31 |
| 1334 | WAF0.F Siltronic AGListed DE, based DE · Technology · Semiconductors | $2.18B | $2.52B | 1.15 | 13.4% | 9.0% | $2.52B book $2.52B book $2.52B book | 2025-12-31 |
| 1335 | 3606.HK Fuyao Glass Industry Group Co., Ltd.Listed HK, based CN · Consumer Cyclical · Auto Parts | $18.01B | $20.79B | 1.15 | 13.4% | 6.4% | $20.36B $18.36B $23.64B | 2025-12-31 |
| 1336 | 0B2.DE BAWAG Group AGListed DE, based AT · Financial Services · Banks - Regional | $15.27B | $17.62B | 1.15 | 13.4% | 6.1% | $35.80B $11.68B $5.39B book | 2025-12-31 |
| 1337 | WLK Westlake CorporationListed US, based US · Basic Materials · Specialty Chemicals | $7.99B | $9.22B | 1.15 | 13.3% | 5.7% | $9.22B book $9.22B book $9.22B book | 2025-12-31 |
| 1338 | EAI.F Groupe Bruxelles Lambert SAListed DE, based BE · Financial Services · Asset Management | $9.89B | $11.41B | 1.15 | 13.3% | 5.7% | $14.11B book $6.00B $14.11B book | 2025-12-31 |
| 1339 | PFI.F Palfinger AGListed DE, based AT · Industrials · Farm & Heavy Construction Machinery | $1.11B | $1.28B | 1.15 | 13.3% | 11.8% | $1.42B $1.14B $1.29B | 2025-12-31 |
| 1340 | MGYB.F Magyar Telekom Távközlési Nyilvánosan Müködö RészvénytársaságListed DE, based HU · Communication Services · Telecom Services | $6.81B | $7.85B | 1.15 | 13.3% | 7.6% | $8.26B $8.94B $6.34B | 2025-12-31 |
| 1341 | 8359.T Hachijuni Nagano Bank, Ltd.Listed JP, based JP · Financial Services · Banks - Regional | $8.00B | $9.22B | 1.15 | 13.3% | 4.5% | $13.02B $7.41B $7.24B book | 2026-03-31 |
| 1342 | SBS Companhia de Saneamento Básico do Estado de São Paulo - SABESPListed US, based BR · Utilities · Utilities - Regulated Water | $18.52B | $21.33B | 1.15 | 13.2% | 4.8% | $25.02B $30.21B $8.75B book | 2025-12-31 |
| 1343 | 878.F PT Chandra Asri Pacific TbkListed DE, based ID · Basic Materials · Specialty Chemicals | $4.32B | $4.97B | 1.15 | 13.2% | 6.2% | $4.97B book $4.97B book $4.97B book | 2025-12-31 |
| 1344 | PHM PulteGroup, Inc.Listed US, based US · Consumer Cyclical · Residential Construction | $22.19B | $25.52B | 1.15 | 13.1% | 10.6% | $24.95B $26.44B $25.18B | 2025-12-31 |
| 1345 | 3401.T Teijin LimitedListed JP, based JP · Industrials · Conglomerates | $2.01B | $2.31B | 1.15 | 13.1% | 4.5% | $2.31B book $2.31B book $2.31B book | 2025-03-31 |
| 1346 | 1024.HK Kuaishou TechnologyListed HK, based CN · Communication Services · Internet Content & Information | $16.24B | $18.67B | 1.15 | 13.0% | 8.1% | $16.29B $27.60B $12.12B book | 2025-12-31 |
| 1347 | PTEC.L Playtech plcListed GB, based GB · Consumer Cyclical · Gambling | $1.42B | $1.63B | 1.15 | 13.0% | 7.8% | $1.63B book $1.63B book $1.63B book | 2025-12-31 |
| 1348 | BION.SW BB Biotech AGListed CH, based CH · Healthcare · Biotechnology | $3.33B | $3.82B | 1.15 | 12.9% | 8.5% | $3.82B book $3.82B book $3.82B book | 2025-12-31 |
| 1349 | VIS.F Viscofan, S.A.Listed DE, based ES · Consumer Cyclical · Packaging & Containers | $2.76B | $3.17B | 1.15 | 12.9% | 5.0% | $3.94B $2.58B $2.98B | 2025-12-31 |
| 1350 | 006360.KS GS Engineering & Construction CorporationListed KR, based KR · Industrials · Engineering & Construction | $2.12B | $2.43B | 1.15 | 12.7% | 5.5% | -$66.63M $3.68B book $3.68B book | 2025-12-31 |
