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 year 15.
  • FCFF: 15 years of free cash flow, plus the capital invested by year 15 (book value, net debt and everything reinvested), less net debt.

Profit and FCFF grow at the rate the company's own reinvestment pays for, falling to 2% by year 10. The list is ordered by intrinsic value / market cap. Nothing is capped, so intrinsic value can reach many times the market cap.

5730 companies
Strategy notes: how filters interact
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 SafetyWACCQualityFY EndDetail
101
Chongqing Rural Commercial Bank Co., Ltd.
3618.HKHKCNFinancial ServicesBanks - Regional$9.02B$43.90B
4.87
79.5%4.3%N/A2025-12-31View
102
Commercial International Bank Egypt (CIB) S.A.E.
CIN.FDEEGFinancial ServicesBanks - Regional$7.40B$35.37B
4.78
79.1%7.5%N/A2025-12-31View
103
3SBio Inc.
1530.HKHKCNHealthcareBiotechnology$5.02B$23.91B
4.76
79.0%6.9%
PASS
2025-12-31View
104
Angang Steel Company Limited
0347.HKHKCNBasic MaterialsSteel$1.33B$6.34B
4.75
79.0%5.2%N/A2025-12-31View
105
Bangkok Bank Public Company Limited
BKKF.FDETHFinancial ServicesBanks - Regional$10.76B$50.98B
4.74
78.9%4.5%N/A2025-12-31View
106
Aux Electric Co., Ltd.
2580.HKHKCNIndustrialsBuilding Products & Equipment$1.45B$6.85B
4.71
78.8%8.6%—2025-12-31View
107
Zhejiang Expressway Co., Ltd.
ZHJ.FDECNIndustrialsInfrastructure Operations$4.50B$21.02B
4.67
78.6%2.1%—2025-12-31View
108
OneMain Holdings, Inc.
OMFUSUSFinancial ServicesCredit Services$6.43B$29.96B
4.66
78.5%5.7%N/A2025-12-31View
109
Proximus PLC
BX7.FDEBECommunication ServicesTelecom Services$2.02B$9.26B
4.59
78.2%4.1%—2025-12-31View
110
The Chugoku Electric Power Co., Inc.
9504.TJPJPUtilitiesUtilities - Renewable$2.27B$10.40B
4.58
78.1%1.2%—2026-03-31View
111
ENEA S.A.
ENA.WAPLPLUtilitiesUtilities - Regulated Electric$2.75B$12.49B
4.54
78.0%6.8%—2025-12-31View
112
Grand City Properties S.A.
GYC.DEDELUReal EstateReal Estate Services$1.44B$6.54B
4.53
77.9%3.3%—2025-12-31View
113
China Development Bank Financial Leasing Co., Ltd.
2C6.FDECNIndustrialsRental & Leasing Services$2.41B$10.85B
4.50
77.8%2.3%—2025-12-31View
114
MUNINOVA HOLDINGS INC
547A.TJPJPFinancial ServicesCredit Services$1.28B$5.71B
4.47
77.6%1.3%—2025-03-31View
115
United Energy Group Limited
0467.HKHKHKEnergyOil & Gas E&P$1.28B$5.70B
4.45
77.5%5.3%—2025-12-31View
116
Credit Saison Co., Ltd.
8253.TJPJPFinancial ServicesCredit Services$3.96B$17.54B
4.43
77.4%1.9%—2026-03-31View
117
BNK Financial Group Inc.
138930.KSKRKRFinancial ServicesBanks - Regional$3.70B$16.27B
4.40
77.3%4.6%N/A2025-12-31View
118
Synchrony Financial
SYFUSUSFinancial ServicesCredit Services$23.29B$101.80B
4.37
77.1%8.9%N/A2025-12-31View
119
Jefferson Capital, Inc.
JCAPUSUSFinancial ServicesCredit Services$1.17B$5.09B
4.37
77.1%6.5%—2025-12-31View
120
Venture Global, Inc.
VGUSUSEnergyOil & Gas Midstream$31.96B$138.69B
4.34
77.0%6.1%—2025-12-31View
121
Shanghai Pharmaceuticals Holding Co., Ltd
2607.HKHKCNHealthcareMedical Distribution$5.13B$22.26B
4.34
77.0%3.5%—2025-12-31View
122
E-MART Inc.
