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, 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. Measured when it also left out large working capital swings, it lowered the Top N return more than any other filter.
|Δ Working Capital| ÷ Operating IncomeLargest of the latest 3 fiscal yearsLeaves out companies whose change in working capital was above half of operating profit in any of the latest three years. Their FCFF is computed either way. Over 36 years in 21 countries, using it lowered the Top N return by 0.4 to 0.9 points a year, a difference too small to be sure of. Banks are not held to it: their working capital is their loans and deposits.
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 SG · Utilities · Utilities - Diversified
Market Cap
$8.14B
Avg Intrinsic
$7.69B
Intrinsic / Market
0.94
Margin of Safety
-5.9%
WACC
3.3%
FY End
2025-12-31
EPV
$5.87B
Profit
$12.72B
FCFF
$4.49B book
Listed JP, based JP · Financial Services · Banks - Regional
Market Cap
$8.42B
Avg Intrinsic
$7.95B
Intrinsic / Market
0.94
Margin of Safety
-5.9%
WACC
5.3%
FY End
2026-03-31
EPV
$7.67B
Profit
$9.07B
FCFF
$7.12B book
Listed JP, based JP · Industrials · Security & Protection Services
Market Cap
$15.85B
Avg Intrinsic
$14.93B
Intrinsic / Market
0.94
Margin of Safety
-6.2%
WACC
4.8%
FY End
2026-03-31
EPV
$17.46B
Profit
$12.47B
FCFF
$14.85B
Listed DE, based IN · Utilities · Utilities - Regulated Gas
Market Cap
$10.26B
Avg Intrinsic
$9.66B
Intrinsic / Market
0.94
Margin of Safety
-6.2%
WACC
6.6%
FY End
2026-03-31
EPV
$8.76B
Profit
$11.61B
FCFF
$8.62B
Listed CA, based CA · Industrials · Airlines
Market Cap
$4.58B
Avg Intrinsic
$4.31B
Intrinsic / Market
0.94
Margin of Safety
-6.2%
WACC
7.5%
FY End
2025-12-31
EPV
$3.93B
Profit
$6.32B
FCFF
$2.68B
Listed US, based MX · Industrials · Airports & Air Services
Market Cap
$11.71B
Avg Intrinsic
$11.02B
Intrinsic / Market
0.94
Margin of Safety
-6.3%
WACC
5.9%
FY End
2025-12-31
EPV
$12.58B
Profit
$8.43B
FCFF
$12.05B
Listed JP, based JP · Industrials · Marine Shipping
Market Cap
$1.58B
Avg Intrinsic
$1.49B
Intrinsic / Market
0.94
Margin of Safety
-6.4%
WACC
7.1%
FY End
2026-03-31
EPV
$1.67B
Profit
$1.40B
FCFF
$1.38B
Listed FR, based FR · Communication Services · Advertising Agencies
Market Cap
$26.39B
Avg Intrinsic
$24.81B
Intrinsic / Market
0.94
Margin of Safety
-6.4%
WACC
7.1%
FY End
2025-12-31
EPV
$28.47B
Profit
$26.34B
FCFF
$19.63B
Listed DE, based ZA · Energy · Thermal Coal
Market Cap
$1.13B
Avg Intrinsic
$1.06B
Intrinsic / Market
0.94
Margin of Safety
-6.4%
WACC
14.8%
FY End
2025-12-31
EPV
$1.06B book
Profit
$1.06B book
FCFF
$1.06B book
Listed US, based BM · Energy · Oil & Gas Midstream
Market Cap
$1.51B
Avg Intrinsic
$1.42B
Intrinsic / Market
0.94
Margin of Safety
-6.5%
WACC
5.5%
FY End
2025-12-31
EPV
$2.10B
Profit
$969.73M
FCFF
$1.19B
Listed JP, based JP · Industrials · Specialty Industrial Machinery
Market Cap
$2.22B
Avg Intrinsic
$2.08B
Intrinsic / Market
0.94
Margin of Safety
-6.5%
WACC
8.3%
FY End
2026-03-31
EPV
$2.27B
Profit
$2.15B
FCFF
$1.82B
Listed HK, based CN · Basic Materials · Other Industrial Metals & Mining
Market Cap
$40.78B
Avg Intrinsic
$38.28B
Intrinsic / Market
0.94
Margin of Safety
-6.5%
WACC
10.3%
FY End
2025-12-31
EPV
$35.76B
Profit
$37.47B
FCFF
$41.60B
Listed US, based US · Healthcare · Medical Care Facilities
Market Cap
$2.97B
Avg Intrinsic
$2.79B
Intrinsic / Market
0.94
Margin of Safety
-6.6%
WACC
6.3%
FY End
2025-12-31
EPV
$3.98B
Profit
$2.19B book
FCFF
$2.19B book
Listed GB
Market Cap
$1.83B
Avg Intrinsic
$1.71B
Intrinsic / Market
0.94
Margin of Safety
-6.6%
WACC
10.2%
FY End
2025-12-31
EPV
$1.88B book
Profit
$1.39B
FCFF
$1.88B book
Listed DE, based DE · Healthcare · Medical Care Facilities
Market Cap
$1.10B
Avg Intrinsic
$1.03B
Intrinsic / Market
0.94
Margin of Safety
-6.7%
WACC
10.5%
FY End
2025-12-31
EPV
$969.62M
Profit
$579.50M
FCFF
$1.55B book
Listed KR, based KR · Consumer Cyclical · Auto Parts
Market Cap
$21.98B
Avg Intrinsic
$20.58B
Intrinsic / Market
0.94
Margin of Safety
-6.8%
WACC
11.8%
FY End
2025-12-31
EPV
$18.33B
Profit
$21.58B
FCFF
$21.83B
Listed DE, based SE · Financial Services · Banks - Diversified
Market Cap
$47.08B
Avg Intrinsic
$44.07B
Intrinsic / Market
0.94
Margin of Safety
-6.8%
WACC
4.7%
FY End
2025-12-31
EPV
$82.79B
Profit
$30.41B
FCFF
$19.01B book
Listed JP, based JP · Industrials · Engineering & Construction
Market Cap
$2.65B
Avg Intrinsic
$2.48B
Intrinsic / Market
0.94
Margin of Safety
-6.9%
WACC
4.1%
FY End
2026-03-31
EPV
$1.82B
Profit
$3.10B
FCFF
$2.52B book
Listed DE, based BE · Financial Services · Asset Management
Market Cap
$1.94B
Avg Intrinsic
$1.81B
Intrinsic / Market
0.93
Margin of Safety
-7.2%
WACC
6.8%
FY End
2025-03-31
EPV
$626.81M
Profit
$2.41B book
FCFF
$2.41B book
Listed GB, based GB · Consumer Cyclical · Residential Construction
Market Cap
$3.17B
Avg Intrinsic
$2.95B
Intrinsic / Market
0.93
Margin of Safety
-7.2%
WACC
12.7%
FY End
2024-07-31
EPV
$2.12B
Profit
$1.87B
FCFF
$4.87B book
Listed AU, based AU · Healthcare · Diagnostics & Research
Market Cap
$6.43B
