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 GB, based GB · Financial Services · Asset Management
Market Cap
$1.12B
Avg Intrinsic
$753.97M
Intrinsic / Market
0.67
Margin of Safety
-48.3%
WACC
5.7%
FY End
2026-06-30
EPV
$313.28M
Profit
$1.26B
FCFF
$687.79M
Listed US, based US · Communication Services · Internet Content & Information
Market Cap
$6.40B
Avg Intrinsic
$4.31B
Intrinsic / Market
0.67
Margin of Safety
-48.3%
WACC
15.3%
FY End
2025-12-31
EPV
$4.31B book
Profit
$4.31B book
FCFF
$4.31B book
Listed DE, based ZA · Industrials · Conglomerates
Market Cap
$1.14B
Avg Intrinsic
$771.05M
Intrinsic / Market
0.67
Margin of Safety
-48.3%
WACC
10.9%
FY End
2026-03-31
EPV
$903.62M
Profit
$813.13M
FCFF
$596.40M
Listed GB, based GB · Industrials · Aerospace & Defense
Market Cap
$3.27B
Avg Intrinsic
$2.20B
Intrinsic / Market
0.67
Margin of Safety
-48.5%
WACC
6.1%
FY End
2026-03-31
EPV
$2.67B
Profit
$2.20B
FCFF
$1.74B
Listed CA, based CA · Energy · Oil & Gas E&P
Market Cap
$6.04B
Avg Intrinsic
$4.07B
Intrinsic / Market
0.67
Margin of Safety
-48.7%
WACC
9.5%
FY End
2025-12-31
EPV
$4.19B
Profit
$3.82B
FCFF
$4.19B
Listed CA, based CA · Financial Services · Banks - Diversified
Market Cap
$276.62B
Avg Intrinsic
$185.83B
Intrinsic / Market
0.67
Margin of Safety
-48.9%
WACC
6.4%
FY End
2025-10-31
EPV
$294.97B
Profit
$158.86B
FCFF
$103.66B book
Listed CA, based CA · Utilities · Utilities - Regulated Electric
Market Cap
$21.85B
Avg Intrinsic
$14.67B
Intrinsic / Market
0.67
Margin of Safety
-48.9%
WACC
5.3%
FY End
2025-12-31
EPV
$15.21B
Profit
$14.72B
FCFF
$14.09B
Listed JP, based JP · Industrials · Engineering & Construction
Market Cap
$12.48B
Avg Intrinsic
$8.38B
Intrinsic / Market
0.67
Margin of Safety
-48.9%
WACC
6.4%
FY End
2026-03-31
EPV
$9.70B
Profit
$9.23B
FCFF
$6.20B book
Listed DE, based JP · Technology · Scientific & Technical Instruments
Market Cap
$7.21B
Avg Intrinsic
$4.84B
Intrinsic / Market
0.67
Margin of Safety
-48.9%
WACC
8.9%
FY End
2026-03-31
EPV
$5.01B
Profit
$4.46B
FCFF
$5.05B
Listed US, based US · Energy · Oil & Gas Refining & Marketing
Market Cap
$9.77B
Avg Intrinsic
$6.55B
Intrinsic / Market
0.67
Margin of Safety
-49.1%
WACC
5.2%
FY End
2025-12-31
EPV
$6.55B book
Profit
$6.55B book
FCFF
$6.55B book
Listed GB, based ES
Market Cap
$151.98B
Avg Intrinsic
$101.80B
Intrinsic / Market
0.67
Margin of Safety
-49.3%
WACC
7.2%
FY End
2025-12-31
EPV
$72.94B book
Profit
$159.53B
FCFF
$72.94B book
Listed GB, based NL · Consumer Defensive · Packaged Foods
Market Cap
$10.62B
Avg Intrinsic
$7.11B
Intrinsic / Market
0.67
Margin of Safety
-49.4%
WACC
8.3%
FY End
2025-12-31
EPV
$6.05B
Profit
$11.06B
FCFF
$4.22B
Listed US, based US · Healthcare · Medical Care Facilities
Market Cap
$11.33B
Avg Intrinsic
$7.58B
Intrinsic / Market
0.67
Margin of Safety
-49.5%
WACC
6.2%
FY End
2025-12-31
EPV
$11.43B
Profit
$3.63B
FCFF
$7.69B
Listed HK, based HK · Industrials · Infrastructure Operations
Market Cap
$1.28B
Avg Intrinsic
$856.88M
Intrinsic / Market
0.67
Margin of Safety
-49.5%
WACC
8.5%
FY End
2025-12-31
EPV
$665.31M
Profit
$611.73M
FCFF
$1.29B book
Listed US, based US · Basic Materials · Specialty Chemicals
Market Cap
$1.10B
Avg Intrinsic
$735.23M
Intrinsic / Market
0.67
Margin of Safety
-49.6%
WACC
8.8%
FY End
2026-07-31
EPV
$624.44M
Profit
$902.24M
FCFF
$679.02M
Listed US, based US · Utilities · Utilities - Regulated Electric
Market Cap
$38.32B
Avg Intrinsic
$25.62B
Intrinsic / Market
0.67
Margin of Safety
-49.6%
WACC
4.9%
FY End
2025-12-31
EPV
$20.56B
Profit
$30.55B
FCFF
$25.74B book
Listed KR, based KR · Industrials · Railroads
Market Cap
$6.74B
Avg Intrinsic
$4.50B
Intrinsic / Market
0.67
Margin of Safety
-49.6%
WACC
14.3%
FY End
2025-12-31
EPV
$5.47B
Profit
$5.86B
FCFF
$2.19B book
Listed DE, based ZA · Technology · Information Technology Services
Market Cap
$1.73B
Avg Intrinsic
$1.16B
Intrinsic / Market
0.67
Margin of Safety
-49.6%
WACC
9.0%
FY End
2026-02-28
EPV
$1.32B
Profit
$1.02B
FCFF
$1.12B
Listed GB, based GB · Industrials · Engineering & Construction
Market Cap
$3.04B
Avg Intrinsic
$2.03B
Intrinsic / Market
0.67
Margin of Safety
-49.7%
WACC
10.1%
FY End
2025-12-31
EPV
$1.97B
Profit
$2.54B
FCFF
$1.57B
Listed GB, based GB · Communication Services · Advertising Agencies
Market Cap
$5.54B
Avg Intrinsic
$3.70B
Intrinsic / Market
0.67
Margin of Safety
-49.8%
WACC
5.6%
FY End
2025-12-31
EPV
$3.70B book
Profit
$3.70B book
FCFF
$3.70B book
Listed US, based US · Consumer Cyclical · Specialty Retail
Market Cap
$23.01B
Avg Intrinsic
$15.37B
Intrinsic / Market
0.67
Margin of Safety
-49.8%
WACC
8.7%
FY End
2026-01-31
EPV
$13.24B
Profit
$14.89B
FCFF
$17.98B
Listed US, based US · Basic Materials · Chemicals
Market Cap
$5.24B
Avg Intrinsic
$3.50B
Intrinsic / Market
0.67
Margin of Safety
-49.8%
WACC
5.7%
FY End
2025-12-31
EPV
$2.58B
Profit
$4.59B book
FCFF
$3.32B
Listed US, based US · Industrials · Consulting Services
Market Cap
$1.68B
Avg Intrinsic
$1.12B
Intrinsic / Market
0.67
Margin of Safety
-49.8%
WACC
6.9%
FY End
2025-12-31