139480.KSKRKRConsumer DefensiveDiscount Stores$1.46B$6.32B
4.34
76.9%3.5%—2025-12-31View
123
AviChina Industry & Technology Company Limited
2357.HKHKHKIndustrialsAerospace & Defense$3.16B$13.51B
4.28
76.6%5.0%N/A2025-12-31View
124
d'Alba Global
483650.KSKRKRConsumer DefensiveHousehold & Personal Products$1.72B$7.31B
4.26
76.5%10.5%—2025-12-31View
125
Sunac China Holdings Limited
1918.HKHKCNReal EstateReal Estate - Development$1.59B$6.70B
4.22
76.3%5.2%N/A2025-12-31View
126
Industrial Bank of Korea
024110.KSKRKRFinancial ServicesBanks - Regional$11.74B$49.51B
4.22
76.3%4.2%N/A2025-12-31View
127
Tetragon Financial Group Limited
TFG.ASNLUSFinancial ServicesAsset Management$1.23B$5.17B
4.21
76.3%9.1%N/A2025-12-31View
128
PT Indah Kiat Pulp & Paper Tbk
IKP.FDEIDBasic MaterialsPaper & Paper Products$2.04B$8.50B
4.17
76.0%5.1%N/A2025-12-31View
129
iM Financial Group Co., Ltd.
139130.KSKRKRFinancial ServicesBanks - Regional$2.23B$9.31B
4.17
76.0%4.6%N/A2025-12-31View
130
Daehan Shipbuilding Co., Ltd.
439260.KSKRKRIndustrialsAerospace & Defense$1.32B$5.48B
4.15
75.9%10.8%
PASS
2025-12-31View
131
Country Garden Holdings Company Limited
2007.HKHKCNReal EstateReal Estate - Development$1.10B$4.56B
4.15
75.9%1.4%N/A2025-12-31View
132
Tohoku Electric Power Company, Incorporated
9506.TJPJPUtilitiesUtilities - Renewable$3.95B$16.40B
4.15
75.9%1.6%—2026-03-31View
133
Dah Sing Financial Holdings Limited
0440.HKHKHKFinancial ServicesBanks - Regional$1.82B$7.51B
4.13
75.8%6.5%N/A2025-12-31View
134
Flagstar Bank, National Association
FLGUSUSFinancial ServicesBanks - Regional$4.75B$19.55B
4.11
75.7%6.1%N/A2025-12-31View
135
ORION Holdings Corp.
001800.KSKRKRConsumer DefensiveConfectioners$1.04B$4.27B
4.10
75.6%5.0%—2025-12-31View
136
Grupo Televisa, S.A.B.
TVUSMXCommunication ServicesTelecom Services$1.26B$5.16B
4.09
75.6%7.1%—2025-12-31View
137
Shanghai Industrial Holdings Limited
0363.HKHKHKIndustrialsConglomerates$1.79B$7.27B
4.06
75.3%3.2%—2025-12-31View
138
Bank of Qingdao Co., Ltd.
3866.HKHKCNFinancial ServicesBanks - Regional$3.60B$14.35B
3.99
74.9%5.1%N/A2025-12-31View
139
Hokkaido Electric Power Company, Incorporated
9509.TJPJPUtilitiesUtilities - Renewable$1.42B$5.65B
3.97
74.8%1.6%—2026-03-31View
140
HD Hyundai Co., Ltd.
267250.KSKRKREnergyOil & Gas Refining & Marketing$7.36B$29.12B
3.95
74.7%6.8%—2025-12-31View
141
Shanghai Chicmax Cosmetic Co., Ltd.
2145.HKHKCNConsumer DefensiveHousehold & Personal Products$1.04B$4.11B
3.94
74.6%5.7%—2025-12-31View
142
Postal Savings Bank of China Co., Ltd.
1658.HKHKCNFinancial ServicesBanks - Regional$82.40B$324.37B
3.94
74.6%6.0%N/A2025-12-31View
143
Caisse Régionale de Crédit Agricole Mutuel Brie Picardie Société coopérative
CRBP2.PAFRFRFinancial ServicesBanks - Regional$1.61B$6.33B
3.93
74.6%5.4%N/A2025-12-31View
144
Ayvens
3AL.FDEFRIndustrialsRental & Leasing Services$7.81B$30.24B
3.87
74.2%2.4%—2025-12-31View
145
Oji Holdings Corporation
3861.TJPJPBasic MaterialsPaper & Paper Products$4.53B$17.41B
3.84
74.0%2.6%—2026-03-31View
146
Caisse Régionale de Crédit Agricole Mutuel Nord de France Société coopérative
CNDF.PAFRFRFinancial ServicesBanks - Regional$1.44B$5.53B
3.83
73.9%5.9%N/A2025-12-31View
147
Chuangxin Industries Holdings Limited
2788.HKHKCNBasic MaterialsAluminum$3.94B$15.08B
3.83
73.9%8.1%—2025-12-31View
148
Agi Inc.
AGBKUSBRFinancial ServicesBanks - Regional$1.98B$7.53B
3.81
73.7%9.2%N/A2025-12-31View
149
AYVENS
AYV.PAFRFRIndustrialsRental & Leasing Services$7.90B$30.05B
3.80
73.7%2.4%—2025-12-31View
150
Akbank T.A.S.
