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 HK, based CN · Technology · Software - Application
Market Cap
$2.72B
Avg Intrinsic
$1.31B
Intrinsic / Market
0.48
Margin of Safety
-107.7%
WACC
13.3%
FY End
2025-12-31
EPV
$1.31B book
Profit
$1.31B book
FCFF
$1.31B book
Listed CA, based CA · Basic Materials · Gold
Market Cap
$13.24B
Avg Intrinsic
$6.37B
Intrinsic / Market
0.48
Margin of Safety
-107.7%
WACC
19.6%
FY End
2025-12-31
EPV
$6.37B book
Profit
$6.37B book
FCFF
$6.37B book
Listed US, based US · Healthcare · Drug Manufacturers - Specialty & Generic
Market Cap
$14.32B
Avg Intrinsic
$6.89B
Intrinsic / Market
0.48
Margin of Safety
-107.7%
WACC
6.7%
FY End
2025-12-31
EPV
$6.43B
Profit
$8.30B
FCFF
$5.95B
Listed DE, based SE · Industrials · Engineering & Construction
Market Cap
$1.70B
Avg Intrinsic
$817.50M
Intrinsic / Market
0.48
Margin of Safety
-107.9%
WACC
8.3%
FY End
2025-12-31
EPV
$1.02B
Profit
$1.14B
FCFF
$292.53M
Listed HK, based HK · Basic Materials · Gold
Market Cap
$48.76B
Avg Intrinsic
$23.46B
Intrinsic / Market
0.48
Margin of Safety
-107.9%
WACC
10.4%
FY End
2025-12-31
EPV
$22.60B
Profit
$26.79B
FCFF
$20.97B
Listed JP, based JP · Technology · Semiconductor Equipment & Materials
Market Cap
$26.15B
Avg Intrinsic
$12.57B
Intrinsic / Market
0.48
Margin of Safety
-108.0%
WACC
14.4%
FY End
2025-06-30
EPV
$5.76B
Profit
$16.97B
FCFF
$15.00B
Listed US, based US · Utilities · Utilities - Regulated Electric
Market Cap
$96.12B
Avg Intrinsic
$46.21B
Intrinsic / Market
0.48
Margin of Safety
-108.0%
WACC
5.1%
FY End
2025-12-31
EPV
$37.88B
Profit
$58.37B
FCFF
$42.38B book
Listed CH, based DE · Technology · Software - Application
Market Cap
$8.06B
Avg Intrinsic
$3.87B
Intrinsic / Market
0.48
Margin of Safety
-108.1%
WACC
7.3%
FY End
2025-12-31
EPV
$4.82B
Profit
$4.87B
FCFF
$1.93B
Listed KR, based KR · Industrials · Electrical Equipment & Parts
Market Cap
$2.01B
Avg Intrinsic
$965.37M
Intrinsic / Market
0.48
Margin of Safety
-108.1%
WACC
12.7%
FY End
2025-12-31
EPV
$965.37M book
Profit
$965.37M book
FCFF
$965.37M book
Listed JP, based JP · Industrials · Specialty Business Services
Market Cap
$1.67B
Avg Intrinsic
$803.90M
Intrinsic / Market
0.48
Margin of Safety
-108.1%
WACC
6.8%
FY End
2026-03-31
EPV
$577.09M
Profit
$1.13B
FCFF
$707.71M
Listed JP, based JP · Industrials · Marine Shipping
Market Cap
$15.50B
Avg Intrinsic
$7.45B
Intrinsic / Market
0.48
Margin of Safety
-108.1%
WACC
5.1%
FY End
2026-03-31
EPV
-$478.17M
Profit
$13.99B
FCFF
$8.83B
Listed CA, based CA · Industrials · Specialty Business Services
Market Cap
$43.24B
Avg Intrinsic
$20.76B
Intrinsic / Market
0.48
Margin of Safety
-108.3%
WACC
5.6%
FY End
2025-12-31
EPV
$27.81B
Profit
$16.72B
FCFF
$17.75B
Listed US, based US · Basic Materials · Specialty Chemicals
Market Cap
$6.82B
Avg Intrinsic
$3.27B
Intrinsic / Market
0.48
Margin of Safety
-108.4%
WACC
9.5%
FY End
2025-12-31
EPV
$2.57B
Profit
$4.42B
FCFF
$2.83B
Listed CA, based CA · Consumer Cyclical · Apparel Manufacturing
Market Cap
$7.75B
Avg Intrinsic
$3.72B
Intrinsic / Market
0.48
Margin of Safety
-108.5%
WACC
7.5%
