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 SG · Utilities · Utilities - Independent Power Producers
Market Cap
$3.28B
Avg Intrinsic
$2.04B
Intrinsic / Market
0.62
Margin of Safety
-61.2%
WACC
4.2%
FY End
2025-12-31
EPV
-$698.66M
Profit
$3.40B book
FCFF
$3.40B book
Listed FR, based FR · Financial Services · Asset Management
Market Cap
$1.44B
Avg Intrinsic
$890.75M
Intrinsic / Market
0.62
Margin of Safety
-61.3%
WACC
10.9%
FY End
2025-12-31
EPV
$560.31M book
Profit
$911.65M
FCFF
$1.20B
Listed US, based US · Utilities · Utilities - Regulated Gas
Market Cap
$5.35B
Avg Intrinsic
$3.32B
Intrinsic / Market
0.62
Margin of Safety
-61.3%
WACC
6.5%
FY End
2025-12-31
EPV
$2.31B
Profit
$3.61B
FCFF
$4.03B book
Listed HK, based CN · Basic Materials · Steel
Market Cap
$1.02B
Avg Intrinsic
$632.77M
Intrinsic / Market
0.62
Margin of Safety
-61.5%
WACC
10.7%
FY End
2025-12-31
EPV
$301.67M
Profit
$456.76M
FCFF
$1.14B book
Listed HK, based CN · Healthcare · Biotechnology
Profit is over 3× the larger of EPV and FCFFMarket Cap
$1.42B
Avg Intrinsic
$875.54M
Intrinsic / Market
0.62
Margin of Safety
-61.7%
WACC
12.2%
FY End
2025-12-31
EPV
$367.48M book
Profit
$1.89B
FCFF
$367.48M book
Listed US, based US · Technology · Software - Application
Profit is over 3× the larger of EPV and FCFFMarket Cap
$138.79B
Avg Intrinsic
$85.82B
Intrinsic / Market
0.62
Margin of Safety
-61.7%
WACC
10.6%
FY End
2025-12-31
EPV
$20.76B
Profit
$206.22B
FCFF
$30.48B
Listed DE, based NL · Healthcare · Diagnostics & Research
Market Cap
$9.38B
Avg Intrinsic
$5.80B
Intrinsic / Market
0.62
Margin of Safety
-61.8%
WACC
7.3%
FY End
2025-12-31
EPV
$7.38B
Profit
$5.35B
FCFF
$4.67B
Listed US, based US · Energy · Oil & Gas Midstream
Market Cap
$18.36B
Avg Intrinsic
$11.33B
Intrinsic / Market
0.62
Margin of Safety
-62.0%
WACC
7.0%
FY End
2025-12-31
EPV
$13.55B
Profit
$10.53B
FCFF
$9.91B
Listed US, based US · Utilities · Utilities - Regulated Gas
Market Cap
$4.90B
Avg Intrinsic
$3.02B
Intrinsic / Market
0.62
Margin of Safety
-62.1%
WACC
6.3%
FY End
2025-12-31
EPV
$2.20B
Profit
$3.33B
FCFF
$3.54B book
Listed CA, based CA · Consumer Cyclical · Packaging & Containers
Market Cap
$11.40B
Avg Intrinsic
$7.03B
Intrinsic / Market
0.62
Margin of Safety
-62.1%
WACC
7.6%
FY End
2025-12-31
EPV
$7.47B
Profit
$7.41B
FCFF
$6.20B
Listed US, based US · Industrials · Aerospace & Defense
Market Cap
$7.14B
Avg Intrinsic
$4.40B
Intrinsic / Market
0.62
Margin of Safety
-62.2%
WACC
11.6%
FY End
2026-04-30
EPV
$4.40B book
Profit
$4.40B book
FCFF
$4.40B book
Listed US, based US · Technology · Software - Infrastructure
Market Cap
$13.33B
Avg Intrinsic
$8.22B
Intrinsic / Market
0.62
Margin of Safety
-62.2%
WACC
9.0%
FY End
2026-03-31
EPV
$10.78B
Profit
$8.02B
FCFF
$5.86B
Listed DE, based DE · Basic Materials · Specialty Chemicals
Market Cap
$9.53B
Avg Intrinsic
$5.87B
Intrinsic / Market
0.62
Margin of Safety
-62.3%
WACC
8.1%
FY End
2025-12-31
EPV
$8.64B
Profit
$4.25B
FCFF
$4.72B
Listed JP, based JP · Communication Services · Telecom Services
Market Cap
$3.88B
Avg Intrinsic
$2.39B
Intrinsic / Market
0.62
Margin of Safety
-62.4%
WACC
6.1%
FY End
2026-03-31
EPV
$2.69B
Profit
$2.32B
FCFF
$2.16B
Listed HK, based HK · Basic Materials · Gold
Market Cap
$1.63B
Avg Intrinsic
$1.01B
Intrinsic / Market
0.62
Margin of Safety
-62.4%
WACC
10.0%
FY End
2025-12-31
EPV
$1.15B
Profit
$1.33B
FCFF
$536.90M book
Listed JP, based JP · Technology · Computer Hardware
Market Cap
$6.15B
Avg Intrinsic
$3.78B
Intrinsic / Market
0.62
Margin of Safety
-62.5%
WACC
6.9%
FY End
2026-03-31
EPV
$5.58B
Profit
$2.53B
FCFF
$3.24B
Listed US, based US · Industrials · Farm & Heavy Construction Machinery
Market Cap
$1.12B
Avg Intrinsic
$686.97M
Intrinsic / Market
0.62
Margin of Safety
-62.5%
WACC
8.3%
FY End
2026-08-31
EPV
$795.16M
Profit
$653.35M
FCFF
$612.40M
Listed US, based US · Financial Services · Credit Services
Market Cap
$20.48B
Avg Intrinsic
$12.60B
Intrinsic / Market
0.62
Margin of Safety
-62.5%
WACC
15.8%
FY End
2025-12-31
EPV
$15.63B
Profit
$11.09B book
FCFF
$11.09B book
Listed US, based US · Technology · Computer Hardware
Market Cap
$1.34B
Avg Intrinsic
$826.67M
Intrinsic / Market
0.62
Margin of Safety
-62.6%
WACC
5.5%
FY End
2025-12-31
EPV
$1.42B
Profit
$519.47M
FCFF
$539.23M
Listed US, based US · Technology · Software - Application
Market Cap
$1.38B
Avg Intrinsic
$847.03M
Intrinsic / Market
0.61
Margin of Safety
-62.7%
WACC
8.5%
FY End
2025-12-31
EPV
$1.04B
Profit
$388.30M
FCFF
$1.11B
Listed JP, based JP · Consumer Cyclical · Leisure
Market Cap
$9.32B
Avg Intrinsic
$5.73B
Intrinsic / Market
0.61
Margin of Safety
-62.7%
WACC
7.0%
FY End
2025-12-31
EPV
$8.17B
Profit
$3.60B
FCFF
$5.41B book
Listed US, based US · Communication Services · Publishing
Market Cap
$2.74B
Avg Intrinsic
$1.69B
Intrinsic / Market
0.61
Margin of Safety
-62.7%
WACC
6.8%
FY End
2026-04-30
EPV
$1.13B
Profit
$2.16B
FCFF
$1.76B
Listed US, based US · Basic Materials · Building Materials
Market Cap
$5.31B
Avg Intrinsic
$3.27B
Intrinsic / Market
0.61
Margin of Safety
-62.7%
WACC
10.1%
FY End