AKB2.FDETRFinancial ServicesBanks - Regional$6.36B$23.92B
3.76
73.4%5.5%N/A2025-12-31View
151
Pathward Financial, Inc.
CASHUSUSFinancial ServicesBanks - Regional$1.61B$6.03B
3.75
73.4%9.8%N/A2025-09-30View
152
Sparebanken Norge
K7I.FDENOFinancial ServicesBanks - Regional$3.66B$13.70B
3.74
73.3%4.3%N/A2025-12-31View
153
KRUK Spólka Akcyjna
KRU.WAPLPLFinancial ServicesCredit Services$1.83B$6.77B
3.71
73.0%3.2%—2025-12-31View
154
Legend Holdings Corporation
3396.HKHKCNTechnologyComputer Hardware$7.22B$26.75B
3.71
73.0%4.0%—2025-12-31View
155
Absa Group Limited
AU6.FDEZAFinancial ServicesBanks - Regional$10.40B$38.30B
3.68
72.8%5.1%N/A2025-12-31View
156
Koç Holding A.S.
KRKA.FDETRIndustrialsConglomerates$10.24B$37.68B
3.68
72.8%2.7%—2025-12-31View
157
CGN New Energy Holdings Co., Ltd.
1811.HKHKHKUtilitiesUtilities - Independent Power Producers$1.09B$4.00B
3.67
72.8%2.9%—2025-12-31View
158
The Western Union Company
WUUSUSFinancial ServicesCredit Services$2.01B$7.31B
3.64
72.5%5.8%—2025-12-31View
159
Gens Aurea S.p.A.
J0A.FDEITConsumer CyclicalLuxury Goods$1.31B$4.75B
3.63
72.4%10.1%—2025-12-31View
160
Tesla Inc. R
TL00.FDEUSConsumer CyclicalAuto Manufacturers$20.47B$73.84B
3.61
72.3%9.4%—2025-12-31View
161
Ricoh Leasing Company, Ltd.
8566.TJPJPFinancial ServicesCredit Services$1.28B$4.58B
3.58
72.1%0.9%—2026-03-31View
162
Boyd Gaming Corporation
BYDUSUSConsumer CyclicalResorts & Casinos$4.81B$17.20B
3.58
72.1%8.0%—2025-12-31View
163
Bank of Communications Co., Ltd.
3328.HKHKCNFinancial ServicesBanks - Diversified$92.72B$328.90B
3.55
71.8%4.4%N/A2025-12-31View
164
Mitsubishi HC Capital Inc.
8593.TJPJPFinancial ServicesCredit Services$11.95B$42.05B
3.52
71.6%1.1%—2026-03-31View
165
Maanshan Iron & Steel Company Limited
0323.HKHKCNBasic MaterialsSteel$1.52B$5.34B
3.51
71.5%5.5%—2025-12-31View
166
BDO Unibank, Inc.
ZB9.FDE—Financial ServicesBanks - Regional$8.41B$29.31B
3.49
71.3%5.6%N/A2025-12-31View
167
Banco Bradesco S.A.
BRE.FDEBRFinancial ServicesBanks - Regional$38.00B$131.83B
3.47
71.2%4.5%N/A2025-12-31View
168
Fufeng Group Limited
0546.HKHKCNBasic MaterialsSpecialty Chemicals$1.39B$4.80B
3.45
71.0%4.5%—2025-12-31View
169
Weihai Bank Co., Ltd.
9677.HKHKCNFinancial ServicesBanks - Regional$2.68B$9.22B
3.44
70.9%5.8%N/A2025-12-31View
170
TG Therapeutics, Inc.
