Stock Screener
5,721 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 BE · Basic Materials · Specialty Chemicals
Market Cap
$3.29B
Avg Intrinsic
$2.62B
Intrinsic / Market
0.80
Margin of Safety
-25.6%
WACC
6.0%
FY End
2025-12-31
EPV
$3.23B
Profit
$2.17B
FCFF
$2.46B
Listed GB, based US
Market Cap
$1.08T
Avg Intrinsic
$863.33B
Intrinsic / Market
0.80
Margin of Safety
-25.6%
WACC
7.6%
FY End
2025-12-31
EPV
$750.93B book
Profit
$1.09T
FCFF
$750.93B book
Listed JP, based JP · Communication Services · Broadcasting
Market Cap
$5.60B
Avg Intrinsic
$4.46B
Intrinsic / Market
0.80
Margin of Safety
-25.6%
WACC
5.8%
FY End
2026-03-31
EPV
$1.90B
Profit
$4.36B
FCFF
$7.11B book
Listed US, based US · Healthcare · Biotechnology
Market Cap
$1.92B
Avg Intrinsic
$1.53B
Intrinsic / Market
0.80
Margin of Safety
-25.7%
WACC
5.3%
FY End
2025-12-31
EPV
$1.53B book
Profit
$1.53B book
FCFF
$1.53B book
Listed GB, based GB · Consumer Defensive · Packaged Foods
Market Cap
$3.33B
Avg Intrinsic
$2.65B
Intrinsic / Market
0.80
Margin of Safety
-25.7%
WACC
5.5%
FY End
2026-03-31
EPV
$2.73B
Profit
$2.54B
FCFF
$2.68B
Listed DE, based ID · Basic Materials · Other Industrial Metals & Mining
Market Cap
$2.07B
Avg Intrinsic
$1.65B
Intrinsic / Market
0.79
Margin of Safety
-26.0%
WACC
11.0%
FY End
2025-12-31
EPV
$1.13B
Profit
$973.71M
FCFF
$2.83B book
Listed JP, based JP · Technology · Scientific & Technical Instruments
Market Cap
$1.58B
Avg Intrinsic
$1.25B
Intrinsic / Market
0.79
Margin of Safety
-26.1%
WACC
5.7%
FY End
2026-02-28
EPV
$1.20B
Profit
$1.98B
FCFF
$576.55M book
Listed HK, based TW · Industrials · Marine Shipping
Market Cap
$2.76B
Avg Intrinsic
$2.19B
Intrinsic / Market
0.79
Margin of Safety
-26.1%
WACC
10.1%
FY End
2025-12-31
EPV
$2.33B
Profit
$2.12B book
FCFF
$2.12B book
Listed JP, based JP · Industrials · Railroads
Market Cap
$4.00B
Avg Intrinsic
$3.17B
Intrinsic / Market
0.79
Margin of Safety
-26.3%
WACC
3.9%
FY End
2026-03-31
EPV
$1.49B
Profit
$4.81B
FCFF
$3.21B
Listed US, based GB · Financial Services · Asset Management
Market Cap
$7.99B
Avg Intrinsic
$6.33B
Intrinsic / Market
0.79
Margin of Safety
-26.3%
WACC
12.3%
FY End
2025-12-31
EPV
$7.19B
Profit
$5.55B
FCFF
$6.23B
Listed HK, based HK · Healthcare · Drug Manufacturers - Specialty & Generic
Market Cap
$3.28B
Avg Intrinsic
$2.60B
Intrinsic / Market
0.79
Margin of Safety
-26.3%
WACC
10.7%
FY End
2025-12-31
EPV
$3.31B
Profit
$2.07B
FCFF
$2.42B
Listed US, based US · Communication Services · Telecom Services
Market Cap
$191.23B
Avg Intrinsic
$151.36B
Intrinsic / Market
0.79
Margin of Safety
-26.3%
WACC
8.8%
FY End
2025-12-31
EPV
$68.27B
Profit
$247.52B
FCFF
$138.30B
Listed US, based BE · Basic Materials · Building Materials
Market Cap
$2.54B
Avg Intrinsic
$2.01B
Intrinsic / Market
0.79
Margin of Safety
-26.4%
WACC
9.2%
FY End
2025-12-31
EPV
$1.37B
Profit
$2.74B
FCFF
$1.92B
Listed US, based US · Consumer Cyclical · Apparel Retail
Market Cap
$6.86B
Avg Intrinsic
$5.43B
Intrinsic / Market
0.79
Margin of Safety
-26.3%
WACC
8.9%
FY End
2026-01-31
EPV
$2.94B
Profit
$8.21B
FCFF
$5.14B
Listed JP, based JP · Communication Services · Advertising Agencies
Market Cap
$2.95B
Avg Intrinsic
$2.33B
Intrinsic / Market
0.79
Margin of Safety
-26.4%
WACC
7.4%
FY End
2026-03-31
EPV
$2.73B
Profit
$1.74B
FCFF
$2.52B book
Listed US, based US · Industrials · Aerospace & Defense
Market Cap
$2.06B
Avg Intrinsic
$1.63B
Intrinsic / Market
0.79
Margin of Safety
-26.4%
WACC
23.7%
FY End
2025-12-31
EPV
$1.63B book
Profit
$1.63B book
FCFF
$1.63B book
Listed US, based US · Basic Materials · Chemicals
Market Cap
$19.95B
Avg Intrinsic
$15.78B
Intrinsic / Market
0.79
Margin of Safety
-26.4%
WACC
5.2%
FY End
2025-12-31
EPV
$12.58B
Profit
$17.38B book
FCFF
$17.38B book
Listed JP, based JP · Technology · Electronic Components
Market Cap
$1.12B
Avg Intrinsic
$883.90M
Intrinsic / Market
0.79
Margin of Safety
-26.4%
WACC
6.5%
FY End
2026-03-31
EPV
$1.13B
Profit
$621.07M
FCFF
$904.06M book
Listed JP, based JP · Consumer Defensive · Packaged Foods
Market Cap
$3.31B
Avg Intrinsic
$2.61B
Intrinsic / Market
0.79
Margin of Safety
-26.5%
WACC
5.1%
FY End
2026-03-31
EPV
$2.79B
Profit
$2.54B
FCFF
$2.51B
Listed AU, based AU · Energy · Oil & Gas Equipment & Services
Market Cap
$3.25B
Avg Intrinsic
$2.57B
Intrinsic / Market
0.79
Margin of Safety
-26.5%
WACC
5.3%
FY End
2026-06-30
EPV
$2.47B
Profit
$2.68B
FCFF
$2.57B
Listed JP, based JP · Consumer Defensive · Beverages - Non-Alcoholic
Market Cap
$1.34B
Avg Intrinsic
$1.06B
Intrinsic / Market
0.79
Margin of Safety
-26.5%
WACC
8.2%
FY End
2026-04-30
EPV
$1.21B
Profit
$860.59M
FCFF
$1.11B book
Listed DE, based BE · Industrials · Metal Fabrication
Market Cap
$4.40B
Avg Intrinsic
$3.47B
Intrinsic / Market
0.79
Margin of Safety
-26.7%
WACC
8.8%
FY End
2025-12-31
EPV
$4.04B
Profit
$2.63B
FCFF
$3.74B
Listed JP, based JP · Real Estate · Real Estate - Diversified
Market Cap
$24.26B
Avg Intrinsic
$19.13B
Intrinsic / Market
0.79
Margin of Safety
-26.8%
WACC
3.7%
FY End
2026-03-31