EPV
$1.03B
Profit
$1.23B
FCFF
$1.10B
Listed DE, based SE · Industrials · Building Products & Equipment
Market Cap
$1.08B
Avg Intrinsic
$722.08M
Intrinsic / Market
0.67
Margin of Safety
-49.9%
WACC
8.9%
FY End
2025-12-31
EPV
$824.16M
Profit
$717.00M
FCFF
$625.09M
Listed US, based US · Utilities · Utilities - Regulated Water
Market Cap
$2.46B
Avg Intrinsic
$1.64B
Intrinsic / Market
0.67
Margin of Safety
-50.0%
WACC
5.1%
FY End
2025-12-31
EPV
$1.32B
Profit
$1.75B
FCFF
$1.85B book
Listed JP, based JP · Industrials · Conglomerates
Market Cap
$2.72B
Avg Intrinsic
$1.81B
Intrinsic / Market
0.67
Margin of Safety
-50.0%
WACC
5.4%
FY End
2026-03-31
EPV
$326.42M
Profit
$2.33B
FCFF
$2.78B book
Listed GB, based ZA · Financial Services · Asset Management
Market Cap
$2.65B
Avg Intrinsic
$1.77B
Intrinsic / Market
0.67
Margin of Safety
-50.0%
WACC
8.7%
FY End
2026-03-31
EPV
$2.23B
Profit
$1.77B
FCFF
$1.30B
Listed JP, based JP · Healthcare · Medical Devices
Market Cap
$20.92B
Avg Intrinsic
$13.93B
Intrinsic / Market
0.67
Margin of Safety
-50.1%
WACC
5.4%
FY End
2026-03-31
EPV
$14.97B
Profit
$13.63B
FCFF
$13.19B
Listed DE, based SE · Basic Materials · Specialty Chemicals
Market Cap
$3.29B
Avg Intrinsic
$2.19B
Intrinsic / Market
0.67
Margin of Safety
-50.1%
WACC
8.6%
FY End
2025-12-31
EPV
$2.39B
Profit
$2.23B
FCFF
$1.96B
Listed US, based KY · Consumer Defensive · Farm Products
Market Cap
$1.41B
Avg Intrinsic
$940.76M
Intrinsic / Market
0.67
Margin of Safety
-50.1%
WACC
5.9%
FY End
2025-12-31
EPV
$1.58B
Profit
$1.24B
FCFF
$0 book
Listed PL, based PL · Communication Services · Telecom Services
Market Cap
$5.10B
Avg Intrinsic
$3.40B
Intrinsic / Market
0.67
Margin of Safety
-50.2%
WACC
6.3%
FY End
2025-12-31
EPV
$3.23B
Profit
$3.49B
FCFF
$3.48B
Listed JP, based JP · Healthcare · Medical Devices
Market Cap
$11.62B
Avg Intrinsic
$7.73B
Intrinsic / Market
0.67
Margin of Safety
-50.4%
WACC
5.7%
FY End
2026-03-31
EPV
$10.66B
Profit
$5.48B
FCFF
$7.05B
Listed JP, based JP · Financial Services · Capital Markets
Market Cap
$1.23B
Avg Intrinsic
$817.81M
Intrinsic / Market
0.66
Margin of Safety
-50.4%
WACC
7.8%
FY End
2026-03-31
EPV
$1.02B
Profit
$708.01M
FCFF
$722.57M
Listed US, based US · Utilities · Utilities - Regulated Electric
Market Cap
$33.86B
Avg Intrinsic
$22.51B
Intrinsic / Market
0.66
Margin of Safety
-50.5%
WACC
5.9%
FY End
2025-12-31
EPV
$24.71B
Profit
$25.47B
FCFF
$17.35B book
Listed JP, based JP · Consumer Cyclical · Auto & Truck Dealerships
Market Cap
$5.21B
Avg Intrinsic
$3.46B
Intrinsic / Market
0.66
Margin of Safety
-50.5%
WACC
7.1%
FY End
2026-03-31
EPV
$4.23B
Profit
$3.05B
FCFF
$3.10B
Listed DE, based ES · Industrials · Airports & Air Services
Market Cap
$42.03B
Avg Intrinsic
$27.92B
Intrinsic / Market
0.66
Margin of Safety
-50.6%
WACC
7.9%
FY End
2025-12-31
EPV
$30.06B
Profit
$30.50B
FCFF
$23.19B
Listed JP, based JP · Consumer Defensive · Discount Stores
Market Cap
$1.77B
Avg Intrinsic
$1.18B
Intrinsic / Market
0.66
Margin of Safety
-50.7%
WACC
9.0%
FY End
2026-03-31
EPV
$1.30B
Profit
$906.14M
FCFF
$1.33B
Listed US, based US · Financial Services · Asset Management
Market Cap
$16.95B
Avg Intrinsic
$11.24B
Intrinsic / Market
0.66
Margin of Safety
-50.7%
WACC
7.3%
FY End
2025-09-30
EPV
$15.20B
Profit
$6.71B
FCFF
$11.81B
Listed DE, based ES · Technology · Electronic Components
Market Cap
$2.01B
Avg Intrinsic
$1.33B
Intrinsic / Market
0.66
Margin of Safety
-50.8%
WACC
7.1%
FY End
2025-12-31
EPV
$935.64M
Profit
$2.02B
FCFF
$1.04B
Listed US, based US · Consumer Cyclical · Apparel Retail
Market Cap
$6.75B
Avg Intrinsic
$4.48B
Intrinsic / Market
0.66
Margin of Safety
-50.8%
WACC
10.3%
FY End
2026-01-31
EPV
$3.57B
Profit
$5.00B
FCFF
$4.87B
Listed DE, based LT · Communication Services · Telecom Services
Market Cap
$1.48B
Avg Intrinsic
$984.19M
Intrinsic / Market
0.66
Margin of Safety
-50.8%
WACC
9.9%
FY End
2025-12-31
EPV
$1.12B
Profit
$1.09B
FCFF
$742.77M
Listed US, based US · Industrials · Aerospace & Defense
Market Cap
$1.20B
Avg Intrinsic
$795.61M
Intrinsic / Market
0.66
Margin of Safety
-51.0%
WACC
10.4%
FY End
2025-12-31
EPV
$795.61M book
Profit
$795.61M book
FCFF
$795.61M book
Listed DE, based DE · Technology · Information Technology Services
Market Cap
$4.96B
Avg Intrinsic
$3.28B
Intrinsic / Market
0.66
Margin of Safety
-51.0%
WACC
9.8%
FY End
2025-12-31
EPV
$3.71B
Profit
$3.17B
FCFF
$2.96B
Listed JP, based JP · Industrials · Aerospace & Defense
Market Cap
$2.67B
Avg Intrinsic
$1.77B
Intrinsic / Market
0.66
Margin of Safety
-51.1%
WACC
10.4%
FY End
2026-03-31
EPV
$772.75M
Profit
$3.07B
FCFF
$1.46B book
Listed JP, based JP · Communication Services · Internet Content & Information
Market Cap
$2.25B
Avg Intrinsic
$1.49B
Intrinsic / Market
0.66
Margin of Safety
-51.1%
WACC
7.3%
FY End
2024-07-31
EPV
$1.43B
Profit
$2.53B
FCFF
$505.66M book
Listed DE, based GB · Energy · Oil & Gas Drilling
Market Cap
$2.69B
Avg Intrinsic
$1.78B
Intrinsic / Market
0.66
Margin of Safety
-51.4%
WACC
6.0%
FY End
2025-12-31
EPV
$1.44B book
Profit
$2.44B