| 1351 | ASO Academy Sports and Outdoors, Inc.Listed US, based US · Consumer Cyclical · Specialty Retail | $3.81B | $4.36B | 1.14 | 12.6% | 7.3% | $5.02B $4.13B $3.93B | 2026-01-31 |
| 1352 | ESWB.F Essity AB (publ)Listed DE, based SE · Consumer Defensive · Household & Personal Products | $17.19B | $19.66B | 1.14 | 12.6% | 6.7% | $21.76B $19.10B $18.12B | 2025-12-31 |
| 1353 | ABCB Ameris BancorpListed US, based US · Financial Services · Banks - Regional | $5.56B | $6.35B | 1.14 | 12.5% | 9.1% | $7.99B $4.22B $6.86B | 2025-12-31 |
| 1354 | S8N0.F Seatrium LimitedListed DE, based SG · Energy · Oil & Gas Equipment & Services | $4.71B | $5.39B | 1.14 | 12.5% | 5.3% | $5.39B book $5.39B book $5.39B book | 2025-12-31 |
| 1355 | 3941.T Rengo Co., Ltd.Listed JP, based JP · Consumer Cyclical · Packaging & Containers | $2.32B | $2.65B | 1.14 | 12.5% | 3.4% | $2.43B $2.21B $3.31B book | 2026-03-31 |
| 1356 | IMKTA Ingles Markets, IncorporatedListed US, based US · Consumer Defensive · Grocery Stores | $1.69B | $1.93B | 1.14 | 12.5% | 6.7% | $2.46B $1.60B $1.72B | 2025-09-30 |
| 1357 | CVC.AS CVC Capital Partners plcListed NL, based US · Financial Services · Asset Management | $14.96B | $17.08B | 1.14 | 12.4% | 8.1% | $12.97B $32.24B $6.03B | 2025-12-31 |
| 1358 | 6875.T MegaChips CorporationListed JP, based JP · Technology · Semiconductors | $1.02B | $1.16B | 1.14 | 12.3% | 11.0% | $1.16B book $1.16B book $1.16B book | 2026-03-31 |
| 1359 | TDOC Teladoc Health, Inc.Listed US, based US · Healthcare · Health Information Services | $1.15B | $1.31B | 1.14 | 12.2% | 9.8% | $1.31B book $1.31B book $1.31B book | 2025-12-31 |
| 1360 | GROW.L Molten Ventures PlcListed GB | $1.53B | $1.75B | 1.14 | 12.2% | 9.8% | $1.75B book $1.75B book $1.75B book | 2026-03-31 |
| 1361 | 8361.T The Ogaki Kyoritsu Bank, Ltd.Listed JP, based JP · Financial Services · Banks - Regional | $2.37B | $2.70B | 1.14 | 12.1% | 6.0% | $4.16B $1.66B $2.28B book | 2026-03-31 |
| 1362 | 7981.T Takara Standard Co.,Ltd.Listed JP, based JP · Consumer Cyclical · Furnishings, Fixtures & Appliances | $1.22B | $1.38B | 1.14 | 12.0% | 6.1% | $1.59B $1.33B $1.23B book | 2026-03-31 |
| 1363 | 206G.F Huatai Securities Co., Ltd.Listed DE, based CN · Financial Services · Capital Markets | $22.68B | $25.78B | 1.14 | 12.0% | 5.2% | $14.90B $30.57B $31.86B book | 2025-12-31 |
| 1364 | SMT.L Scottish Mortgage OrdListed GB | $22.23B | $25.26B | 1.14 | 12.0% | 9.9% | $18.23B book $39.33B $18.23B book | 2026-03-31 |
| 1365 | CHE-UN.TO Chemtrade Logistics Income FundListed CA, based CA · Basic Materials · Chemicals | $1.17B | $1.33B | 1.14 | 12.0% | 8.6% | $1.15B $1.66B $1.18B | 2025-12-31 |
| 1366 | MIL.WA Bank Millennium S.A.Listed PL, based PL · Financial Services · Banks - Regional | $6.72B | $7.63B | 1.14 | 12.0% | 7.6% | $15.61B $4.27B $3.01B book | 2025-12-31 |
| 1367 | BOKF BOK Financial CorporationListed US, based US · Financial Services · Banks - Regional | $7.69B | $8.73B | 1.14 | 11.9% | 7.6% | $13.64B $6.46B $6.09B book | 2025-12-31 |
