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 AU, based AU · Basic Materials · Other Industrial Metals & Mining
Market Cap
$15.49B
Avg Intrinsic
$8.17B
Intrinsic / Market
0.53
Margin of Safety
-89.6%
WACC
8.7%
FY End
2026-06-30
EPV
$5.06B
Profit
$9.72B book
FCFF
$9.72B book
Listed US, based US · Consumer Cyclical · Recreational Vehicles
Market Cap
$2.26B
Avg Intrinsic
$1.19B
Intrinsic / Market
0.53
Margin of Safety
-89.7%
WACC
8.0%
FY End
2025-12-31
EPV
$1.33B
Profit
$1.28B
FCFF
$958.97M
Listed US, based US · Consumer Defensive · Food Distribution
Market Cap
$2.22B
Avg Intrinsic
$1.17B
Intrinsic / Market
0.53
Margin of Safety
-89.8%
WACC
7.3%
FY End
2025-12-31
EPV
$987.65M
Profit
$1.16B
FCFF
$1.36B book
Listed AU, based AU · Communication Services · Telecom Services
Market Cap
$37.76B
Avg Intrinsic
$19.88B
Intrinsic / Market
0.53
Margin of Safety
-89.9%
WACC
4.5%
FY End
2026-06-30
EPV
$23.58B
Profit
$19.25B
FCFF
$16.82B
Listed US, based US · Industrials · Railroads
Market Cap
$1.34B
Avg Intrinsic
$703.05M
Intrinsic / Market
0.53
Margin of Safety
-90.0%
WACC
7.3%
FY End
2026-08-31
EPV
-$132.18M
Profit
$518.12M
FCFF
$1.72B book
Listed JP, based JP · Industrials · Pollution & Treatment Controls
Market Cap
$3.70B
Avg Intrinsic
$1.95B
Intrinsic / Market
0.53
Margin of Safety
-90.0%
WACC
11.3%
FY End
2026-03-31
EPV
$1.53B
Profit
$2.00B
FCFF
$2.30B
Listed DE, based IE · Healthcare · Medical Devices
Market Cap
$111.21B
Avg Intrinsic
$58.48B
Intrinsic / Market
0.53
Margin of Safety
-90.2%
WACC
6.7%
FY End
2026-04-30
EPV
$59.17B
Profit
$59.37B
FCFF
$56.91B
Listed US, based US · Healthcare · Biotechnology
Market Cap
$1.17B
Avg Intrinsic
$616.14M
Intrinsic / Market
0.53
Margin of Safety
-90.3%
WACC
10.4%
FY End
2025-12-31
EPV
$616.14M book
Profit
$616.14M book
FCFF
$616.14M book
Listed US, based US · Technology · Software - Application
Market Cap
$5.76B
Avg Intrinsic
$3.03B
Intrinsic / Market
0.53
Margin of Safety
-90.4%
WACC
13.0%
FY End
2025-12-31
EPV
$3.03B book
Profit
$3.03B book
FCFF
$3.03B book
Listed CH, based CH · Industrials · Specialty Industrial Machinery
Market Cap
$1.42B
Avg Intrinsic
$743.91M
Intrinsic / Market
0.53
Margin of Safety
-90.5%
WACC
12.4%
FY End
2025-12-31
EPV
$860.65M
Profit
$652.05M
FCFF
$719.04M
Listed US, based US · Consumer Cyclical · Department Stores
Market Cap
$10.11B
Avg Intrinsic
$5.30B
Intrinsic / Market
0.52
Margin of Safety
-90.7%
WACC
11.5%
FY End
2026-01-31
EPV
$6.77B
Profit
$4.65B
FCFF
$4.48B
Listed DE, based DE · Industrials · Specialty Industrial Machinery
Market Cap
$1.82B
Avg Intrinsic
$952.07M
Intrinsic / Market
0.52
Margin of Safety
-90.7%
WACC
8.6%
FY End
2025-12-31
EPV
$1.32B
Profit
$886.91M
FCFF
$649.82M book
Listed US, based US · Healthcare · Medical Care Facilities
Market Cap
$1.82B
Avg Intrinsic
$951.42M
Intrinsic / Market
0.52
Margin of Safety
-90.8%
WACC
6.2%
FY End
2025-12-31
EPV
$1.77B
Profit
$742.02M book
FCFF
$345.27M
Listed US, based US · Financial Services · Asset Management
Market Cap
$24.06B
Avg Intrinsic
$12.61B
Intrinsic / Market
0.52
Margin of Safety
-90.8%
WACC
8.9%
FY End
2025-12-31
EPV
$12.90B book
Profit
$12.01B
FCFF
$12.90B book
Listed JP, based JP · Technology · Electronics & Computer Distribution
Market Cap
$4.71B
Avg Intrinsic
$2.47B
Intrinsic / Market
0.52
Margin of Safety
-91.1%
WACC
8.3%
FY End
2026-03-31
EPV
$3.11B
Profit
$2.05B
FCFF
$2.24B
Listed CH, based CH · Industrials · Engineering & Construction
Market Cap
$1.66B
Avg Intrinsic
$866.81M
Intrinsic / Market
0.52
Margin of Safety
-91.3%
WACC
7.5%
FY End
2025-12-31
EPV
$1.23B
Profit
$952.12M
FCFF
$421.26M
Listed US, based US · Healthcare · Medical Care Facilities
Market Cap
$1.45B
Avg Intrinsic
$758.00M
Intrinsic / Market
0.52
Margin of Safety
-91.4%
WACC
14.2%
FY End
2025-12-31
EPV
$1.26B
Profit
$507.82M book
FCFF
$507.82M book
Listed US, based US · Industrials · Waste Management
Market Cap
$80.78B
Avg Intrinsic
$42.18B
Intrinsic / Market
0.52
Margin of Safety
-91.5%
WACC
6.2%
FY End
2025-12-31
EPV
$40.41B
Profit
$51.82B
FCFF
$34.32B
Listed US, based US · Industrials · Consulting Services
Market Cap
$4.36B
Avg Intrinsic
$2.27B
Intrinsic / Market
0.52
Margin of Safety
-91.5%
WACC
8.5%
FY End
2025-12-31
EPV
$3.04B
Profit
$2.45B
FCFF
$1.34B book
Listed US, based US · Consumer Cyclical · Residential Construction
Market Cap
$4.75B
Avg Intrinsic
$2.48B
Intrinsic / Market
0.52
Margin of Safety
-91.5%
WACC
10.4%
FY End
2026-03-31
EPV
$3.02B
Profit
$2.06B
FCFF
$2.37B
Listed US, based US · Consumer Cyclical · Packaging & Containers
Market Cap
$13.14B
Avg Intrinsic
$6.85B
Intrinsic / Market
0.52
Margin of Safety
-91.8%
WACC
7.9%
FY End
2025-12-31
EPV
$6.66B
Profit
$7.88B
FCFF
$6.01B
Listed US, based US · Energy · Oil & Gas Midstream
Market Cap
$5.55B
Avg Intrinsic
$2.89B
Intrinsic / Market
0.52
Margin of Safety
-91.8%
WACC
9.9%
FY End
2025-12-31
EPV
$3.18B
Profit
$3.20B
FCFF
$2.30B
Listed CA, based CA · Consumer Defensive · Packaged Foods
Market Cap
$11.00B
Avg Intrinsic
$5.74B
Intrinsic / Market
0.52
Margin of Safety