FCFF
$1.44B book
Listed DE, based AT · Industrials · Integrated Freight & Logistics
Market Cap
$2.39B
Avg Intrinsic
$1.58B
Intrinsic / Market
0.66
Margin of Safety
-51.4%
WACC
9.1%
FY End
2025-12-31
EPV
$2.31B
Profit
$1.73B
FCFF
$696.41M book
Listed DE, based FR · Industrials · Aerospace & Defense
Market Cap
$51.11B
Avg Intrinsic
$33.75B
Intrinsic / Market
0.66
Margin of Safety
-51.4%
WACC
5.1%
FY End
2025-12-31
EPV
$45.72B
Profit
$35.02B
FCFF
$20.49B
Listed KR, based KR · Industrials · Engineering & Construction
Market Cap
$35.18B
Avg Intrinsic
$23.20B
Intrinsic / Market
0.66
Margin of Safety
-51.6%
WACC
11.7%
FY End
2025-12-31
EPV
$17.37B
Profit
$22.75B
FCFF
$29.50B
Listed JP, based JP · Financial Services · Banks - Regional
Market Cap
$2.49B
Avg Intrinsic
$1.64B
Intrinsic / Market
0.66
Margin of Safety
-51.6%
WACC
4.9%
FY End
2026-03-31
EPV
$1.01B
Profit
$2.12B
FCFF
$1.79B book
Listed HK, based HK · Financial Services · Capital Markets
Market Cap
$1.45B
Avg Intrinsic
$955.84M
Intrinsic / Market
0.66
Margin of Safety
-51.7%
WACC
5.6%
FY End
2026-03-31
EPV
$1.31B
Profit
$1.28B
FCFF
$277.48M book
Listed DE, based ID · Basic Materials · Other Industrial Metals & Mining
Market Cap
$2.83B
Avg Intrinsic
$1.86B
Intrinsic / Market
0.66
Margin of Safety
-51.8%
WACC
6.6%
FY End
2025-12-31
EPV
-$609.42M
Profit
$3.10B book
FCFF
$3.10B book
Listed PL, based US · Energy · Oil & Gas Integrated
Market Cap
$665.68B
Avg Intrinsic
$438.34B
Intrinsic / Market
0.66
Margin of Safety
-51.9%
WACC
5.3%
FY End
2025-12-31
EPV
$539.00B
Profit
$397.99B
FCFF
$378.02B
Listed JP, based JP · Technology · Scientific & Technical Instruments
Market Cap
$2.37B
Avg Intrinsic
$1.56B
Intrinsic / Market
0.66
Margin of Safety
-52.0%
WACC
10.0%
FY End
2026-03-31
EPV
$1.30B
Profit
$1.50B
FCFF
$1.88B
Listed US, based US · Consumer Cyclical · Packaging & Containers
Market Cap
$4.64B
Avg Intrinsic
$3.05B
Intrinsic / Market
0.66
Margin of Safety
-52.0%
WACC
7.9%
FY End
2024-10-31
EPV
$3.32B
Profit
$3.00B
FCFF
$2.84B
Listed DE, based TH · Communication Services · Telecom Services
Market Cap
$31.22B
Avg Intrinsic
$20.52B
Intrinsic / Market
0.66
Margin of Safety
-52.1%
WACC
4.3%
FY End
2025-12-31
EPV
$24.71B
Profit
$24.62B
FCFF
$12.23B
Listed FR, based FR · Industrials · Specialty Business Services
Market Cap
$5.13B
Avg Intrinsic
$3.37B
Intrinsic / Market
0.66
Margin of Safety
-52.2%
WACC
7.3%
FY End
2025-12-31
EPV
$2.82B
Profit
$3.85B
FCFF
$3.45B
Listed US, based US · Consumer Defensive · Packaged Foods
Market Cap
$1.59B
Avg Intrinsic
$1.04B
Intrinsic / Market
0.66
Margin of Safety
-52.3%
WACC
6.3%
FY End
2025-09-30
EPV
$1.07B
Profit
$1.04B
FCFF
$1.02B
Listed US, based US · Healthcare · Medical Instruments & Supplies
Market Cap
$5.52B
Avg Intrinsic
$3.62B
Intrinsic / Market
0.66
Margin of Safety
-52.3%
WACC
10.9%
FY End
2026-04-30
EPV
$3.62B book
Profit
$3.62B book
FCFF
$3.62B book
Listed DE, based ES · Consumer Defensive · Household & Personal Products
Market Cap
$19.12B
Avg Intrinsic
$12.54B
Intrinsic / Market
0.66
Margin of Safety
-52.4%
WACC
6.6%
FY End
2025-12-31
EPV
$12.56B
Profit
$16.41B
FCFF
$8.66B
Listed US, based US · Technology · Information Technology Services
Market Cap
$5.52B
Avg Intrinsic
$3.62B
Intrinsic / Market
0.66
Margin of Safety
-52.5%
WACC
18.8%
FY End
2026-05-31
EPV
$3.62B book
Profit
$3.62B book
FCFF
$3.62B book
Listed FR, based FR · Industrials · Aerospace & Defense
Market Cap
$51.46B
Avg Intrinsic
$33.74B
Intrinsic / Market
0.66
Margin of Safety
-52.5%
WACC
5.1%
FY End
2025-12-31
EPV
$45.72B
Profit
$35.02B
FCFF
$20.49B
Listed DE, based ES · Utilities · Utilities - Renewable
Market Cap
$14.82B
Avg Intrinsic
$9.70B
Intrinsic / Market
0.65
Margin of Safety
-52.8%
WACC
6.2%
FY End
2025-12-31
EPV
$751.68M
Profit
$14.18B book
FCFF
$14.18B book
Listed US, based US · Industrials · Aerospace & Defense
Market Cap
$2.93B
Avg Intrinsic
$1.92B
Intrinsic / Market
0.65
Margin of Safety
-52.8%
WACC
23.3%
FY End
2025-12-31
EPV
$1.92B book
Profit
$1.92B book
FCFF
$1.92B book
Listed GB, based IE · Energy · Oil & Gas Refining & Marketing
Market Cap
$7.41B
Avg Intrinsic
$4.85B
Intrinsic / Market
0.65
Margin of Safety
-52.8%
WACC
7.3%
FY End
2026-03-31
EPV
$5.20B
Profit
$4.75B
FCFF
$4.60B
Listed US, based US · Consumer Cyclical · Apparel Manufacturing
Market Cap
$4.26B
Avg Intrinsic
$2.78B
Intrinsic / Market
0.65
Margin of Safety
-52.8%
WACC
8.5%
FY End
2025-12-31
EPV
$2.52B
Profit
$4.98B
FCFF
$849.80M
Listed DE, based DE · Financial Services · Capital Markets
Market Cap
$1.07B
Avg Intrinsic
$697.89M
Intrinsic / Market
0.65
Margin of Safety
-52.9%
WACC
5.2%
FY End
2025-12-31
EPV
$1.20B
Profit
$516.71M
FCFF
$381.01M
Listed DE, based PE · Basic Materials · Other Precious Metals & Mining
Market Cap
$7.20B
Avg Intrinsic
$4.70B
Intrinsic / Market
0.65
Margin of Safety
-53.2%
WACC
7.0%
FY End
2025-12-31
EPV
$4.99B
Profit
$4.55B book
FCFF
$4.55B book
Listed CH, based CH · Basic Materials · Specialty Chemicals
Market Cap
$4.14B
Avg Intrinsic
$2.70B
Intrinsic / Market