EPV
$15.50B
Profit
$20.71B
FCFF
$21.20B book
Listed GB, based GB · Communication Services · Internet Content & Information
Market Cap
$1.19B
Avg Intrinsic
$938.08M
Intrinsic / Market
0.79
Margin of Safety
-26.8%
WACC
10.3%
FY End
2025-12-31
EPV
$1.07B
Profit
$962.52M
FCFF
$776.82M
Listed CA, based CA · Consumer Cyclical · Packaging & Containers
Market Cap
$1.25B
Avg Intrinsic
$982.11M
Intrinsic / Market
0.79
Margin of Safety
-26.9%
WACC
7.0%
FY End
2025-12-31
EPV
$667.36M
Profit
$1.08B
FCFF
$1.20B
Listed DE, based CH · Consumer Cyclical · Packaging & Containers
Market Cap
$19.01B
Avg Intrinsic
$14.98B
Intrinsic / Market
0.79
Margin of Safety
-26.9%
WACC
6.2%
FY End
2026-06-30
EPV
$15.37B
Profit
$15.18B
FCFF
$14.40B
Listed US, based BR · Energy · Oil & Gas Refining & Marketing
Market Cap
$7.83B
Avg Intrinsic
$6.17B
Intrinsic / Market
0.79
Margin of Safety
-27.0%
WACC
6.8%
FY End
2025-12-31
EPV
$6.72B
Profit
$7.91B
FCFF
$3.87B book
Listed JP, based JP · Consumer Cyclical · Specialty Retail
Market Cap
$2.02B
Avg Intrinsic
$1.59B
Intrinsic / Market
0.79
Margin of Safety
-27.1%
WACC
6.5%
FY End
2026-03-31
EPV
$1.47B
Profit
$1.59B
FCFF
$1.72B
Listed CA, based CO · Basic Materials · Gold
Market Cap
$1.79B
Avg Intrinsic
$1.41B
Intrinsic / Market
0.79
Margin of Safety
-27.1%
WACC
11.8%
FY End
2025-12-31
EPV
$1.59B
Profit
$2.05B
FCFF
$600.19M book
Listed JP, based JP · Industrials · Conglomerates
Market Cap
$7.28B
Avg Intrinsic
$5.73B
Intrinsic / Market
0.79
Margin of Safety
-27.1%
WACC
5.0%
FY End
2026-03-31
EPV
$2.62B
Profit
$7.34B
FCFF
$7.23B book
Listed DE, based GB · Energy · Oil & Gas Midstream
Market Cap
$4.05B
Avg Intrinsic
$3.19B
Intrinsic / Market
0.79
Margin of Safety
-27.1%
WACC
9.6%
FY End
2025-12-31
EPV
$3.59B
Profit
$2.62B
FCFF
$3.36B
Listed US, based BM · Consumer Cyclical · Luxury Goods
Market Cap
$4.49B
Avg Intrinsic
$3.53B
Intrinsic / Market
0.79
Margin of Safety
-27.1%
WACC
10.3%
FY End
2026-01-31
EPV
$3.33B
Profit
$4.38B
FCFF
$2.88B
Listed JP, based JP · Industrials · Waste Management
Market Cap
$1.88B
Avg Intrinsic
$1.48B
Intrinsic / Market
0.79
Margin of Safety
-27.2%
WACC
5.3%
FY End
2025-03-31
EPV
$1.72B
Profit
$1.27B
FCFF
$1.44B book
Listed JP, based JP · Industrials · Engineering & Construction
Market Cap
$3.44B
Avg Intrinsic
$2.70B
Intrinsic / Market
0.79
Margin of Safety
-27.2%
WACC
4.6%
FY End
2026-03-31
EPV
$2.70B book
Profit
$2.70B book
FCFF
$2.70B book
Listed US, based US · Healthcare · Medical Devices
Market Cap
$29.13B
Avg Intrinsic
$22.89B
Intrinsic / Market
0.79
Margin of Safety
-27.3%
WACC
7.8%
FY End
2025-12-31
EPV
$18.15B
Profit
$34.16B
FCFF
$16.36B
Listed DE, based NO · Energy · Oil & Gas E&P
Market Cap
$22.34B
Avg Intrinsic
$17.56B
Intrinsic / Market
0.79
Margin of Safety
-27.3%
WACC
7.3%
FY End
2025-12-31
EPV
$7.87B
Profit
$33.12B
FCFF
$11.68B book
Listed HK, based HK · Communication Services · Telecom Services
Market Cap
$11.58B
Avg Intrinsic
$9.10B
Intrinsic / Market
0.79
Margin of Safety
-27.3%
WACC
5.7%
FY End
2025-12-31
EPV
$10.88B
Profit
$7.63B
FCFF
$8.78B
Listed DE, based PT · Consumer Defensive · Grocery Stores
Market Cap
$4.67B
Avg Intrinsic
$3.67B
Intrinsic / Market
0.79
Margin of Safety
-27.3%
WACC
5.7%
FY End
2025-12-31
EPV
$3.29B
Profit
$4.47B
FCFF
$3.25B
Listed DE, based SE · Real Estate · Real Estate Services
Market Cap
$2.14B
Avg Intrinsic
$1.68B
Intrinsic / Market
0.79
Margin of Safety
-27.3%
WACC
7.2%
FY End
2025-12-31
EPV
$793.82M
Profit
$2.88B book
FCFF
$1.38B
Listed JP, based JP · Consumer Cyclical · Leisure
Market Cap
$3.96B
Avg Intrinsic
$3.11B
Intrinsic / Market
0.79
Margin of Safety
-27.4%
WACC
4.5%
FY End
2025-03-31
EPV
$3.49B
Profit
$2.14B
FCFF
$3.68B book
Listed RO, based RO · Utilities · Utilities - Regulated Electric
Market Cap
$1.47B
Avg Intrinsic
$1.15B
Intrinsic / Market
0.79
Margin of Safety
-27.4%
WACC
7.5%
FY End
2025-12-31
EPV
$1.15B
Profit
$1.27B
FCFF
$1.04B
Listed CA, based CA · Basic Materials · Gold
Market Cap
$67.69B
Avg Intrinsic
$53.13B
Intrinsic / Market
0.78
Margin of Safety
-27.4%
WACC
11.1%
FY End
2025-12-31
EPV
$62.55B
Profit
$39.01B
FCFF
$57.84B
Listed US, based US · Healthcare · Medical Devices
Market Cap
$2.66B
Avg Intrinsic
$2.09B
Intrinsic / Market
0.78
Margin of Safety
-27.6%
WACC
13.1%
FY End
2026-05-31
EPV
$2.09B book
Profit
$2.09B book
FCFF
$2.09B book
Listed DE, based BE · Industrials · Engineering & Construction
Market Cap
$4.89B
Avg Intrinsic
$3.83B
Intrinsic / Market
0.78
Margin of Safety
-27.6%
WACC
7.8%
FY End
2025-12-31
EPV
$3.70B
Profit
$4.02B
FCFF
$3.77B
Listed US, based US · Consumer Defensive · Household & Personal Products
Market Cap
$2.83B
Avg Intrinsic
$2.22B
Intrinsic / Market
0.78
Margin of Safety
-27.6%
WACC
6.8%
FY End
2026-06-30
EPV
$1.38B
Profit
$3.38B book
FCFF
$1.90B
Listed CH, based CH · Real Estate · Real Estate - Development
Market Cap
$1.38B
Avg Intrinsic
$1.08B
Intrinsic / Market
0.78
Margin of Safety
-27.6%
WACC
10.5%
FY End
2025-12-31
EPV
$678.31M
Profit
$1.29B book
FCFF