2026-03-31
EPV
$3.18B
Profit
$3.59B
FCFF
$3.03B
Listed GB, based GB · Financial Services · Asset Management
Market Cap
$6.89B
Avg Intrinsic
$4.23B
Intrinsic / Market
0.61
Margin of Safety
-62.8%
WACC
8.1%
FY End
2026-03-31
EPV
$3.56B book
Profit
$5.58B
FCFF
$3.56B book
Listed CA, based CA · Industrials · Engineering & Construction
Market Cap
$16.61B
Avg Intrinsic
$10.20B
Intrinsic / Market
0.61
Margin of Safety
-62.8%
WACC
6.1%
FY End
2025-12-31
EPV
$11.17B
Profit
$11.39B
FCFF
$8.05B
Listed JP, based JP · Technology · Information Technology Services
Market Cap
$5.35B
Avg Intrinsic
$3.28B
Intrinsic / Market
0.61
Margin of Safety
-62.8%
WACC
10.1%
FY End
2026-03-31
EPV
$3.51B
Profit
$2.96B
FCFF
$3.39B
Listed DE, based ID · Healthcare · Medical Care Facilities
Market Cap
$1.22B
Avg Intrinsic
$748.30M
Intrinsic / Market
0.61
Margin of Safety
-63.0%
WACC
9.8%
FY End
2025-12-31
EPV
$735.34M
Profit
$757.89M
FCFF
$751.66M
Listed CA, based CA · Energy · Oil & Gas Integrated
Market Cap
$83.08B
Avg Intrinsic
$50.98B
Intrinsic / Market
0.61
Margin of Safety
-63.0%
WACC
7.4%
FY End
2025-12-31
EPV
$62.31B
Profit
$46.18B
FCFF
$44.44B
Listed GB, based GB · Consumer Defensive · Tobacco
Market Cap
$129.08B
Avg Intrinsic
$79.19B
Intrinsic / Market
0.61
Margin of Safety
-63.0%
WACC
4.9%
FY End
2025-12-31
EPV
$108.62B
Profit
$64.47B book
FCFF
$64.47B book
Listed JP, based JP · Industrials · Conglomerates
Market Cap
$43.05B
Avg Intrinsic
$26.40B
Intrinsic / Market
0.61
Margin of Safety
-63.1%
WACC
7.8%
FY End
2026-03-31
EPV
$25.29B
Profit
$27.80B
FCFF
$26.10B
Listed CH, based CH · Communication Services · Telecom Services
Market Cap
$40.53B
Avg Intrinsic
$24.85B
Intrinsic / Market
0.61
Margin of Safety
-63.1%
WACC
7.1%
FY End
2025-12-31
EPV
$35.04B
Profit
$21.50B
FCFF
$18.01B
Listed DE, based IT · Financial Services · Banks - Regional
Market Cap
$7.91B
Avg Intrinsic
$4.85B
Intrinsic / Market
0.61
Margin of Safety
-63.1%
WACC
8.4%
FY End
2025-12-31
EPV
$4.34B
Profit
$8.47B
FCFF
$1.73B book
Listed US, based US · Financial Services · Asset Management
Market Cap
$1.93B
Avg Intrinsic
$1.18B
Intrinsic / Market
0.61
Margin of Safety
-63.1%
WACC
8.4%
FY End
2025-12-31
EPV
$1.83B
Profit
$723.31M
FCFF
$988.54M
Listed DE, based ZA · Consumer Defensive · Packaged Foods
Market Cap
$2.32B
Avg Intrinsic
$1.42B
Intrinsic / Market
0.61
Margin of Safety
-63.1%
WACC
9.9%
FY End
2025-09-30
EPV
$1.27B
Profit
$1.78B
FCFF
$1.21B
Listed US, based US · Industrials · Rental & Leasing Services
Market Cap
$3.59B
Avg Intrinsic
$2.20B
Intrinsic / Market
0.61
Margin of Safety
-63.2%
WACC
2.9%
FY End
2025-12-31
EPV
$13.06B
Profit
-$3.23B book
FCFF
-$3.23B book
Listed US, based US · Financial Services · Capital Markets
Market Cap
$261.35B
Avg Intrinsic
$160.09B
Intrinsic / Market
0.61
Margin of Safety
-63.2%
WACC
6.9%
FY End
2025-12-31
EPV
$216.60B
Profit
$140.81B
FCFF
$122.86B book
Listed DE, based DE · Financial Services · Asset Management
Market Cap
$15.38B
Avg Intrinsic
$9.41B
Intrinsic / Market
0.61
Margin of Safety
-63.5%
WACC
11.4%
FY End
2025-12-31
EPV
$10.90B
Profit
$8.43B
FCFF
$8.91B
Listed KR, based KR · Industrials · Electrical Equipment & Parts
Market Cap
$1.99B
Avg Intrinsic
$1.21B
Intrinsic / Market
0.61
Margin of Safety
-63.6%
WACC
12.4%
FY End
2025-12-31
EPV
$1.21B book
Profit
$1.21B book
FCFF
$1.21B book
Listed CH, based CH · Financial Services · Capital Markets
Profit is over 3× the larger of EPV and FCFFMarket Cap
$6.64B
Avg Intrinsic
$4.05B
Intrinsic / Market
0.61
Margin of Safety
-63.7%
WACC
10.9%
FY End
2025-12-31
EPV
$2.24B
Profit
$8.20B
FCFF
$1.72B book
Listed US, based US · Technology · Semiconductor Equipment & Materials
Market Cap
$1.42B
Avg Intrinsic
$866.36M
Intrinsic / Market
0.61
Margin of Safety
-63.8%
WACC
14.1%
FY End
2025-12-31
EPV
$866.36M book
Profit
$866.36M book
FCFF
$866.36M book
Listed US, based US · Financial Services · Asset Management
Market Cap
$22.60B
Avg Intrinsic
$13.79B
Intrinsic / Market
0.61
Margin of Safety
-63.9%
WACC
13.2%
FY End
2025-12-31
EPV
$14.46B
Profit
$13.43B
FCFF
$13.48B
Listed KR, based KR · Consumer Defensive · Food Distribution
Market Cap
$2.04B
Avg Intrinsic
$1.24B
Intrinsic / Market
0.61
Margin of Safety
-63.9%
WACC
5.2%
FY End
2025-12-31
EPV
$1.01B
Profit
$1.64B
FCFF
$1.08B
Listed CH, based CH · Industrials · Specialty Industrial Machinery
Market Cap
$7.03B
Avg Intrinsic
$4.29B
Intrinsic / Market
0.61
Margin of Safety
-64.0%
WACC
8.2%
FY End
2025-12-31
EPV
$4.14B
Profit
$4.34B
FCFF
$4.38B
Listed NL, based NL · Basic Materials · Specialty Chemicals
Market Cap
$1.58B
Avg Intrinsic
$963.94M
Intrinsic / Market
0.61
Margin of Safety
-63.9%
WACC
7.7%
FY End
2025-12-31
EPV
$1.14B
Profit
$898.75M
FCFF
$848.88M
Listed DE, based TH · Utilities · Utilities - Independent Power Producers
Profit is over 3× the larger of EPV and FCFFMarket Cap
$2.16B
Avg Intrinsic
$1.32B
Intrinsic / Market
0.61
Margin of Safety
-64.0%
WACC
5.0%
FY End
2025-12-31
EPV
-$102.54M
Profit
$3.05B book
FCFF
$1.00B
Listed DE, based SE · Healthcare · Medical Devices