0.65
Margin of Safety
-53.3%
WACC
5.6%
FY End
2025-12-31
EPV
$2.70B book
Profit
$2.70B book
FCFF
$2.70B book
Listed DE, based NO · Basic Materials · Specialty Chemicals
Market Cap
$1.50B
Avg Intrinsic
$976.11M
Intrinsic / Market
0.65
Margin of Safety
-53.4%
WACC
7.5%
FY End
2025-12-31
EPV
$1.15B
Profit
$853.27M
FCFF
$926.25M
Listed US, based GB · Consumer Cyclical · Footwear & Accessories
Market Cap
$5.45B
Avg Intrinsic
$3.55B
Intrinsic / Market
0.65
Margin of Safety
-53.4%
WACC
9.5%
FY End
2025-09-30
EPV
$3.74B
Profit
$3.38B
FCFF
$3.53B
Listed US, based US · Industrials · Electrical Equipment & Parts
Market Cap
$3.21B
Avg Intrinsic
$2.09B
Intrinsic / Market
0.65
Margin of Safety
-53.5%
WACC
12.0%
FY End
2025-09-30
EPV
$3.42B
Profit
$1.34B
FCFF
$1.51B
Listed US, based US · Technology · Semiconductors
Market Cap
$6.03B
Avg Intrinsic
$3.93B
Intrinsic / Market
0.65
Margin of Safety
-53.6%
WACC
11.2%
FY End
2026-03-31
EPV
$3.53B
Profit
$3.65B
FCFF
$4.59B
Listed DE, based NZ · Utilities · Utilities - Diversified
Market Cap
$2.52B
Avg Intrinsic
$1.64B
Intrinsic / Market
0.65
Margin of Safety
-53.6%
WACC
5.4%
FY End
2026-06-30
EPV
$811.59M
Profit
$2.05B
FCFF
$2.05B book
Listed NL, based NL · Communication Services · Entertainment
Market Cap
$28.80B
Avg Intrinsic
$18.75B
Intrinsic / Market
0.65
Margin of Safety
-53.6%
WACC
8.4%
FY End
2025-12-31
EPV
$20.77B
Profit
$21.46B
FCFF
$14.01B
Listed PL, based US · Financial Services · Credit Services
Market Cap
$674.72B
Avg Intrinsic
$438.71B
Intrinsic / Market
0.65
Margin of Safety
-53.8%
WACC
8.8%
FY End
2025-09-30
EPV
$272.28B
Profit
$175.69B
FCFF
$868.17B
Listed JP, based JP · Industrials · Building Products & Equipment
Market Cap
$3.06B
Avg Intrinsic
$1.99B
Intrinsic / Market
0.65
Margin of Safety
-53.8%
WACC
4.3%
FY End
2026-03-31
EPV
-$2.41B
Profit
$4.19B book
FCFF
$4.19B book
Listed US, based US · Consumer Cyclical · Auto Parts
Market Cap
$12.31B
Avg Intrinsic
$8.00B
Intrinsic / Market
0.65
Margin of Safety
-53.8%
WACC
8.7%
FY End
2025-12-31
EPV
$9.17B
Profit
$7.30B
FCFF
$7.54B
Listed US, based US · Industrials · Aerospace & Defense
Market Cap
$116.78B
Avg Intrinsic
$75.89B
Intrinsic / Market
0.65
Margin of Safety
-53.9%
WACC
5.1%
FY End
2025-12-31
EPV
$139.11B
Profit
$23.92B
FCFF
$64.65B
Listed DE, based DE · Basic Materials · Specialty Chemicals
Market Cap
$1.81B
Avg Intrinsic
$1.17B
Intrinsic / Market
0.65
Margin of Safety
-53.9%
WACC
6.6%
FY End
2025-12-31
EPV
$952.86M
Profit
$1.84B
FCFF
$724.96M
Listed US, based US · Energy · Oil & Gas Integrated
Market Cap
$674.29B
Avg Intrinsic
$438.18B
Intrinsic / Market
0.65
Margin of Safety
-53.9%
WACC
5.3%
FY End
2025-12-31
EPV
$538.65B
Profit
$397.99B
FCFF
$377.89B
Listed DE, based BG · Healthcare · Medical Distribution
Market Cap
$1.82B
Avg Intrinsic
$1.18B
Intrinsic / Market
0.65
Margin of Safety
-53.9%
WACC
5.0%
FY End
2025-12-31
EPV
$1.76B
Profit
$1.14B
FCFF
$633.51M book
Listed DE · Healthcare · Medical Devices
Market Cap
$1.67B
Avg Intrinsic
$1.09B
Intrinsic / Market
0.65
Margin of Safety
-53.9%
WACC
6.2%
FY End
2025-12-31
EPV
$989.88M
Profit
$1.24B
FCFF
$1.04B
Listed US, based US · Consumer Defensive · Packaged Foods
Market Cap
$13.03B
Avg Intrinsic
$8.46B
Intrinsic / Market
0.65
Margin of Safety
-54.0%
WACC
6.9%
FY End
2025-11-30
EPV
$7.42B
Profit
$10.22B
FCFF
$7.74B
Listed GB, based GR · Utilities · Utilities - Diversified
Market Cap
$7.83B
Avg Intrinsic
$5.08B
Intrinsic / Market
0.65
Margin of Safety
-54.0%
WACC
7.0%
FY End
2025-12-31
EPV
$8.71B
Profit
$2.80B
FCFF
$3.74B book
Listed US, based US · Utilities · Utilities - Diversified
Market Cap
$1.01B
Avg Intrinsic
$652.63M
Intrinsic / Market
0.65
Margin of Safety
-54.0%
WACC
4.8%
FY End
2025-12-31
EPV
$504.78M
Profit
$808.78M
FCFF
$644.34M book
Listed HK, based CN · Healthcare · Drug Manufacturers - Specialty & Generic
Market Cap
$1.09B
Avg Intrinsic
$708.76M
Intrinsic / Market
0.65
Margin of Safety
-54.0%
WACC
10.6%
FY End
2025-12-31
EPV
$708.76M book
Profit
$708.76M book
FCFF
$708.76M book
Listed GB, based IE · Consumer Defensive · Packaged Foods
Market Cap
$15.22B
Avg Intrinsic
$9.88B
Intrinsic / Market
0.65
Margin of Safety
-54.1%
WACC
7.1%
FY End
2025-12-31
EPV
$10.47B
Profit
$9.98B
FCFF
$9.18B
Listed CA, based CA · Basic Materials · Gold
Market Cap
$4.62B
Avg Intrinsic
$3.00B
Intrinsic / Market
0.65
Margin of Safety
-54.1%
WACC
13.4%
FY End
2025-12-31
EPV
$2.39B
Profit
$4.02B
FCFF
$2.58B book
Listed US, based US · Financial Services · Credit Services
Market Cap
$676.24B
Avg Intrinsic
$438.69B
Intrinsic / Market
0.65
Margin of Safety
-54.1%
WACC
8.8%
FY End
2025-09-30
EPV
$272.26B
Profit
$175.69B
FCFF
$868.12B
Listed DE, based JE · Consumer Defensive · Discount Stores
Market Cap
$3.69B
Avg Intrinsic
$2.39B
Intrinsic / Market
0.65
Margin of Safety
-54.2%
WACC
8.0%
FY End
2026-03-31
EPV
$4.08B
Profit
$1.97B
FCFF
$1.12B
Listed US, based US · Industrials · Rental & Leasing Services
Market Cap
$2.86B
Avg Intrinsic
$1.85B
Intrinsic / Market
0.65
Margin of Safety