$1.29B book
Listed US, based US · Energy · Oil & Gas E&P
Market Cap
$6.36B
Avg Intrinsic
$4.99B
Intrinsic / Market
0.78
Margin of Safety
-27.6%
WACC
6.7%
FY End
2025-12-31
EPV
$7.47B
Profit
$3.46B
FCFF
$4.03B
Listed DE, based PT · Energy · Oil & Gas Integrated
Market Cap
$19.11B
Avg Intrinsic
$14.98B
Intrinsic / Market
0.78
Margin of Safety
-27.6%
WACC
8.7%
FY End
2025-12-31
EPV
$15.12B
Profit
$15.08B
FCFF
$14.73B
Listed DE, based GB · Consumer Defensive · Packaged Foods
Market Cap
$1.16B
Avg Intrinsic
$905.24M
Intrinsic / Market
0.78
Margin of Safety
-27.7%
WACC
10.3%
FY End
2025-12-31
EPV
$561.29M
Profit
$1.08B book
FCFF
$1.08B book
Listed CA, based CA · Basic Materials · Gold
Market Cap
$4.86B
Avg Intrinsic
$3.80B
Intrinsic / Market
0.78
Margin of Safety
-27.7%
WACC
12.6%
FY End
2025-12-31
EPV
$2.69B
Profit
$7.75B
FCFF
$976.54M book
Listed US, based US · Financial Services · Asset Management
Market Cap
$2.52B
Avg Intrinsic
$1.97B
Intrinsic / Market
0.78
Margin of Safety
-27.8%
WACC
7.1%
FY End
2024-07-31
EPV
$1.11B
Profit
$3.01B book
FCFF
$1.79B
Listed JP, based JP · Consumer Defensive · Beverages - Brewers
Market Cap
$14.05B
Avg Intrinsic
$10.98B
Intrinsic / Market
0.78
Margin of Safety
-27.9%
WACC
3.8%
FY End
2024-12-31
EPV
$12.62B
Profit
$9.94B
FCFF
$10.39B book
Listed JP, based JP · Consumer Defensive · Grocery Stores
Market Cap
$1.93B
Avg Intrinsic
$1.51B
Intrinsic / Market
0.78
Margin of Safety
-28.1%
WACC
7.3%
FY End
2026-03-31
EPV
$858.28M
Profit
$1.76B
FCFF
$1.91B
Listed JP, based JP · Industrials · Conglomerates
Market Cap
$8.48B
Avg Intrinsic
$6.62B
Intrinsic / Market
0.78
Margin of Safety
-28.2%
WACC
5.8%
FY End
2026-03-31
EPV
$5.27B
Profit
$5.75B
FCFF
$8.83B book
Listed AU, based AU · Utilities · Utilities - Diversified
Market Cap
$13.18B
Avg Intrinsic
$10.28B
Intrinsic / Market
0.78
Margin of Safety
-28.2%
WACC
6.4%
FY End
2026-06-30
EPV
$7.67B
Profit
$16.19B
FCFF
$6.98B book
Listed DE, based ID · Basic Materials · Gold
Market Cap
$4.05B
Avg Intrinsic
$3.16B
Intrinsic / Market
0.78
Margin of Safety
-28.2%
WACC
8.5%
FY End
2025-12-31
EPV
$3.87B
Profit
$3.46B
FCFF
$2.15B book
Listed DE, based IT · Industrials · Aerospace & Defense
Market Cap
$30.88B
Avg Intrinsic
$24.06B
Intrinsic / Market
0.78
Margin of Safety
-28.3%
WACC
6.0%
FY End
2025-12-31
EPV
$26.60B
Profit
$24.33B
FCFF
$21.24B
Listed JP, based JP · Basic Materials · Specialty Chemicals
Market Cap
$2.83B
Avg Intrinsic
$2.20B
Intrinsic / Market
0.78
Margin of Safety
-28.5%
WACC
9.1%
FY End
2026-03-31
EPV
$2.22B
Profit
$1.98B
FCFF
$2.40B
Listed JP, based JP · Industrials · Staffing & Employment Services
Market Cap
$3.94B
Avg Intrinsic
$3.07B
Intrinsic / Market
0.78
Margin of Safety
-28.5%
WACC
7.3%
FY End
2026-03-31
EPV
$3.65B
Profit
$3.11B
FCFF
$2.43B
Listed JP, based JP · Basic Materials · Aluminum
Market Cap
$2.42B
Avg Intrinsic
$1.88B
Intrinsic / Market
0.78
Margin of Safety
-28.7%
WACC
7.0%
FY End
2026-03-31
EPV
$1.06B
Profit
$2.18B
FCFF
$2.41B book
Listed DE, based PT · Utilities · Utilities - Diversified
Market Cap
$22.14B
Avg Intrinsic
$17.21B
Intrinsic / Market
0.78
Margin of Safety
-28.7%
WACC
5.6%
FY End
2025-12-31
EPV
$13.28B
Profit
$19.10B
FCFF
$19.23B book
Listed JP, based JP · Communication Services · Entertainment
Market Cap
$3.75B
Avg Intrinsic
$2.92B
Intrinsic / Market
0.78
Margin of Safety
-28.7%
WACC
5.0%
FY End
2026-03-31
EPV
$3.17B
Profit
$2.93B
FCFF
$2.64B
Listed JP, based JP · Consumer Defensive · Farm Products
Market Cap
$1.13B
Avg Intrinsic
$879.47M
Intrinsic / Market
0.78
Margin of Safety
-28.8%
WACC
10.3%
FY End
2026-05-31
EPV
$785.39M
Profit
$728.14M
FCFF
$1.12B book
Listed US, based CN · Consumer Cyclical · Lodging
Market Cap
$13.27B
Avg Intrinsic
$10.30B
Intrinsic / Market
0.78
Margin of Safety
-28.9%
WACC
4.0%
FY End
2025-12-31
EPV
$12.56B
Profit
$10.80B
FCFF
$7.53B
Listed HK, based CN · Consumer Defensive · Beverages - Non-Alcoholic
Market Cap
$2.24B
Avg Intrinsic
$1.74B
Intrinsic / Market
0.78
Margin of Safety
-28.9%
WACC
10.5%
FY End
2025-12-31
EPV
$2.17B
Profit
$1.42B
FCFF
$1.62B book
Listed CA, based CA · Basic Materials · Gold
Market Cap
$6.14B
Avg Intrinsic
$4.76B
Intrinsic / Market
0.78
Margin of Safety
-29.0%
WACC
13.8%
FY End
2025-12-31
EPV
$5.22B
Profit
$4.37B
FCFF
$4.71B
Listed DE, based CN · Consumer Defensive · Packaged Foods
Market Cap
$1.89B
Avg Intrinsic
$1.46B
Intrinsic / Market
0.78
Margin of Safety
-29.0%
WACC
10.5%
FY End
2025-12-31
EPV
$1.59B
Profit
$1.12B
FCFF
$1.68B
Listed DE, based BE · Industrials · Engineering & Construction
Market Cap
$9.60B
Avg Intrinsic
$7.44B
Intrinsic / Market
0.77
Margin of Safety
-29.1%
WACC
4.3%
FY End
2025-12-31
EPV
$6.61B
Profit
$7.84B
FCFF
$7.86B
Listed KR, based KR · Technology · Electronic Components
Market Cap
$1.08B
Avg Intrinsic
$836.21M
Intrinsic / Market
0.77
Margin of Safety
-29.1%
WACC
7.7%
FY End
2025-12-31
EPV
$836.21M book
Profit
$836.21M book
FCFF
$836.21M book
Listed JP, based JP · Communication Services · Electronic Gaming & Multimedia