| 1368 | RY4D.F Ryanair Holdings plcListed DE, based IE · Industrials · Airlines | $28.11B | $31.88B | 1.13 | 11.8% | 10.3% | $32.55B $32.80B $30.28B | 2026-03-31 |
| 1369 | 7380.T Juroku Financial Group,Inc.Listed JP, based JP · Financial Services · Banks - Regional | $3.15B | $3.57B | 1.13 | 11.8% | 5.7% | $5.04B $2.70B $2.96B book | 2026-03-31 |
| 1370 | TBK.F Philip Morris CR a.s.Listed DE, based CZ · Consumer Defensive · Tobacco | $2.24B | $2.54B | 1.13 | 11.7% | 5.3% | $3.54B $3.69B $398.74M book | 2025-12-31 |
| 1371 | M5M1.F Mr Price Group LimitedListed DE, based ZA · Consumer Cyclical · Apparel Retail | $2.62B | $2.97B | 1.13 | 11.7% | 6.3% | $3.88B $3.21B $1.82B | 2026-03-31 |
| 1372 | WNL.F Wallenius Wilhelmsen ASAListed DE, based NO · Industrials · Marine Shipping | $7.90B | $8.94B | 1.13 | 11.7% | 8.9% | $10.62B $9.50B $6.72B | 2025-12-31 |
| 1373 | 7313.T TS TECH Co., Ltd.Listed JP, based JP · Consumer Cyclical · Auto Parts | $1.30B | $1.47B | 1.13 | 11.6% | 7.0% | $1.69B $1.19B $1.55B | 2026-03-31 |
| 1374 | MOH Molina Healthcare, Inc.Listed US, based US · Healthcare · Healthcare Plans | $9.45B | $10.69B | 1.13 | 11.6% | 7.5% | $22.01B $5.87B $4.18B book | 2025-12-31 |
| 1375 | RZW.F TotalEnergies EP Gabon Société AnonymeListed DE · Energy · Oil & Gas E&P | $1.17B | $1.33B | 1.13 | 11.6% | 5.3% | $1.51B $1.12B $1.35B book | 2025-12-31 |
| 1376 | BMY Bristol-Myers Squibb CompanyListed US, based US · Healthcare · Drug Manufacturers - General | $125.67B | $142.03B | 1.13 | 11.5% | 5.1% | $231.55B $125.08B $69.46B | 2025-12-31 |
| 1377 | OEWA.DE VERBUND AGListed DE, based AT · Utilities · Utilities - Renewable | $24.66B | $27.88B | 1.13 | 11.5% | 6.0% | $33.28B $25.23B $25.12B | 2025-12-31 |
| 1378 | MCBS MetroCity Bankshares, Inc.Listed US, based US · Financial Services · Banks - Regional | $1.02B | $1.15B | 1.13 | 11.5% | 7.4% | $1.39B $957.12M $1.09B | 2025-12-31 |
| 1379 | DNP.WA Dino Polska S.A.Listed PL, based PL · Consumer Defensive · Grocery Stores | $8.41B | $9.50B | 1.13 | 11.4% | 7.6% | $7.28B $13.09B $8.13B | 2025-12-31 |
| 1380 | NFPH.F Thanachart Capital Public Company LimitedListed DE, based TH · Financial Services · Credit Services | $2.45B | $2.76B | 1.13 | 11.4% | 4.7% | $1.65B $3.94B $2.69B book | 2025-12-31 |
| 1381 | IPHB.F Impala Platinum Holdings LimitedListed DE, based ZA · Basic Materials · Other Precious Metals & Mining | $10.52B | $11.87B | 1.13 | 11.3% | 12.2% | $17.00B $11.27B $7.32B book | 2026-06-30 |
| 1382 | 1QK.F Aedas Homes, S.A.Listed DE, based ES · Real Estate · Real Estate - Development | $1.03B | $1.16B | 1.13 | 11.3% | 5.3% | $1.62B $847.46M $1.02B book | 2026-03-31 |
| 1383 | FDJU.PA FDJ UnitedListed FR, based FR · Consumer Cyclical · Gambling | $4.24B | $4.77B | 1.13 | 11.1% | 5.9% | $8.14B $4.29B $1.88B | 2025-12-31 |
| 1384 | TPIG.F IRPC Public Company LimitedListed DE, based TH · Energy · Oil & Gas Refining & Marketing | $2.05B | $2.31B | 1.12 | 11.0% | 4.5% | $2.31B book $2.31B book $2.31B book | 2025-12-31 |
| 1385 | FGT.L Finsbury Growth & Income OrdListed GB | $1.01B | $1.13B | 1.12 | 11.0% | 10.3% | $1.13B book $1.13B book $1.13B book | 2025-09-30 |