-54.2%
WACC
6.7%
FY End
2025-12-31
EPV
$2.01B
Profit
$2.30B
FCFF
$1.25B book
Listed JP, based JP · Industrials · Business Equipment & Supplies
Market Cap
$1.39B
Avg Intrinsic
$902.52M
Intrinsic / Market
0.65
Margin of Safety
-54.5%
WACC
10.2%
FY End
2025-12-31
EPV
$1.02B
Profit
$753.05M
FCFF
$937.91M
Listed JP, based JP · Basic Materials · Steel
Market Cap
$4.54B
Avg Intrinsic
$2.93B
Intrinsic / Market
0.65
Margin of Safety
-54.8%
WACC
7.2%
FY End
2026-03-31
EPV
$2.15B
Profit
$4.28B
FCFF
$2.37B
Listed US, based US · Industrials · Integrated Freight & Logistics
Market Cap
$79.96B
Avg Intrinsic
$51.64B
Intrinsic / Market
0.65
Margin of Safety
-54.8%
WACC
8.6%
FY End
2025-12-31
EPV
$58.68B
Profit
$53.76B
FCFF
$42.49B
Listed US, based US · Utilities · Utilities - Regulated Electric
Market Cap
$25.68B
Avg Intrinsic
$16.57B
Intrinsic / Market
0.65
Margin of Safety
-54.9%
WACC
5.2%
FY End
2025-12-31
EPV
$16.55B
Profit
$20.83B
FCFF
$12.34B book
Listed AU, based AU · Basic Materials · Gold
Profit is over 3× the larger of EPV and FCFFMarket Cap
$5.86B
Avg Intrinsic
$3.78B
Intrinsic / Market
0.65
Margin of Safety
-55.0%
WACC
11.8%
FY End
2026-06-30
EPV
$1.81B
Profit
$8.10B
FCFF
$1.43B book
Listed DE, based US · Industrials · Integrated Freight & Logistics
Market Cap
$80.07B
Avg Intrinsic
$51.63B
Intrinsic / Market
0.64
Margin of Safety
-55.1%
WACC
8.6%
FY End
2025-12-31
EPV
$58.66B
Profit
$53.76B
FCFF
$42.48B
Listed FR, based FR · Healthcare · Drug Manufacturers - General
Market Cap
$3.27B
Avg Intrinsic
$2.10B
Intrinsic / Market
0.64
Margin of Safety
-55.3%
WACC
8.6%
FY End
2025-12-31
EPV
$2.12B
Profit
$2.17B
FCFF
$2.02B
Listed DE, based IT · Consumer Cyclical · Auto Parts
Market Cap
$8.04B
Avg Intrinsic
$5.17B
Intrinsic / Market
0.64
Margin of Safety
-55.4%
WACC
8.6%
FY End
2025-12-31
EPV
$4.33B
Profit
$6.00B
FCFF
$5.20B
| # | Company | Market Cap | Avg Intrinsic | Intrinsic / Market | Margin of Safety | WACC | EPV / Profit / FCFF | FY End |
|---|---|---|---|---|---|---|---|---|
| 2601 | RICA.L Ruffer Investment Company LimitedListed GB, based GB · Financial Services · Asset Management | $1.12B | $753.97M | 0.67 | -48.3% | 5.7% | $313.28M $1.26B $687.79M | 2026-06-30 |
| 2602 | ZG Zillow Group, Inc.Listed US, based US · Communication Services · Internet Content & Information | $6.40B | $4.31B | 0.67 | -48.3% | 15.3% | $4.31B book $4.31B book $4.31B book | 2025-12-31 |
| 2603 | OHZ.F Omnia Holdings LimitedListed DE, based ZA · Industrials · Conglomerates | $1.14B | $771.05M | 0.67 | -48.3% | 10.9% | $903.62M $813.13M $596.40M | 2026-03-31 |
| 2604 | QQ.L QinetiQ Group plcListed GB, based GB · Industrials · Aerospace & Defense | $3.27B | $2.20B | 0.67 | -48.5% | 6.1% | $2.67B $2.20B $1.74B | 2026-03-31 |
| 2605 | SCR.TO Strathcona Resources Ltd.Listed CA, based CA · Energy · Oil & Gas E&P | $6.04B | $4.07B | 0.67 | -48.7% | 9.5% | $4.19B $3.82B $4.19B | 2025-12-31 |
| 2606 | RY.TO Royal Bank of CanadaListed CA, based CA · Financial Services · Banks - Diversified | $276.62B | $185.83B | 0.67 | -48.9% | 6.4% | $294.97B $158.86B $103.66B book | 2025-10-31 |
| 2607 | H.TO Hydro One LimitedListed CA, based CA · Utilities · Utilities - Regulated Electric | $21.85B | $14.67B | 0.67 | -48.9% | 5.3% | $15.21B $14.72B $14.09B | 2025-12-31 |
| 2608 | 1801.T Taisei CorporationListed JP, based JP · Industrials · Engineering & Construction | $12.48B | $8.38B | 0.67 | -48.9% | 6.4% | $9.70B $9.23B $6.20B book | 2026-03-31 |
| 2609 | HDZ.F SHIMADZU CORP. RListed DE, based JP · Technology · Scientific & Technical Instruments | $7.21B | $4.84B | 0.67 | -48.9% | 8.9% | $5.01B $4.46B $5.05B | 2026-03-31 |
| 2610 | PBF PBF Energy Inc.Listed US, based US · Energy · Oil & Gas Refining & Marketing | $9.77B | $6.55B | 0.67 | -49.1% | 5.2% | $6.55B book $6.55B book $6.55B book | 2025-12-31 |
| 2611 | 0A2B.L Banco Bilbao Vizcaya Argentaria, S.A.Listed GB, based ES | $151.98B | $101.80B | 0.67 | -49.3% | 7.2% | $72.94B book $159.53B $72.94B book | 2025-12-31 |
| 2612 | MICC.L The Magnum Ice Cream Company N.V.Listed GB, based NL · Consumer Defensive · Packaged Foods | $10.62B | $7.11B | 0.67 | -49.4% | 8.3% | $6.05B $11.06B $4.22B | 2025-12-31 |
| 2613 | DVA DaVita Inc.Listed US, based US · Healthcare · Medical Care Facilities | $11.33B | $7.58B | 0.67 | -49.5% | 6.2% | $11.43B $3.63B $7.69B | 2025-12-31 |
| 2614 | 0697.HK Shoucheng Holdings LimitedListed HK, based HK · Industrials · Infrastructure Operations | $1.28B | $856.88M | 0.67 | -49.5% | 8.5% | $665.31M $611.73M $1.29B book | 2025-12-31 |
| 2615 | ODC Oil-Dri Corporation of AmericaListed US, based US · Basic Materials · Specialty Chemicals | $1.10B | $735.23M | 0.67 | -49.6% | 8.8% | $624.44M $902.24M $679.02M | 2026-07-31 |
| 2616 | ED Consolidated Edison, Inc.Listed US, based US · Utilities · Utilities - Regulated Electric | $38.32B | $25.62B | 0.67 | -49.6% | 4.9% | $20.56B $30.55B $25.74B book | 2025-12-31 |