Avg Intrinsic
$5.99B
Intrinsic / Market
0.93
Margin of Safety
-7.2%
WACC
5.8%
FY End
2025-06-30
EPV
$7.82B
Profit
$4.62B
FCFF
$5.54B book
Listed JP, based JP · Basic Materials · Other Precious Metals & Mining
Market Cap
$1.12B
Avg Intrinsic
$1.05B
Intrinsic / Market
0.93
Margin of Safety
-7.3%
WACC
6.9%
FY End
2026-03-31
EPV
$1.14B
Profit
$1.26B
FCFF
$745.53M book
Listed GB, based GB · Technology · Information Technology Services
Market Cap
$11.45B
Avg Intrinsic
$10.67B
Intrinsic / Market
0.93
Margin of Safety
-7.3%
WACC
12.1%
FY End
2026-03-31
EPV
$21.47B
Profit
$8.62B
FCFF
$1.93B book
Listed JP, based JP · Industrials · Specialty Industrial Machinery
Market Cap
$4.62B
Avg Intrinsic
$4.30B
Intrinsic / Market
0.93
Margin of Safety
-7.3%
WACC
6.0%
FY End
2025-12-31
EPV
$4.79B
Profit
$3.83B
FCFF
$4.29B
Listed GB, based GB · Energy · Oil & Gas E&P
Market Cap
$5.42B
Avg Intrinsic
$5.05B
Intrinsic / Market
0.93
Margin of Safety
-7.3%
WACC
7.4%
FY End
2025-12-31
EPV
$6.65B book
Profit
$1.85B
FCFF
$6.65B book
Listed HK, based CN · Consumer Cyclical · Specialty Retail
Market Cap
$12.16B
Avg Intrinsic
$11.32B
Intrinsic / Market
0.93
Margin of Safety
-7.4%
WACC
6.0%
FY End
2025-12-31
EPV
$14.52B
Profit
$9.71B
FCFF
$9.74B
Listed HK, based MN · Basic Materials · Coking Coal
Market Cap
$1.12B
Avg Intrinsic
$1.04B
Intrinsic / Market
0.93
Margin of Safety
-7.5%
WACC
9.8%
FY End
2025-12-31
EPV
$1.20B
Profit
$516.17M
FCFF
$1.40B book
Listed JP, based JP · Industrials · Business Equipment & Supplies
Market Cap
$4.91B
Avg Intrinsic
$4.56B
Intrinsic / Market
0.93
Margin of Safety
-7.6%
WACC
5.5%
FY End
2025-12-31
EPV
$5.83B
Profit
$3.54B
FCFF
$4.31B
Listed DE, based DE · Industrials · Specialty Industrial Machinery
Market Cap
$1.03B
Avg Intrinsic
$958.63M
Intrinsic / Market
0.93
Margin of Safety
-7.6%
WACC
7.5%
FY End
2025-12-31
EPV
$1.16B
Profit
$656.76M
FCFF
$1.06B
Listed CA, based CA · Utilities · Utilities - Diversified
Market Cap
$6.00B
Avg Intrinsic
$5.56B
Intrinsic / Market
0.93
Margin of Safety
-7.8%
WACC
4.6%
FY End
2025-12-31
EPV
$9.22B
Profit
$2.98B
FCFF
$4.49B
Listed CH, based CH · Real Estate · Real Estate - Diversified
Market Cap
$1.59B
Avg Intrinsic
$1.47B
Intrinsic / Market
0.93
Margin of Safety
-7.8%
WACC
4.6%
FY End
2025-12-31
EPV
$1.15B
Profit
$2.09B
FCFF
$1.18B
Listed US, based US · Financial Services · Asset Management
Market Cap
$2.91B
Avg Intrinsic
$2.70B
Intrinsic / Market
0.93
Margin of Safety
-7.9%
WACC
5.9%
FY End
2025-12-31
EPV
$2.92B
Profit
$1.31B
FCFF
$3.87B
Listed DE · Consumer Defensive · Farm Products
Market Cap
$1.75B
Avg Intrinsic
$1.62B
Intrinsic / Market
0.93
Margin of Safety
-8.0%
WACC
10.4%
FY End
2025-12-31
EPV
$2.02B
Profit
$1.04B
FCFF
$1.81B
Listed DE, based BE · Financial Services · Asset Management
Market Cap
$9.53B
Avg Intrinsic
$8.82B
Intrinsic / Market
0.93
Margin of Safety
-8.0%
WACC
10.6%
FY End
2025-12-31
EPV
$76.62M
Profit
$13.19B book
FCFF
$13.19B book
Listed DE, based GR · Utilities · Utilities - Renewable
Market Cap
$15.02B
Avg Intrinsic
$13.89B
Intrinsic / Market
0.93
Margin of Safety
-8.1%
WACC
6.3%
FY End
2025-12-31
EPV
$15.97B
Profit
$6.26B
FCFF
$19.45B
Listed DE, based DE · Consumer Cyclical · Home Improvement Retail
Market Cap
$1.61B
Avg Intrinsic
$1.49B
Intrinsic / Market
0.92
Margin of Safety
-8.1%
WACC
13.6%
FY End
2026-02-28
EPV
$1.67B
Profit
$1.26B
FCFF
$1.52B
Listed US, based US · Consumer Cyclical · Residential Construction
Market Cap
$12.58B
Avg Intrinsic
$11.63B
Intrinsic / Market
0.92
Margin of Safety
-8.1%
WACC
10.9%
FY End
2025-10-31
EPV
$10.72B
Profit
$13.09B
FCFF
$11.10B
Listed US, based US · Consumer Defensive · Farm Products
Market Cap
$17.77B
Avg Intrinsic
$16.44B
Intrinsic / Market
0.92
Margin of Safety
-8.1%
WACC
5.8%
FY End
2025-09-30
EPV
$17.36B
Profit
$13.74B
FCFF
$18.20B book
Listed JP, based JP · Consumer Cyclical · Auto Parts
Market Cap
$2.85B
Avg Intrinsic
$2.64B
Intrinsic / Market
0.92
Margin of Safety
-8.2%
WACC
8.6%
FY End
2026-03-31
EPV
$3.00B
Profit
$2.53B
FCFF
$2.37B
Listed JP, based JP · Industrials · Conglomerates
Market Cap
$7.74B
Avg Intrinsic
$7.15B
Intrinsic / Market
0.92
Margin of Safety
-8.3%
WACC
6.1%
FY End
2026-03-31
EPV
$6.59B
Profit
$7.20B
FCFF
$7.65B
Listed DE, based CN · Industrials · Aerospace & Defense
Market Cap
$15.37B
Avg Intrinsic
$14.19B
Intrinsic / Market
0.92
Margin of Safety
-8.3%
WACC
9.5%
FY End
2025-12-31
EPV
$12.16B
Profit
$22.17B
FCFF
$8.26B
Listed GB, based GB · Consumer Cyclical · Restaurants
Market Cap
$2.31B
Avg Intrinsic
$2.13B
Intrinsic / Market
0.92
Margin of Safety
-8.3%
WACC
9.2%
FY End
2025-09-30
EPV
$1.76B
Profit
$2.11B
FCFF
$2.52B
Listed FR, based FR · Financial Services · Asset Management
Market Cap
$3.02B
Avg Intrinsic
$2.79B
Intrinsic / Market
0.92
Margin of Safety
-8.4%
WACC
6.0%
FY End
2025-12-31
EPV
$4.53B
Profit
$1.41B
FCFF
$2.42B
Listed JP, based JP · Industrials · Conglomerates
Market Cap
$13.88B
Avg Intrinsic
$12.80B
Intrinsic / Market
0.92
Margin of Safety
-8.4%
WACC
6.0%
FY End
2026-03-31
EPV
$11.53B
Profit
$12.80B
FCFF
$14.06B