FY End
2025-12-31
EPV
$3.53B
Profit
$3.57B
FCFF
$4.05B
Listed AU, based AU · Consumer Cyclical · Specialty Retail
Market Cap
$5.42B
Avg Intrinsic
$2.60B
Intrinsic / Market
0.48
Margin of Safety
-108.6%
WACC
8.7%
FY End
2026-06-30
EPV
$2.82B
Profit
$3.42B
FCFF
$1.55B
Listed HK, based HK · Healthcare · Pharmaceutical Retailers
Market Cap
$5.81B
Avg Intrinsic
$2.78B
Intrinsic / Market
0.48
Margin of Safety
-108.6%
WACC
14.1%
FY End
2026-03-31
EPV
$2.79B
Profit
$2.17B
FCFF
$3.39B
Listed US, based US · Consumer Defensive · Confectioners
Market Cap
$74.22B
Avg Intrinsic
$35.56B
Intrinsic / Market
0.48
Margin of Safety
-108.7%
WACC
5.8%
FY End
2025-12-31
EPV
$48.15B
Profit
$31.49B
FCFF
$27.05B
Listed US, based US · Technology · Software - Application
Market Cap
$96.00B
Avg Intrinsic
$45.99B
Intrinsic / Market
0.48
Margin of Safety
-108.8%
WACC
12.3%
FY End
2025-11-30
EPV
$55.50B
Profit
$33.47B
FCFF
$49.00B
Listed DE, based FI · Financial Services · Financial Conglomerates
Market Cap
$3.27B
Avg Intrinsic
$1.57B
Intrinsic / Market
0.48
Margin of Safety
-108.8%
WACC
5.2%
FY End
2025-12-31
EPV
$1.20B book
Profit
$2.29B
FCFF
$1.20B book
Listed US, based US · Technology · Information Technology Services
Market Cap
$17.13B
Avg Intrinsic
$8.20B
Intrinsic / Market
0.48
Margin of Safety
-108.8%
WACC
4.9%
FY End
2025-12-31
EPV
$4.21B
Profit
$8.90B
FCFF
$11.50B
Listed AU, based AU · Energy · Uranium
Market Cap
$2.17B
Avg Intrinsic
$1.04B
Intrinsic / Market
0.48
Margin of Safety
-108.9%
WACC
13.7%
FY End
2026-06-30
EPV
$1.04B book
Profit
$1.04B book
FCFF
$1.04B book
Listed US, based US · Utilities · Utilities - Regulated Electric
Market Cap
$2.81B
Avg Intrinsic
$1.34B
Intrinsic / Market
0.48
Margin of Safety
-109.2%
WACC
7.3%
FY End
2025-12-31
EPV
$936.32M
Profit
$1.65B
FCFF
$1.44B book
Listed US, based US · Healthcare · Medical Distribution
Market Cap
$9.68B
Avg Intrinsic
$4.63B
Intrinsic / Market
0.48
Margin of Safety
-109.3%
WACC
7.6%
FY End
2025-12-31
EPV
$4.58B
Profit
$5.07B
FCFF
$4.24B
Listed US, based US · Healthcare · Drug Manufacturers - Specialty & Generic
Market Cap
$6.51B
Avg Intrinsic
$3.11B
Intrinsic / Market
0.48
Margin of Safety
-109.4%
WACC
9.8%
FY End
2025-12-31
EPV
$2.40B
Profit
$4.08B
FCFF
$2.86B
Listed US, based US · Basic Materials · Specialty Chemicals
Market Cap
$2.40B
Avg Intrinsic
$1.15B
Intrinsic / Market
0.48
Margin of Safety
-109.6%
WACC
9.1%
FY End
2025-12-31
EPV
$1.11B
Profit
$1.06B
FCFF
$1.27B
Listed US, based US · Communication Services · Internet Content & Information
Market Cap
$1.85T
Avg Intrinsic
$882.85B
Intrinsic / Market
0.48
Margin of Safety
-109.7%
WACC
11.3%
FY End
2025-12-31
EPV
$489.17B
Profit
$784.00B
FCFF
$1.38T
Listed HK, based CN · Communication Services · Internet Content & Information
Market Cap
$2.11B
Avg Intrinsic
$1.00B
Intrinsic / Market
0.48
Margin of Safety
-109.7%
WACC
11.7%
FY End
2025-12-31
EPV
$1.14B
Profit
$477.28M
FCFF
$1.39B
Listed HK, based HK · Utilities · Utilities - Regulated Electric
Market Cap
$20.86B
Avg Intrinsic
$9.95B
Intrinsic / Market
0.48
Margin of Safety
-109.8%
WACC
8.2%