Market Cap
$1.50B
Avg Intrinsic
$913.21M
Intrinsic / Market
0.61
Margin of Safety
-64.0%
WACC
9.0%
FY End
2025-12-31
EPV
$979.04M
Profit
$852.79M
FCFF
$907.79M
Listed GB, based GB · Industrials · Engineering & Construction
Market Cap
$5.91B
Avg Intrinsic
$3.61B
Intrinsic / Market
0.61
Margin of Safety
-64.0%
WACC
7.0%
FY End
2025-12-31
EPV
$5.42B
Profit
$3.05B
FCFF
$2.35B
Listed KR, based KR · Healthcare · Biotechnology
Market Cap
$2.14B
Avg Intrinsic
$1.30B
Intrinsic / Market
0.61
Margin of Safety
-64.0%
WACC
8.6%
FY End
2025-12-31
EPV
$1.30B book
Profit
$1.30B book
FCFF
$1.30B book
Listed DE, based SI · Industrials · Marine Shipping
Market Cap
$1.73B
Avg Intrinsic
$1.06B
Intrinsic / Market
0.61
Margin of Safety
-64.1%
WACC
7.9%
FY End
2025-12-31
EPV
$1.19B
Profit
$1.19B
FCFF
$789.96M book
Listed DE, based FI · Consumer Defensive · Education & Training Services
Market Cap
$1.95B
Avg Intrinsic
$1.19B
Intrinsic / Market
0.61
Margin of Safety
-64.2%
WACC
6.6%
FY End
2025-12-31
EPV
$1.10B
Profit
$1.20B
FCFF
$1.25B
Listed HK, based AU · Basic Materials · Copper
Market Cap
$13.93B
Avg Intrinsic
$8.48B
Intrinsic / Market
0.61
Margin of Safety
-64.2%
WACC
12.1%
FY End
2025-12-31
EPV
$6.41B
Profit
$9.46B book
FCFF
$9.59B
Listed JP, based JP · Basic Materials · Specialty Chemicals
Market Cap
$2.96B
Avg Intrinsic
$1.80B
Intrinsic / Market
0.61
Margin of Safety
-64.2%
WACC
6.4%
FY End
2025-12-31
EPV
$1.66B
Profit
$2.20B book
FCFF
$1.55B
Listed CH, based CH · Industrials · Consulting Services
Market Cap
$22.89B
Avg Intrinsic
$13.94B
Intrinsic / Market
0.61
Margin of Safety
-64.2%
WACC
6.4%
FY End
2025-12-31
EPV
$10.19B
Profit
$27.08B
FCFF
$4.53B
Listed AU, based AU · Consumer Cyclical · Auto Parts
Market Cap
$1.09B
Avg Intrinsic
$661.41M
Intrinsic / Market
0.61
Margin of Safety
-64.3%
WACC
7.8%
FY End
2026-06-30
EPV
$523.28M
Profit
$774.23M
FCFF
$686.73M
Listed GB, based NG · Energy · Oil & Gas E&P
Market Cap
$6.51B
Avg Intrinsic
$3.96B
Intrinsic / Market
0.61
Margin of Safety
-64.5%
WACC
5.5%
FY End
2025-12-31
EPV
$6.75B
Profit
$2.76B
FCFF
$2.37B
Listed DE, based BE · Industrials · Metal Fabrication
Market Cap
$2.15B
Avg Intrinsic
$1.31B
Intrinsic / Market
0.61
Margin of Safety
-64.6%
WACC
8.2%
FY End
2025-12-31
EPV
$1.78B
Profit
$1.21B
FCFF
$935.51M
Listed FR, based FR · Technology · Electronics & Computer Distribution
Market Cap
$12.26B
Avg Intrinsic
$7.44B
Intrinsic / Market
0.61
Margin of Safety
-64.8%
WACC
7.7%
FY End
2025-12-31
EPV
$8.49B
Profit
$7.65B
FCFF
$6.19B
Listed GB, based GB · Consumer Cyclical · Textile Manufacturing
Market Cap
$2.08B
Avg Intrinsic
$1.26B
Intrinsic / Market
0.61
Margin of Safety
-64.8%
WACC
8.7%
FY End
2025-12-31
EPV
$929.18M
Profit
$1.67B
FCFF
$1.19B
Listed US, based US · Technology · Software - Application
Market Cap
$5.12B
Avg Intrinsic
$3.11B
Intrinsic / Market
0.61
Margin of Safety
-64.9%
WACC
9.7%
FY End
2024-12-31
EPV
$2.50B
Profit
$2.97B
FCFF
$3.85B
Listed JP, based JP · Consumer Defensive · Packaged Foods
Market Cap
$5.09B
Avg Intrinsic
$3.09B
Intrinsic / Market
0.61
Margin of Safety
-64.9%
WACC
8.8%
FY End
2026-03-31
EPV
$2.84B
Profit
$2.92B
FCFF
$3.51B book
Listed DE, based ID · Consumer Defensive · Household & Personal Products
Market Cap
$2.48B
Avg Intrinsic
$1.50B
Intrinsic / Market
0.61
Margin of Safety
-65.2%
WACC
5.9%
FY End
2025-12-31
EPV
$3.87B
Profit
$460.95M
FCFF
$168.81M book
Listed US, based US · Consumer Defensive · Packaged Foods
Market Cap
$7.42B
Avg Intrinsic
$4.49B
Intrinsic / Market
0.60
Margin of Safety
-65.3%
WACC
5.9%
FY End
2026-05-31
EPV
$6.93B
Profit
$4.73B
FCFF
$1.81B book
Listed US, based US · Utilities · Utilities - Regulated Electric
Market Cap
$24.25B
Avg Intrinsic
$14.67B
Intrinsic / Market
0.60
Margin of Safety
-65.3%
WACC
6.0%
FY End
2025-12-31
EPV
$6.63B
Profit
$20.67B
FCFF
$16.70B book
Listed KR, based KR · Industrials · Electrical Equipment & Parts
Market Cap
$28.81B
Avg Intrinsic
$17.42B
Intrinsic / Market
0.60
Margin of Safety
-65.4%
WACC
12.2%
FY End
2025-12-31
EPV
$17.42B book
Profit
$17.42B book
FCFF
$17.42B book
Listed NL, based NL · Financial Services · Banks - Regional
Market Cap
$2.92B
Avg Intrinsic
$1.77B
Intrinsic / Market
0.60
Margin of Safety
-65.4%
WACC
7.2%
FY End
2025-12-31
EPV
$2.00B
Profit
$1.81B
FCFF
$1.49B book
Listed JP, based JP · Industrials · Specialty Industrial Machinery
Market Cap
$10.00B
Avg Intrinsic
$6.05B
Intrinsic / Market
0.60
Margin of Safety
-65.4%
WACC
7.2%
FY End
2026-03-31
EPV
$6.67B
Profit
$5.57B
FCFF
$5.90B
Listed US, based US · Industrials · Metal Fabrication
Market Cap
$13.58B
Avg Intrinsic
$8.21B
Intrinsic / Market
0.60
Margin of Safety
-65.4%
WACC
11.1%
FY End
2025-12-31
EPV
$7.37B
Profit
$10.00B
FCFF
$7.26B
Listed DE, based MX · Basic Materials · Building Materials
Market Cap
$13.71B
Avg Intrinsic
$8.29B
Intrinsic / Market
0.60
Margin of Safety
-65.5%
WACC
7.5%
FY End
2025-12-31
EPV
$7.10B
Profit
$9.29B
FCFF
$8.47B
Listed US, based US · Consumer Cyclical · Specialty Retail
Market Cap
$18.41B
Avg Intrinsic
$11.13B
Intrinsic / Market
0.60