| 2617 | 064350.KS Hyundai Rotem CompanyListed KR, based KR · Industrials · Railroads | $6.74B | $4.50B | 0.67 | -49.6% | 14.3% | $5.47B $5.86B $2.19B book | 2025-12-31 |
| 2618 | DTT0.F Datatec LimitedListed DE, based ZA · Technology · Information Technology Services | $1.73B | $1.16B | 0.67 | -49.6% | 9.0% | $1.32B $1.02B $1.12B | 2026-02-28 |
| 2619 | KLR.L Keller Group plcListed GB, based GB · Industrials · Engineering & Construction | $3.04B | $2.03B | 0.67 | -49.7% | 10.1% | $1.97B $2.54B $1.57B | 2025-12-31 |
| 2620 | WPP.L WPP plcListed GB, based GB · Communication Services · Advertising Agencies | $5.54B | $3.70B | 0.67 | -49.8% | 5.6% | $3.70B book $3.70B book $3.70B book | 2025-12-31 |
| 2621 | ULTA Ulta Beauty, Inc.Listed US, based US · Consumer Cyclical · Specialty Retail | $23.01B | $15.37B | 0.67 | -49.8% | 8.7% | $13.24B $14.89B $17.98B | 2026-01-31 |
| 2622 | CE Celanese CorporationListed US, based US · Basic Materials · Chemicals | $5.24B | $3.50B | 0.67 | -49.8% | 5.7% | $2.58B $4.59B book $3.32B | 2025-12-31 |
| 2623 | ICFI ICF International, Inc.Listed US, based US · Industrials · Consulting Services | $1.68B | $1.12B | 0.67 | -49.8% | 6.9% | $1.03B $1.23B $1.10B | 2025-12-31 |
| 2624 | L5E.F Lindab International AB (publ)Listed DE, based SE · Industrials · Building Products & Equipment | $1.08B | $722.08M | 0.67 | -49.9% | 8.9% | $824.16M $717.00M $625.09M | 2025-12-31 |
| 2625 | HTO H2O AmericaListed US, based US · Utilities · Utilities - Regulated Water | $2.46B | $1.64B | 0.67 | -50.0% | 5.1% | $1.32B $1.75B $1.85B book | 2025-12-31 |
| 2626 | 9008.T Keio CorporationListed JP, based JP · Industrials · Conglomerates | $2.72B | $1.81B | 0.67 | -50.0% | 5.4% | $326.42M $2.33B $2.78B book | 2026-03-31 |
| 2627 | N91.L Ninety One GroupListed GB, based ZA · Financial Services · Asset Management | $2.65B | $1.77B | 0.67 | -50.0% | 8.7% | $2.23B $1.77B $1.30B | 2026-03-31 |
| 2628 | 4543.T Terumo CorporationListed JP, based JP · Healthcare · Medical Devices | $20.92B | $13.93B | 0.67 | -50.1% | 5.4% | $14.97B $13.63B $13.19B | 2026-03-31 |
| 2629 | 4QT1.F HEXPOL AB (publ)Listed DE, based SE · Basic Materials · Specialty Chemicals | $3.29B | $2.19B | 0.67 | -50.1% | 8.6% | $2.39B $2.23B $1.96B | 2025-12-31 |
| 2630 | DMC Del Monte CorporationListed US, based KY · Consumer Defensive · Farm Products | $1.41B | $940.76M | 0.67 | -50.1% | 5.9% | $1.58B $1.24B $0 book | 2025-12-31 |
| 2631 | OPL.WA Orange Polska S.A.Listed PL, based PL · Communication Services · Telecom Services | $5.10B | $3.40B | 0.67 | -50.2% | 6.3% | $3.23B $3.49B $3.48B | 2025-12-31 |
| 2632 | 7733.T Olympus CorporationListed JP, based JP · Healthcare · Medical Devices | $11.62B | $7.73B | 0.67 | -50.4% | 5.7% | $10.66B $5.48B $7.05B | 2026-03-31 |
| 2633 | 2127.T Nihon M&A Center Holdings Inc.Listed JP, based JP · Financial Services · Capital Markets | $1.23B | $817.81M | 0.66 | -50.4% | 7.8% | $1.02B $708.01M $722.57M | 2026-03-31 |
| 2634 | PEG Public Service Enterprise Group IncorporatedListed US, based US · Utilities · Utilities - Regulated Electric | $33.86B | $22.51B | 0.66 | -50.5% | 5.9% | $24.71B $25.47B $17.35B book | 2025-12-31 |
| 2635 | 4732.T USS Co., Ltd.Listed JP, based JP · Consumer Cyclical · Auto & Truck Dealerships | $5.21B | $3.46B | 0.66 | -50.5% | 7.1% | $4.23B $3.05B $3.10B | 2026-03-31 |
| 2636 | A441.F Aena S.M.E., S.A.Listed DE, based ES · Industrials · Airports & Air Services | $42.03B | $27.92B | 0.66 | -50.6% | 7.9% | $30.06B $30.50B $23.19B | 2025-12-31 |
| 2637 | 2782.T Seria Co., Ltd.Listed JP, based JP · Consumer Defensive · Discount Stores | $1.77B | $1.18B | 0.66 | -50.7% | 9.0% | $1.30B $906.14M $1.33B | 2026-03-31 |
| 2638 | BEN Franklin Resources, Inc.Listed US, based US · Financial Services · Asset Management | $16.95B | $11.24B | 0.66 | -50.7% | 7.3% | $15.20B $6.71B $11.81B | 2025-09-30 |
| 2639 | P9U.F Arteche Lantegi Elkartea, S.A.Listed DE, based ES · Technology · Electronic Components | $2.01B | $1.33B | 0.66 | -50.8% | 7.1% | $935.64M $2.02B $1.04B | 2025-12-31 |
| 2640 | URBN Urban Outfitters, Inc.Listed US, based US · Consumer Cyclical · Apparel Retail | $6.75B | $4.48B | 0.66 | -50.8% | 10.3% | $3.57B $5.00B $4.87B | 2026-01-31 |
| 2641 | ZWS.F Telia Lietuva, ABListed DE, based LT · Communication Services · Telecom Services | $1.48B | $984.19M | 0.66 | -50.8% | 9.9% | $1.12B $1.09B $742.77M | 2025-12-31 |
| 2642 | HAWK HawkEye 360, Inc.Listed US, based US · Industrials · Aerospace & Defense | $1.20B | $795.61M | 0.66 | -51.0% | 10.4% | $795.61M book $795.61M book $795.61M book | 2025-12-31 |
| 2643 | BC8.F Bechtle AGListed DE, based DE · Technology · Information Technology Services | $4.96B | $3.28B | 0.66 | -51.0% | 9.8% | $3.71B $3.17B $2.96B | 2025-12-31 |
| 2644 | 7003.T MITSUI E&S Co., Ltd.Listed JP, based JP · Industrials · Aerospace & Defense | $2.67B | $1.77B | 0.66 | -51.1% | 10.4% | $772.75M $3.07B $1.46B book | 2026-03-31 |
| 2645 | 4194.T Visional, Inc.Listed JP, based JP · Communication Services · Internet Content & Information | $2.25B | $1.49B | 0.66 | -51.1% | 7.3% | $1.43B $2.53B $505.66M book | 2024-07-31 |