FY End
2025-12-31
EPV
$5.74B
Profit
$14.78B
FCFF
$9.32B
Listed US, based US · Healthcare · Biotechnology
Market Cap
$1.92B
Avg Intrinsic
$915.92M
Intrinsic / Market
0.48
Margin of Safety
-109.8%
WACC
10.4%
FY End
2025-12-31
EPV
$915.92M book
Profit
$915.92M book
FCFF
$915.92M book
Listed FR, based FR · Consumer Defensive · Beverages - Wineries & Distilleries
Market Cap
$3.09B
Avg Intrinsic
$1.47B
Intrinsic / Market
0.48
Margin of Safety
-109.9%
WACC
7.6%
FY End
2026-03-31
EPV
$1.57B
Profit
$1.44B
FCFF
$1.40B
Listed PL, based PL · Basic Materials · Copper
Market Cap
$17.18B
Avg Intrinsic
$8.18B
Intrinsic / Market
0.48
Margin of Safety
-110.0%
WACC
11.7%
FY End
2025-12-31
EPV
$3.32B
Profit
$10.62B book
FCFF
$10.62B book
Listed US, based IE · Technology · Information Technology Services
Market Cap
$152.75B
Avg Intrinsic
$72.72B
Intrinsic / Market
0.48
Margin of Safety
-110.0%
WACC
10.6%
FY End
2025-08-31
EPV
$74.85B
Profit
$68.87B
FCFF
$74.45B
Listed US, based US · Financial Services · Credit Services
Profit is over 3× the larger of EPV and FCFFMarket Cap
$4.71B
Avg Intrinsic
$2.24B
Intrinsic / Market
0.48
Margin of Safety
-110.2%
WACC
43.8%
FY End
2025-12-31
EPV
$79.05M
Profit
$6.41B
FCFF
$233.21M book
Listed GB, based GB · Consumer Cyclical · Apparel Retail
Market Cap
$22.28B
Avg Intrinsic
$10.59B
Intrinsic / Market
0.48
Margin of Safety
-110.4%
WACC
10.0%
FY End
2026-01-31
EPV
$10.90B
Profit
$12.73B
FCFF
$8.13B
Listed DE, based SE · Industrials · Electrical Equipment & Parts
Market Cap
$2.07B
Avg Intrinsic
$985.16M
Intrinsic / Market
0.48
Margin of Safety
-110.5%
WACC
8.2%
FY End
2025-12-31
EPV
$1.05B
Profit
$1.13B
FCFF
$781.35M
Listed US, based US · Industrials · Tools & Accessories
Market Cap
$13.54B
Avg Intrinsic
$6.43B
Intrinsic / Market
0.48
Margin of Safety
-110.5%
WACC
11.3%
FY End
2025-12-31
EPV
$2.86B
Profit
$8.97B book
FCFF
$7.48B
Listed DE, based SE · Industrials · Specialty Industrial Machinery
Market Cap
$1.22B
Avg Intrinsic
$579.96M
Intrinsic / Market
0.47
Margin of Safety
-110.5%
WACC
9.4%
FY End
2025-12-31
EPV
$529.32M
Profit
$611.39M
FCFF
$599.17M
Listed US, based UY · Technology · Software - Infrastructure
Market Cap
$4.37B
Avg Intrinsic
$2.08B
Intrinsic / Market
0.47
Margin of Safety
-110.6%
WACC
9.5%
FY End
2025-12-31
EPV
$3.94B
Profit
$1.74B
FCFF
$541.06M book
Listed US, based US · Healthcare · Diagnostics & Research
Market Cap
$25.53B
Avg Intrinsic
$12.12B
Intrinsic / Market
0.47
Margin of Safety
-110.6%
WACC
6.9%
FY End
2025-12-31
EPV
$13.82B
Profit
$12.29B
FCFF
$10.26B
Listed JP, based JP · Industrials · Electrical Equipment & Parts
Market Cap
$1.24B
Avg Intrinsic
$590.27M
Intrinsic / Market
0.47
Margin of Safety
-110.7%
WACC
11.6%
FY End
2026-03-31
EPV
$623.43M
Profit
$494.04M
FCFF
$653.32M
Listed US, based US · Utilities · Utilities - Regulated Electric
Market Cap
$24.68B
Avg Intrinsic
$11.71B
Intrinsic / Market
0.47
Margin of Safety
-110.7%
WACC
5.8%
FY End
2025-12-31
EPV
$5.75B
Profit
$14.33B
FCFF
$15.06B book
Listed JP, based JP · Basic Materials · Specialty Chemicals
Market Cap
$2.16B
Avg Intrinsic