Margin of Safety
-65.5%
WACC
10.2%
FY End
2026-01-31
EPV
$10.91B
Profit
$10.45B
FCFF
$12.03B
Listed GB, based GB · Communication Services · Telecom Services
Market Cap
$13.61B
Avg Intrinsic
$8.23B
Intrinsic / Market
0.60
Margin of Safety
-65.5%
WACC
7.6%
FY End
2026-03-31
EPV
$14.03B
Profit
$3.62B book
FCFF
$7.03B
Listed US, based US · Industrials · Marine Shipping
Market Cap
$1.10B
Avg Intrinsic
$665.28M
Intrinsic / Market
0.60
Margin of Safety
-65.5%
WACC
8.4%
FY End
2025-12-31
EPV
$213.54M
Profit
$891.15M book
FCFF
$891.15M book
Listed DE, based IT · Industrials · Airports & Air Services
Market Cap
$3.01B
Avg Intrinsic
$1.82B
Intrinsic / Market
0.60
Margin of Safety
-65.6%
WACC
8.3%
FY End
2025-12-31
EPV
$2.22B
Profit
$1.51B
FCFF
$1.73B
Listed US, based TW · Communication Services · Telecom Services
Market Cap
$35.37B
Avg Intrinsic
$21.34B
Intrinsic / Market
0.60
Margin of Safety
-65.7%
WACC
5.0%
FY End
2025-12-31
EPV
$26.62B
Profit
$18.20B
FCFF
$19.20B
Listed DE, based DE · Utilities · Utilities - Diversified
Profit is over 3× the larger of EPV and FCFFMarket Cap
$2.45B
Avg Intrinsic
$1.48B
Intrinsic / Market
0.60
Margin of Safety
-65.8%
WACC
5.9%
FY End
2025-12-31
EPV
$521.67M
Profit
$3.26B
FCFF
$650.45M book
Listed US, based US · Healthcare · Medical Instruments & Supplies
Market Cap
$7.69B
Avg Intrinsic
$4.64B
Intrinsic / Market
0.60
Margin of Safety
-65.9%
WACC
6.8%
FY End
2025-12-31
EPV
$5.60B
Profit
$4.27B
FCFF
$4.05B
Listed US, based US · Industrials · Specialty Industrial Machinery
Market Cap
$3.48B
Avg Intrinsic
$2.10B
Intrinsic / Market
0.60
Margin of Safety
-65.9%
WACC
9.7%
FY End
2025-09-30
EPV
$2.03B
Profit
$2.39B
FCFF
$1.88B
Listed CA, based CA · Basic Materials · Gold
Market Cap
$2.83B
Avg Intrinsic
$1.70B
Intrinsic / Market
0.60
Margin of Safety
-65.9%
WACC
16.8%
FY End
2025-12-31
EPV
$2.06B
Profit
$1.10B
FCFF
$1.94B
Listed KR, based KR · Consumer Cyclical · Auto Parts
Market Cap
$2.93B
Avg Intrinsic
$1.77B
Intrinsic / Market
0.60
Margin of Safety
-66.0%
WACC
8.9%
FY End
2025-12-31
EPV
-$240.52M
Profit
$2.77B book
FCFF
$2.77B book
Listed US, based BM · Industrials · Conglomerates
Market Cap
$5.66B
Avg Intrinsic
$3.41B
Intrinsic / Market
0.60
Margin of Safety
-66.1%
WACC
7.2%
FY End
2025-12-31
EPV
-$13.99B
Profit
$15.45B book
FCFF
$8.76B
Listed US, based US · Financial Services · Asset Management
Market Cap
$3.07B
Avg Intrinsic
$1.85B
Intrinsic / Market
0.60
Margin of Safety
-66.1%
WACC
8.7%
FY End
2025-10-31
EPV
$1.67B
Profit
$1.68B
FCFF
$2.19B
Listed JP, based JP · Industrials · Farm & Heavy Construction Machinery
Market Cap
$38.89B
Avg Intrinsic
$23.41B
Intrinsic / Market
0.60
Margin of Safety
-66.2%
WACC
6.0%
FY End
2024-03-31
EPV
$8.72B
Profit
$24.90B
FCFF
$36.60B book
Listed HK, based CN · Technology · Software - Application
Market Cap
$6.44B
Avg Intrinsic
$3.87B
Intrinsic / Market
0.60
Margin of Safety
-66.3%
WACC
12.9%
FY End
2025-12-31
EPV
$3.87B book
Profit
$3.87B book
FCFF
$3.87B book
Listed US, based US · Consumer Cyclical · Footwear & Accessories
Profit is over 3× the larger of EPV and FCFFMarket Cap
$5.72B
Avg Intrinsic
$3.44B
Intrinsic / Market
0.60
Margin of Safety
-66.3%
WACC
11.4%
FY End
2025-12-31
EPV
$1.39B book
Profit
$7.55B
FCFF
$1.39B book
Listed US, based US · Energy · Oil & Gas Equipment & Services
Market Cap
$5.34B
Avg Intrinsic
$3.21B
Intrinsic / Market
0.60
Margin of Safety
-66.3%
WACC
8.3%
FY End
2025-12-31
EPV
$2.89B
Profit
$3.26B
FCFF
$3.48B
Listed US, based US · Financial Services · Asset Management
Market Cap
$2.35B
Avg Intrinsic
$1.41B
Intrinsic / Market
0.60
Margin of Safety
-66.3%
WACC
9.3%
FY End
2025-10-31
EPV
$1.34B
Profit
$1.18B
FCFF
$1.72B
Listed DE, based SE · Basic Materials · Other Industrial Metals & Mining
Market Cap
$14.66B
Avg Intrinsic
$8.81B
Intrinsic / Market
0.60
Margin of Safety
-66.4%
WACC
10.4%
FY End
2025-12-31
EPV
$8.34B
Profit
$9.79B
FCFF
$8.30B book
Listed KR, based KR · Basic Materials · Steel
Market Cap
$1.25B
Avg Intrinsic
$750.10M
Intrinsic / Market
0.60
Margin of Safety
-66.5%
WACC
7.1%
FY End
2025-12-31
EPV
$412.39M
Profit
$545.43M
FCFF
$1.29B book
Listed CA, based CA · Energy · Oil & Gas E&P
Market Cap
$2.51B
Avg Intrinsic
$1.51B
Intrinsic / Market
0.60
Margin of Safety
-66.5%
WACC
11.5%
FY End
2025-12-31
EPV
$1.21B
Profit
$1.23B
FCFF
$2.09B
Listed KR, based KR · Financial Services · Banks - Regional
Market Cap
$7.11B
Avg Intrinsic
$4.27B
Intrinsic / Market
0.60
Margin of Safety
-66.6%
WACC
12.5%
FY End
2025-12-31
EPV
$5.74B
Profit
$2.72B
FCFF
$4.33B book
Listed JP, based JP · Healthcare · Drug Manufacturers - Specialty & Generic
Market Cap
$56.96B
Avg Intrinsic
$34.15B
Intrinsic / Market
0.60
Margin of Safety
-66.8%
WACC
4.1%
FY End
2026-03-31
EPV
$26.27B
Profit
$30.57B
FCFF
$45.61B
Listed FR, based FR · Industrials · Aerospace & Defense
Market Cap
$24.41B
Avg Intrinsic
$14.62B
Intrinsic / Market
0.60
Margin of Safety
-67.0%
WACC
7.0%
FY End
2025-12-31
EPV
$21.66B
Profit
$14.69B
FCFF
$7.50B book
Listed JP, based JP · Communication Services · Telecom Services
Market Cap