-91.8%
WACC
4.9%
FY End
2026-03-31
EPV
$4.99B book
Profit
$7.22B
FCFF
$4.99B book
Listed DE, based FI · Communication Services · Publishing
Market Cap
$1.24B
Avg Intrinsic
$646.12M
Intrinsic / Market
0.52
Margin of Safety
-91.8%
WACC
8.8%
FY End
2025-12-31
EPV
$704.66M
Profit
$707.72M
FCFF
$525.99M
Listed US, based US · Technology · Software - Infrastructure
Market Cap
$1.90B
Avg Intrinsic
$989.96M
Intrinsic / Market
0.52
Margin of Safety
-92.0%
WACC
7.9%
FY End
2025-11-30
EPV
$864.50M
Profit
$972.23M
FCFF
$1.13B
Listed DE, based GB · Consumer Cyclical · Travel Services
Market Cap
$2.10B
Avg Intrinsic
$1.09B
Intrinsic / Market
0.52
Margin of Safety
-92.0%
WACC
9.9%
FY End
2025-09-30
EPV
$1.68B
Profit
$941.81M book
FCFF
$661.26M
Listed GB, based ES · Basic Materials · Copper
Market Cap
$2.17B
Avg Intrinsic
$1.13B
Intrinsic / Market
0.52
Margin of Safety
-92.0%
WACC
13.4%
FY End
2025-12-31
EPV
$1.49B
Profit
$978.16M
FCFF
$931.38M book
Listed US, based US · Healthcare · Medical Devices
Profit is over 3× the larger of EPV and FCFFMarket Cap
$9.08B
Avg Intrinsic
$4.73B
Intrinsic / Market
0.52
Margin of Safety
-92.1%
WACC
10.4%
FY End
2025-12-31
EPV
$2.59B
Profit
$10.17B
FCFF
$1.42B book
Listed JP, based JP · Basic Materials · Copper
Market Cap
$1.54B
Avg Intrinsic
$802.87M
Intrinsic / Market
0.52
Margin of Safety
-92.2%
WACC
10.9%
FY End
2026-03-31
EPV
$736.87M
Profit
$622.01M
FCFF
$1.05B book
Listed AU, based AU · Financial Services · Financial Data & Stock Exchanges
Market Cap
$8.12B
Avg Intrinsic
$4.23B
Intrinsic / Market
0.52
Margin of Safety
-92.2%
WACC
8.4%
FY End
2026-06-30
EPV
$4.63B
Profit
$4.53B
FCFF
$3.52B
Listed DE, based GB · Utilities · Utilities - Diversified
Market Cap
$39.07B
Avg Intrinsic
$20.31B
Intrinsic / Market
0.52
Margin of Safety
-92.4%
WACC
6.5%
FY End
2026-03-31
EPV
$13.51B
Profit
$25.80B
FCFF
$21.63B book
Listed US, based US · Basic Materials · Coking Coal
Market Cap
$4.39B
Avg Intrinsic
$2.28B
Intrinsic / Market
0.52
Margin of Safety
-92.4%
WACC
8.6%
FY End
2025-12-31
EPV
$3.27B
Profit
$1.28B
FCFF
$2.29B book
Listed JP, based JP · Technology · Electronic Components
Market Cap
$1.13B
Avg Intrinsic
$585.73M
Intrinsic / Market
0.52
Margin of Safety
-92.5%
WACC
7.5%
FY End
2026-03-31
EPV
$541.60M
Profit
$624.25M
FCFF
$591.34M
Listed AU, based AU · Consumer Cyclical · Gambling
Market Cap
$1.38B
Avg Intrinsic
$714.92M
Intrinsic / Market
0.52
Margin of Safety
-92.6%
WACC
6.2%
FY End
2026-06-30
EPV
$407.02M
Profit
$868.88M book
FCFF
$868.88M book
Listed DE, based DK · Healthcare · Biotechnology
Market Cap
$21.21B
Avg Intrinsic
$11.01B
Intrinsic / Market
0.52
Margin of Safety
-92.8%
WACC
7.1%
FY End
2025-12-31
EPV
$11.04B
Profit
$16.14B
FCFF
$5.84B
Listed DE, based CY · Energy · Oil & Gas Midstream
Market Cap
$11.65B
Avg Intrinsic
$6.04B
Intrinsic / Market
0.52
Margin of Safety
-92.8%
WACC
5.7%
FY End
2025-12-31
EPV
$9.42B
Profit
$5.55B
FCFF
$3.16B book
Listed JP, based JP · Industrials · Integrated Freight & Logistics
Market Cap
$3.12B
Avg Intrinsic
$1.62B
Intrinsic / Market
0.52
Margin of Safety
-93.0%
WACC
5.3%
FY End
2026-03-31
EPV
$1.29B
Profit
$1.85B
FCFF
$1.71B
Listed JP, based JP · Industrials · Engineering & Construction
Market Cap
$2.56B
Avg Intrinsic
$1.33B
Intrinsic / Market
0.52
Margin of Safety
-92.9%
WACC
6.3%
FY End
2026-03-31
EPV
$1.46B
Profit
$1.76B
FCFF
$760.48M book
Listed CA, based CA · Energy · Oil & Gas E&P
Market Cap
$3.73B
Avg Intrinsic
$1.93B
Intrinsic / Market
0.52
Margin of Safety
-93.0%
WACC
11.7%
FY End
2025-12-31
EPV
$2.54B
Profit
$1.52B book
FCFF
$1.74B
Listed JP, based JP · Consumer Defensive · Beverages - Brewers
Market Cap
$3.15B
Avg Intrinsic
$1.63B
Intrinsic / Market
0.52
Margin of Safety
-93.4%
WACC
6.0%
FY End
2026-03-31
EPV
$1.63B
Profit
$1.30B
FCFF
$1.95B book
Listed US, based US · Consumer Defensive · Tobacco
Market Cap
$111.90B
Avg Intrinsic
$57.88B
Intrinsic / Market
0.52
Margin of Safety
-93.3%
WACC
6.8%
FY End
2025-12-31
EPV
$110.56B
Profit
-$2.62B book
FCFF
$65.70B
Listed US, based US · Consumer Defensive · Household & Personal Products
Market Cap
$3.72B
Avg Intrinsic
$1.92B
Intrinsic / Market
0.52
Margin of Safety
-93.3%
WACC
11.2%
FY End
2025-12-31
EPV
$1.95B
Profit
$1.64B
FCFF
$2.19B
Listed GB, based IE · Healthcare · Medical Distribution
Market Cap
$1.22B
Avg Intrinsic
$631.14M
Intrinsic / Market
0.52
Margin of Safety
-93.6%
WACC
8.6%
FY End
2025-12-31
EPV
$657.60M
Profit
$712.95M
FCFF
$522.88M
Listed JP, based JP · Consumer Defensive · Household & Personal Products
Market Cap
$3.34B
Avg Intrinsic
$1.72B
Intrinsic / Market
0.52
Margin of Safety
-93.7%
WACC
6.1%
FY End
2025-12-31
EPV
$2.23B
Profit
$1.64B
FCFF
$1.30B book
Listed DE, based IT · Consumer Cyclical · Furnishings, Fixtures & Appliances
Market Cap
$6.44B
Avg Intrinsic
$3.32B
Intrinsic / Market
0.52
Margin of Safety
-93.9%
WACC
13.3%
FY End
2025-12-31
EPV
$3.96B
Profit
$2.87B
FCFF
$3.14B
Listed JP, based JP · Technology · Information Technology Services
Market Cap
$41.18B
Avg Intrinsic
$21.24B