$1.02B
Intrinsic / Market
0.47
Margin of Safety
-111.0%
WACC
11.3%
FY End
2026-03-31
EPV
$1.11B
Profit
$899.17M
FCFF
$1.05B
Listed DE, based SE · Healthcare · Medical Care Facilities
Market Cap
$1.38B
Avg Intrinsic
$653.19M
Intrinsic / Market
0.47
Margin of Safety
-111.1%
WACC
5.8%
FY End
2025-12-31
EPV
$710.68M
Profit
$783.04M
FCFF
$465.84M
Listed DE, based US · Financial Services · Financial Data & Stock Exchanges
Market Cap
$28.70B
Avg Intrinsic
$13.59B
Intrinsic / Market
0.47
Margin of Safety
-111.2%
WACC
6.7%
FY End
2025-12-31
EPV
$13.39B
Profit
$18.03B
FCFF
$9.36B
Listed KR, based KR · Industrials · Engineering & Construction
Market Cap
$1.03B
Avg Intrinsic
$488.85M
Intrinsic / Market
0.47
Margin of Safety
-111.2%
WACC
10.3%
FY End
2025-12-31
EPV
$488.85M book
Profit
$488.85M book
FCFF
$488.85M book
Listed DE, based DE · Technology · Information Technology Services
Market Cap
$1.10B
Avg Intrinsic
$522.44M
Intrinsic / Market
0.47
Margin of Safety
-111.4%
WACC
9.3%
FY End
2025-12-31
EPV
$790.89M
Profit
$420.72M
FCFF
$355.72M
Listed US, based US · Utilities · Utilities - Regulated Gas
Market Cap
$7.81B
Avg Intrinsic
$3.69B
Intrinsic / Market
0.47
Margin of Safety
-111.6%
WACC
8.1%
FY End
2025-09-30
EPV
$613.57M
Profit
$5.23B book
FCFF
$5.23B book
Listed JP, based JP · Technology · Software - Infrastructure
Market Cap
$7.84B
Avg Intrinsic
$3.70B
Intrinsic / Market
0.47
Margin of Safety
-111.7%
WACC
10.5%
FY End
2026-05-31
EPV
$4.38B
Profit
$4.19B
FCFF
$2.54B
Listed HK, based HK · Communication Services · Telecom Services
Market Cap
$5.09B
Avg Intrinsic
$2.40B
Intrinsic / Market
0.47
Margin of Safety
-111.7%
WACC
4.4%
FY End
2025-12-31
EPV
$5.46B
Profit
$875.61M book
FCFF
$875.61M book
Listed DE, based SE · Real Estate · Real Estate Services
Market Cap
$1.37B
Avg Intrinsic
$645.65M
Intrinsic / Market
0.47
Margin of Safety
-111.7%
WACC
8.2%
FY End
2025-12-31
EPV
$537.35M
Profit
$963.38M
FCFF
$436.21M
Listed US, based US · Technology · Software - Infrastructure
Market Cap
$5.23B
Avg Intrinsic
$2.47B
Intrinsic / Market
0.47
Margin of Safety
-111.8%
WACC
8.6%
FY End
2025-12-31
EPV
$722.74M
Profit
$2.94B
FCFF
$3.74B
Listed DE, based SE · Consumer Cyclical · Resorts & Casinos
Market Cap
$1.39B
Avg Intrinsic
$655.76M
Intrinsic / Market
0.47
Margin of Safety
-111.9%
WACC
7.5%
FY End
2026-08-31
EPV
$647.17M
Profit
$767.44M
FCFF
$552.67M
Listed DE, based DE · Healthcare · Medical Instruments & Supplies
Market Cap
$3.52B
Avg Intrinsic
$1.66B
Intrinsic / Market
0.47
Margin of Safety
-112.0%
WACC
12.7%
FY End
2025-09-30
EPV
$2.01B
Profit
$1.41B
FCFF
$1.55B
Listed CA, based CA · Energy · Oil & Gas Midstream
Market Cap
$7.20B
Avg Intrinsic
$3.39B
Intrinsic / Market
0.47
Margin of Safety
-112.2%
WACC
7.4%
FY End
2025-12-31
EPV
$2.62B
Profit
$4.44B
FCFF
$3.12B
Listed DE, based NO · Communication Services · Telecom Services
Market Cap
$17.90B
Avg Intrinsic
$8.43B
Intrinsic / Market
0.47
Margin of Safety
-112.5%
WACC
5.0%
FY End
2025-12-31
EPV
$6.87B book
Profit
$11.55B
FCFF
$6.87B book
Listed GB, based GB · Financial Services · Asset Management