Market Cap
$57.19B
Avg Intrinsic
$44.29B
Intrinsic / Market
0.77
Margin of Safety
-29.1%
WACC
5.3%
FY End
2026-03-31
EPV
$73.29B
Profit
$41.07B
FCFF
$18.51B book
Listed JP, based JP · Consumer Defensive · Packaged Foods
Market Cap
$3.45B
Avg Intrinsic
$2.67B
Intrinsic / Market
0.77
Margin of Safety
-29.2%
WACC
9.4%
FY End
2026-03-31
EPV
$3.37B book
Profit
$2.24B
FCFF
$2.41B
Listed CH, based CH · Financial Services · Banks - Regional
Market Cap
$13.21B
Avg Intrinsic
$10.22B
Intrinsic / Market
0.77
Margin of Safety
-29.2%
WACC
4.3%
FY End
2025-12-31
EPV
$14.39B
Profit
$11.54B
FCFF
$4.74B book
Listed CA, based CA · Consumer Defensive · Grocery Stores
Market Cap
$1.92B
Avg Intrinsic
$1.48B
Intrinsic / Market
0.77
Margin of Safety
-29.2%
WACC
6.3%
FY End
2026-01-31
EPV
$1.66B
Profit
$1.47B
FCFF
$1.33B
Listed US, based CN · Consumer Cyclical · Lodging
Market Cap
$4.51B
Avg Intrinsic
$3.49B
Intrinsic / Market
0.77
Margin of Safety
-29.3%
WACC
8.2%
FY End
2025-12-31
EPV
$2.78B
Profit
$7.19B
FCFF
$495.12M book
Listed US, based US · Technology · Solar
Market Cap
$12.22B
Avg Intrinsic
$9.45B
Intrinsic / Market
0.77
Margin of Safety
-29.3%
WACC
16.0%
FY End
2026-03-31
EPV
$4.55B
Profit
$15.79B
FCFF
$8.00B
Listed FR, based FR · Real Estate · Real Estate - Development
Market Cap
$1.06B
Avg Intrinsic
$819.44M
Intrinsic / Market
0.77
Margin of Safety
-29.5%
WACC
4.3%
FY End
2025-12-31
EPV
$819.44M book
Profit
$819.44M book
FCFF
$819.44M book
Listed JP, based JP · Communication Services · Electronic Gaming & Multimedia
Market Cap
$13.22B
Avg Intrinsic
$10.21B
Intrinsic / Market
0.77
Margin of Safety
-29.5%
WACC
7.7%
FY End
2024-12-31
EPV
$10.49B
Profit
$10.51B
FCFF
$9.62B
Listed JP, based JP · Industrials · Security & Protection Services
Market Cap
$1.43B
Avg Intrinsic
$1.11B
Intrinsic / Market
0.77
Margin of Safety
-29.5%
WACC
6.7%
FY End
2026-03-31
EPV
$1.27B
Profit
$1.18B
FCFF
$870.38M book
Listed US, based US · Financial Services · Financial Conglomerates
Market Cap
$8.65B
Avg Intrinsic
$6.67B
Intrinsic / Market
0.77
Margin of Safety
-29.6%
WACC
9.2%
FY End
2025-12-31
EPV
$6.65B book
Profit
$6.72B
FCFF
$6.65B book
Listed DE, based ES · Industrials · Engineering & Construction
Market Cap
$2.64B
Avg Intrinsic
$2.03B
Intrinsic / Market
0.77
Margin of Safety
-29.7%
WACC
7.1%
FY End
2025-12-31
EPV
$3.76B
Profit
$1.17B book
FCFF
$1.17B book
Listed HK, based CN · Industrials · Airlines
Market Cap
$7.02B
Avg Intrinsic
$5.41B
Intrinsic / Market
0.77
Margin of Safety
-29.8%
WACC
3.0%
FY End
2025-12-31
EPV
$5.41B book
Profit
$5.41B book
FCFF
$5.41B book
Listed DE, based IE · Industrials · Industrial Distribution
Market Cap
$2.45B
Avg Intrinsic
$1.89B
Intrinsic / Market
0.77
Margin of Safety
-29.8%
WACC
8.7%
FY End
2025-12-31
EPV
$2.20B
Profit
$1.73B
FCFF
$1.73B
Listed JP, based JP · Industrials · Conglomerates
Market Cap
$2.01B
Avg Intrinsic
$1.54B
Intrinsic / Market
0.77
Margin of Safety
-30.1%
WACC
7.1%
FY End
2025-08-31
EPV
$1.85B
Profit
$2.03B
FCFF
$752.55M book
Listed CH, based US · Energy · Oil & Gas Equipment & Services
Market Cap
$32.29B
Avg Intrinsic
$24.81B
Intrinsic / Market
0.77
Margin of Safety
-30.1%
WACC
7.9%
FY End
2025-12-31
EPV
$28.17B
Profit
$25.63B
FCFF
$20.64B
Listed JP, based JP · Industrials · Farm & Heavy Construction Machinery
Market Cap
$7.31B
Avg Intrinsic
$5.61B
Intrinsic / Market
0.77
Margin of Safety
-30.2%
WACC
7.3%
FY End
2026-03-31
EPV
$6.36B
Profit
$5.18B
FCFF
$5.30B
Listed HK, based HK · Utilities · Utilities - Regulated Electric
Market Cap
$6.98B
Avg Intrinsic
$5.36B
Intrinsic / Market
0.77
Margin of Safety
-30.3%
WACC
5.3%
FY End
2024-12-31
EPV
$4.09B
Profit
$5.71B
FCFF
$6.27B book
Listed AU, based AU · Basic Materials · Gold
Market Cap
$2.46B
Avg Intrinsic
$1.88B
Intrinsic / Market
0.77
Margin of Safety
-30.3%
WACC
9.8%
FY End
2026-06-30
EPV
$1.88B book
Profit
$1.88B book
FCFF
$1.88B book
Listed GB, based GB · Communication Services · Publishing
Market Cap
$14.48B
Avg Intrinsic
$11.11B
Intrinsic / Market
0.77
Margin of Safety
-30.3%
WACC
7.3%
FY End
2025-12-31
EPV
$9.52B
Profit
$14.11B
FCFF
$9.70B
Listed US, based US · Consumer Defensive · Tobacco
Market Cap
$1.30B
Avg Intrinsic
$994.61M
Intrinsic / Market
0.77
Margin of Safety
-30.3%
WACC
9.6%
FY End
2025-12-31
EPV
$864.02M
Profit
$1.37B
FCFF
$745.59M
Listed US, based US · Healthcare · Medical Devices
Market Cap
$16.81B
Avg Intrinsic
$12.89B
Intrinsic / Market
0.77
Margin of Safety
-30.4%
WACC
6.1%
FY End
2025-12-31
EPV
$13.98B
Profit
$12.86B
FCFF
$11.84B
Listed FR, based FR · Technology · Information Technology Services
Market Cap
$3.30B
Avg Intrinsic
$2.53B
Intrinsic / Market
0.77
Margin of Safety
-30.4%
WACC
10.7%
FY End
2025-12-31
EPV
$2.82B
Profit
$2.78B
FCFF
$1.99B
Listed US, based CN · Communication Services · Electronic Gaming & Multimedia
Market Cap
$77.31B
Avg Intrinsic
$59.24B
Intrinsic / Market
0.77
Margin of Safety
-30.5%
WACC
9.1%
FY End
2025-12-31
EPV
$71.32B
Profit
$64.08B
FCFF
$42.31B