Intrinsic / Market
0.52
Margin of Safety
-93.9%
WACC
6.3%
FY End
2026-03-31
EPV
$19.23B
Profit
$24.16B
FCFF
$20.33B
Listed DE, based BG · Utilities · Utilities - Regulated Electric
Market Cap
$1.11B
Avg Intrinsic
$570.91M
Intrinsic / Market
0.52
Margin of Safety
-93.9%
WACC
7.3%
FY End
2025-12-31
EPV
-$320.76M
Profit
$1.02B book
FCFF
$1.02B book
Listed DE, based LU · Basic Materials · Steel
Profit is over 3× the larger of EPV and FCFFMarket Cap
$2.89B
Avg Intrinsic
$1.49B
Intrinsic / Market
0.52
Margin of Safety
-93.9%
WACC
11.4%
FY End
2025-12-31
EPV
$649.80M
Profit
$3.76B book
FCFF
$62.50M
Listed US, based US · Utilities · Utilities - Regulated Electric
Market Cap
$4.75B
Avg Intrinsic
$2.45B
Intrinsic / Market
0.52
Margin of Safety
-94.0%
WACC
5.4%
FY End
2025-12-31
EPV
$1.56B
Profit
$2.89B
FCFF
$2.90B book
Listed DE, based FI · Technology · Information Technology Services
Market Cap
$2.37B
Avg Intrinsic
$1.22B
Intrinsic / Market
0.52
Margin of Safety
-94.0%
WACC
7.3%
FY End
2025-12-31
EPV
$1.40B
Profit
$1.10B
FCFF
$1.17B
Listed NL, based NL · Industrials · Engineering & Construction
Market Cap
$2.49B
Avg Intrinsic
$1.29B
Intrinsic / Market
0.52
Margin of Safety
-94.0%
WACC
11.9%
FY End
2025-12-31
EPV
$1.28B
Profit
$1.82B
FCFF
$751.08M
Listed US, based US · Consumer Cyclical · Resorts & Casinos
Market Cap
$5.15B
Avg Intrinsic
$2.65B
Intrinsic / Market
0.51
Margin of Safety
-94.2%
WACC
9.6%
FY End
2025-12-31
EPV
$2.56B
Profit
$5.10B
FCFF
$292.16M book
Listed AU, based AU · Basic Materials · Other Industrial Metals & Mining
Market Cap
$1.46B
Avg Intrinsic
$751.15M
Intrinsic / Market
0.51
Margin of Safety
-94.3%
WACC
9.3%
FY End
2026-06-30
EPV
$863.69M
Profit
$682.86M
FCFF
$706.90M
Listed US, based US · Technology · Software - Infrastructure
Market Cap
$3.81T
Avg Intrinsic
$1.96T
Intrinsic / Market
0.51
Margin of Safety
-94.4%
WACC
11.1%
FY End
2026-06-30
EPV
$1.17T
Profit
$2.38T
FCFF
$2.33T
Listed DE, based SE · Consumer Defensive · Confectioners
Market Cap
$1.67B
Avg Intrinsic
$859.98M
Intrinsic / Market
0.51
Margin of Safety
-94.3%
WACC
8.2%
FY End
2025-12-31
EPV
$710.15M
Profit
$976.38M
FCFF
$893.40M
Listed DE, based IE · Basic Materials · Building Materials
Market Cap
$54.46B
Avg Intrinsic
$28.01B
Intrinsic / Market
0.51
Margin of Safety
-94.4%
WACC
9.4%
FY End
2025-12-31
EPV
$23.60B
Profit
$30.90B
FCFF
$29.54B
Listed FR, based FR · Industrials · Electrical Equipment & Parts
Market Cap
$6.68B
Avg Intrinsic
$3.44B
Intrinsic / Market
0.51
Margin of Safety
-94.4%
WACC
7.6%
FY End
2025-12-31
EPV
$3.96B
Profit
$3.48B
FCFF
$2.87B
Listed US, based BE · Energy · Oil & Gas Midstream
Market Cap
$5.25B
Avg Intrinsic
$2.70B
Intrinsic / Market
0.51
Margin of Safety
-94.5%
WACC
6.1%
FY End
2025-12-31
EPV
$3.59B
Profit
$1.39B
FCFF
$3.12B book
Listed US, based US · Consumer Cyclical · Footwear & Accessories
Market Cap
$55.46B
Avg Intrinsic
$28.50B
Intrinsic / Market
0.51
Margin of Safety
-94.6%
WACC
9.9%
FY End
2026-05-31
EPV
$36.36B
Profit
$22.09B
FCFF
$27.06B
Listed US, based NO · Communication Services · Internet Content & Information
Market Cap
$1.58B
Avg Intrinsic
$810.77M
Intrinsic / Market
0.51
Margin of Safety
-94.8%
WACC
11.7%
FY End
2025-12-31
EPV
$824.52M
Profit
$753.13M
FCFF
$854.67M
Listed DE, based NO · Financial Services · Financial Conglomerates
Market Cap
$8.22B
Avg Intrinsic
$4.22B
Intrinsic / Market
0.51
Margin of Safety
-94.8%
WACC
6.7%
FY End
2025-12-31
EPV
$3.29B book
Profit
$6.09B
FCFF
$3.29B book
Listed DE, based SE · Real Estate · Real Estate Services
Market Cap
$1.79B
Avg Intrinsic
$919.51M
Intrinsic / Market
0.51
Margin of Safety
-94.9%
WACC
6.6%
FY End
2025-12-31
EPV
$26.58M
Profit
$1.37B book
FCFF
$1.37B book
Listed US, based US · Industrials · Electrical Equipment & Parts
Market Cap
$6.00B
Avg Intrinsic
$3.07B
Intrinsic / Market
0.51
Margin of Safety
-95.0%
WACC
10.5%
FY End
2026-03-31
EPV
$3.01B
Profit
$3.12B
FCFF
$3.10B
Listed DE, based IE · Industrials · Rental & Leasing Services
Market Cap
$22.65B
Avg Intrinsic
$11.61B
Intrinsic / Market
0.51
Margin of Safety
-95.0%
WACC
6.1%
FY End
2025-12-31
EPV
-$6.99B
Profit
$23.40B
FCFF
$18.43B book
Listed DE, based ES · Industrials · Railroads
Market Cap
$2.88B
Avg Intrinsic
$1.48B
Intrinsic / Market
0.51
Margin of Safety
-95.1%
WACC
7.5%
FY End
2025-12-31
EPV
$2.05B
Profit
$1.19B book
FCFF
$1.19B book
Listed GB, based GB · Industrials · Specialty Business Services
Market Cap
$59.49B
Avg Intrinsic
$30.45B
Intrinsic / Market
0.51
Margin of Safety
-95.4%
WACC
5.5%
FY End
2025-12-31
EPV
$47.81B
Profit
$19.43B
FCFF
$24.10B
Listed JP, based JP · Consumer Defensive · Household & Personal Products
Market Cap
$19.66B
Avg Intrinsic
$10.06B
Intrinsic / Market
0.51
Margin of Safety
-95.4%
WACC
5.3%
FY End
2024-12-31
EPV
$10.16B
Profit
$10.00B
FCFF
$10.03B
Listed PL, based US · Consumer Cyclical · Footwear & Accessories
Market Cap
$55.70B
Avg Intrinsic
$28.49B
Intrinsic / Market
0.51
Margin of Safety
-95.5%
WACC
9.9%
FY End
2026-05-31
EPV
$36.34B
Profit
$22.09B
FCFF
$27.05B