TGTXUSUSHealthcareBiotechnology$8.22B$28.22B
3.44
70.9%13.5%—2025-12-31View
171
Halyk Bank of Kazakhstan Joint Stock Company
H4L1.FDEKZFinancial ServicesBanks - Regional$8.93B$30.68B
3.43
70.9%6.2%N/A2025-12-31View
172
ZCZL Industrial Technology Group Company Limited
0564.HKHKCNIndustrialsFarm & Heavy Construction Machinery$2.53B$8.65B
3.42
70.7%5.3%
PASS
2025-12-31View
173
Guangzhou Baiyunshan Pharmaceutical Holdings Company Limited
0874.HKHKCNHealthcareMedical Distribution$2.71B$9.24B
3.41
70.6%3.5%—2025-12-31View
174
Mitsubishi Motors Corporation
7211.TJPJPConsumer CyclicalAuto Manufacturers$2.88B$9.79B
3.40
70.6%3.5%—2026-03-31View
175
LANXESS Aktiengesellschaft
LXS.FDEDEBasic MaterialsSpecialty Chemicals$1.18B$3.98B
3.39
70.5%11.6%—2025-12-31View
176
China Lesso Group Holdings Limited
2128.HKHKCNIndustrialsBuilding Products & Equipment$1.25B$4.21B
3.38
70.4%5.5%—2025-12-31View
177
Mercedes-Benz Group AG
DAI.FDEDEConsumer CyclicalAuto Manufacturers$45.79B$154.62B
3.38
70.4%3.0%—2025-12-31View
178
Permanent TSB Group Holdings plc
PTSB.LGBIEFinancial ServicesBanks - Regional$1.77B$5.98B
3.37
70.4%5.3%N/A2025-12-31View
179
PT Perusahaan Gas Negara (Persero) Tbk
PGB1.FDEIDUtilitiesUtilities - Regulated Gas$1.74B$5.85B
3.36
70.3%4.7%N/A2025-12-31View
180
Bank of Ayudhya Public Company Limited
NVAU.FDETHFinancial ServicesBanks - Regional$8.50B$28.41B
3.34
70.1%5.3%N/A2025-12-31View
181
Caisse Régionale de Crédit Agricole Mutuel du Languedoc Société coopérative
CRLA.PAFRFRFinancial ServicesBanks - Regional$1.37B$4.55B
3.32
69.9%8.4%N/A2025-12-31View
182
Mazda Motor Corporation
7261.TJPJPConsumer CyclicalAuto Manufacturers$4.32B$14.20B
3.29
69.6%3.9%—2026-03-31View
183
Virtu Financial, Inc.
VIRTUSUSFinancial ServicesCapital Markets$4.97B$16.34B
3.29
69.6%6.8%—2025-12-31View
184
Grupo Aval Acciones y Valores S.A.
AVALUSCOFinancial ServicesBanks - Regional$5.78B$18.95B
3.28
69.5%4.6%N/A2025-12-31View
185
Beijing Enterprises Water Group Limited
0371.HKHKHKUtilitiesUtilities - Regulated Water$1.95B$6.37B
3.27
69.5%3.2%—2025-12-31View
186
CJ Corporation
001040.KSKRKRIndustrialsConglomerates$3.33B$10.87B
3.26
69.3%2.7%—2025-12-31View
187
OPmobility SE
OPM.PAFRFRConsumer CyclicalAuto Parts$1.46B$4.74B
3.25
69.3%4.5%—2025-12-31View
188
United Company RUSAL, International Public Joint-Stock Company
0486.HKHKRUBasic MaterialsAluminum$5.43B$17.66B
3.25
69.3%5.8%—2024-12-31View
189
NVONORDSK
NVO.WAPLDKHealthcareDrug Manufacturers - General$164.88B$535.42B
3.25
69.2%6.1%—2025-12-31View
190
Novo Nordisk A/S
NOV.FDEDKHealthcareDrug Manufacturers - General$165.53B$535.35B
3.23
69.1%6.1%—2025-12-31View
191
Industrial and Commercial Bank of China Limited
ICKB.FDECNFinancial ServicesBanks - Diversified$345.77B$1.12T
3.23
69.0%4.6%N/A2025-12-31View
192
Shenzhen International Holdings Limited
0152.HKHKHKIndustrialsInfrastructure Operations$1.58B$5.11B
3.23
69.0%2.7%—2025-12-31View
193
Woori Financial Group Inc.
316140.KSKRKRFinancial ServicesBanks - Regional$16.57B$53.22B
3.21
68.9%4.8%N/A2025-12-31View
194
Agricultural Bank of China Limited
EK7.FDECNFinancial ServicesBanks - Diversified$294.32B$939.89B
3.19
68.7%4.5%N/A2025-12-31View
195
Grupo Financiero Banorte, S.A.B. de C.V.
4FN.FDEMXFinancial ServicesBanks - Regional$29.10B$92.89B
3.19
68.7%4.9%N/A2025-12-31View
196
CSC Financial Co., Ltd.
6066.HKHKCNFinancial ServicesCapital Markets$10.97B$35.01B
3.19
68.7%4.0%—2025-12-31View
197
Dongwon Industries Co., Ltd.
006040.KSKRKRConsumer DefensivePackaged Foods$1.18B$3.76B
3.18
68.6%4.3%—2025-12-31View
198
Xinhua Winshare Publishing and Media Co., Ltd.
SXV.FDECNCommunication ServicesPublishing$1.26B$4.01B
3.18
68.6%5.4%—2024-12-31View
199
PT Bank Negara Indonesia (Persero) Tbk
BKE1.FDEIDFinancial ServicesBanks - Regional$6.64B$21.12B
3.18
68.6%5.0%N/A2025-12-31View
200
Bank of China Limited
W8V.FDECNFinancial ServicesBanks - Diversified$245.67B$778.10B
3.17
68.4%4.5%N/A2025-12-31View