$66.92B
Avg Intrinsic
$40.06B
Intrinsic / Market
0.60
Margin of Safety
-67.0%
WACC
7.0%
FY End
2026-03-31
EPV
$41.10B
Profit
$40.53B
FCFF
$38.55B
Listed US, based US · Technology · Software - Application
Market Cap
$75.64B
Avg Intrinsic
$45.27B
Intrinsic / Market
0.60
Margin of Safety
-67.1%
WACC
9.6%
FY End
2026-07-31
EPV
$50.88B
Profit
$36.91B
FCFF
$48.03B
Listed NL, based NL · Basic Materials · Specialty Chemicals
Market Cap
$10.91B
Avg Intrinsic
$6.53B
Intrinsic / Market
0.60
Margin of Safety
-67.1%
WACC
7.8%
FY End
2025-12-31
EPV
$5.65B
Profit
$6.74B
FCFF
$7.20B
Listed DE, based SE · Basic Materials · Steel
Market Cap
$9.77B
Avg Intrinsic
$5.84B
Intrinsic / Market
0.60
Margin of Safety
-67.4%
WACC
11.2%
FY End
2025-12-31
EPV
$5.18B
Profit
$5.02B
FCFF
$7.30B book
Listed KR, based KR · Industrials · Aerospace & Defense
Market Cap
$12.65B
Avg Intrinsic
$7.55B
Intrinsic / Market
0.60
Margin of Safety
-67.4%
WACC
8.3%
FY End
2025-12-31
EPV
$4.89B book
Profit
$12.89B
FCFF
$4.89B book
Listed US, based US · Healthcare · Medical Devices
Market Cap
$62.71B
Avg Intrinsic
$37.46B
Intrinsic / Market
0.60
Margin of Safety
-67.4%
WACC
7.0%
FY End
2025-12-31
EPV
$35.82B
Profit
$43.64B
FCFF
$32.92B
Listed DE, based DE · Basic Materials · Specialty Chemicals
Market Cap
$14.06B
Avg Intrinsic
$8.39B
Intrinsic / Market
0.60
Margin of Safety
-67.4%
WACC
10.0%
FY End
2025-12-31
EPV
$8.39B book
Profit
$8.39B book
FCFF
$8.39B book
Listed US, based SE · Consumer Cyclical · Auto Parts
Market Cap
$8.29B
Avg Intrinsic
$4.95B
Intrinsic / Market
0.60
Margin of Safety
-67.5%
WACC
10.8%
FY End
2025-12-31
EPV
$4.48B
Profit
$5.15B
FCFF
$5.23B
Listed JP, based JP · Healthcare · Drug Manufacturers - General
Market Cap
$3.34B
Avg Intrinsic
$1.99B
Intrinsic / Market
0.60
Margin of Safety
-67.5%
WACC
5.9%
FY End
2024-03-31
EPV
$2.28B
Profit
$1.85B book
FCFF
$1.85B book
| # | Company | Market Cap | Avg Intrinsic | Intrinsic / Market | Margin of Safety | WACC | EPV / Profit / FCFF | FY End |
|---|---|---|---|---|---|---|---|---|
| 2801 | 76N.F Kenon Holdings Ltd.Listed DE, based SG · Utilities · Utilities - Independent Power Producers | $3.28B | $2.04B | 0.62 | -61.2% | 4.2% | -$698.66M $3.40B book $3.40B book | 2025-12-31 |
| 2802 | ANTIN.PA Antin Infrastructure Partners S.A.Listed FR, based FR · Financial Services · Asset Management | $1.44B | $890.75M | 0.62 | -61.3% | 10.9% | $560.31M book $911.65M $1.20B | 2025-12-31 |
| 2803 | BKH Black Hills CorporationListed US, based US · Utilities · Utilities - Regulated Gas | $5.35B | $3.32B | 0.62 | -61.3% | 6.5% | $2.31B $3.61B $4.03B book | 2025-12-31 |
| 2804 | 0826.HK Tiangong International Company LimitedListed HK, based CN · Basic Materials · Steel | $1.02B | $632.77M | 0.62 | -61.5% | 10.7% | $301.67M $456.76M $1.14B book | 2025-12-31 |
| 2805 | 2142.HK HBM Holdings LimitedListed HK, based CN · Healthcare · Biotechnology | $1.42B | $875.54M | 0.62 | -61.7% | 12.2% | $367.48M book $1.89B $367.48M book | 2025-12-31 |
| 2806 | UBER Uber Technologies, Inc.Listed US, based US · Technology · Software - Application | $138.79B | $85.82B | 0.62 | -61.7% | 10.6% | $20.76B $206.22B $30.48B | 2025-12-31 |
| 2807 | QIA.DE Qiagen N.V.Listed DE, based NL · Healthcare · Diagnostics & Research | $9.38B | $5.80B | 0.62 | -61.8% | 7.3% | $7.38B $5.35B $4.67B | 2025-12-31 |
| 2808 | WES Western Midstream Partners, LPListed US, based US · Energy · Oil & Gas Midstream | $18.36B | $11.33B | 0.62 | -62.0% | 7.0% | $13.55B $10.53B $9.91B | 2025-12-31 |
| 2809 | OGS ONE Gas, Inc.Listed US, based US · Utilities · Utilities - Regulated Gas | $4.90B | $3.02B | 0.62 | -62.1% | 6.3% | $2.20B $3.33B $3.54B book | 2025-12-31 |
| 2810 | CCL-B.TO CCL Industries Inc.Listed CA, based CA · Consumer Cyclical · Packaging & Containers | $11.40B | $7.03B | 0.62 | -62.1% | 7.6% | $7.47B $7.41B $6.20B | 2025-12-31 |
| 2811 | AVAV AeroVironment, Inc.Listed US, based US · Industrials · Aerospace & Defense | $7.14B | $4.40B | 0.62 | -62.2% | 11.6% | $4.40B book $4.40B book $4.40B book | 2026-04-30 |
| 2812 | GEN Gen Digital Inc.Listed US, based US · Technology · Software - Infrastructure | $13.33B | $8.22B | 0.62 | -62.2% | 9.0% | $10.78B $8.02B $5.86B | 2026-03-31 |
| 2813 | BNR.F Brenntag SEListed DE, based DE · Basic Materials · Specialty Chemicals | $9.53B | $5.87B | 0.62 | -62.3% | 8.1% | $8.64B $4.25B $4.72B | 2025-12-31 |
| 2814 | 3774.T Internet Initiative Japan Inc.Listed JP, based JP · Communication Services · Telecom Services | $3.88B | $2.39B | 0.62 | -62.4% | 6.1% | $2.69B $2.32B $2.16B | 2026-03-31 |
| 2815 | 0340.HK Tongguan Gold Group LimitedListed HK, based HK · Basic Materials · Gold | $1.63B | $1.01B | 0.62 | -62.4% | 10.0% | $1.15B $1.33B $536.90M book | 2025-12-31 |
| 2816 | 6724.T Seiko Epson CorporationListed JP, based JP · Technology · Computer Hardware | $6.15B | $3.78B | 0.62 | -62.5% | 6.9% | $5.58B $2.53B $3.24B | 2026-03-31 |
| 2817 | LNN Lindsay CorporationListed US, based US · Industrials · Farm & Heavy Construction Machinery | $1.12B | $686.97M | 0.62 | -62.5% | 8.3% | $795.16M $653.35M $612.40M | 2026-08-31 |