Listed DE, based DE · Consumer Defensive · Household & Personal Products
Market Cap
$18.50B
Avg Intrinsic
$17.06B
Intrinsic / Market
0.92
Margin of Safety
-8.5%
WACC
7.4%
FY End
2025-12-31
EPV
$19.17B
Profit
$14.85B
FCFF
$17.15B
Listed US, based US · Financial Services · Banks - Regional
Market Cap
$4.52B
Avg Intrinsic
$4.16B
Intrinsic / Market
0.92
Margin of Safety
-8.5%
WACC
9.9%
FY End
2025-12-31
EPV
$5.10B
Profit
$3.39B
FCFF
$4.01B
Listed GB, based GB · Consumer Defensive · Packaged Foods
Market Cap
$17.21B
Avg Intrinsic
$15.84B
Intrinsic / Market
0.92
Margin of Safety
-8.7%
WACC
8.3%
FY End
2025-08-31
EPV
$14.78B
Profit
$17.32B
FCFF
$15.42B
Listed DE, based DE · Utilities · Utilities - Regulated Electric
Market Cap
$3.20B
Avg Intrinsic
$2.94B
Intrinsic / Market
0.92
Margin of Safety
-8.7%
WACC
5.3%
FY End
2025-12-31
EPV
$2.94B book
Profit
$2.94B book
FCFF
$2.94B book
Listed JP, based JP · Industrials · Integrated Freight & Logistics
Market Cap
$2.51B
Avg Intrinsic
$2.31B
Intrinsic / Market
0.92
Margin of Safety
-8.7%
WACC
6.6%
FY End
2026-03-31
EPV
$2.39B
Profit
$2.20B
FCFF
$2.34B
Listed CH, based CH · Industrials · Building Products & Equipment
Market Cap
$3.39B
Avg Intrinsic
$3.12B
Intrinsic / Market
0.92
Margin of Safety
-8.7%
WACC
8.3%
FY End
2026-06-30
EPV
$2.35B
Profit
$4.65B
FCFF
$2.36B
Listed DE, based TH · Basic Materials · Chemicals
Market Cap
$4.74B
Avg Intrinsic
$4.36B
Intrinsic / Market
0.92
Margin of Safety
-8.7%
WACC
5.9%
FY End
2025-12-31
EPV
$4.36B book
Profit
$4.36B book
FCFF
$4.36B book
Listed KR, based KR · Consumer Defensive · Grocery Stores
Market Cap
$1.67B
Avg Intrinsic
$1.54B
Intrinsic / Market
0.92
Margin of Safety
-8.7%
WACC
11.8%
FY End
2025-12-31
EPV
$1.71B
Profit
$1.62B
FCFF
$1.28B
Listed HK, based TW · Consumer Cyclical · Auto Parts
Market Cap
$3.42B
Avg Intrinsic
$3.14B
Intrinsic / Market
0.92
Margin of Safety
-8.7%
WACC
9.8%
FY End
2025-12-31
EPV
$2.92B
Profit
$3.01B
FCFF
$3.49B book
Listed US, based US · Healthcare · Drug Manufacturers - Specialty & Generic
Market Cap
$28.58B
Avg Intrinsic
$26.28B
Intrinsic / Market
0.92
Margin of Safety
-8.7%
WACC
7.2%
FY End
2025-12-31
EPV
$32.39B
Profit
$18.68B
FCFF
$27.78B
Listed DE, based ES · Healthcare · Drug Manufacturers - Specialty & Generic
Market Cap
$1.63B
Avg Intrinsic
$1.50B
Intrinsic / Market
0.92
Margin of Safety
-8.7%
WACC
5.4%
FY End
2025-12-31
EPV
$2.10B
Profit
$1.50B
FCFF
$886.51M book
Listed GB
Market Cap
$2.34B
Avg Intrinsic
$2.15B
Intrinsic / Market
0.92
Margin of Safety
-8.8%
WACC
10.2%
FY End
2025-12-31
EPV
$2.15B book
Profit
$2.15B book
FCFF
$2.15B book
Listed US, based US · Financial Services · Credit Services
Market Cap
$1.74B
Avg Intrinsic
$1.60B
Intrinsic / Market
0.92
Margin of Safety
-8.8%
WACC
6.6%
FY End
2025-09-30
EPV
$1.63B
Profit
$1.38B
FCFF
$1.78B
Listed US, based US · Financial Services · Asset Management
Market Cap
$1.52B
Avg Intrinsic
$1.40B
Intrinsic / Market
0.92
Margin of Safety
-8.9%
WACC
10.2%
FY End
2025-12-31
EPV
$1.80B book
Profit
$589.92M
FCFF
$1.80B book
Listed GB, based BM · Real Estate · Real Estate - Development
Market Cap
$17.37B
Avg Intrinsic
$15.96B
Intrinsic / Market
0.92
Margin of Safety
-8.9%
WACC
5.7%
FY End
2025-12-31
EPV
$2.66B
Profit
$30.86B book
FCFF
$14.34B
Listed JP, based JP · Industrials · Specialty Industrial Machinery
Market Cap
$1.11B
Avg Intrinsic
$1.01B
Intrinsic / Market
0.92
Margin of Safety
-8.9%
WACC
5.2%
FY End
2026-03-31
EPV
$1.34B
Profit
$828.60M
FCFF
$877.69M book
Listed US, based US · Industrials · Airlines
Market Cap
$55.38B
Avg Intrinsic
$50.83B
Intrinsic / Market
0.92
Margin of Safety
-9.0%
WACC
9.7%
FY End
2025-12-31
EPV
$29.17B
Profit
$88.54B
FCFF
$34.77B
Listed CA, based CA · Energy · Oil & Gas E&P
Market Cap
$3.44B
Avg Intrinsic
$3.16B
Intrinsic / Market
0.92
Margin of Safety
-9.1%
WACC
6.1%
FY End
2025-12-31
EPV
$4.70B
Profit
$2.35B
FCFF
$2.41B
Listed JP, based JP · Industrials · Conglomerates
Market Cap
$4.05B
Avg Intrinsic
$3.71B
Intrinsic / Market
0.92
Margin of Safety
-9.2%
WACC
4.0%
FY End
2026-03-31
EPV
$3.02B
Profit
$3.78B
FCFF
$4.33B book
Listed DE, based SE · Industrials · Security & Protection Services
Market Cap
$8.65B
Avg Intrinsic
$7.93B
Intrinsic / Market
0.92
Margin of Safety
-9.2%
WACC
7.2%
FY End
2025-12-31
EPV
$8.50B
Profit
$8.64B
FCFF
$6.65B
Listed US, based US · Consumer Defensive · Packaged Foods
Market Cap
$11.00B
Avg Intrinsic
$10.07B
Intrinsic / Market
0.92
Margin of Safety
-9.2%
WACC
5.5%
FY End
2025-10-31
EPV
$12.82B
Profit
$8.28B
FCFF
$9.10B
Listed US, based SG · Communication Services · Internet Content & Information
Market Cap
$4.09B
Avg Intrinsic
$3.74B
Intrinsic / Market
0.92
Margin of Safety
-9.2%
WACC
6.8%
FY End
2025-12-31
EPV
$1.97B
Profit
$4.46B
FCFF
$4.79B
Listed DE, based IL · Financial Services · Capital Markets
Market Cap
$2.06B
Avg Intrinsic
$1.88B
Intrinsic / Market
0.92
Margin of Safety
-9.3%
WACC
12.0%
FY End
2025-12-31
EPV
$494.70M
Profit
$3.55B
FCFF
$1.60B
Listed JP, based JP · Healthcare · Medical Devices
Market Cap
$1.60B
Avg Intrinsic
$1.46B
Intrinsic / Market
0.92
Margin of Safety