Listed DE, based NO · Industrials · Engineering & Construction
Market Cap
$2.98B
Avg Intrinsic
$1.52B
Intrinsic / Market
0.51
Margin of Safety
-95.6%
WACC
9.2%
FY End
2025-12-31
EPV
$2.53B
Profit
$1.62B
FCFF
$416.14M
Listed US, based US · Industrials · Marine Shipping
Market Cap
$6.78B
Avg Intrinsic
$3.47B
Intrinsic / Market
0.51
Margin of Safety
-95.6%
WACC
11.2%
FY End
2025-12-31
EPV
$3.61B
Profit
$3.82B
FCFF
$2.98B
Listed GB, based GB · Utilities · Utilities - Diversified
Market Cap
$39.71B
Avg Intrinsic
$20.29B
Intrinsic / Market
0.51
Margin of Safety
-95.7%
WACC
6.6%
FY End
2026-03-31
EPV
$13.44B
Profit
$25.80B
FCFF
$21.63B book
Listed CH, based CH · Financial Services · Asset Management
Market Cap
$7.58B
Avg Intrinsic
$3.87B
Intrinsic / Market
0.51
Margin of Safety
-95.8%
WACC
7.0%
FY End
2025-12-31
EPV
$4.37B
Profit
$3.92B
FCFF
$3.33B
Listed JP, based JP · Industrials · Engineering & Construction
Market Cap
$6.94B
Avg Intrinsic
$3.54B
Intrinsic / Market
0.51
Margin of Safety
-95.9%
WACC
7.9%
FY End
2026-03-31
EPV
$3.73B
Profit
$4.35B
FCFF
$2.54B book
Listed DE, based DE · Consumer Cyclical · Auto Parts
Market Cap
$6.68B
Avg Intrinsic
$3.41B
Intrinsic / Market
0.51
Margin of Safety
-96.1%
WACC
7.6%
FY End
2025-12-31
EPV
$3.41B book
Profit
$3.41B book
FCFF
$3.41B book
Listed US, based US · Industrials · Specialty Business Services
Market Cap
$5.88B
Avg Intrinsic
$3.00B
Intrinsic / Market
0.51
Margin of Safety
-96.2%
WACC
9.1%
FY End
2025-09-30
EPV
$3.08B
Profit
$2.85B
FCFF
$3.06B
Listed US, based US · Technology · Electronics & Computer Distribution
Market Cap
$11.80B
Avg Intrinsic
$6.02B
Intrinsic / Market
0.51
Margin of Safety
-96.2%
WACC
11.1%
FY End
2025-12-31
EPV
$7.19B
Profit
$5.57B
FCFF
$5.29B
Listed DE, based IT · Healthcare · Drug Manufacturers - General
Market Cap
$12.07B
Avg Intrinsic
$6.15B
Intrinsic / Market
0.51
Margin of Safety
-96.3%
WACC
6.9%
FY End
2025-12-31
EPV
$8.41B
Profit
$7.61B
FCFF
$2.44B book
Listed US, based US · Consumer Cyclical · Restaurants
Market Cap
$24.06B
Avg Intrinsic
$12.25B
Intrinsic / Market
0.51
Margin of Safety
-96.3%
WACC
7.0%
FY End
2026-05-31
EPV
$15.02B
Profit
$11.28B
FCFF
$10.46B
Listed US, based US · Energy · Oil & Gas Equipment & Services
Market Cap
$55.27B
Avg Intrinsic
$28.14B
Intrinsic / Market
0.51
Margin of Safety
-96.4%
WACC
8.2%
FY End
2025-12-31
EPV
$20.10B book
Profit
$31.64B
FCFF
$32.69B
Listed US, based DK · Healthcare · Biotechnology
Market Cap
$21.58B
Avg Intrinsic
$10.99B
Intrinsic / Market
0.51
Margin of Safety
-96.5%
WACC
7.2%
FY End
2025-12-31
EPV
$11.00B
Profit
$16.14B
FCFF
$5.82B
Listed DE, based SE · Industrials · Tools & Accessories
Market Cap
$12.60B
Avg Intrinsic
$6.40B
Intrinsic / Market
0.51
Margin of Safety
-96.7%
WACC
9.7%
FY End
2025-12-31
EPV
$8.38B
Profit
$4.40B
FCFF
$6.43B
Listed DE, based SE · Industrials · Building Products & Equipment
Market Cap
$1.13B
Avg Intrinsic
$575.20M
Intrinsic / Market
0.51
Margin of Safety
-96.7%
WACC
9.2%
FY End
2025-12-31
EPV
$688.47M
Profit
$550.61M
FCFF
$486.52M
Listed DE, based AU · Industrials · Conglomerates
Market Cap
$10.22B
Avg Intrinsic
$5.19B
Intrinsic / Market
0.51
Margin of Safety
-96.7%
WACC
7.8%
FY End
2026-06-30
EPV
$4.28B
Profit
$6.77B
FCFF
$4.53B
Listed JP, based JP · Financial Services · Financial Conglomerates
Market Cap
$37.76B
Avg Intrinsic
$19.19B
Intrinsic / Market
0.51
Margin of Safety
-96.8%
WACC
6.4%
FY End
2026-03-31
EPV
$11.21B
Profit
$16.43B
FCFF
$29.94B book
Listed US, based US · Financial Services · Banks - Diversified
Market Cap
$94.24B
Avg Intrinsic
$47.87B
Intrinsic / Market
0.51
Margin of Safety
-96.9%
WACC
9.1%
FY End
2025-12-31
EPV
$48.08B
Profit
$50.18B
FCFF
$45.36B book
Listed DE, based DE · Consumer Cyclical · Footwear & Accessories
Market Cap
$4.12B
Avg Intrinsic
$2.09B
Intrinsic / Market
0.51
Margin of Safety
-97.0%
WACC
7.5%
FY End
2025-12-31
EPV
$2.09B book
Profit
$2.09B book
FCFF
$2.09B book
Listed GB, based GB · Energy · Oil & Gas Integrated
Market Cap
$309.02B
Avg Intrinsic
$156.89B
Intrinsic / Market
0.51
Margin of Safety
-97.0%
WACC
9.3%
FY End
2025-12-31
EPV
$164.64B
Profit
$155.68B
FCFF
$150.33B
Listed CA, based CA · Energy · Oil & Gas E&P
Market Cap
$15.68B
Avg Intrinsic
$7.96B
Intrinsic / Market
0.51
Margin of Safety
-97.0%
WACC
8.2%
FY End
2025-12-31
EPV
$8.76B
Profit
$7.02B
FCFF
$8.09B book
Listed DE, based NO · Technology · Scientific & Technical Instruments
Market Cap
$1.10B
Avg Intrinsic
$558.60M
Intrinsic / Market
0.51
Margin of Safety
-97.1%
WACC
7.4%
FY End
2025-12-31
EPV
$663.19M
Profit
$590.29M
FCFF
$422.32M
Listed JP, based JP · Industrials · Conglomerates
Market Cap
$1.15B
Avg Intrinsic
$583.00M
Intrinsic / Market
0.51
Margin of Safety
-97.1%
WACC
8.6%
FY End
2026-03-31
EPV
$512.86M
Profit
$630.79M
FCFF
$605.34M
Listed NL, based LU · Industrials · Integrated Freight & Logistics
Profit is over 3× the larger of EPV and FCFFMarket Cap
$8.75B
Avg Intrinsic
$4.43B
Intrinsic / Market
0.51
Margin of Safety
-97.4%
WACC
9.0%
FY End
2025-12-31
EPV
$1.90B
Profit
$11.17B