| 2818 | SOFI SoFi Technologies, Inc.Listed US, based US · Financial Services · Credit Services | $20.48B | $12.60B | 0.62 | -62.5% | 15.8% | $15.63B $11.09B book $11.09B book | 2025-12-31 |
| 2819 | CRCT Cricut, Inc.Listed US, based US · Technology · Computer Hardware | $1.34B | $826.67M | 0.62 | -62.6% | 5.5% | $1.42B $519.47M $539.23M | 2025-12-31 |
| 2820 | DFIN Donnelley Financial Solutions, Inc.Listed US, based US · Technology · Software - Application | $1.38B | $847.03M | 0.61 | -62.7% | 8.5% | $1.04B $388.30M $1.11B | 2025-12-31 |
| 2821 | 7309.T Shimano Inc.Listed JP, based JP · Consumer Cyclical · Leisure | $9.32B | $5.73B | 0.61 | -62.7% | 7.0% | $8.17B $3.60B $5.41B book | 2025-12-31 |
| 2822 | WLYB John Wiley & Sons, Inc.Listed US, based US · Communication Services · Publishing | $2.74B | $1.69B | 0.61 | -62.7% | 6.8% | $1.13B $2.16B $1.76B | 2026-04-30 |
| 2823 | EXP Eagle Materials Inc.Listed US, based US · Basic Materials · Building Materials | $5.31B | $3.27B | 0.61 | -62.7% | 10.1% | $3.18B $3.59B $3.03B | 2026-03-31 |
| 2824 | ICG.L ICG plcListed GB, based GB · Financial Services · Asset Management | $6.89B | $4.23B | 0.61 | -62.8% | 8.1% | $3.56B book $5.58B $3.56B book | 2026-03-31 |
| 2825 | WSP.TO WSP Global Inc.Listed CA, based CA · Industrials · Engineering & Construction | $16.61B | $10.20B | 0.61 | -62.8% | 6.1% | $11.17B $11.39B $8.05B | 2025-12-31 |
| 2826 | 3626.T TIS Inc.Listed JP, based JP · Technology · Information Technology Services | $5.35B | $3.28B | 0.61 | -62.8% | 10.1% | $3.51B $2.96B $3.39B | 2026-03-31 |
| 2827 | 2LS.F PT Siloam International Hospitals TbkListed DE, based ID · Healthcare · Medical Care Facilities | $1.22B | $748.30M | 0.61 | -63.0% | 9.8% | $735.34M $757.89M $751.66M | 2025-12-31 |
| 2828 | SU.TO Suncor Energy Inc.Listed CA, based CA · Energy · Oil & Gas Integrated | $83.08B | $50.98B | 0.61 | -63.0% | 7.4% | $62.31B $46.18B $44.44B | 2025-12-31 |
| 2829 | BATS.L British American Tobacco p.l.c.Listed GB, based GB · Consumer Defensive · Tobacco | $129.08B | $79.19B | 0.61 | -63.0% | 4.9% | $108.62B $64.47B book $64.47B book | 2025-12-31 |
| 2830 | 8015.T Toyota Tsusho CorporationListed JP, based JP · Industrials · Conglomerates | $43.05B | $26.40B | 0.61 | -63.1% | 7.8% | $25.29B $27.80B $26.10B | 2026-03-31 |
| 2831 | SCMN.SW Swisscom AGListed CH, based CH · Communication Services · Telecom Services | $40.53B | $24.85B | 0.61 | -63.1% | 7.1% | $35.04B $21.50B $18.01B | 2025-12-31 |
| 2832 | B7A.F Banca Generali S.p.A.Listed DE, based IT · Financial Services · Banks - Regional | $7.91B | $4.85B | 0.61 | -63.1% | 8.4% | $4.34B $8.47B $1.73B book | 2025-12-31 |
| 2833 | PAX Patria Investments LimitedListed US, based US · Financial Services · Asset Management | $1.93B | $1.18B | 0.61 | -63.1% | 8.4% | $1.83B $723.31M $988.54M | 2025-12-31 |
| 2834 | UG5A.F Tiger Brands LimitedListed DE, based ZA · Consumer Defensive · Packaged Foods | $2.32B | $1.42B | 0.61 | -63.1% | 9.9% | $1.27B $1.78B $1.21B | 2025-09-30 |
| 2835 | CAR Avis Budget Group, Inc.Listed US, based US · Industrials · Rental & Leasing Services | $3.59B | $2.20B | 0.61 | -63.2% | 2.9% | $13.06B -$3.23B book -$3.23B book | 2025-12-31 |
| 2836 | GS The Goldman Sachs Group, Inc.Listed US, based US · Financial Services · Capital Markets | $261.35B | $160.09B | 0.61 | -63.2% | 6.9% | $216.60B $140.81B $122.86B book | 2025-12-31 |
| 2837 | DWS.DE DWS Group GmbH & Co. KGaAListed DE, based DE · Financial Services · Asset Management | $15.38B | $9.41B | 0.61 | -63.5% | 11.4% | $10.90B $8.43B $8.91B | 2025-12-31 |
| 2838 | 020150.KS Lotte Energy Materials CorporationListed KR, based KR · Industrials · Electrical Equipment & Parts | $1.99B | $1.21B | 0.61 | -63.6% | 12.4% | $1.21B book $1.21B book $1.21B book | 2025-12-31 |
| 2839 | SQN.SW Swissquote Group Holding SAListed CH, based CH · Financial Services · Capital Markets | $6.64B | $4.05B | 0.61 | -63.7% | 10.9% | $2.24B $8.20B $1.72B book | 2025-12-31 |
| 2840 | ICHR Ichor Holdings, Ltd.Listed US, based US · Technology · Semiconductor Equipment & Materials | $1.42B | $866.36M | 0.61 | -63.8% | 14.1% | $866.36M book $866.36M book $866.36M book | 2025-12-31 |
| 2841 | TROW T. Rowe Price Group, Inc.Listed US, based US · Financial Services · Asset Management | $22.60B | $13.79B | 0.61 | -63.9% | 13.2% | $14.46B $13.43B $13.48B | 2025-12-31 |
| 2842 | 026960.KS Dong Suh Companies Inc.Listed KR, based KR · Consumer Defensive · Food Distribution | $2.04B | $1.24B | 0.61 | -63.9% | 5.2% | $1.01B $1.64B $1.08B | 2025-12-31 |
| 2843 | SUN.SW Sulzer AGListed CH, based CH · Industrials · Specialty Industrial Machinery | $7.03B | $4.29B | 0.61 | -64.0% | 8.2% | $4.14B $4.34B $4.38B | 2025-12-31 |
| 2844 | CRBN.AS Corbion N.V.Listed NL, based NL · Basic Materials · Specialty Chemicals | $1.58B | $963.94M | 0.61 | -63.9% | 7.7% | $1.14B $898.75M $848.88M | 2025-12-31 |