-9.3%
WACC
6.2%
FY End
2026-03-31
EPV
$1.56B
Profit
$1.41B
FCFF
$1.41B
Listed GB, based GB · Financial Services · Asset Management
Market Cap
$4.80B
Avg Intrinsic
$4.40B
Intrinsic / Market
0.92
Margin of Safety
-9.3%
WACC
7.0%
FY End
2026-03-31
EPV
$2.66B
Profit
$5.59B
FCFF
$4.93B book
Listed JP, based JP · Industrials · Trucking
Market Cap
$1.32B
Avg Intrinsic
$1.21B
Intrinsic / Market
0.91
Margin of Safety
-9.3%
WACC
4.8%
FY End
2026-03-31
EPV
$767.74M
Profit
$1.07B
FCFF
$1.79B book
Listed AU, based AU · Industrials · Infrastructure Operations
Market Cap
$3.88B
Avg Intrinsic
$3.55B
Intrinsic / Market
0.91
Margin of Safety
-9.4%
WACC
7.1%
FY End
2025-12-31
EPV
$3.89B book
Profit
$2.86B
FCFF
$3.89B book
Listed JP, based JP · Communication Services · Broadcasting
Market Cap
$4.41B
Avg Intrinsic
$4.03B
Intrinsic / Market
0.91
Margin of Safety
-9.4%
WACC
10.4%
FY End
2026-03-31
EPV
$3.73B
Profit
$3.59B
FCFF
$4.79B
Listed DE, based GR · Industrials · Airports & Air Services
Market Cap
$4.51B
Avg Intrinsic
$4.12B
Intrinsic / Market
0.91
Margin of Safety
-9.4%
WACC
4.6%
FY End
2025-12-31
EPV
$7.74B
Profit
$1.72B
FCFF
$2.91B
Listed DE, based LU · Real Estate · Real Estate Services
Market Cap
$7.92B
Avg Intrinsic
$7.24B
Intrinsic / Market
0.91
Margin of Safety
-9.5%
WACC
3.8%
FY End
2025-12-31
EPV
$4.79B
Profit
$9.20B book
FCFF
$7.72B
Listed JP, based JP · Basic Materials · Specialty Chemicals
Market Cap
$3.12B
Avg Intrinsic
$2.85B
Intrinsic / Market
0.91
Margin of Safety
-9.5%
WACC
5.1%
FY End
2026-03-31
EPV
$3.35B
Profit
$2.49B
FCFF
$2.72B
Listed JP, based JP · Industrials · Business Equipment & Supplies
Market Cap
$1.10B
Avg Intrinsic
$1.00B
Intrinsic / Market
0.91
Margin of Safety
-9.6%
WACC
5.0%
FY End
2025-12-31
EPV
$1.25B
Profit
$823.64M
FCFF
$935.31M
Listed JP, based JP · Industrials · Specialty Industrial Machinery
Market Cap
$1.50B
Avg Intrinsic
$1.37B
Intrinsic / Market
0.91
Margin of Safety
-9.6%
WACC
5.3%
FY End
2025-12-31
EPV
$1.84B
Profit
$1.19B
FCFF
$1.08B book
Listed US, based US · Consumer Defensive · Education & Training Services
Market Cap
$1.81B
Avg Intrinsic
$1.65B
Intrinsic / Market
0.91
Margin of Safety
-9.6%
WACC
7.6%
FY End
2025-12-31
EPV
$1.33B
Profit
$1.84B
FCFF
$1.79B
Listed DE, based FI · Healthcare · Drug Manufacturers - General
Market Cap
$14.22B
Avg Intrinsic
$12.98B
Intrinsic / Market
0.91
Margin of Safety
-9.6%
WACC
6.2%
FY End
2025-12-31
EPV
$11.86B
Profit
$10.98B
FCFF
$16.09B
Listed US, based US · Financial Services · Credit Services
Market Cap
$4.51B
Avg Intrinsic
$4.11B
Intrinsic / Market
0.91
Margin of Safety
-9.6%
WACC
6.0%
FY End
2025-12-31
EPV
$5.21B
Profit
$3.49B
FCFF
$3.64B book
Listed GB
Market Cap
$2.14B
Avg Intrinsic
$1.95B
Intrinsic / Market
0.91
Margin of Safety
-9.7%
WACC
10.5%
FY End
2025-06-30
EPV
$1.95B book
Profit
$1.95B book
FCFF
$1.95B book
Listed DE, based DK · Industrials · Engineering & Construction
Market Cap
$1.91B
Avg Intrinsic
$1.74B
Intrinsic / Market
0.91
Margin of Safety
-9.7%
WACC
6.7%
FY End
2025-09-30
EPV
$1.79B
Profit
$2.04B
FCFF
$1.41B
Listed JP, based JP · Energy · Oil & Gas Refining & Marketing
Market Cap
$23.13B
Avg Intrinsic
$21.07B
Intrinsic / Market
0.91
Margin of Safety
-9.8%
WACC
4.1%
FY End
2026-03-31
EPV
$16.13B
Profit
$23.54B book
FCFF
$23.54B book
Listed US, based US · Consumer Cyclical · Furnishings, Fixtures & Appliances
Market Cap
$1.19B
Avg Intrinsic
$1.09B
Intrinsic / Market
0.91
Margin of Safety
-9.9%
WACC
8.3%
FY End
2026-04-30
EPV
$1.17B
Profit
$1.00B
FCFF
$1.08B
Listed US, based US · Industrials · Specialty Industrial Machinery
Market Cap
$2.22B
Avg Intrinsic
$2.02B
Intrinsic / Market
0.91
Margin of Safety
-10.0%
WACC
18.7%
FY End
2025-12-31
EPV
$2.02B book
Profit
$2.02B book
FCFF
$2.02B book
Listed GB, based IE · Consumer Cyclical · Residential Construction
Market Cap
$1.36B
Avg Intrinsic
$1.23B
Intrinsic / Market
0.91
Margin of Safety
-10.0%
WACC
9.0%
FY End
2025-12-31
EPV
$1.46B
Profit
$1.31B
FCFF
$931.98M book
Listed US, based US · Technology · Information Technology Services
Market Cap
$6.40B
Avg Intrinsic
$5.82B
Intrinsic / Market
0.91
Margin of Safety
-10.0%
WACC
8.1%
FY End
2025-12-31
EPV
$9.83B
Profit
$3.89B
FCFF
$3.73B
Listed JP, based JP · Financial Services · Banks - Regional
Market Cap
$1.41B
Avg Intrinsic
$1.29B
Intrinsic / Market
0.91
Margin of Safety
-10.0%
WACC
7.8%
FY End
2026-03-31
EPV
$1.36B
Profit
$1.20B
FCFF
$1.29B
Listed FR, based FR · Industrials · Building Products & Equipment
Market Cap
$36.75B
Avg Intrinsic
$33.38B
Intrinsic / Market
0.91
Margin of Safety
-10.1%
WACC
9.2%
FY End
2025-12-31
EPV
$36.55B
Profit
$31.12B
FCFF
$32.48B
Listed CA · Basic Materials · Other Industrial Metals & Mining
Market Cap
$1.29B
Avg Intrinsic
$1.17B
Intrinsic / Market
0.91
Margin of Safety
-10.1%
WACC
10.3%
FY End
2025-12-31
EPV
$1.72B
Profit
$1.33B
FCFF
$460.99M book
Listed US, based US · Healthcare · Biotechnology
Market Cap
$1.02B
Avg Intrinsic
$928.91M
Intrinsic / Market
0.91
Margin of Safety
-10.2%
WACC
18.6%
FY End
2025-12-31
EPV
$928.91M book
Profit
$928.91M book