FCFF
$225.81M
Listed AU, based AU · Energy · Thermal Coal
Market Cap
$3.61B
Avg Intrinsic
$1.83B
Intrinsic / Market
0.51
Margin of Safety
-97.4%
WACC
10.1%
FY End
2026-07-31
EPV
$2.74B
Profit
$1.20B
FCFF
$1.55B
Listed DE, based DK · Consumer Defensive · Farm Products
Market Cap
$2.91B
Avg Intrinsic
$1.47B
Intrinsic / Market
0.51
Margin of Safety
-97.5%
WACC
6.7%
FY End
2025-12-31
EPV
$1.47B
Profit
$1.27B
FCFF
$1.68B book
Listed CA, based CA · Basic Materials · Gold
Profit is over 3× the larger of EPV and FCFFMarket Cap
$3.62B
Avg Intrinsic
$1.83B
Intrinsic / Market
0.51
Margin of Safety
-97.6%
WACC
11.1%
FY End
2025-12-31
EPV
$757.18M book
Profit
$3.98B
FCFF
$757.18M book
Listed US, based US · Financial Services · Asset Management
Market Cap
$30.99B
Avg Intrinsic
$15.67B
Intrinsic / Market
0.51
Margin of Safety
-97.7%
WACC
9.5%
FY End
2025-12-31
EPV
$18.79B
Profit
$14.81B
FCFF
$13.42B book
Listed GB, based GB · Consumer Cyclical · Restaurants
Market Cap
$1.95B
Avg Intrinsic
$988.15M
Intrinsic / Market
0.51
Margin of Safety
-97.7%
WACC
6.2%
FY End
2025-09-30
EPV
$197.11M
Profit
$1.56B
FCFF
$1.20B
Listed US, based US · Energy · Uranium
Market Cap
$2.13B
Avg Intrinsic
$1.08B
Intrinsic / Market
0.51
Margin of Safety
-97.8%
WACC
9.2%
FY End
2025-12-31
EPV
$1.31B
Profit
$1.08B
FCFF
$846.25M book
Listed GB, based GB · Basic Materials · Specialty Chemicals
Market Cap
$4.08B
Avg Intrinsic
$2.06B
Intrinsic / Market
0.51
Margin of Safety
-98.0%
WACC
9.7%
FY End
2026-03-31
EPV
$2.66B book
Profit
$871.06M
FCFF
$2.66B book
Listed CH, based US · Technology · Software - Infrastructure
Market Cap
$3.88T
Avg Intrinsic
$1.96T
Intrinsic / Market
0.51
Margin of Safety
-98.0%
WACC
11.1%
FY End
2026-06-30
EPV
$1.17T
Profit
$2.38T
FCFF
$2.33T
Listed US, based US · Industrials · Specialty Business Services
Market Cap
$2.09B
Avg Intrinsic
$1.06B
Intrinsic / Market
0.51
Margin of Safety
-98.0%
WACC
10.4%
FY End
2025-12-31
EPV
-$1.02B
Profit
$2.10B book
FCFF
$2.10B book
| # | Company | Market Cap | Avg Intrinsic | Intrinsic / Market | Margin of Safety | WACC | EPV / Profit / FCFF | FY End |
|---|---|---|---|---|---|---|---|---|
| 3201 | S32.AX South32 LimitedListed AU, based AU · Basic Materials · Other Industrial Metals & Mining | $15.49B | $8.17B | 0.53 | -89.6% | 8.7% | $5.06B $9.72B book $9.72B book | 2026-06-30 |
| 3202 | PATK Patrick Industries, Inc.Listed US, based US · Consumer Cyclical · Recreational Vehicles | $2.26B | $1.19B | 0.53 | -89.7% | 8.0% | $1.33B $1.28B $958.97M | 2025-12-31 |
| 3203 | ANDE The Andersons, Inc.Listed US, based US · Consumer Defensive · Food Distribution | $2.22B | $1.17B | 0.53 | -89.8% | 7.3% | $987.65M $1.16B $1.36B book | 2025-12-31 |
| 3204 | TLS.AX Telstra Group LimitedListed AU, based AU · Communication Services · Telecom Services | $37.76B | $19.88B | 0.53 | -89.9% | 4.5% | $23.58B $19.25B $16.82B | 2026-06-30 |
| 3205 | GBX The Greenbrier Companies, Inc.Listed US, based US · Industrials · Railroads | $1.34B | $703.05M | 0.53 | -90.0% | 7.3% | -$132.18M $518.12M $1.72B book | 2026-08-31 |
| 3206 | 6368.T Organo CorporationListed JP, based JP · Industrials · Pollution & Treatment Controls | $3.70B | $1.95B | 0.53 | -90.0% | 11.3% | $1.53B $2.00B $2.30B | 2026-03-31 |
| 3207 | 2M6.DE Medtronic plcListed DE, based IE · Healthcare · Medical Devices | $111.21B | $58.48B | 0.53 | -90.2% | 6.7% | $59.17B $59.37B $56.91B | 2026-04-30 |
| 3208 | KARD Kardigan, Inc.Listed US, based US · Healthcare · Biotechnology | $1.17B | $616.14M | 0.53 | -90.3% | 10.4% | $616.14M book $616.14M book $616.14M book | 2025-12-31 |
| 3209 | LYFT Lyft, Inc.Listed US, based US · Technology · Software - Application | $5.76B | $3.03B | 0.53 | -90.4% | 13.0% | $3.03B book $3.03B book $3.03B book | 2025-12-31 |
| 3210 | INRN.SW Interroll Holding AGListed CH, based CH · Industrials · Specialty Industrial Machinery | $1.42B | $743.91M | 0.53 | -90.5% | 12.4% | $860.65M $652.05M $719.04M | 2025-12-31 |
| 3211 | DDS Dillard's, Inc.Listed US, based US · Consumer Cyclical · Department Stores | $10.11B | $5.30B | 0.52 | -90.7% | 11.5% | $6.77B $4.65B $4.48B | 2026-01-31 |
| 3212 | PFV.F Pfeiffer Vacuum Technology AGListed DE, based DE · Industrials · Specialty Industrial Machinery | $1.82B | $952.07M | 0.52 | -90.7% | 8.6% | $1.32B $886.91M $649.82M book | 2025-12-31 |
| 3213 | AMN AMN Healthcare Services, Inc.Listed US, based US · Healthcare · Medical Care Facilities | $1.82B | $951.42M | 0.52 | -90.8% | 6.2% | $1.77B $742.02M book $345.27M | 2025-12-31 |
| 3214 | PFG Principal Financial Group, Inc.Listed US, based US · Financial Services · Asset Management | $24.06B | $12.61B | 0.52 | -90.8% | 8.9% | $12.90B book $12.01B $12.90B book | 2025-12-31 |
| 3215 | 3132.T Macnica Holdings, Inc.Listed JP, based JP · Technology · Electronics & Computer Distribution | $4.71B | $2.47B | 0.52 | -91.1% | 8.3% | $3.11B $2.05B $2.24B | 2026-03-31 |
| 3216 | BRKN.SW Burkhalter Holding AGListed CH, based CH · Industrials · Engineering & Construction | $1.66B | $866.81M | 0.52 | -91.3% | 7.5% | $1.23B $952.12M $421.26M | 2025-12-31 |