| 2845 | ECGF.F Electricity Generating Public Company LimitedListed DE, based TH · Utilities · Utilities - Independent Power Producers | $2.16B | $1.32B | 0.61 | -64.0% | 5.0% | -$102.54M $3.05B book $1.00B | 2025-12-31 |
| 2846 | NBF.F Nolato AB (publ)Listed DE, based SE · Healthcare · Medical Devices | $1.50B | $913.21M | 0.61 | -64.0% | 9.0% | $979.04M $852.79M $907.79M | 2025-12-31 |
| 2847 | BBY.L Balfour Beatty plcListed GB, based GB · Industrials · Engineering & Construction | $5.91B | $3.61B | 0.61 | -64.0% | 7.0% | $5.42B $3.05B $2.35B | 2025-12-31 |
| 2848 | 302440.KS SK bioscience Co.,Ltd.Listed KR, based KR · Healthcare · Biotechnology | $2.14B | $1.30B | 0.61 | -64.0% | 8.6% | $1.30B book $1.30B book $1.30B book | 2025-12-31 |
| 2849 | 2FA.F Luka Koper d.d.Listed DE, based SI · Industrials · Marine Shipping | $1.73B | $1.06B | 0.61 | -64.1% | 7.9% | $1.19B $1.19B $789.96M book | 2025-12-31 |
| 2850 | SNQB.F Sanoma OyjListed DE, based FI · Consumer Defensive · Education & Training Services | $1.95B | $1.19B | 0.61 | -64.2% | 6.6% | $1.10B $1.20B $1.25B | 2025-12-31 |
| 2851 | 1208.HK MMG LimitedListed HK, based AU · Basic Materials · Copper | $13.93B | $8.48B | 0.61 | -64.2% | 12.1% | $6.41B $9.46B book $9.59B | 2025-12-31 |
| 2852 | 5301.T Tokai Carbon Co., Ltd.Listed JP, based JP · Basic Materials · Specialty Chemicals | $2.96B | $1.80B | 0.61 | -64.2% | 6.4% | $1.66B $2.20B book $1.55B | 2025-12-31 |
| 2853 | SGSN.SW SGS SAListed CH, based CH · Industrials · Consulting Services | $22.89B | $13.94B | 0.61 | -64.2% | 6.4% | $10.19B $27.08B $4.53B | 2025-12-31 |
| 2854 | SNL.AX Supply Network LimitedListed AU, based AU · Consumer Cyclical · Auto Parts | $1.09B | $661.41M | 0.61 | -64.3% | 7.8% | $523.28M $774.23M $686.73M | 2026-06-30 |
| 2855 | SEPL.L Seplat Energy PlcListed GB, based NG · Energy · Oil & Gas E&P | $6.51B | $3.96B | 0.61 | -64.5% | 5.5% | $6.75B $2.76B $2.37B | 2025-12-31 |
| 2856 | BK8N.F NV Bekaert SAListed DE, based BE · Industrials · Metal Fabrication | $2.15B | $1.31B | 0.61 | -64.6% | 8.2% | $1.78B $1.21B $935.51M | 2025-12-31 |
| 2857 | RXL.PA Rexel S.A.Listed FR, based FR · Technology · Electronics & Computer Distribution | $12.26B | $7.44B | 0.61 | -64.8% | 7.7% | $8.49B $7.65B $6.19B | 2025-12-31 |
| 2858 | COA.L Coats Group plcListed GB, based GB · Consumer Cyclical · Textile Manufacturing | $2.08B | $1.26B | 0.61 | -64.8% | 8.7% | $929.18M $1.67B $1.19B | 2025-12-31 |
| 2859 | OCTV Octave Intelligence plcListed US, based US · Technology · Software - Application | $5.12B | $3.11B | 0.61 | -64.9% | 9.7% | $2.50B $2.97B $3.85B | 2024-12-31 |
| 2860 | 2897.T Nissin Foods Holdings Co.,Ltd.Listed JP, based JP · Consumer Defensive · Packaged Foods | $5.09B | $3.09B | 0.61 | -64.9% | 8.8% | $2.84B $2.92B $3.51B book | 2026-03-31 |
| 2861 | UTG.F PT Unilever Indonesia TbkListed DE, based ID · Consumer Defensive · Household & Personal Products | $2.48B | $1.50B | 0.61 | -65.2% | 5.9% | $3.87B $460.95M $168.81M book | 2025-12-31 |
| 2862 | LW Lamb Weston Holdings, Inc.Listed US, based US · Consumer Defensive · Packaged Foods | $7.42B | $4.49B | 0.60 | -65.3% | 5.9% | $6.93B $4.73B $1.81B book | 2026-05-31 |
| 2863 | ES Eversource EnergyListed US, based US · Utilities · Utilities - Regulated Electric | $24.25B | $14.67B | 0.60 | -65.3% | 6.0% | $6.63B $20.67B $16.70B book | 2025-12-31 |
| 2864 | 006400.KS Samsung SDI Co., Ltd.Listed KR, based KR · Industrials · Electrical Equipment & Parts | $28.81B | $17.42B | 0.60 | -65.4% | 12.2% | $17.42B book $17.42B book $17.42B book | 2025-12-31 |
| 2865 | VLK.AS Van Lanschot Kempen NVListed NL, based NL · Financial Services · Banks - Regional | $2.92B | $1.77B | 0.60 | -65.4% | 7.2% | $2.00B $1.81B $1.49B book | 2025-12-31 |
| 2866 | 5333.T NGK CorporationListed JP, based JP · Industrials · Specialty Industrial Machinery | $10.00B | $6.05B | 0.60 | -65.4% | 7.2% | $6.67B $5.57B $5.90B | 2026-03-31 |
| 2867 | MLI Mueller Industries, Inc.Listed US, based US · Industrials · Metal Fabrication | $13.58B | $8.21B | 0.60 | -65.4% | 11.1% | $7.37B $10.00B $7.26B | 2025-12-31 |
| 2868 | CEXB.F CEMEX, S.A.B. de C.V.Listed DE, based MX · Basic Materials · Building Materials | $13.71B | $8.29B | 0.60 | -65.5% | 7.5% | $7.10B $9.29B $8.47B | 2025-12-31 |
| 2869 | BBY Best Buy Co., Inc.Listed US, based US · Consumer Cyclical · Specialty Retail | $18.41B | $11.13B | 0.60 | -65.5% | 10.2% | $10.91B $10.45B $12.03B | 2026-01-31 |
| 2870 | AAF.L Airtel Africa PlcListed GB, based GB · Communication Services · Telecom Services | $13.61B | $8.23B | 0.60 | -65.5% | 7.6% | $14.03B $3.62B book $7.03B | 2026-03-31 |
| 2871 | GNK Genco Shipping & Trading LimitedListed US, based US · Industrials · Marine Shipping | $1.10B | $665.28M | 0.60 | -65.5% | 8.4% | $213.54M $891.15M book $891.15M book | 2025-12-31 |
| 2872 | ENV.F ENAV S.p.A.Listed DE, based IT · Industrials · Airports & Air Services | $3.01B | $1.82B | 0.60 | -65.6% | 8.3% | $2.22B $1.51B $1.73B | 2025-12-31 |
| 2873 | CHT Chunghwa Telecom Co., Ltd.Listed US, based TW · Communication Services · Telecom Services | $35.37B | $21.34B | 0.60 | -65.7% | 5.0% | $26.62B $18.20B $19.20B | 2025-12-31 |