FCFF
$928.91M book
Listed DE, based MX · Industrials · Conglomerates
Market Cap
$2.31B
Avg Intrinsic
$2.10B
Intrinsic / Market
0.91
Margin of Safety
-10.2%
WACC
6.1%
FY End
2025-12-31
EPV
$1.55B
Profit
$2.69B book
FCFF
$2.06B
Listed HK, based CN · Consumer Defensive · Education & Training Services
Market Cap
$9.19B
Avg Intrinsic
$8.33B
Intrinsic / Market
0.91
Margin of Safety
-10.3%
WACC
5.1%
FY End
2026-05-31
EPV
$13.78B
Profit
$6.89B
FCFF
$4.33B book
Listed HK, based IT · Consumer Cyclical · Luxury Goods
Market Cap
$11.96B
Avg Intrinsic
$10.83B
Intrinsic / Market
0.91
Margin of Safety
-10.4%
WACC
6.9%
FY End
2025-12-31
EPV
$10.65B
Profit
$12.80B
FCFF
$9.05B
Listed KR, based KR · Financial Services · Capital Markets
Market Cap
$15.55B
Avg Intrinsic
$14.08B
Intrinsic / Market
0.91
Margin of Safety
-10.4%
WACC
6.8%
FY End
2025-12-31
EPV
$16.57B
Profit
$17.36B
FCFF
$8.30B book
Listed US, based US · Energy · Oil & Gas E&P
Market Cap
$51.93B
Avg Intrinsic
$46.99B
Intrinsic / Market
0.90
Margin of Safety
-10.5%
WACC
6.5%
FY End
2025-12-31
EPV
$53.31B
Profit
$45.86B
FCFF
$41.79B book
Listed JP, based JP · Basic Materials · Specialty Chemicals
Market Cap
$4.85B
Avg Intrinsic
$4.39B
Intrinsic / Market
0.90
Margin of Safety
-10.5%
WACC
5.3%
FY End
2025-03-31
EPV
$3.64B
Profit
$3.33B
FCFF
$6.19B book
Listed CA, based CA · Communication Services · Telecom Services
Market Cap
$9.96B
Avg Intrinsic
$9.01B
Intrinsic / Market
0.90
Margin of Safety
-10.6%
WACC
6.6%
FY End
2025-12-31
EPV
$8.28B
Profit
$13.72B
FCFF
$5.02B
Listed DE, based HK · Consumer Cyclical · Resorts & Casinos
Market Cap
$14.93B
Avg Intrinsic
$13.50B
Intrinsic / Market
0.90
Margin of Safety
-10.6%
WACC
7.8%
FY End
2025-12-31
EPV
$7.08B
Profit
$17.93B
FCFF
$15.48B
Listed DE, based US · Industrials · Airlines
Market Cap
$56.14B
Avg Intrinsic
$50.75B
Intrinsic / Market
0.90
Margin of Safety
-10.6%
WACC
9.8%
FY End
2025-12-31
EPV
$29.06B
Profit
$88.54B
FCFF
$34.67B
| # | Company | Market Cap | Avg Intrinsic | Intrinsic / Market | Margin of Safety | WACC | EPV / Profit / FCFF | FY End |
|---|---|---|---|---|---|---|---|---|
| 1801 | SBOA.F Sembcorp Industries LtdListed DE, based SG · Utilities · Utilities - Diversified | $8.14B | $7.69B | 0.94 | -5.9% | 3.3% | $5.87B $12.72B $4.49B book | 2025-12-31 |
| 1802 | 5844.T Kyoto Financial Group,Inc.Listed JP, based JP · Financial Services · Banks - Regional | $8.42B | $7.95B | 0.94 | -5.9% | 5.3% | $7.67B $9.07B $7.12B book | 2026-03-31 |
| 1803 | 9735.T SECOM CO., LTD.Listed JP, based JP · Industrials · Security & Protection Services | $15.85B | $14.93B | 0.94 | -6.2% | 4.8% | $17.46B $12.47B $14.85B | 2026-03-31 |
| 1804 | GQI.F GAIL (India) LimitedListed DE, based IN · Utilities · Utilities - Regulated Gas | $10.26B | $9.66B | 0.94 | -6.2% | 6.6% | $8.76B $11.61B $8.62B | 2026-03-31 |
| 1805 | AC.TO Air CanadaListed CA, based CA · Industrials · Airlines | $4.58B | $4.31B | 0.94 | -6.2% | 7.5% | $3.93B $6.32B $2.68B | 2025-12-31 |
| 1806 | PAC Grupo Aeroportuario del Pacífico, S.A.B. de C.V.Listed US, based MX · Industrials · Airports & Air Services | $11.71B | $11.02B | 0.94 | -6.3% | 5.9% | $12.58B $8.43B $12.05B | 2025-12-31 |
| 1807 | 9110.T NS United Kaiun Kaisha, Ltd.Listed JP, based JP · Industrials · Marine Shipping | $1.58B | $1.49B | 0.94 | -6.4% | 7.1% | $1.67B $1.40B $1.38B | 2026-03-31 |
| 1808 | PUB.PA Publicis Groupe S.A.Listed FR, based FR · Communication Services · Advertising Agencies | $26.39B | $24.81B | 0.94 | -6.4% | 7.1% | $28.47B $26.34B $19.63B | 2025-12-31 |
| 1809 | 6UP.F Thungela Resources LimitedListed DE, based ZA · Energy · Thermal Coal | $1.13B | $1.06B | 0.94 | -6.4% | 14.8% | $1.06B book $1.06B book $1.06B book | 2025-12-31 |
| 1810 | FLNG FLEX LNG Ltd.Listed US, based BM · Energy · Oil & Gas Midstream | $1.51B | $1.42B | 0.94 | -6.5% | 5.5% | $2.10B $969.73M $1.19B | 2025-12-31 |
| 1811 | 6005.T Miura Co., Ltd.Listed JP, based JP · Industrials · Specialty Industrial Machinery | $2.22B | $2.08B | 0.94 | -6.5% | 8.3% | $2.27B $2.15B $1.82B | 2026-03-31 |
| 1812 | 3993.HK CMOC Group LimitedListed HK, based CN · Basic Materials · Other Industrial Metals & Mining | $40.78B | $38.28B | 0.94 | -6.5% | 10.3% | $35.76B $37.47B $41.60B | 2025-12-31 |
| 1813 | ACHC Acadia Healthcare Company, Inc.Listed US, based US · Healthcare · Medical Care Facilities | $2.97B | $2.79B | 0.94 | -6.6% | 6.3% | $3.98B $2.19B book $2.19B book | 2025-12-31 |
| 1814 | ASL.L Aberforth Smaller Companies OrdListed GB | $1.83B | $1.71B | 0.94 | -6.6% | 10.2% | $1.88B book $1.39B $1.88B book | 2025-12-31 |
| 1815 | RHK.DE RHÖN-KLINIKUM AktiengesellschaftListed DE, based DE · Healthcare · Medical Care Facilities | $1.10B | $1.03B | 0.94 | -6.7% | 10.5% | $969.62M $579.50M $1.55B book | 2025-12-31 |
| 1816 | 012330.KS Hyundai Mobis Co.,LtdListed KR, based KR · Consumer Cyclical · Auto Parts | $21.98B | $20.58B | 0.94 | -6.8% | 11.8% | $18.33B $21.58B $21.83B | 2025-12-31 |
| 1817 | SVHG.F Svenska Handelsbanken AB (publ)Listed DE, based SE · Financial Services · Banks - Diversified | $47.08B | $44.07B | 0.94 | -6.8% | 4.7% | $82.79B $30.41B $19.01B book | 2025-12-31 |