| 3217 | NUTX Nutex Health Inc.Listed US, based US · Healthcare · Medical Care Facilities | $1.45B | $758.00M | 0.52 | -91.4% | 14.2% | $1.26B $507.82M book $507.82M book | 2025-12-31 |
| 3218 | WM Waste Management, Inc.Listed US, based US · Industrials · Waste Management | $80.78B | $42.18B | 0.52 | -91.5% | 6.2% | $40.41B $51.82B $34.32B | 2025-12-31 |
| 3219 | FCN FTI Consulting, Inc.Listed US, based US · Industrials · Consulting Services | $4.36B | $2.27B | 0.52 | -91.5% | 8.5% | $3.04B $2.45B $1.34B book | 2025-12-31 |
| 3220 | SKY Champion Homes, Inc.Listed US, based US · Consumer Cyclical · Residential Construction | $4.75B | $2.48B | 0.52 | -91.5% | 10.4% | $3.02B $2.06B $2.37B | 2026-03-31 |
| 3221 | AVY Avery Dennison CorporationListed US, based US · Consumer Cyclical · Packaging & Containers | $13.14B | $6.85B | 0.52 | -91.8% | 7.9% | $6.66B $7.88B $6.01B | 2025-12-31 |
| 3222 | INSW International Seaways, Inc.Listed US, based US · Energy · Oil & Gas Midstream | $5.55B | $2.89B | 0.52 | -91.8% | 9.9% | $3.18B $3.20B $2.30B | 2025-12-31 |
| 3223 | SAP.TO Saputo Inc.Listed CA, based CA · Consumer Defensive · Packaged Foods | $11.00B | $5.74B | 0.52 | -91.8% | 4.9% | $4.99B book $7.22B $4.99B book | 2026-03-31 |
| 3224 | A4M.F Alma Media OyjListed DE, based FI · Communication Services · Publishing | $1.24B | $646.12M | 0.52 | -91.8% | 8.8% | $704.66M $707.72M $525.99M | 2025-12-31 |
| 3225 | PRGS Progress Software CorporationListed US, based US · Technology · Software - Infrastructure | $1.90B | $989.96M | 0.52 | -92.0% | 7.9% | $864.50M $972.23M $1.13B | 2025-11-30 |
| 3226 | Q1D.F HBX Group International plcListed DE, based GB · Consumer Cyclical · Travel Services | $2.10B | $1.09B | 0.52 | -92.0% | 9.9% | $1.68B $941.81M book $661.26M | 2025-09-30 |
| 3227 | ATYM.L Atalaya Mining Copper, S.A.Listed GB, based ES · Basic Materials · Copper | $2.17B | $1.13B | 0.52 | -92.0% | 13.4% | $1.49B $978.16M $931.38M book | 2025-12-31 |
| 3228 | PODD Insulet CorporationListed US, based US · Healthcare · Medical Devices | $9.08B | $4.73B | 0.52 | -92.1% | 10.4% | $2.59B $10.17B $1.42B book | 2025-12-31 |
| 3229 | 1515.T Nittetsu Mining Co., Ltd.Listed JP, based JP · Basic Materials · Copper | $1.54B | $802.87M | 0.52 | -92.2% | 10.9% | $736.87M $622.01M $1.05B book | 2026-03-31 |
| 3230 | ASX.AX ASX LimitedListed AU, based AU · Financial Services · Financial Data & Stock Exchanges | $8.12B | $4.23B | 0.52 | -92.2% | 8.4% | $4.63B $4.53B $3.52B | 2026-06-30 |
| 3231 | SCT.DE SSE PLC SListed DE, based GB · Utilities · Utilities - Diversified | $39.07B | $20.31B | 0.52 | -92.4% | 6.5% | $13.51B $25.80B $21.63B book | 2026-03-31 |
| 3232 | HCC Warrior Met Coal, Inc.Listed US, based US · Basic Materials · Coking Coal | $4.39B | $2.28B | 0.52 | -92.4% | 8.6% | $3.27B $1.28B $2.29B book | 2025-12-31 |
| 3233 | 6996.T Nichicon CorporationListed JP, based JP · Technology · Electronic Components | $1.13B | $585.73M | 0.52 | -92.5% | 7.5% | $541.60M $624.25M $591.34M | 2026-03-31 |
| 3234 | TAH.AX Tabcorp Holdings LimitedListed AU, based AU · Consumer Cyclical · Gambling | $1.38B | $714.92M | 0.52 | -92.6% | 6.2% | $407.02M $868.88M book $868.88M book | 2026-06-30 |
| 3235 | GE9.DE GENMAB AS NListed DE, based DK · Healthcare · Biotechnology | $21.21B | $11.01B | 0.52 | -92.8% | 7.1% | $11.04B $16.14B $5.84B | 2025-12-31 |
| 3236 | HF6.F Frontline plcListed DE, based CY · Energy · Oil & Gas Midstream | $11.65B | $6.04B | 0.52 | -92.8% | 5.7% | $9.42B $5.55B $3.16B book | 2025-12-31 |
| 3237 | 9301.T Mitsubishi Logistics CorporationListed JP, based JP · Industrials · Integrated Freight & Logistics | $3.12B | $1.62B | 0.52 | -93.0% | 5.3% | $1.29B $1.85B $1.71B | 2026-03-31 |
| 3238 | 1961.T Sanki Engineering Co., Ltd.Listed JP, based JP · Industrials · Engineering & Construction | $2.56B | $1.33B | 0.52 | -92.9% | 6.3% | $1.46B $1.76B $760.48M book | 2026-03-31 |
| 3239 | BTE.TO Baytex Energy Corp.Listed CA, based CA · Energy · Oil & Gas E&P | $3.73B | $1.93B | 0.52 | -93.0% | 11.7% | $2.54B $1.52B book $1.74B | 2025-12-31 |
| 3240 | 2531.T Takara Holdings Inc.Listed JP, based JP · Consumer Defensive · Beverages - Brewers | $3.15B | $1.63B | 0.52 | -93.4% | 6.0% | $1.63B $1.30B $1.95B book | 2026-03-31 |
| 3241 | MO Altria Group, Inc.Listed US, based US · Consumer Defensive · Tobacco | $111.90B | $57.88B | 0.52 | -93.3% | 6.8% | $110.56B -$2.62B book $65.70B | 2025-12-31 |
| 3242 | IPAR Interparfums, Inc.Listed US, based US · Consumer Defensive · Household & Personal Products | $3.72B | $1.92B | 0.52 | -93.3% | 11.2% | $1.95B $1.64B $2.19B | 2025-12-31 |
| 3243 | UPR.L Uniphar plcListed GB, based IE · Healthcare · Medical Distribution | $1.22B | $631.14M | 0.52 | -93.6% | 8.6% | $657.60M $712.95M $522.88M | 2025-12-31 |
| 3244 | 4967.T Kobayashi Pharmaceutical Co., Ltd.Listed JP, based JP · Consumer Defensive · Household & Personal Products | $3.34B | $1.72B | 0.52 | -93.7% | 6.1% | $2.23B $1.64B $1.30B book | 2025-12-31 |