Market Cap
$12.38B
Avg Intrinsic
$5.83B
Intrinsic / Market
0.47
Margin of Safety
-112.5%
WACC
10.5%
FY End
2025-12-31
EPV
$5.89B
Profit
$5.59B
FCFF
$6.01B book
Listed PL, based PL · Financial Services · Capital Markets
Market Cap
$4.17B
Avg Intrinsic
$1.96B
Intrinsic / Market
0.47
Margin of Safety
-112.7%
WACC
10.8%
FY End
2025-12-31
EPV
$2.25B
Profit
$2.14B
FCFF
$1.49B
Listed HK, based CN · Healthcare · Drug Manufacturers - Specialty & Generic
Market Cap
$3.75B
Avg Intrinsic
$1.76B
Intrinsic / Market
0.47
Margin of Safety
-112.8%
WACC
8.8%
FY End
2025-12-31
EPV
$1.99B
Profit
$1.95B
FCFF
$1.35B book
Listed US, based US · Industrials · Consulting Services
Market Cap
$3.08B
Avg Intrinsic
$1.45B
Intrinsic / Market
0.47
Margin of Safety
-112.8%
WACC
5.0%
FY End
2025-12-31
EPV
$1.92B
Profit
$980.77M
FCFF
$1.44B
Listed CH, based CH · Industrials · Specialty Industrial Machinery
Market Cap
$8.67B
Avg Intrinsic
$4.08B
Intrinsic / Market
0.47
Margin of Safety
-112.8%
WACC
6.4%
FY End
2025-12-31
EPV
$3.72B
Profit
$5.71B
FCFF
$2.79B
Listed DE, based FI · Consumer Cyclical · Department Stores
Market Cap
$1.73B
Avg Intrinsic
$810.62M
Intrinsic / Market
0.47
Margin of Safety
-112.8%
WACC
7.1%
FY End
2026-01-31
EPV
$1.06B
Profit
$868.77M
FCFF
$503.32M
Listed GB, based GB · Communication Services · Publishing
Market Cap
$9.99B
Avg Intrinsic
$4.69B
Intrinsic / Market
0.47
Margin of Safety
-112.8%
WACC
9.1%
FY End
2025-12-31
EPV
$4.84B
Profit
$5.00B
FCFF
$4.23B
Listed US, based US · Industrials · Building Products & Equipment
Market Cap
$9.27B
Avg Intrinsic
$4.35B
Intrinsic / Market
0.47
Margin of Safety
-112.9%
WACC
8.9%
FY End
2025-12-31
EPV
$3.81B book
Profit
$5.43B
FCFF
$3.81B book
Listed CA, based CA · Energy · Oil & Gas E&P
Market Cap
$102.05B
Avg Intrinsic
$47.92B
Intrinsic / Market
0.47
Margin of Safety
-113.0%
WACC
9.3%
FY End
2025-12-31
EPV
$57.24B
Profit
$42.46B
FCFF
$44.06B
Listed US, based US · Utilities · Utilities - Regulated Electric
Market Cap
$33.18B
Avg Intrinsic
$15.58B
Intrinsic / Market
0.47
Margin of Safety
-112.9%
WACC
5.8%
FY End
2025-12-31
EPV
$11.50B
Profit
$20.66B
FCFF
$14.59B book
Listed DE, based SE · Consumer Cyclical · Department Stores
Market Cap
$1.23B
Avg Intrinsic
$575.68M
Intrinsic / Market
0.47
Margin of Safety
-113.0%
WACC
8.2%
FY End
2026-04-30
EPV
$422.95M
Profit
$987.91M
FCFF
$316.17M
Listed US, based US · Technology · Software - Application
Market Cap
$5.67B
Avg Intrinsic
$2.66B
Intrinsic / Market
0.47
Margin of Safety
-113.1%
WACC
9.7%
FY End
2025-12-31
EPV
$1.82B
Profit
$3.48B
FCFF
$2.68B
Listed US, based US · Real Estate · Real Estate Services
Market Cap
$1.95B
Avg Intrinsic
$914.91M
Intrinsic / Market
0.47
Margin of Safety
-113.2%
WACC
16.0%
FY End
2025-12-31
EPV
$914.91M book
Profit
$914.91M book
FCFF
$914.91M book
Listed KR, based KR · Industrials · Specialty Industrial Machinery
Market Cap
$1.71B
Avg Intrinsic
$803.06M
Intrinsic / Market
0.47
Margin of Safety
-113.4%
WACC
8.4%
FY End
2025-12-31
EPV
-$1.19M
Profit
$1.54B
FCFF
$869.70M book
Listed US, based US · Healthcare · Medical Care Facilities