| 1818 | 1860.T Toda CorporationListed JP, based JP · Industrials · Engineering & Construction | $2.65B | $2.48B | 0.94 | -6.9% | 4.1% | $1.82B $3.10B $2.52B book | 2026-03-31 |
| 1819 | GI3.F Gimv NVListed DE, based BE · Financial Services · Asset Management | $1.94B | $1.81B | 0.93 | -7.2% | 6.8% | $626.81M $2.41B book $2.41B book | 2025-03-31 |
| 1820 | BWY.L Bellway p.l.c.Listed GB, based GB · Consumer Cyclical · Residential Construction | $3.17B | $2.95B | 0.93 | -7.2% | 12.7% | $2.12B $1.87B $4.87B book | 2024-07-31 |
| 1821 | SHL.AX Sonic Healthcare LimitedListed AU, based AU · Healthcare · Diagnostics & Research | $6.43B | $5.99B | 0.93 | -7.2% | 5.8% | $7.82B $4.62B $5.54B book | 2025-06-30 |
| 1822 | 7456.T MATSUDA SANGYO Co., Ltd.Listed JP, based JP · Basic Materials · Other Precious Metals & Mining | $1.12B | $1.05B | 0.93 | -7.3% | 6.9% | $1.14B $1.26B $745.53M book | 2026-03-31 |
| 1823 | WISE.L Wise Group plcListed GB, based GB · Technology · Information Technology Services | $11.45B | $10.67B | 0.93 | -7.3% | 12.1% | $21.47B $8.62B $1.93B book | 2026-03-31 |
| 1824 | 6465.T Hoshizaki CorporationListed JP, based JP · Industrials · Specialty Industrial Machinery | $4.62B | $4.30B | 0.93 | -7.3% | 6.0% | $4.79B $3.83B $4.29B | 2025-12-31 |
| 1825 | HBR.L Harbour Energy plcListed GB, based GB · Energy · Oil & Gas E&P | $5.42B | $5.05B | 0.93 | -7.3% | 7.4% | $6.65B book $1.85B $6.65B book | 2025-12-31 |
| 1826 | 1880.HK China Tourism Group Duty Free Corporation LimitedListed HK, based CN · Consumer Cyclical · Specialty Retail | $12.16B | $11.32B | 0.93 | -7.4% | 6.0% | $14.52B $9.71B $9.74B | 2025-12-31 |
| 1827 | 0975.HK Mongolian Mining CorporationListed HK, based MN · Basic Materials · Coking Coal | $1.12B | $1.04B | 0.93 | -7.5% | 9.8% | $1.20B $516.17M $1.40B book | 2025-12-31 |
| 1828 | 8060.T Canon Marketing Japan Inc.Listed JP, based JP · Industrials · Business Equipment & Supplies | $4.91B | $4.56B | 0.93 | -7.6% | 5.5% | $5.83B $3.54B $4.31B | 2025-12-31 |
| 1829 | MBH3.F Maschinenfabrik Berthold Hermle AGListed DE, based DE · Industrials · Specialty Industrial Machinery | $1.03B | $958.63M | 0.93 | -7.6% | 7.5% | $1.16B $656.76M $1.06B | 2025-12-31 |
| 1830 | ACO-X.TO ATCO Ltd.Listed CA, based CA · Utilities · Utilities - Diversified | $6.00B | $5.56B | 0.93 | -7.8% | 4.6% | $9.22B $2.98B $4.49B | 2025-12-31 |
| 1831 | HIAG.SW HIAG Immobilien Holding AGListed CH, based CH · Real Estate · Real Estate - Diversified | $1.59B | $1.47B | 0.93 | -7.8% | 4.6% | $1.15B $2.09B $1.18B | 2025-12-31 |
| 1832 | FSK FS KKR Capital Corp.Listed US, based US · Financial Services · Asset Management | $2.91B | $2.70B | 0.93 | -7.9% | 5.9% | $2.92B $1.31B $3.87B | 2025-12-31 |
| 1833 | I55.F UIE PlcListed DE · Consumer Defensive · Farm Products | $1.75B | $1.62B | 0.93 | -8.0% | 10.4% | $2.02B $1.04B $1.81B | 2025-12-31 |
| 1834 | 8FS.F Sofina Société AnonymeListed DE, based BE · Financial Services · Asset Management | $9.53B | $8.82B | 0.93 | -8.0% | 10.6% | $76.62M $13.19B book $13.19B book | 2025-12-31 |
| 1835 | PU8.F Public Power Corporation S.A.Listed DE, based GR · Utilities · Utilities - Renewable | $15.02B | $13.89B | 0.93 | -8.1% | 6.3% | $15.97B $6.26B $19.45B | 2025-12-31 |
| 1836 | HBH.DE HORNBACH Holding AG & Co. KGaAListed DE, based DE · Consumer Cyclical · Home Improvement Retail | $1.61B | $1.49B | 0.92 | -8.1% | 13.6% | $1.67B $1.26B $1.52B | 2026-02-28 |
| 1837 | TOL Toll Brothers, Inc.Listed US, based US · Consumer Cyclical · Residential Construction | $12.58B | $11.63B | 0.92 | -8.1% | 10.9% | $10.72B $13.09B $11.10B | 2025-10-31 |
| 1838 | TSN Tyson Foods, Inc.Listed US, based US · Consumer Defensive · Farm Products | $17.77B | $16.44B | 0.92 | -8.1% | 5.8% | $17.36B $13.74B $18.20B book | 2025-09-30 |
| 1839 | 7988.T Nifco Inc.Listed JP, based JP · Consumer Cyclical · Auto Parts | $2.85B | $2.64B | 0.92 | -8.2% | 8.6% | $3.00B $2.53B $2.37B | 2026-03-31 |
| 1840 | 7912.T Dai Nippon Printing Co., Ltd.Listed JP, based JP · Industrials · Conglomerates | $7.74B | $7.15B | 0.92 | -8.3% | 6.1% | $6.59B $7.20B $7.65B | 2026-03-31 |
| 1841 | B8O.F Yangzijiang Shipbuilding (Holdings) Ltd.Listed DE, based CN · Industrials · Aerospace & Defense | $15.37B | $14.19B | 0.92 | -8.3% | 9.5% | $12.16B $22.17B $8.26B | 2025-12-31 |
| 1842 | MAB.L Mitchells & Butlers plcListed GB, based GB · Consumer Cyclical · Restaurants | $2.31B | $2.13B | 0.92 | -8.3% | 9.2% | $1.76B $2.11B $2.52B | 2025-09-30 |
| 1843 | TKO.PA Tikehau CapitalListed FR, based FR · Financial Services · Asset Management | $3.02B | $2.79B | 0.92 | -8.4% | 6.0% | $4.53B $1.41B $2.42B | 2025-12-31 |
| 1844 | 3407.T Asahi Kasei CorporationListed JP, based JP · Industrials · Conglomerates | $13.88B | $12.80B | 0.92 | -8.4% | 6.0% | $11.53B $12.80B $14.06B | 2026-03-31 |
| 1845 | BEI.F Beiersdorf AktiengesellschaftListed DE, based DE · Consumer Defensive · Household & Personal Products | $18.50B | $17.06B | 0.92 | -8.5% | 7.4% | $19.17B $14.85B $17.15B | 2025-12-31 |