| 2646 | OD3.F Odfjell Drilling Ltd.Listed DE, based GB · Energy · Oil & Gas Drilling | $2.69B | $1.78B | 0.66 | -51.4% | 6.0% | $1.44B book $2.44B $1.44B book | 2025-12-31 |
| 2647 | O3P.DE Österreichische Post AGListed DE, based AT · Industrials · Integrated Freight & Logistics | $2.39B | $1.58B | 0.66 | -51.4% | 9.1% | $2.31B $1.73B $696.41M book | 2025-12-31 |
| 2648 | CSF0.F THALES S.A. AListed DE, based FR · Industrials · Aerospace & Defense | $51.11B | $33.75B | 0.66 | -51.4% | 5.1% | $45.72B $35.02B $20.49B | 2025-12-31 |
| 2649 | 028260.KS Samsung C&T CorporationListed KR, based KR · Industrials · Engineering & Construction | $35.18B | $23.20B | 0.66 | -51.6% | 11.7% | $17.37B $22.75B $29.50B | 2025-12-31 |
| 2650 | 8410.T Seven Bank, Ltd.Listed JP, based JP · Financial Services · Banks - Regional | $2.49B | $1.64B | 0.66 | -51.6% | 4.9% | $1.01B $2.12B $1.79B book | 2026-03-31 |
| 2651 | 1428.HK Bright Smart Securities & Commodities Group LimitedListed HK, based HK · Financial Services · Capital Markets | $1.45B | $955.84M | 0.66 | -51.7% | 5.6% | $1.31B $1.28B $277.48M book | 2026-03-31 |
| 2652 | B0C.F PT Merdeka Copper Gold TbkListed DE, based ID · Basic Materials · Other Industrial Metals & Mining | $2.83B | $1.86B | 0.66 | -51.8% | 6.6% | -$609.42M $3.10B book $3.10B book | 2025-12-31 |
| 2653 | EXXN.WA EXXONMOBListed PL, based US · Energy · Oil & Gas Integrated | $665.68B | $438.34B | 0.66 | -51.9% | 5.3% | $539.00B $397.99B $378.02B | 2025-12-31 |
| 2654 | 6951.T JEOL Ltd.Listed JP, based JP · Technology · Scientific & Technical Instruments | $2.37B | $1.56B | 0.66 | -52.0% | 10.0% | $1.30B $1.50B $1.88B | 2026-03-31 |
| 2655 | GEF Greif, Inc.Listed US, based US · Consumer Cyclical · Packaging & Containers | $4.64B | $3.05B | 0.66 | -52.0% | 7.9% | $3.32B $3.00B $2.84B | 2024-10-31 |
| 2656 | AISF.F Advanced Info Service Public Company LimitedListed DE, based TH · Communication Services · Telecom Services | $31.22B | $20.52B | 0.66 | -52.1% | 4.3% | $24.71B $24.62B $12.23B | 2025-12-31 |
| 2657 | ELIS.PA Elis SAListed FR, based FR · Industrials · Specialty Business Services | $5.13B | $3.37B | 0.66 | -52.2% | 7.3% | $2.82B $3.85B $3.45B | 2025-12-31 |
| 2658 | JJSF J&J Snack Foods Corp.Listed US, based US · Consumer Defensive · Packaged Foods | $1.59B | $1.04B | 0.66 | -52.3% | 6.3% | $1.07B $1.04B $1.02B | 2025-09-30 |
| 2659 | MMED MiniMed Group, Inc.Listed US, based US · Healthcare · Medical Instruments & Supplies | $5.52B | $3.62B | 0.66 | -52.3% | 10.9% | $3.62B book $3.62B book $3.62B book | 2026-04-30 |
| 2660 | B1B.F Puig Brands, S.A.Listed DE, based ES · Consumer Defensive · Household & Personal Products | $19.12B | $12.54B | 0.66 | -52.4% | 6.6% | $12.56B $16.41B $8.66B | 2025-12-31 |
| 2661 | APLD Applied Digital CorporationListed US, based US · Technology · Information Technology Services | $5.52B | $3.62B | 0.66 | -52.5% | 18.8% | $3.62B book $3.62B book $3.62B book | 2026-05-31 |
| 2662 | HO.PA Thales S.A.Listed FR, based FR · Industrials · Aerospace & Defense | $51.46B | $33.74B | 0.66 | -52.5% | 5.1% | $45.72B $35.02B $20.49B | 2025-12-31 |
| 2663 | EDW.F EDP Renewables, S.A.Listed DE, based ES · Utilities · Utilities - Renewable | $14.82B | $9.70B | 0.65 | -52.8% | 6.2% | $751.68M $14.18B book $14.18B book | 2025-12-31 |
| 2664 | ACHR Archer Aviation Inc.Listed US, based US · Industrials · Aerospace & Defense | $2.93B | $1.92B | 0.65 | -52.8% | 23.3% | $1.92B book $1.92B book $1.92B book | 2025-12-31 |
| 2665 | DCC.L DCC plcListed GB, based IE · Energy · Oil & Gas Refining & Marketing | $7.41B | $4.85B | 0.65 | -52.8% | 7.3% | $5.20B $4.75B $4.60B | 2026-03-31 |
| 2666 | KTB Kontoor Brands, Inc.Listed US, based US · Consumer Cyclical · Apparel Manufacturing | $4.26B | $2.78B | 0.65 | -52.8% | 8.5% | $2.52B $4.98B $849.80M | 2025-12-31 |
| 2667 | BFV.F Berliner Effektengesellschaft AGListed DE, based DE · Financial Services · Capital Markets | $1.07B | $697.89M | 0.65 | -52.9% | 5.2% | $1.20B $516.71M $381.01M | 2025-12-31 |
| 2668 | MBU.F Compañía de Minas Buenaventura S.A.A.Listed DE, based PE · Basic Materials · Other Precious Metals & Mining | $7.20B | $4.70B | 0.65 | -53.2% | 7.0% | $4.99B $4.55B book $4.55B book | 2025-12-31 |
| 2669 | CLN.SW Clariant AGListed CH, based CH · Basic Materials · Specialty Chemicals | $4.14B | $2.70B | 0.65 | -53.3% | 5.6% | $2.70B book $2.70B book $2.70B book | 2025-12-31 |
| 2670 | BO4.F Borregaard ASAListed DE, based NO · Basic Materials · Specialty Chemicals | $1.50B | $976.11M | 0.65 | -53.4% | 7.5% | $1.15B $853.27M $926.25M | 2025-12-31 |
| 2671 | BIRK Birkenstock Holding plcListed US, based GB · Consumer Cyclical · Footwear & Accessories | $5.45B | $3.55B | 0.65 | -53.4% | 9.5% | $3.74B $3.38B $3.53B | 2025-09-30 |
| 2672 | ATKR Atkore IncListed US, based US · Industrials · Electrical Equipment & Parts | $3.21B | $2.09B | 0.65 | -53.5% | 12.0% | $3.42B $1.34B $1.51B | 2025-09-30 |