Market Cap
$2.29B
Avg Intrinsic
$1.07B
Intrinsic / Market
0.47
Margin of Safety
-113.6%
WACC
9.5%
FY End
2025-12-31
EPV
$970.20M
Profit
$1.14B
FCFF
$1.11B
Listed US, based US · Basic Materials · Aluminum
Market Cap
$11.11B
Avg Intrinsic
$5.20B
Intrinsic / Market
0.47
Margin of Safety
-113.6%
WACC
12.8%
FY End
2025-12-31
EPV
$715.45M
Profit
$7.44B book
FCFF
$7.44B book
Listed DE, based CH · Healthcare · Drug Manufacturers - General
Market Cap
$270.45B
Avg Intrinsic
$126.55B
Intrinsic / Market
0.47
Margin of Safety
-113.7%
WACC
6.6%
FY End
2025-12-31
EPV
$156.67B
Profit
$106.67B
FCFF
$116.31B
Listed DE, based FI · Industrials · Farm & Heavy Construction Machinery
Market Cap
$3.45B
Avg Intrinsic
$1.61B
Intrinsic / Market
0.47
Margin of Safety
-113.8%
WACC
8.8%
FY End
2025-12-31
EPV
$1.66B
Profit
$1.43B
FCFF
$1.74B
Listed AU, based AU · Consumer Defensive · Beverages - Wineries & Distilleries
Market Cap
$3.30B
Avg Intrinsic
$1.54B
Intrinsic / Market
0.47
Margin of Safety
-113.9%
WACC
7.0%
FY End
2026-06-30
EPV
$13.38M
Profit
$2.31B book
FCFF
$2.31B book
Listed US, based US · Technology · Software - Infrastructure
Market Cap
$2.33B
Avg Intrinsic
$1.09B
Intrinsic / Market
0.47
Margin of Safety
-114.1%
WACC
11.9%
FY End
2026-03-31
EPV
$680.42M
Profit
$1.29B
FCFF
$1.30B
Listed AU, based AU · Consumer Cyclical · Specialty Retail
Market Cap
$2.15B
Avg Intrinsic
$1.00B
Intrinsic / Market
0.47
Margin of Safety
-114.2%
WACC
7.6%
FY End
2026-06-30
EPV
$895.33M book
Profit
$1.22B
FCFF
$895.33M book
Listed US, based US · Consumer Cyclical · Apparel Manufacturing
Market Cap
$3.89B
Avg Intrinsic
$1.82B
Intrinsic / Market
0.47
Margin of Safety
-114.2%
WACC
7.5%
FY End
2026-01-31
EPV
$2.54B
Profit
$2.42B
FCFF
$490.25M
Listed AU, based NZ · Utilities · Utilities - Renewable
Market Cap
$5.56B
Avg Intrinsic
$2.59B
Intrinsic / Market
0.47
Margin of Safety
-114.4%
WACC
5.8%
FY End
2026-06-30
EPV
$1.90B
Profit
$2.91B
FCFF
$2.98B book
Listed US, based US · Energy · Oil & Gas Refining & Marketing
Market Cap
$1.87B
Avg Intrinsic
$871.55M
Intrinsic / Market
0.47
Margin of Safety
-114.4%
WACC
11.7%
FY End
2025-12-31
EPV
$708.38M
Profit
$553.67M
FCFF
$1.35B
Listed CH, based CH · Financial Services · Asset Management
Market Cap
$6.07B
Avg Intrinsic
$2.83B
Intrinsic / Market
0.47
Margin of Safety
-114.6%
WACC
6.5%
FY End
2025-12-31
EPV
$1.12B
Profit
$4.09B
FCFF
$3.27B book
Listed US, based US · Financial Services · Financial Data & Stock Exchanges
Market Cap
$85.12B
Avg Intrinsic
$39.66B
Intrinsic / Market
0.47
Margin of Safety
-114.6%
WACC
8.7%
FY End
2025-12-31
EPV
$45.43B
Profit
$34.60B
FCFF
$38.95B
Listed AU, based AU · Consumer Defensive · Packaged Foods
Market Cap
$1.36B
Avg Intrinsic
$635.59M
Intrinsic / Market
0.47
Margin of Safety
-114.8%
WACC
7.2%
FY End
2026-06-30
EPV
$686.72M book
Profit
$533.32M
FCFF
$686.72M book
Listed US, based US · Industrials · Specialty Industrial Machinery
Market Cap
$1.23B
Avg Intrinsic
$573.05M
Intrinsic / Market
0.47
Margin of Safety
-114.8%
WACC
24.4%
FY End
2026-03-31
EPV
$573.05M book
Profit
$573.05M book
FCFF