Listed DE, based NO · Real Estate · Real Estate Services
Market Cap
$1.84B
Avg Intrinsic
$1.41B
Intrinsic / Market
0.77
Margin of Safety
-30.5%
WACC
6.3%
FY End
2025-12-31
EPV
$407.36M
Profit
$2.58B book
FCFF
$1.25B
Listed GB, based GB · Financial Services · Asset Management
Market Cap
$1.14B
Avg Intrinsic
$872.62M
Intrinsic / Market
0.77
Margin of Safety
-30.5%
WACC
12.1%
FY End
2025-12-31
EPV
$297.15M
Profit
$1.10B
FCFF
$1.22B book
Listed JP, based JP · Consumer Cyclical · Lodging
Market Cap
$1.14B
Avg Intrinsic
$870.55M
Intrinsic / Market
0.76
Margin of Safety
-30.8%
WACC
5.8%
FY End
2025-12-31
EPV
$650.40M
Profit
$1.20B
FCFF
$763.71M
Listed GB, based GB · Communication Services · Telecom Services
Market Cap
$1.32B
Avg Intrinsic
$1.01B
Intrinsic / Market
0.76
Margin of Safety
-30.8%
WACC
10.0%
FY End
2025-12-31
EPV
$1.02B
Profit
$1.10B
FCFF
$893.40M
Listed GB, based GB · Consumer Defensive · Packaged Foods
Market Cap
$3.60B
Avg Intrinsic
$2.75B
Intrinsic / Market
0.76
Margin of Safety
-30.9%
WACC
7.6%
FY End
2026-03-31
EPV
$2.78B
Profit
$2.79B
FCFF
$2.68B
Listed JP, based JP · Consumer Cyclical · Auto Manufacturers
Market Cap
$10.76B
Avg Intrinsic
$8.22B
Intrinsic / Market
0.76
Margin of Safety
-31.0%
WACC
4.7%
FY End
2025-12-31
EPV
$12.93B
Profit
$3.73B
FCFF
$7.99B book
Listed AU, based AU · Consumer Cyclical · Specialty Retail
Market Cap
$3.66B
Avg Intrinsic
$2.79B
Intrinsic / Market
0.76
Margin of Safety
-31.0%
WACC
6.4%
FY End
2026-06-30
EPV
$1.94B
Profit
$4.11B
FCFF
$2.32B
Listed US, based US · Healthcare · Health Information Services
Market Cap
$1.69B
Avg Intrinsic
$1.29B
Intrinsic / Market
0.76
Margin of Safety
-31.0%
WACC
9.7%
FY End
2025-12-31
EPV
$1.29B book
Profit
$1.29B book
FCFF
$1.29B book
| # | Company | Market Cap | Avg Intrinsic | Intrinsic / Market | Margin of Safety | WACC | EPV / Profit / FCFF | FY End |
|---|---|---|---|---|---|---|---|---|
| 2201 | 2R7.F Azelis Group NVListed DE, based BE · Basic Materials · Specialty Chemicals | $3.29B | $2.62B | 0.80 | -25.6% | 6.0% | $3.23B $2.17B $2.46B | 2025-12-31 |
| 2202 | 0HN0.L Berkshire Hathaway Inc.Listed GB, based US | $1.08T | $863.33B | 0.80 | -25.6% | 7.6% | $750.93B book $1.09T $750.93B book | 2025-12-31 |
| 2203 | 9401.T TBS Holdings,Inc.Listed JP, based JP · Communication Services · Broadcasting | $5.60B | $4.46B | 0.80 | -25.6% | 5.8% | $1.90B $4.36B $7.11B book | 2026-03-31 |
| 2204 | SRPT Sarepta Therapeutics, Inc.Listed US, based US · Healthcare · Biotechnology | $1.92B | $1.53B | 0.80 | -25.7% | 5.3% | $1.53B book $1.53B book $1.53B book | 2025-12-31 |
| 2205 | TATE.L Tate & Lyle plcListed GB, based GB · Consumer Defensive · Packaged Foods | $3.33B | $2.65B | 0.80 | -25.7% | 5.5% | $2.73B $2.54B $2.68B | 2026-03-31 |
| 2206 | XT3B.F PT Vale Indonesia TbkListed DE, based ID · Basic Materials · Other Industrial Metals & Mining | $2.07B | $1.65B | 0.79 | -26.0% | 11.0% | $1.13B $973.71M $2.83B book | 2025-12-31 |
| 2207 | 6814.T Furuno Electric Co., Ltd.Listed JP, based JP · Technology · Scientific & Technical Instruments | $1.58B | $1.25B | 0.79 | -26.1% | 5.7% | $1.20B $1.98B $576.55M book | 2026-02-28 |
| 2208 | 2510.HK T.S. Lines LimitedListed HK, based TW · Industrials · Marine Shipping | $2.76B | $2.19B | 0.79 | -26.1% | 10.1% | $2.33B $2.12B book $2.12B book | 2025-12-31 |
| 2209 | 9009.T Keisei Electric Railway Co., Ltd.Listed JP, based JP · Industrials · Railroads | $4.00B | $3.17B | 0.79 | -26.3% | 3.9% | $1.49B $4.81B $3.21B | 2026-03-31 |
| 2210 | JHG Janus Henderson Group plcListed US, based GB · Financial Services · Asset Management | $7.99B | $6.33B | 0.79 | -26.3% | 12.3% | $7.19B $5.55B $6.23B | 2025-12-31 |
| 2211 | 0867.HK China Medical System Holdings LimitedListed HK, based HK · Healthcare · Drug Manufacturers - Specialty & Generic | $3.28B | $2.60B | 0.79 | -26.3% | 10.7% | $3.31B $2.07B $2.42B | 2025-12-31 |
| 2212 | VZ Verizon Communications Inc.Listed US, based US · Communication Services · Telecom Services | $191.23B | $151.36B | 0.79 | -26.3% | 8.8% | $68.27B $247.52B $138.30B | 2025-12-31 |
| 2213 | TTAM Titan America SAListed US, based BE · Basic Materials · Building Materials | $2.54B | $2.01B | 0.79 | -26.4% | 9.2% | $1.37B $2.74B $1.92B | 2025-12-31 |
| 2214 | ANF Abercrombie & Fitch Co.Listed US, based US · Consumer Cyclical · Apparel Retail | $6.86B | $5.43B | 0.79 | -26.3% | 8.9% | $2.94B $8.21B $5.14B | 2026-01-31 |
| 2215 | 2433.T Hakuhodo DY Holdings IncListed JP, based JP · Communication Services · Advertising Agencies | $2.95B | $2.33B | 0.79 | -26.4% | 7.4% | $2.73B $1.74B $2.52B book | 2026-03-31 |
| 2216 | RDW Redwire CorporationListed US, based US · Industrials · Aerospace & Defense | $2.06B | $1.63B | 0.79 | -26.4% | 23.7% | $1.63B book $1.63B book $1.63B book | 2025-12-31 |
| 2217 | DOW Dow Inc.Listed US, based US · Basic Materials · Chemicals | $19.95B | $15.78B | 0.79 | -26.4% | 5.2% | $12.58B $17.38B book $17.38B book | 2025-12-31 |