| 3245 | DLN.F De'Longhi S.p.A.Listed DE, based IT · Consumer Cyclical · Furnishings, Fixtures & Appliances | $6.44B | $3.32B | 0.52 | -93.9% | 13.3% | $3.96B $2.87B $3.14B | 2025-12-31 |
| 3246 | 6701.T NEC CorporationListed JP, based JP · Technology · Information Technology Services | $41.18B | $21.24B | 0.52 | -93.9% | 6.3% | $19.23B $24.16B $20.33B | 2026-03-31 |
| 3247 | KZ4.F Eurohold Bulgaria ADListed DE, based BG · Utilities · Utilities - Regulated Electric | $1.11B | $570.91M | 0.52 | -93.9% | 7.3% | -$320.76M $1.02B book $1.02B book | 2025-12-31 |
| 3248 | 7AA.F Aperam S.A.Listed DE, based LU · Basic Materials · Steel | $2.89B | $1.49B | 0.52 | -93.9% | 11.4% | $649.80M $3.76B book $62.50M | 2025-12-31 |
| 3249 | NWE NorthWestern Energy Group, Inc.Listed US, based US · Utilities · Utilities - Regulated Electric | $4.75B | $2.45B | 0.52 | -94.0% | 5.4% | $1.56B $2.89B $2.90B book | 2025-12-31 |
| 3250 | TTEB.F Tieto OyjListed DE, based FI · Technology · Information Technology Services | $2.37B | $1.22B | 0.52 | -94.0% | 7.3% | $1.40B $1.10B $1.17B | 2025-12-31 |
| 3251 | HEIJM.AS Koninklijke Heijmans N.V.Listed NL, based NL · Industrials · Engineering & Construction | $2.49B | $1.29B | 0.52 | -94.0% | 11.9% | $1.28B $1.82B $751.08M | 2025-12-31 |
| 3252 | RRR Red Rock Resorts, Inc.Listed US, based US · Consumer Cyclical · Resorts & Casinos | $5.15B | $2.65B | 0.51 | -94.2% | 9.6% | $2.56B $5.10B $292.16M book | 2025-12-31 |
| 3253 | MAH.AX Macmahon Holdings LimitedListed AU, based AU · Basic Materials · Other Industrial Metals & Mining | $1.46B | $751.15M | 0.51 | -94.3% | 9.3% | $863.69M $682.86M $706.90M | 2026-06-30 |
| 3254 | MSFT Microsoft CorporationListed US, based US · Technology · Software - Infrastructure | $3.81T | $1.96T | 0.51 | -94.4% | 11.1% | $1.17T $2.38T $2.33T | 2026-06-30 |
| 3255 | 0CL.F Cloetta AB (publ)Listed DE, based SE · Consumer Defensive · Confectioners | $1.67B | $859.98M | 0.51 | -94.3% | 8.2% | $710.15M $976.38M $893.40M | 2025-12-31 |
| 3256 | CRG.F CRH plcListed DE, based IE · Basic Materials · Building Materials | $54.46B | $28.01B | 0.51 | -94.4% | 9.4% | $23.60B $30.90B $29.54B | 2025-12-31 |
| 3257 | NEX.PA Nexans S.A.Listed FR, based FR · Industrials · Electrical Equipment & Parts | $6.68B | $3.44B | 0.51 | -94.4% | 7.6% | $3.96B $3.48B $2.87B | 2025-12-31 |
| 3258 | CMBT Cmb.Tech NVListed US, based BE · Energy · Oil & Gas Midstream | $5.25B | $2.70B | 0.51 | -94.5% | 6.1% | $3.59B $1.39B $3.12B book | 2025-12-31 |
| 3259 | NKE NIKE, Inc.Listed US, based US · Consumer Cyclical · Footwear & Accessories | $55.46B | $28.50B | 0.51 | -94.6% | 9.9% | $36.36B $22.09B $27.06B | 2026-05-31 |
| 3260 | OPRA Opera LimitedListed US, based NO · Communication Services · Internet Content & Information | $1.58B | $810.77M | 0.51 | -94.8% | 11.7% | $824.52M $753.13M $854.67M | 2025-12-31 |
| 3261 | SKT.F Storebrand ASAListed DE, based NO · Financial Services · Financial Conglomerates | $8.22B | $4.22B | 0.51 | -94.8% | 6.7% | $3.29B book $6.09B $3.29B book | 2025-12-31 |
| 3262 | 1DZ0.F Intea Fastigheter AB (publ)Listed DE, based SE · Real Estate · Real Estate Services | $1.79B | $919.51M | 0.51 | -94.9% | 6.6% | $26.58M $1.37B book $1.37B book | 2025-12-31 |
| 3263 | ENS EnerSysListed US, based US · Industrials · Electrical Equipment & Parts | $6.00B | $3.07B | 0.51 | -95.0% | 10.5% | $3.01B $3.12B $3.10B | 2026-03-31 |
| 3264 | R1D.F AerCap Holdings N.V.Listed DE, based IE · Industrials · Rental & Leasing Services | $22.65B | $11.61B | 0.51 | -95.0% | 6.1% | -$6.99B $23.40B $18.43B book | 2025-12-31 |
| 3265 | AXF1.F Construcciones y Auxiliar de Ferrocarriles, S.A.Listed DE, based ES · Industrials · Railroads | $2.88B | $1.48B | 0.51 | -95.1% | 7.5% | $2.05B $1.19B book $1.19B book | 2025-12-31 |
| 3266 | REL.L RELX PLCListed GB, based GB · Industrials · Specialty Business Services | $59.49B | $30.45B | 0.51 | -95.4% | 5.5% | $47.81B $19.43B $24.10B | 2025-12-31 |
| 3267 | 4452.T Kao CorporationListed JP, based JP · Consumer Defensive · Household & Personal Products | $19.66B | $10.06B | 0.51 | -95.4% | 5.3% | $10.16B $10.00B $10.03B | 2024-12-31 |
| 3268 | NIKE.WA NIKEListed PL, based US · Consumer Cyclical · Footwear & Accessories | $55.70B | $28.49B | 0.51 | -95.5% | 9.9% | $36.34B $22.09B $27.05B | 2026-05-31 |
| 3269 | VK4.F Veidekke ASAListed DE, based NO · Industrials · Engineering & Construction | $2.98B | $1.52B | 0.51 | -95.6% | 9.2% | $2.53B $1.62B $416.14M | 2025-12-31 |
| 3270 | MATX Matson, Inc.Listed US, based US · Industrials · Marine Shipping | $6.78B | $3.47B | 0.51 | -95.6% | 11.2% | $3.61B $3.82B $2.98B | 2025-12-31 |
| 3271 | SSE.L SSE plcListed GB, based GB · Utilities · Utilities - Diversified | $39.71B | $20.29B | 0.51 | -95.7% | 6.6% | $13.44B $25.80B $21.63B book | 2026-03-31 |
| 3272 | VZN.SW VZ Holding AGListed CH, based CH · Financial Services · Asset Management | $7.58B | $3.87B | 0.51 | -95.8% | 7.0% | $4.37B $3.92B $3.33B | 2025-12-31 |