$573.05M book
Listed US, based US · Healthcare · Diagnostics & Research
Market Cap
$1.01B
Avg Intrinsic
$470.50M
Intrinsic / Market
0.47
Margin of Safety
-114.9%
WACC
9.8%
FY End
2025-12-31
EPV
$470.50M book
Profit
$470.50M book
FCFF
$470.50M book
Listed US, based US · Healthcare · Biotechnology
Market Cap
$1.57B
Avg Intrinsic
$728.43M
Intrinsic / Market
0.47
Margin of Safety
-114.9%
WACC
14.8%
FY End
2025-12-31
EPV
$728.43M book
Profit
$728.43M book
FCFF
$728.43M book
Listed GB, based HK · Utilities · Utilities - Regulated Electric
Market Cap
$21.40B
Avg Intrinsic
$9.94B
Intrinsic / Market
0.46
Margin of Safety
-115.2%
WACC
8.2%
FY End
2025-12-31
EPV
$5.74B
Profit
$14.78B
FCFF
$9.31B
Listed US, based BM · Industrials · Marine Shipping
Market Cap
$1.73B
Avg Intrinsic
$803.23M
Intrinsic / Market
0.46
Margin of Safety
-115.4%
WACC
6.2%
FY End
2025-12-31
EPV
$950.81M
Profit
$422.47M
FCFF
$1.04B book
Listed US, based CL · Basic Materials · Specialty Chemicals
Market Cap
$18.33B
Avg Intrinsic
$8.50B
Intrinsic / Market
0.46
Margin of Safety
-115.8%
WACC
8.8%
FY End
2025-12-31
EPV
$10.01B
Profit
$6.79B
FCFF
$8.69B book
Listed GB, based GB · Basic Materials · Building Materials
Market Cap
$1.93B
Avg Intrinsic
$890.87M
Intrinsic / Market
0.46
Margin of Safety
-116.2%
WACC
10.0%
FY End
2025-12-31
EPV
$817.14M
Profit
$844.25M
FCFF
$1.01B
Listed NL, based NL · Technology · Software - Infrastructure
Market Cap
$30.48B
Avg Intrinsic
$14.09B
Intrinsic / Market
0.46
Margin of Safety
-116.3%
WACC
15.6%
FY End
2025-12-31
EPV
$19.62B
Profit
$15.90B
FCFF
$6.76B book
Listed DE, based JP · Technology · Semiconductor Equipment & Materials
Market Cap
$2.01B
Avg Intrinsic
$929.31M
Intrinsic / Market
0.46
Margin of Safety
-116.4%
WACC
10.3%
FY End
2025-03-31
EPV
$1.22B
Profit
$687.56M
FCFF
$883.16M book
Listed US, based US · Healthcare · Biotechnology
Market Cap
$2.22B
Avg Intrinsic
$1.03B
Intrinsic / Market
0.46
Margin of Safety
-116.4%
WACC
8.2%
FY End
2025-12-31
EPV
$1.03B book
Profit
$1.03B book
FCFF
$1.03B book
Listed JP, based JP · Industrials · Electrical Equipment & Parts
Market Cap
$13.52B
Avg Intrinsic
$6.25B
Intrinsic / Market
0.46
Margin of Safety
-116.4%
WACC
9.7%
FY End
2026-03-31
EPV
$5.46B
Profit
$6.74B
FCFF
$6.54B
Listed CH, based CH · Real Estate · Real Estate Services
Market Cap
$2.25B
Avg Intrinsic
$1.04B
Intrinsic / Market
0.46
Margin of Safety
-116.4%
WACC
4.6%
FY End
2025-12-31
EPV
$27.78M
Profit
$1.84B book
FCFF
$1.25B
Listed FR, based FR · Consumer Defensive · Household & Personal Products
Market Cap
$3.42B
Avg Intrinsic
$1.58B
Intrinsic / Market
0.46
Margin of Safety
-116.7%
WACC
10.4%
FY End
2025-12-31
EPV
$1.57B
Profit
$1.53B
FCFF
$1.64B
Listed GB, based GB · Basic Materials · Specialty Chemicals
Market Cap
$1.08B
Avg Intrinsic
$498.24M
Intrinsic / Market
0.46
Margin of Safety
-116.7%
WACC
8.8%
FY End
2025-09-30
EPV
$633.14M
Profit
$408.24M
FCFF
$453.33M book
Listed FR, based FR · Industrials · Consulting Services
Market Cap
$13.25B
Avg Intrinsic
$6.11B
Intrinsic / Market
0.46
Margin of Safety
-116.7%
WACC
7.5%
FY End
2025-12-31
EPV