| 1846 | SFBS ServisFirst Bancshares, Inc.Listed US, based US · Financial Services · Banks - Regional | $4.52B | $4.16B | 0.92 | -8.5% | 9.9% | $5.10B $3.39B $4.01B | 2025-12-31 |
| 1847 | ABF.L Associated British Foods plcListed GB, based GB · Consumer Defensive · Packaged Foods | $17.21B | $15.84B | 0.92 | -8.7% | 8.3% | $14.78B $17.32B $15.42B | 2025-08-31 |
| 1848 | MNV6.F Mainova AGListed DE, based DE · Utilities · Utilities - Regulated Electric | $3.20B | $2.94B | 0.92 | -8.7% | 5.3% | $2.94B book $2.94B book $2.94B book | 2025-12-31 |
| 1849 | 9065.T Sankyu Inc.Listed JP, based JP · Industrials · Integrated Freight & Logistics | $2.51B | $2.31B | 0.92 | -8.7% | 6.6% | $2.39B $2.20B $2.34B | 2026-03-31 |
| 1850 | DOKA.SW dormakaba Holding AGListed CH, based CH · Industrials · Building Products & Equipment | $3.39B | $3.12B | 0.92 | -8.7% | 8.3% | $2.35B $4.65B $2.36B | 2026-06-30 |
| 1851 | I93.F Indorama Ventures Public Company LimitedListed DE, based TH · Basic Materials · Chemicals | $4.74B | $4.36B | 0.92 | -8.7% | 5.9% | $4.36B book $4.36B book $4.36B book | 2025-12-31 |
| 1852 | 282330.KS BGF Retail Co., Ltd.Listed KR, based KR · Consumer Defensive · Grocery Stores | $1.67B | $1.54B | 0.92 | -8.7% | 11.8% | $1.71B $1.62B $1.28B | 2025-12-31 |
| 1853 | 0425.HK Minth Group LimitedListed HK, based TW · Consumer Cyclical · Auto Parts | $3.42B | $3.14B | 0.92 | -8.7% | 9.8% | $2.92B $3.01B $3.49B book | 2025-12-31 |
| 1854 | ZTS Zoetis Inc.Listed US, based US · Healthcare · Drug Manufacturers - Specialty & Generic | $28.58B | $26.28B | 0.92 | -8.7% | 7.2% | $32.39B $18.68B $27.78B | 2025-12-31 |
| 1855 | FFEA.F Faes Farma, S.A.Listed DE, based ES · Healthcare · Drug Manufacturers - Specialty & Generic | $1.63B | $1.50B | 0.92 | -8.7% | 5.4% | $2.10B $1.50B $886.51M book | 2025-12-31 |
| 1856 | BRWM.L BlackRock World Mining Trust OrdListed GB | $2.34B | $2.15B | 0.92 | -8.8% | 10.2% | $2.15B book $2.15B book $2.15B book | 2025-12-31 |
| 1857 | EZPW EZCORP, Inc.Listed US, based US · Financial Services · Credit Services | $1.74B | $1.60B | 0.92 | -8.8% | 6.6% | $1.63B $1.38B $1.78B | 2025-09-30 |
| 1858 | RQI Cohen & Steers Quality Income Realty Fund, Inc.Listed US, based US · Financial Services · Asset Management | $1.52B | $1.40B | 0.92 | -8.9% | 10.2% | $1.80B book $589.92M $1.80B book | 2025-12-31 |
| 1859 | HKLD.L Hongkong Land Holdings LimitedListed GB, based BM · Real Estate · Real Estate - Development | $17.37B | $15.96B | 0.92 | -8.9% | 5.7% | $2.66B $30.86B book $14.34B | 2025-12-31 |
| 1860 | 8051.T Yamazen CorporationListed JP, based JP · Industrials · Specialty Industrial Machinery | $1.11B | $1.01B | 0.92 | -8.9% | 5.2% | $1.34B $828.60M $877.69M book | 2026-03-31 |
| 1861 | DAL Delta Air Lines, Inc.Listed US, based US · Industrials · Airlines | $55.38B | $50.83B | 0.92 | -9.0% | 9.7% | $29.17B $88.54B $34.77B | 2025-12-31 |
| 1862 | PEY.TO Peyto Exploration & Development Corp.Listed CA, based CA · Energy · Oil & Gas E&P | $3.44B | $3.16B | 0.92 | -9.1% | 6.1% | $4.70B $2.35B $2.41B | 2025-12-31 |
| 1863 | 9041.T Kintetsu Group Holdings Co.,Ltd.Listed JP, based JP · Industrials · Conglomerates | $4.05B | $3.71B | 0.92 | -9.2% | 4.0% | $3.02B $3.78B $4.33B book | 2026-03-31 |
| 1864 | S7MB.F Securitas AB (publ)Listed DE, based SE · Industrials · Security & Protection Services | $8.65B | $7.93B | 0.92 | -9.2% | 7.2% | $8.50B $8.64B $6.65B | 2025-12-31 |
| 1865 | HRL Hormel Foods CorporationListed US, based US · Consumer Defensive · Packaged Foods | $11.00B | $10.07B | 0.92 | -9.2% | 5.5% | $12.82B $8.28B $9.10B | 2025-10-31 |
| 1866 | JOYY JOYY Inc.Listed US, based SG · Communication Services · Internet Content & Information | $4.09B | $3.74B | 0.92 | -9.2% | 6.8% | $1.97B $4.46B $4.79B | 2025-12-31 |
| 1867 | KQ2.F eToro Group Ltd.Listed DE, based IL · Financial Services · Capital Markets | $2.06B | $1.88B | 0.92 | -9.3% | 12.0% | $494.70M $3.55B $1.60B | 2025-12-31 |
| 1868 | 6849.T Nihon Kohden CorporationListed JP, based JP · Healthcare · Medical Devices | $1.60B | $1.46B | 0.92 | -9.3% | 6.2% | $1.56B $1.41B $1.41B | 2026-03-31 |
| 1869 | 3IN.L 3i Infrastructure plcListed GB, based GB · Financial Services · Asset Management | $4.80B | $4.40B | 0.92 | -9.3% | 7.0% | $2.66B $5.59B $4.93B book | 2026-03-31 |
| 1870 | 9075.T Fukuyama Transporting Co., Ltd.Listed JP, based JP · Industrials · Trucking | $1.32B | $1.21B | 0.91 | -9.3% | 4.8% | $767.74M $1.07B $1.79B book | 2026-03-31 |
| 1871 | ALX.AX Atlas Arteria LimitedListed AU, based AU · Industrials · Infrastructure Operations | $3.88B | $3.55B | 0.91 | -9.4% | 7.1% | $3.89B book $2.86B $3.89B book | 2025-12-31 |
| 1872 | 9404.T Nippon Television Holdings, Inc.Listed JP, based JP · Communication Services · Broadcasting | $4.41B | $4.03B | 0.91 | -9.4% | 10.4% | $3.73B $3.59B $4.79B | 2026-03-31 |
| 1873 | 9O1.F Athens International Airport S.A.Listed DE, based GR · Industrials · Airports & Air Services | $4.51B | $4.12B | 0.91 | -9.4% | 4.6% | $7.74B $1.72B $2.91B | 2025-12-31 |