| 3273 | 1942.T Kandenko Co.,Ltd.Listed JP, based JP · Industrials · Engineering & Construction | $6.94B | $3.54B | 0.51 | -95.9% | 7.9% | $3.73B $4.35B $2.54B book | 2026-03-31 |
| 3274 | SHA0.F Schaeffler AGListed DE, based DE · Consumer Cyclical · Auto Parts | $6.68B | $3.41B | 0.51 | -96.1% | 7.6% | $3.41B book $3.41B book $3.41B book | 2025-12-31 |
| 3275 | DLB Dolby Laboratories, Inc.Listed US, based US · Industrials · Specialty Business Services | $5.88B | $3.00B | 0.51 | -96.2% | 9.1% | $3.08B $2.85B $3.06B | 2025-09-30 |
| 3276 | ARW Arrow Electronics, Inc.Listed US, based US · Technology · Electronics & Computer Distribution | $11.80B | $6.02B | 0.51 | -96.2% | 11.1% | $7.19B $5.57B $5.29B | 2025-12-31 |
| 3277 | RER1.F Recordati Industria Chimica e Farmaceutica S.p.A.Listed DE, based IT · Healthcare · Drug Manufacturers - General | $12.07B | $6.15B | 0.51 | -96.3% | 6.9% | $8.41B $7.61B $2.44B book | 2025-12-31 |
| 3278 | DRI Darden Restaurants, Inc.Listed US, based US · Consumer Cyclical · Restaurants | $24.06B | $12.25B | 0.51 | -96.3% | 7.0% | $15.02B $11.28B $10.46B | 2026-05-31 |
| 3279 | BKR Baker Hughes CompanyListed US, based US · Energy · Oil & Gas Equipment & Services | $55.27B | $28.14B | 0.51 | -96.4% | 8.2% | $20.10B book $31.64B $32.69B | 2025-12-31 |
| 3280 | GMAB Genmab A/SListed US, based DK · Healthcare · Biotechnology | $21.58B | $10.99B | 0.51 | -96.5% | 7.2% | $11.00B $16.14B $5.82B | 2025-12-31 |
| 3281 | SKFA.F AB SKF (publ)Listed DE, based SE · Industrials · Tools & Accessories | $12.60B | $6.40B | 0.51 | -96.7% | 9.7% | $8.38B $4.40B $6.43B | 2025-12-31 |
| 3282 | 5IW.F Inwido AB (publ)Listed DE, based SE · Industrials · Building Products & Equipment | $1.13B | $575.20M | 0.51 | -96.7% | 9.2% | $688.47M $550.61M $486.52M | 2025-12-31 |
| 3283 | 9SG0.F SGH LimitedListed DE, based AU · Industrials · Conglomerates | $10.22B | $5.19B | 0.51 | -96.7% | 7.8% | $4.28B $6.77B $4.53B | 2026-06-30 |
| 3284 | 8591.T ORIX CorporationListed JP, based JP · Financial Services · Financial Conglomerates | $37.76B | $19.19B | 0.51 | -96.8% | 6.4% | $11.21B $16.43B $29.94B book | 2026-03-31 |
| 3285 | BK The Bank of New York Mellon CorporationListed US, based US · Financial Services · Banks - Diversified | $94.24B | $47.87B | 0.51 | -96.9% | 9.1% | $48.08B $50.18B $45.36B book | 2025-12-31 |
| 3286 | PUM.F PUMA SEListed DE, based DE · Consumer Cyclical · Footwear & Accessories | $4.12B | $2.09B | 0.51 | -97.0% | 7.5% | $2.09B book $2.09B book $2.09B book | 2025-12-31 |
| 3287 | SHEL.L Shell plcListed GB, based GB · Energy · Oil & Gas Integrated | $309.02B | $156.89B | 0.51 | -97.0% | 9.3% | $164.64B $155.68B $150.33B | 2025-12-31 |
| 3288 | WCP.TO Whitecap Resources Inc.Listed CA, based CA · Energy · Oil & Gas E&P | $15.68B | $7.96B | 0.51 | -97.0% | 8.2% | $8.76B $7.02B $8.09B book | 2025-12-31 |
| 3289 | 4NK.F Norbit ASAListed DE, based NO · Technology · Scientific & Technical Instruments | $1.10B | $558.60M | 0.51 | -97.1% | 7.4% | $663.19M $590.29M $422.32M | 2025-12-31 |
| 3290 | 3106.T Kurabo Industries Ltd.Listed JP, based JP · Industrials · Conglomerates | $1.15B | $583.00M | 0.51 | -97.1% | 8.6% | $512.86M $630.79M $605.34M | 2026-03-31 |
| 3291 | INPST.AS InPost S.A.Listed NL, based LU · Industrials · Integrated Freight & Logistics | $8.75B | $4.43B | 0.51 | -97.4% | 9.0% | $1.90B $11.17B $225.81M | 2025-12-31 |
| 3292 | NHC.AX New Hope Corporation LimitedListed AU, based AU · Energy · Thermal Coal | $3.61B | $1.83B | 0.51 | -97.4% | 10.1% | $2.74B $1.20B $1.55B | 2026-07-31 |
| 3293 | 6BF.F P/F BakkafrostListed DE, based DK · Consumer Defensive · Farm Products | $2.91B | $1.47B | 0.51 | -97.5% | 6.7% | $1.47B $1.27B $1.68B book | 2025-12-31 |
| 3294 | OLA.TO Orla Mining Ltd.Listed CA, based CA · Basic Materials · Gold | $3.62B | $1.83B | 0.51 | -97.6% | 11.1% | $757.18M book $3.98B $757.18M book | 2025-12-31 |
| 3295 | NTRS Northern Trust CorporationListed US, based US · Financial Services · Asset Management | $30.99B | $15.67B | 0.51 | -97.7% | 9.5% | $18.79B $14.81B $13.42B book | 2025-12-31 |
| 3296 | SSPG.L SSP Group plcListed GB, based GB · Consumer Cyclical · Restaurants | $1.95B | $988.15M | 0.51 | -97.7% | 6.2% | $197.11M $1.56B $1.20B | 2025-09-30 |
| 3297 | LEU Centrus Energy Corp.Listed US, based US · Energy · Uranium | $2.13B | $1.08B | 0.51 | -97.8% | 9.2% | $1.31B $1.08B $846.25M book | 2025-12-31 |
| 3298 | JMAT.L Johnson Matthey PlcListed GB, based GB · Basic Materials · Specialty Chemicals | $4.08B | $2.06B | 0.51 | -98.0% | 9.7% | $2.66B book $871.06M $2.66B book | 2026-03-31 |
| 3299 | MSFT.SW MICROSOFT CORPListed CH, based US · Technology · Software - Infrastructure | $3.88T | $1.96T | 0.51 | -98.0% | 11.1% | $1.17T $2.38T $2.33T | 2026-06-30 |
| 3300 | TIC TIC Solutions, Inc.Listed US, based US · Industrials · Specialty Business Services | $2.09B | $1.06B | 0.51 | -98.0% | 10.4% | -$1.02B $2.10B book $2.10B 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