| 2218 | 6807.T Japan Aviation Electronics Industry, LimitedListed JP, based JP · Technology · Electronic Components | $1.12B | $883.90M | 0.79 | -26.4% | 6.5% | $1.13B $621.07M $904.06M book | 2026-03-31 |
| 2219 | 2871.T Nichirei CorporationListed JP, based JP · Consumer Defensive · Packaged Foods | $3.31B | $2.61B | 0.79 | -26.5% | 5.1% | $2.79B $2.54B $2.51B | 2026-03-31 |
| 2220 | WOR.AX Worley LimitedListed AU, based AU · Energy · Oil & Gas Equipment & Services | $3.25B | $2.57B | 0.79 | -26.5% | 5.3% | $2.47B $2.68B $2.57B | 2026-06-30 |
| 2221 | 25935.T ITO EN LTD NPV PRF STOCK TYPE 1Listed JP, based JP · Consumer Defensive · Beverages - Non-Alcoholic | $1.34B | $1.06B | 0.79 | -26.5% | 8.2% | $1.21B $860.59M $1.11B book | 2026-04-30 |
| 2222 | VHC.F Viohalco S.A.Listed DE, based BE · Industrials · Metal Fabrication | $4.40B | $3.47B | 0.79 | -26.7% | 8.8% | $4.04B $2.63B $3.74B | 2025-12-31 |
| 2223 | 8801.T Mitsui Fudosan Co., Ltd.Listed JP, based JP · Real Estate · Real Estate - Diversified | $24.26B | $19.13B | 0.79 | -26.8% | 3.7% | $15.50B $20.71B $21.20B book | 2026-03-31 |
| 2224 | MONY.L MONY Group plcListed GB, based GB · Communication Services · Internet Content & Information | $1.19B | $938.08M | 0.79 | -26.8% | 10.3% | $1.07B $962.52M $776.82M | 2025-12-31 |
| 2225 | CAS.TO Cascades Inc.Listed CA, based CA · Consumer Cyclical · Packaging & Containers | $1.25B | $982.11M | 0.79 | -26.9% | 7.0% | $667.36M $1.08B $1.20B | 2025-12-31 |
| 2226 | 4850.F AMCOR PLC RListed DE, based CH · Consumer Cyclical · Packaging & Containers | $19.01B | $14.98B | 0.79 | -26.9% | 6.2% | $15.37B $15.18B $14.40B | 2026-06-30 |
| 2227 | UGP Ultrapar Participações S.A.Listed US, based BR · Energy · Oil & Gas Refining & Marketing | $7.83B | $6.17B | 0.79 | -27.0% | 6.8% | $6.72B $7.91B $3.87B book | 2025-12-31 |
| 2228 | 8022.T Mizuno CorporationListed JP, based JP · Consumer Cyclical · Specialty Retail | $2.02B | $1.59B | 0.79 | -27.1% | 6.5% | $1.47B $1.59B $1.72B | 2026-03-31 |
| 2229 | MSA.TO Mineros S.A.Listed CA, based CO · Basic Materials · Gold | $1.79B | $1.41B | 0.79 | -27.1% | 11.8% | $1.59B $2.05B $600.19M book | 2025-12-31 |
| 2230 | 2768.T Sojitz CorporationListed JP, based JP · Industrials · Conglomerates | $7.28B | $5.73B | 0.79 | -27.1% | 5.0% | $2.62B $7.34B $7.23B book | 2026-03-31 |
| 2231 | 1T4.F TORM plcListed DE, based GB · Energy · Oil & Gas Midstream | $4.05B | $3.19B | 0.79 | -27.1% | 9.6% | $3.59B $2.62B $3.36B | 2025-12-31 |
| 2232 | SIG Signet Jewelers LimitedListed US, based BM · Consumer Cyclical · Luxury Goods | $4.49B | $3.53B | 0.79 | -27.1% | 10.3% | $3.33B $4.38B $2.88B | 2026-01-31 |
| 2233 | 5857.T ARE Holdings, Inc.Listed JP, based JP · Industrials · Waste Management | $1.88B | $1.48B | 0.79 | -27.2% | 5.3% | $1.72B $1.27B $1.44B book | 2025-03-31 |
| 2234 | 1963.T JGC Holdings CorporationListed JP, based JP · Industrials · Engineering & Construction | $3.44B | $2.70B | 0.79 | -27.2% | 4.6% | $2.70B book $2.70B book $2.70B book | 2026-03-31 |
| 2235 | GEHC GE HealthCare Technologies Inc.Listed US, based US · Healthcare · Medical Devices | $29.13B | $22.89B | 0.79 | -27.3% | 7.8% | $18.15B $34.16B $16.36B | 2025-12-31 |
| 2236 | ARC.F Aker BP ASAListed DE, based NO · Energy · Oil & Gas E&P | $22.34B | $17.56B | 0.79 | -27.3% | 7.3% | $7.87B $33.12B $11.68B book | 2025-12-31 |
| 2237 | 6823.HK HKT Trust and HKT LimitedListed HK, based HK · Communication Services · Telecom Services | $11.58B | $9.10B | 0.79 | -27.3% | 5.7% | $10.88B $7.63B $8.78B | 2025-12-31 |
| 2238 | YSON.F Sonae, SGPS, S.A.Listed DE, based PT · Consumer Defensive · Grocery Stores | $4.67B | $3.67B | 0.79 | -27.3% | 5.7% | $3.29B $4.47B $3.25B | 2025-12-31 |
| 2239 | HFVA.F Hufvudstaden AB (publ)Listed DE, based SE · Real Estate · Real Estate Services | $2.14B | $1.68B | 0.79 | -27.3% | 7.2% | $793.82M $2.88B book $1.38B | 2025-12-31 |
| 2240 | 7731.T Nikon CorporationListed JP, based JP · Consumer Cyclical · Leisure | $3.96B | $3.11B | 0.79 | -27.4% | 4.5% | $3.49B $2.14B $3.68B book | 2025-03-31 |
| 2241 | TEL.RO CNTEE Transelectrica SAListed RO, based RO · Utilities · Utilities - Regulated Electric | $1.47B | $1.15B | 0.79 | -27.4% | 7.5% | $1.15B $1.27B $1.04B | 2025-12-31 |
| 2242 | ABX.TO Barrick Mining CorporationListed CA, based CA · Basic Materials · Gold | $67.69B | $53.13B | 0.78 | -27.4% | 11.1% | $62.55B $39.01B $57.84B | 2025-12-31 |
| 2243 | NEOG Neogen CorporationListed US, based US · Healthcare · Medical Devices | $2.66B | $2.09B | 0.78 | -27.6% | 13.1% | $2.09B book $2.09B book $2.09B book | 2026-05-31 |
| 2244 | MT0.F DEME Group NVListed DE, based BE · Industrials · Engineering & Construction | $4.89B | $3.83B | 0.78 | -27.6% | 7.8% | $3.70B $4.02B $3.77B | 2025-12-31 |
| 2245 | COTY Coty Inc.Listed US, based US · Consumer Defensive · Household & Personal Products | $2.83B | $2.22B | 0.78 | -27.6% | 6.8% | $1.38B $3.38B book $1.90B | 2026-06-30 |