| 1874 | O5G.DE CPI Property GroupListed DE, based LU · Real Estate · Real Estate Services | $7.92B | $7.24B | 0.91 | -9.5% | 3.8% | $4.79B $9.20B book $7.72B | 2025-12-31 |
| 1875 | 4613.T Kansai Paint Co., Ltd.Listed JP, based JP · Basic Materials · Specialty Chemicals | $3.12B | $2.85B | 0.91 | -9.5% | 5.1% | $3.35B $2.49B $2.72B | 2026-03-31 |
| 1876 | 7976.T Mitsubishi Pencil Co., Ltd.Listed JP, based JP · Industrials · Business Equipment & Supplies | $1.10B | $1.00B | 0.91 | -9.6% | 5.0% | $1.25B $823.64M $935.31M | 2025-12-31 |
| 1877 | 6376.T Nikkiso Co., Ltd.Listed JP, based JP · Industrials · Specialty Industrial Machinery | $1.50B | $1.37B | 0.91 | -9.6% | 5.3% | $1.84B $1.19B $1.08B book | 2025-12-31 |
| 1878 | STRA Strategic Education, Inc.Listed US, based US · Consumer Defensive · Education & Training Services | $1.81B | $1.65B | 0.91 | -9.6% | 7.6% | $1.33B $1.84B $1.79B | 2025-12-31 |
| 1879 | OFKB.F Orion OyjListed DE, based FI · Healthcare · Drug Manufacturers - General | $14.22B | $12.98B | 0.91 | -9.6% | 6.2% | $11.86B $10.98B $16.09B | 2025-12-31 |
| 1880 | NNI Nelnet, Inc.Listed US, based US · Financial Services · Credit Services | $4.51B | $4.11B | 0.91 | -9.6% | 6.0% | $5.21B $3.49B $3.64B book | 2025-12-31 |
| 1881 | JMGI.L JPMorgan Emerging Markets Growth & Income plc.Listed GB | $2.14B | $1.95B | 0.91 | -9.7% | 10.5% | $1.95B book $1.95B book $1.95B book | 2025-06-30 |
| 1882 | PE9.F Per Aarsleff Holding A/SListed DE, based DK · Industrials · Engineering & Construction | $1.91B | $1.74B | 0.91 | -9.7% | 6.7% | $1.79B $2.04B $1.41B | 2025-09-30 |
| 1883 | 5020.T ENEOS Holdings, Inc.Listed JP, based JP · Energy · Oil & Gas Refining & Marketing | $23.13B | $21.07B | 0.91 | -9.8% | 4.1% | $16.13B $23.54B book $23.54B book | 2026-03-31 |
| 1884 | LZB La-Z-Boy IncorporatedListed US, based US · Consumer Cyclical · Furnishings, Fixtures & Appliances | $1.19B | $1.09B | 0.91 | -9.9% | 8.3% | $1.17B $1.00B $1.08B | 2026-04-30 |
| 1885 | SMR NuScale Power CorporationListed US, based US · Industrials · Specialty Industrial Machinery | $2.22B | $2.02B | 0.91 | -10.0% | 18.7% | $2.02B book $2.02B book $2.02B book | 2025-12-31 |
| 1886 | GLV.L Glenveagh Properties PLCListed GB, based IE · Consumer Cyclical · Residential Construction | $1.36B | $1.23B | 0.91 | -10.0% | 9.0% | $1.46B $1.31B $931.98M book | 2025-12-31 |
| 1887 | INGM Ingram Micro Holding CorporationListed US, based US · Technology · Information Technology Services | $6.40B | $5.82B | 0.91 | -10.0% | 8.1% | $9.83B $3.89B $3.73B | 2025-12-31 |
| 1888 | 7184.T The First Bank Of Toyama, Ltd.Listed JP, based JP · Financial Services · Banks - Regional | $1.41B | $1.29B | 0.91 | -10.0% | 7.8% | $1.36B $1.20B $1.29B | 2026-03-31 |
| 1889 | SGO.PA Compagnie de Saint-Gobain S.A.Listed FR, based FR · Industrials · Building Products & Equipment | $36.75B | $33.38B | 0.91 | -10.1% | 9.2% | $36.55B $31.12B $32.48B | 2025-12-31 |
| 1890 | AFM.V Alphamin Resources Corp.Listed CA · Basic Materials · Other Industrial Metals & Mining | $1.29B | $1.17B | 0.91 | -10.1% | 10.3% | $1.72B $1.33B $460.99M book | 2025-12-31 |
| 1891 | JANX Janux Therapeutics, Inc.Listed US, based US · Healthcare · Biotechnology | $1.02B | $928.91M | 0.91 | -10.2% | 18.6% | $928.91M book $928.91M book $928.91M book | 2025-12-31 |
| 1892 | 4FZ.F Orbia Advance Corporation, S.A.B. de C.V.Listed DE, based MX · Industrials · Conglomerates | $2.31B | $2.10B | 0.91 | -10.2% | 6.1% | $1.55B $2.69B book $2.06B | 2025-12-31 |
| 1893 | 9901.HK New Oriental Education & Technology Group Inc.Listed HK, based CN · Consumer Defensive · Education & Training Services | $9.19B | $8.33B | 0.91 | -10.3% | 5.1% | $13.78B $6.89B $4.33B book | 2026-05-31 |
| 1894 | 1913.HK Prada S.p.A.Listed HK, based IT · Consumer Cyclical · Luxury Goods | $11.96B | $10.83B | 0.91 | -10.4% | 6.9% | $10.65B $12.80B $9.05B | 2025-12-31 |
| 1895 | 138040.KS Meritz Financial Group Inc.Listed KR, based KR · Financial Services · Capital Markets | $15.55B | $14.08B | 0.91 | -10.4% | 6.8% | $16.57B $17.36B $8.30B book | 2025-12-31 |
| 1896 | DVN Devon Energy CorporationListed US, based US · Energy · Oil & Gas E&P | $51.93B | $46.99B | 0.90 | -10.5% | 6.5% | $53.31B $45.86B $41.79B book | 2025-12-31 |
| 1897 | 4183.T Mitsui Chemicals, Inc.Listed JP, based JP · Basic Materials · Specialty Chemicals | $4.85B | $4.39B | 0.90 | -10.5% | 5.3% | $3.64B $3.33B $6.19B book | 2025-03-31 |
| 1898 | QBR-A.TO Quebecor Inc.Listed CA, based CA · Communication Services · Telecom Services | $9.96B | $9.01B | 0.90 | -10.6% | 6.6% | $8.28B $13.72B $5.02B | 2025-12-31 |
| 1899 | KW9B.F Galaxy Entertainment Group LtdRListed DE, based HK · Consumer Cyclical · Resorts & Casinos | $14.93B | $13.50B | 0.90 | -10.6% | 7.8% | $7.08B $17.93B $15.48B | 2025-12-31 |
| 1900 | OYC.DE Delta Air Lines Inc. RListed DE, based US · Industrials · Airlines | $56.14B | $50.75B | 0.90 | -10.6% | 9.8% | $29.06B $88.54B $34.67B | 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