| 2673 | CRUS Cirrus Logic, Inc.Listed US, based US · Technology · Semiconductors | $6.03B | $3.93B | 0.65 | -53.6% | 11.2% | $3.53B $3.65B $4.59B | 2026-03-31 |
| 2674 | VQA.F Vector LimitedListed DE, based NZ · Utilities · Utilities - Diversified | $2.52B | $1.64B | 0.65 | -53.6% | 5.4% | $811.59M $2.05B $2.05B book | 2026-06-30 |
| 2675 | UMG.AS Universal Music Group N.V.Listed NL, based NL · Communication Services · Entertainment | $28.80B | $18.75B | 0.65 | -53.6% | 8.4% | $20.77B $21.46B $14.01B | 2025-12-31 |
| 2676 | VISA.WA VISAListed PL, based US · Financial Services · Credit Services | $674.72B | $438.71B | 0.65 | -53.8% | 8.8% | $272.28B $175.69B $868.17B | 2025-09-30 |
| 2677 | 5938.T LIXIL CorporationListed JP, based JP · Industrials · Building Products & Equipment | $3.06B | $1.99B | 0.65 | -53.8% | 4.3% | -$2.41B $4.19B book $4.19B book | 2026-03-31 |
| 2678 | BWA BorgWarner Inc.Listed US, based US · Consumer Cyclical · Auto Parts | $12.31B | $8.00B | 0.65 | -53.8% | 8.7% | $9.17B $7.30B $7.54B | 2025-12-31 |
| 2679 | LMT Lockheed Martin CorporationListed US, based US · Industrials · Aerospace & Defense | $116.78B | $75.89B | 0.65 | -53.9% | 5.1% | $139.11B $23.92B $64.65B | 2025-12-31 |
| 2680 | ACT0.DE AlzChem Group AGListed DE, based DE · Basic Materials · Specialty Chemicals | $1.81B | $1.17B | 0.65 | -53.9% | 6.6% | $952.86M $1.84B $724.96M | 2025-12-31 |
| 2681 | XOM Exxon Mobil CorporationListed US, based US · Energy · Oil & Gas Integrated | $674.29B | $438.18B | 0.65 | -53.9% | 5.3% | $538.65B $397.99B $377.89B | 2025-12-31 |
| 2682 | 3JR.F Sopharma ADListed DE, based BG · Healthcare · Medical Distribution | $1.82B | $1.18B | 0.65 | -53.9% | 5.0% | $1.76B $1.14B $633.51M book | 2025-12-31 |
| 2683 | 5IQ.F Embla Medical hf.Listed DE · Healthcare · Medical Devices | $1.67B | $1.09B | 0.65 | -53.9% | 6.2% | $989.88M $1.24B $1.04B | 2025-12-31 |
| 2684 | MKC-V McCormick & Company, IncorporatedListed US, based US · Consumer Defensive · Packaged Foods | $13.03B | $8.46B | 0.65 | -54.0% | 6.9% | $7.42B $10.22B $7.74B | 2025-11-30 |
| 2685 | MTLN.L Metlen Energy & Metals PLCListed GB, based GR · Utilities · Utilities - Diversified | $7.83B | $5.08B | 0.65 | -54.0% | 7.0% | $8.71B $2.80B $3.74B book | 2025-12-31 |
| 2686 | UTL Unitil CorporationListed US, based US · Utilities · Utilities - Diversified | $1.01B | $652.63M | 0.65 | -54.0% | 4.8% | $504.78M $808.78M $644.34M book | 2025-12-31 |
| 2687 | 6185.HK CanSino Biologics Inc.Listed HK, based CN · Healthcare · Drug Manufacturers - Specialty & Generic | $1.09B | $708.76M | 0.65 | -54.0% | 10.6% | $708.76M book $708.76M book $708.76M book | 2025-12-31 |
| 2688 | KYGA.L Kerry Group plcListed GB, based IE · Consumer Defensive · Packaged Foods | $15.22B | $9.88B | 0.65 | -54.1% | 7.1% | $10.47B $9.98B $9.18B | 2025-12-31 |
| 2689 | TXG.TO Torex Gold Resources Inc.Listed CA, based CA · Basic Materials · Gold | $4.62B | $3.00B | 0.65 | -54.1% | 13.4% | $2.39B $4.02B $2.58B book | 2025-12-31 |
| 2690 | V Visa Inc.Listed US, based US · Financial Services · Credit Services | $676.24B | $438.69B | 0.65 | -54.1% | 8.8% | $272.26B $175.69B $868.12B | 2025-09-30 |
| 2691 | 7Z5.F B&M European Value Retail plcListed DE, based JE · Consumer Defensive · Discount Stores | $3.69B | $2.39B | 0.65 | -54.2% | 8.0% | $4.08B $1.97B $1.12B | 2026-03-31 |
| 2692 | MGRC McGrath RentCorpListed US, based US · Industrials · Rental & Leasing Services | $2.86B | $1.85B | 0.65 | -54.2% | 6.7% | $2.01B $2.30B $1.25B book | 2025-12-31 |
| 2693 | 7846.T Pilot CorporationListed JP, based JP · Industrials · Business Equipment & Supplies | $1.39B | $902.52M | 0.65 | -54.5% | 10.2% | $1.02B $753.05M $937.91M | 2025-12-31 |
| 2694 | 5444.T Yamato Kogyo Co., Ltd.Listed JP, based JP · Basic Materials · Steel | $4.54B | $2.93B | 0.65 | -54.8% | 7.2% | $2.15B $4.28B $2.37B | 2026-03-31 |
| 2695 | UPS United Parcel Service, Inc.Listed US, based US · Industrials · Integrated Freight & Logistics | $79.96B | $51.64B | 0.65 | -54.8% | 8.6% | $58.68B $53.76B $42.49B | 2025-12-31 |
| 2696 | DTE DTE Energy CompanyListed US, based US · Utilities · Utilities - Regulated Electric | $25.68B | $16.57B | 0.65 | -54.9% | 5.2% | $16.55B $20.83B $12.34B book | 2025-12-31 |
| 2697 | GMD.AX Genesis Minerals LimitedListed AU, based AU · Basic Materials · Gold | $5.86B | $3.78B | 0.65 | -55.0% | 11.8% | $1.81B $8.10B $1.43B book | 2026-06-30 |
| 2698 | UPAB.DE UNITED PARCEL SERVICE INC. RListed DE, based US · Industrials · Integrated Freight & Logistics | $80.07B | $51.63B | 0.64 | -55.1% | 8.6% | $58.66B $53.76B $42.48B | 2025-12-31 |
| 2699 | VIRP.PA Virbac SAListed FR, based FR · Healthcare · Drug Manufacturers - General | $3.27B | $2.10B | 0.64 | -55.3% | 8.6% | $2.12B $2.17B $2.02B | 2025-12-31 |
| 2700 | 2PI.F Pirelli & C. S.p.A.Listed DE, based IT · Consumer Cyclical · Auto Parts | $8.04B | $5.17B | 0.64 | -55.4% | 8.6% | $4.33B $6.00B $5.20B | 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