| 1386 | I36.F Premier Energy PLCListed DE, based CY · Utilities · Utilities - Regulated Electric | $1.46B | $1.64B | 1.12 | 11.0% | 7.5% | $2.79B $1.47B $653.99M book | 2025-12-31 |
| 1387 | LUKN.SW Luzerner Kantonalbank AGListed CH, based CH · Financial Services · Banks - Regional | $7.49B | $8.41B | 1.12 | 10.9% | 4.4% | $13.32B $6.65B $5.27B book | 2025-12-31 |
| 1388 | 2388.HK BOC Hong Kong (Holdings) LimitedListed HK, based HK · Financial Services · Banks - Regional | $68.43B | $76.81B | 1.12 | 10.9% | 5.7% | $101.35B $82.36B $46.71B book | 2025-12-31 |
| 1389 | UTG Reaves Utility Income FundListed US, based US · Financial Services · Asset Management | $3.14B | $3.53B | 1.12 | 10.9% | 8.4% | $3.53B book $3.53B book $3.53B book | 2025-10-31 |
| 1390 | TBA.F PT Bukit Asam (Persero) TbkListed DE, based ID · Energy · Thermal Coal | $1.94B | $2.17B | 1.12 | 10.9% | 10.2% | $3.76B $1.35B $1.42B book | 2025-12-31 |
| 1391 | SON Sonoco Products CompanyListed US, based US · Consumer Cyclical · Packaging & Containers | $4.80B | $5.39B | 1.12 | 10.9% | 5.2% | $6.55B $5.08B $4.53B | 2025-12-31 |
| 1392 | YUMC Yum China Holdings, Inc.Listed US, based CN · Consumer Cyclical · Restaurants | $13.87B | $15.57B | 1.12 | 10.9% | 4.8% | $18.05B $11.53B $17.13B | 2025-12-31 |
| 1393 | 9435.T Hikari Tsushin, Inc.Listed JP, based JP · Industrials · Conglomerates | $10.03B | $11.25B | 1.12 | 10.9% | 4.1% | $10.41B $14.35B $8.99B | 2025-03-31 |
| 1394 | 5VD0.F Vodacom Group LimitedListed DE, based ZA · Communication Services · Telecom Services | $16.90B | $18.95B | 1.12 | 10.8% | 6.5% | $25.03B $16.18B $15.63B | 2026-03-31 |
| 1395 | EWBC East West Bancorp, Inc.Listed US, based US · Financial Services · Banks - Regional | $17.15B | $19.21B | 1.12 | 10.7% | 9.1% | $23.71B $15.87B $18.04B | 2025-12-31 |
| 1396 | CRK Comstock Resources, Inc.Listed US, based US · Energy · Oil & Gas E&P | $4.11B | $4.60B | 1.12 | 10.7% | 6.8% | $7.47B $3.17B book $3.17B book | 2025-12-31 |
| 1397 | 1055.HK China Southern Airlines Company LimitedListed HK, based CN · Industrials · Airlines | $6.74B | $7.55B | 1.12 | 10.7% | 2.4% | $7.55B book $7.55B book $7.55B book | 2025-12-31 |
| 1398 | OTTR Otter Tail CorporationListed US, based US · Industrials · Conglomerates | $3.82B | $4.27B | 1.12 | 10.7% | 6.2% | $3.80B $4.86B $4.15B | 2025-12-31 |
| 1399 | ESCT.L The European Smaller Companies Trust PLCListed GB | $1.05B | $1.17B | 1.12 | 10.6% | 10.1% | $1.13B book $1.25B $1.13B book | 2025-06-30 |
| 1400 | ONEX.TO Onex CorporationListed CA, based CA · Financial Services · Asset Management | $5.73B | $6.41B | 1.12 | 10.5% | 9.6% | $5.25B $6.68B $7.29B | 2025-12-31 |
How to read this page
What Intrinsic Value means
The plain average of three values. Nothing is capped, so it can reach many times the Market Cap.
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.
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.
See how this ranking did on past years
The backtest picks the Top N the same way on an older fiscal year and measures what happened to them.
Open the backtest