| 2874 | LEC.F Lechwerke AGListed DE, based DE · Utilities · Utilities - Diversified | $2.45B | $1.48B | 0.60 | -65.8% | 5.9% | $521.67M $3.26B $650.45M book | 2025-12-31 |
| 2875 | ATR AptarGroup, Inc.Listed US, based US · Healthcare · Medical Instruments & Supplies | $7.69B | $4.64B | 0.60 | -65.9% | 6.8% | $5.60B $4.27B $4.05B | 2025-12-31 |
| 2876 | MWA Mueller Water Products, Inc.Listed US, based US · Industrials · Specialty Industrial Machinery | $3.48B | $2.10B | 0.60 | -65.9% | 9.7% | $2.03B $2.39B $1.88B | 2025-09-30 |
| 2877 | FVI.TO Fortuna Mining Corp.Listed CA, based CA · Basic Materials · Gold | $2.83B | $1.70B | 0.60 | -65.9% | 16.8% | $2.06B $1.10B $1.94B | 2025-12-31 |
| 2878 | 018880.KS Hanon SystemsListed KR, based KR · Consumer Cyclical · Auto Parts | $2.93B | $1.77B | 0.60 | -66.0% | 8.9% | -$240.52M $2.77B book $2.77B book | 2025-12-31 |
| 2879 | BBUC Brookfield Business CorporationListed US, based BM · Industrials · Conglomerates | $5.66B | $3.41B | 0.60 | -66.1% | 7.2% | -$13.99B $15.45B book $8.76B | 2025-12-31 |
| 2880 | NEA Nuveen AMT-Free Quality Municipal Income FundListed US, based US · Financial Services · Asset Management | $3.07B | $1.85B | 0.60 | -66.1% | 8.7% | $1.67B $1.68B $2.19B | 2025-10-31 |
| 2881 | 6201.T Toyota Industries CorporationListed JP, based JP · Industrials · Farm & Heavy Construction Machinery | $38.89B | $23.41B | 0.60 | -66.2% | 6.0% | $8.72B $24.90B $36.60B book | 2024-03-31 |
| 2882 | 0020.HK SenseTime Group Inc.Listed HK, based CN · Technology · Software - Application | $6.44B | $3.87B | 0.60 | -66.3% | 12.9% | $3.87B book $3.87B book $3.87B book | 2025-12-31 |
| 2883 | CROX Crocs, Inc.Listed US, based US · Consumer Cyclical · Footwear & Accessories | $5.72B | $3.44B | 0.60 | -66.3% | 11.4% | $1.39B book $7.55B $1.39B book | 2025-12-31 |
| 2884 | AROC Archrock, Inc.Listed US, based US · Energy · Oil & Gas Equipment & Services | $5.34B | $3.21B | 0.60 | -66.3% | 8.3% | $2.89B $3.26B $3.48B | 2025-12-31 |
| 2885 | NVG Nuveen AMT-Free Municipal Credit Income FundListed US, based US · Financial Services · Asset Management | $2.35B | $1.41B | 0.60 | -66.3% | 9.3% | $1.34B $1.18B $1.72B | 2025-10-31 |
| 2886 | BWJ.F Boliden AB (publ)Listed DE, based SE · Basic Materials · Other Industrial Metals & Mining | $14.66B | $8.81B | 0.60 | -66.4% | 10.4% | $8.34B $9.79B $8.30B book | 2025-12-31 |
| 2887 | 001430.KS SeAH Besteel Holdings CorporationListed KR, based KR · Basic Materials · Steel | $1.25B | $750.10M | 0.60 | -66.5% | 7.1% | $412.39M $545.43M $1.29B book | 2025-12-31 |
| 2888 | HWX.TO Headwater Exploration Inc.Listed CA, based CA · Energy · Oil & Gas E&P | $2.51B | $1.51B | 0.60 | -66.5% | 11.5% | $1.21B $1.23B $2.09B | 2025-12-31 |
| 2889 | 323410.KS KakaoBank Corp.Listed KR, based KR · Financial Services · Banks - Regional | $7.11B | $4.27B | 0.60 | -66.6% | 12.5% | $5.74B $2.72B $4.33B book | 2025-12-31 |
| 2890 | 4502.T Takeda Pharmaceutical Company LimitedListed JP, based JP · Healthcare · Drug Manufacturers - Specialty & Generic | $56.96B | $34.15B | 0.60 | -66.8% | 4.1% | $26.27B $30.57B $45.61B | 2026-03-31 |
| 2891 | AM.PA Dassault Aviation société anonymeListed FR, based FR · Industrials · Aerospace & Defense | $24.41B | $14.62B | 0.60 | -67.0% | 7.0% | $21.66B $14.69B $7.50B book | 2025-12-31 |
| 2892 | 9433.T KDDI CorporationListed JP, based JP · Communication Services · Telecom Services | $66.92B | $40.06B | 0.60 | -67.0% | 7.0% | $41.10B $40.53B $38.55B | 2026-03-31 |
| 2893 | INTU Intuit Inc.Listed US, based US · Technology · Software - Application | $75.64B | $45.27B | 0.60 | -67.1% | 9.6% | $50.88B $36.91B $48.03B | 2026-07-31 |
| 2894 | AKZA.AS Akzo Nobel N.V.Listed NL, based NL · Basic Materials · Specialty Chemicals | $10.91B | $6.53B | 0.60 | -67.1% | 7.8% | $5.65B $6.74B $7.20B | 2025-12-31 |
| 2895 | SKWC.F SSAB AB (publ)Listed DE, based SE · Basic Materials · Steel | $9.77B | $5.84B | 0.60 | -67.4% | 11.2% | $5.18B $5.02B $7.30B book | 2025-12-31 |
| 2896 | 042660.KS Hanwha Ocean Co., Ltd.Listed KR, based KR · Industrials · Aerospace & Defense | $12.65B | $7.55B | 0.60 | -67.4% | 8.3% | $4.89B book $12.89B $4.89B book | 2025-12-31 |
| 2897 | BSX Boston Scientific CorporationListed US, based US · Healthcare · Medical Devices | $62.71B | $37.46B | 0.60 | -67.4% | 7.0% | $35.82B $43.64B $32.92B | 2025-12-31 |
| 2898 | 1COV.F Covestro AGListed DE, based DE · Basic Materials · Specialty Chemicals | $14.06B | $8.39B | 0.60 | -67.4% | 10.0% | $8.39B book $8.39B book $8.39B book | 2025-12-31 |
| 2899 | ALV Autoliv, Inc.Listed US, based SE · Consumer Cyclical · Auto Parts | $8.29B | $4.95B | 0.60 | -67.5% | 10.8% | $4.48B $5.15B $5.23B | 2025-12-31 |
| 2900 | 4536.T Santen Pharmaceutical Co., Ltd.Listed JP, based JP · Healthcare · Drug Manufacturers - General | $3.34B | $1.99B | 0.60 | -67.5% | 5.9% | $2.28B $1.85B book $1.85B book | 2024-03-31 |
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