| 2246 | CHAM.SW Cham Swiss Properties AGListed CH, based CH · Real Estate · Real Estate - Development | $1.38B | $1.08B | 0.78 | -27.6% | 10.5% | $678.31M $1.29B book $1.29B book | 2025-12-31 |
| 2247 | MUR Murphy Oil CorporationListed US, based US · Energy · Oil & Gas E&P | $6.36B | $4.99B | 0.78 | -27.6% | 6.7% | $7.47B $3.46B $4.03B | 2025-12-31 |
| 2248 | GZ5.F Galp Energia, SGPS, S.A.Listed DE, based PT · Energy · Oil & Gas Integrated | $19.11B | $14.98B | 0.78 | -27.6% | 8.7% | $15.12B $15.08B $14.73B | 2025-12-31 |
| 2249 | 7XN.F Princes Group plcListed DE, based GB · Consumer Defensive · Packaged Foods | $1.16B | $905.24M | 0.78 | -27.7% | 10.3% | $561.29M $1.08B book $1.08B book | 2025-12-31 |
| 2250 | KNT.TO K92 Mining Inc.Listed CA, based CA · Basic Materials · Gold | $4.86B | $3.80B | 0.78 | -27.7% | 12.6% | $2.69B $7.75B $976.54M book | 2025-12-31 |
| 2251 | JPC Nuveen Preferred & Income Opportunities FundListed US, based US · Financial Services · Asset Management | $2.52B | $1.97B | 0.78 | -27.8% | 7.1% | $1.11B $3.01B book $1.79B | 2024-07-31 |
| 2252 | 2503.T Kirin Holdings Company, LimitedListed JP, based JP · Consumer Defensive · Beverages - Brewers | $14.05B | $10.98B | 0.78 | -27.9% | 3.8% | $12.62B $9.94B $10.39B book | 2024-12-31 |
| 2253 | 8242.T H2O Retailing CorporationListed JP, based JP · Consumer Defensive · Grocery Stores | $1.93B | $1.51B | 0.78 | -28.1% | 7.3% | $858.28M $1.76B $1.91B | 2026-03-31 |
| 2254 | 7911.T TOPPAN Holdings Inc.Listed JP, based JP · Industrials · Conglomerates | $8.48B | $6.62B | 0.78 | -28.2% | 5.8% | $5.27B $5.75B $8.83B book | 2026-03-31 |
| 2255 | ORG.AX Origin Energy LimitedListed AU, based AU · Utilities · Utilities - Diversified | $13.18B | $10.28B | 0.78 | -28.2% | 6.4% | $7.67B $16.19B $6.98B book | 2026-06-30 |
| 2256 | AKTA.F PT Antam (Persero) TbkListed DE, based ID · Basic Materials · Gold | $4.05B | $3.16B | 0.78 | -28.2% | 8.5% | $3.87B $3.46B $2.15B book | 2025-12-31 |
| 2257 | FMN.F Leonardo S.p.a.Listed DE, based IT · Industrials · Aerospace & Defense | $30.88B | $24.06B | 0.78 | -28.3% | 6.0% | $26.60B $24.33B $21.24B | 2025-12-31 |
| 2258 | 4401.T Adeka CorporationListed JP, based JP · Basic Materials · Specialty Chemicals | $2.83B | $2.20B | 0.78 | -28.5% | 9.1% | $2.22B $1.98B $2.40B | 2026-03-31 |
| 2259 | 2181.T Persol Holdings Co.,Ltd.Listed JP, based JP · Industrials · Staffing & Employment Services | $3.94B | $3.07B | 0.78 | -28.5% | 7.3% | $3.65B $3.11B $2.43B | 2026-03-31 |
| 2260 | 5741.T UACJ CorporationListed JP, based JP · Basic Materials · Aluminum | $2.42B | $1.88B | 0.78 | -28.7% | 7.0% | $1.06B $2.18B $2.41B book | 2026-03-31 |
| 2261 | EDP.F EDP, S.A.Listed DE, based PT · Utilities · Utilities - Diversified | $22.14B | $17.21B | 0.78 | -28.7% | 5.6% | $13.28B $19.10B $19.23B book | 2025-12-31 |
| 2262 | 4816.T Toei Animation Co.,Ltd.Listed JP, based JP · Communication Services · Entertainment | $3.75B | $2.92B | 0.78 | -28.7% | 5.0% | $3.17B $2.93B $2.64B | 2026-03-31 |
| 2263 | 1377.T Sakata Seed CorporationListed JP, based JP · Consumer Defensive · Farm Products | $1.13B | $879.47M | 0.78 | -28.8% | 10.3% | $785.39M $728.14M $1.12B book | 2026-05-31 |
| 2264 | HTHT H World Group LimitedListed US, based CN · Consumer Cyclical · Lodging | $13.27B | $10.30B | 0.78 | -28.9% | 4.0% | $12.56B $10.80B $7.53B | 2025-12-31 |
| 2265 | 2460.HK China Resources Beverage (Holdings) Company LimitedListed HK, based CN · Consumer Defensive · Beverages - Non-Alcoholic | $2.24B | $1.74B | 0.78 | -28.9% | 10.5% | $2.17B $1.42B $1.62B book | 2025-12-31 |
| 2266 | OGC.TO OceanaGold CorporationListed CA, based CA · Basic Materials · Gold | $6.14B | $4.76B | 0.78 | -29.0% | 13.8% | $5.22B $4.37B $4.71B | 2025-12-31 |
| 2267 | YIR.F Yihai International Holding Ltd.Listed DE, based CN · Consumer Defensive · Packaged Foods | $1.89B | $1.46B | 0.78 | -29.0% | 10.5% | $1.59B $1.12B $1.68B | 2025-12-31 |
| 2268 | B3K.F Ackermans & Van Haaren NVListed DE, based BE · Industrials · Engineering & Construction | $9.60B | $7.44B | 0.77 | -29.1% | 4.3% | $6.61B $7.84B $7.86B | 2025-12-31 |
| 2269 | 361610.KS SK IE Technology Co., Ltd.Listed KR, based KR · Technology · Electronic Components | $1.08B | $836.21M | 0.77 | -29.1% | 7.7% | $836.21M book $836.21M book $836.21M book | 2025-12-31 |
| 2270 | 7974.T Nintendo Co., Ltd.Listed JP, based JP · Communication Services · Electronic Gaming & Multimedia | $57.19B | $44.29B | 0.77 | -29.1% | 5.3% | $73.29B $41.07B $18.51B book | 2026-03-31 |
| 2271 | 2002.T Nisshin Seifun Group Inc.Listed JP, based JP · Consumer Defensive · Packaged Foods | $3.45B | $2.67B | 0.77 | -29.2% | 9.4% | $3.37B book $2.24B $2.41B | 2026-03-31 |
| 2272 | BCVN.SW Banque Cantonale VaudoiseListed CH, based CH · Financial Services · Banks - Regional | $13.21B | $10.22B | 0.77 | -29.2% | 4.3% | $14.39B $11.54B $4.74B book | 2025-12-31 |
| 2273 | NWC.TO The North West Company Inc.Listed CA, based CA · Consumer Defensive · Grocery Stores | $1.92B | $1.48B | 0.77 | -29.2% | 6.3% | $1.66B $1.47B $1.33B | 2026-01-31 |
| 2274 | ATAT Atour Lifestyle Holdings LimitedListed US, based CN · Consumer Cyclical · Lodging | $4.51B | $3.49B | 0.77 | -29.3% | 8.2% | $2.78B $7.19B $495.12M book | 2025-12-31 |
| 2275 | NXT Nextpower Inc.Listed US, based US · Technology · Solar | $12.22B | $9.45B | 0.77 | -29.3% | 16.0% | $4.55B $15.79B $8.00B | 2026-03-31 |
| 2276 | AREIT.PA Altareit SCAListed FR, based FR · Real Estate · Real Estate - Development | $1.06B | $819.44M | 0.77 | -29.5% | 4.3% | $819.44M book $819.44M book $819.44M book | 2025-12-31 |
| 2277 | 3659.T NEXON Co., Ltd.Listed JP, based JP · Communication Services · Electronic Gaming & Multimedia | $13.22B | $10.21B | 0.77 | -29.5% | 7.7% | $10.49B $10.51B $9.62B | 2024-12-31 |
| 2278 | 6744.T Nohmi Bosai Ltd.Listed JP, based JP · Industrials · Security & Protection Services | $1.43B | $1.11B | 0.77 | -29.5% | 6.7% | $1.27B $1.18B $870.38M book | 2026-03-31 |
| 2279 | VOYA Voya Financial, Inc.Listed US, based US · Financial Services · Financial Conglomerates | $8.65B | $6.67B | 0.77 | -29.6% | 9.2% | $6.65B book $6.72B $6.65B book | 2025-12-31 |
| 2280 | EK5.F Elecnor, S.A.Listed DE, based ES · Industrials · Engineering & Construction | $2.64B | $2.03B | 0.77 | -29.7% | 7.1% | $3.76B $1.17B book $1.17B book | 2025-12-31 |
| 2281 | 0670.HK China Eastern Airlines Corporation LimitedListed HK, based CN · Industrials · Airlines | $7.02B | $5.41B | 0.77 | -29.8% | 3.0% | $5.41B book $5.41B book $5.41B book | 2025-12-31 |
| 2282 | GN5.F Grafton Group plcListed DE, based IE · Industrials · Industrial Distribution | $2.45B | $1.89B | 0.77 | -29.8% | 8.7% | $2.20B $1.73B $1.73B | 2025-12-31 |
| 2283 | 9418.T U-NEXT HOLDINGS Co.,Ltd.Listed JP, based JP · Industrials · Conglomerates | $2.01B | $1.54B | 0.77 | -30.1% | 7.1% | $1.85B $2.03B $752.55M book | 2025-08-31 |
| 2284 | HAL.SW HALLIBURTON COListed CH, based US · Energy · Oil & Gas Equipment & Services | $32.29B | $24.81B | 0.77 | -30.1% | 7.9% | $28.17B $25.63B $20.64B | 2025-12-31 |
| 2285 | 6305.T Hitachi Construction Machinery Co., Ltd.Listed JP, based JP · Industrials · Farm & Heavy Construction Machinery | $7.31B | $5.61B | 0.77 | -30.2% | 7.3% | $6.36B $5.18B $5.30B | 2026-03-31 |
| 2286 | 2638.HK HK Electric Investments and HK Electric Investments LimitedListed HK, based HK · Utilities · Utilities - Regulated Electric | $6.98B | $5.36B | 0.77 | -30.3% | 5.3% | $4.09B $5.71B $6.27B book | 2024-12-31 |
| 2287 | PDI.AX PDI Gold LimitedListed AU, based AU · Basic Materials · Gold | $2.46B | $1.88B | 0.77 | -30.3% | 9.8% | $1.88B book $1.88B book $1.88B book | 2026-06-30 |
| 2288 | INF.L Informa plcListed GB, based GB · Communication Services · Publishing | $14.48B | $11.11B | 0.77 | -30.3% | 7.3% | $9.52B $14.11B $9.70B | 2025-12-31 |
| 2289 | TPB Turning Point Brands, Inc.Listed US, based US · Consumer Defensive · Tobacco | $1.30B | $994.61M | 0.77 | -30.3% | 9.6% | $864.02M $1.37B $745.59M | 2025-12-31 |
| 2290 | ZBH Zimmer Biomet Holdings, Inc.Listed US, based US · Healthcare · Medical Devices | $16.81B | $12.89B | 0.77 | -30.4% | 6.1% | $13.98B $12.86B $11.84B | 2025-12-31 |
| 2291 | ATE.PA Alten S.A.Listed FR, based FR · Technology · Information Technology Services | $3.30B | $2.53B | 0.77 | -30.4% | 10.7% | $2.82B $2.78B $1.99B | 2025-12-31 |
| 2292 | NTES NetEase, Inc.Listed US, based CN · Communication Services · Electronic Gaming & Multimedia | $77.31B | $59.24B | 0.77 | -30.5% | 9.1% | $71.32B $64.08B $42.31B | 2025-12-31 |
| 2293 | 2EN.F Entra ASAListed DE, based NO · Real Estate · Real Estate Services | $1.84B | $1.41B | 0.77 | -30.5% | 6.3% | $407.36M $2.58B book $1.25B | 2025-12-31 |
| 2294 | JUP.L Jupiter Fund Management PlcListed GB, based GB · Financial Services · Asset Management | $1.14B | $872.62M | 0.77 | -30.5% | 12.1% | $297.15M $1.10B $1.22B book | 2025-12-31 |
| 2295 | 9722.T Fujita Kanko Inc.Listed JP, based JP · Consumer Cyclical · Lodging | $1.14B | $870.55M | 0.76 | -30.8% | 5.8% | $650.40M $1.20B $763.71M | 2025-12-31 |
| 2296 | GAMA.L Gamma Communications plcListed GB, based GB · Communication Services · Telecom Services | $1.32B | $1.01B | 0.76 | -30.8% | 10.0% | $1.02B $1.10B $893.40M | 2025-12-31 |
| 2297 | CWK.L Cranswick plcListed GB, based GB · Consumer Defensive · Packaged Foods | $3.60B | $2.75B | 0.76 | -30.9% | 7.6% | $2.78B $2.79B $2.68B | 2026-03-31 |
| 2298 | 7272.T Yamaha Motor Co., Ltd.Listed JP, based JP · Consumer Cyclical · Auto Manufacturers | $10.76B | $8.22B | 0.76 | -31.0% | 4.7% | $12.93B $3.73B $7.99B book | 2025-12-31 |
| 2299 | HVN.AX Harvey Norman Holdings LimitedListed AU, based AU · Consumer Cyclical · Specialty Retail | $3.66B | $2.79B | 0.76 | -31.0% | 6.4% | $1.94B $4.11B $2.32B | 2026-06-30 |
| 2300 | OMCL Omnicell, Inc.Listed US, based US · Healthcare · Health Information Services | $1.69B | $1.29B | 0.76 | -31.0% | 9.7% | $1.29B book $1.29B book $1.29B book | 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