$7.48B
Profit
$5.89B
FCFF
$4.97B
Listed JP, based JP · Consumer Cyclical · Residential Construction
Market Cap
$1.68B
Avg Intrinsic
$773.56M
Intrinsic / Market
0.46
Margin of Safety
-116.8%
WACC
7.8%
FY End
2026-03-31
EPV
$846.74M
Profit
$1.14B
FCFF
$332.27M book
Listed US, based US · Technology · Computer Hardware
Market Cap
$1.48B
Avg Intrinsic
$681.03M
Intrinsic / Market
0.46
Margin of Safety
-116.9%
WACC
14.3%
FY End
2025-12-31
EPV
$681.03M book
Profit
$681.03M book
FCFF
$681.03M book
Listed JP, based JP · Industrials · Conglomerates
Market Cap
$48.52B
Avg Intrinsic
$22.36B
Intrinsic / Market
0.46
Margin of Safety
-117.0%
WACC
7.2%
FY End
2026-03-31
EPV
$13.40B
Profit
$36.73B
FCFF
$16.96B
| # | Company | Market Cap | Avg Intrinsic | Intrinsic / Market | Margin of Safety | WACC | EPV / Profit / FCFF | FY End |
|---|---|---|---|---|---|---|---|---|
| 3401 | 3896.HK Kingsoft Cloud Holdings LimitedListed HK, based CN · Technology · Software - Application | $2.72B | $1.31B | 0.48 | -107.7% | 13.3% | $1.31B book $1.31B book $1.31B book | 2025-12-31 |
| 3402 | EQX.TO Equinox Gold Corp.Listed CA, based CA · Basic Materials · Gold | $13.24B | $6.37B | 0.48 | -107.7% | 19.6% | $6.37B book $6.37B book $6.37B book | 2025-12-31 |
| 3403 | NBIX Neurocrine Biosciences, Inc.Listed US, based US · Healthcare · Drug Manufacturers - Specialty & Generic | $14.32B | $6.89B | 0.48 | -107.7% | 6.7% | $6.43B $8.30B $5.95B | 2025-12-31 |
| 3404 | NCGC.F NCC AB (publ)Listed DE, based SE · Industrials · Engineering & Construction | $1.70B | $817.50M | 0.48 | -107.9% | 8.3% | $1.02B $1.14B $292.53M | 2025-12-31 |
| 3405 | 2259.HK Zijin Gold International Company LimitedListed HK, based HK · Basic Materials · Gold | $48.76B | $23.46B | 0.48 | -107.9% | 10.4% | $22.60B $26.79B $20.97B | 2025-12-31 |
| 3406 | 6920.T Lasertec CorporationListed JP, based JP · Technology · Semiconductor Equipment & Materials | $26.15B | $12.57B | 0.48 | -108.0% | 14.4% | $5.76B $16.97B $15.00B | 2025-06-30 |
| 3407 | SO The Southern CompanyListed US, based US · Utilities · Utilities - Regulated Electric | $96.12B | $46.21B | 0.48 | -108.0% | 5.1% | $37.88B $58.37B $42.38B book | 2025-12-31 |
| 3408 | NEMA.SW NEMETSCHEK SEListed CH, based DE · Technology · Software - Application | $8.06B | $3.87B | 0.48 | -108.1% | 7.3% | $4.82B $4.87B $1.93B | 2025-12-31 |
| 3409 | 450080.KS ECOPRO MATListed KR, based KR · Industrials · Electrical Equipment & Parts | $2.01B | $965.37M | 0.48 | -108.1% | 12.7% | $965.37M book $965.37M book $965.37M book | 2025-12-31 |
| 3410 | 6544.T Japan Elevator Service Holdings Co.,Ltd.Listed JP, based JP · Industrials · Specialty Business Services | $1.67B | $803.90M | 0.48 | -108.1% | 6.8% | $577.09M $1.13B $707.71M | 2026-03-31 |
| 3411 | 9104.T Mitsui O.S.K. Lines, Ltd.Listed JP, based JP · Industrials · Marine Shipping | $15.50B | $7.45B | 0.48 | -108.1% | 5.1% | -$478.17M $13.99B $8.83B | 2026-03-31 |
| 3412 | TRI.TO Thomson Reuters CorporationListed CA, based CA · Industrials · Specialty Business Services | $43.24B | $20.76B | 0.48 | -108.3% | 5.6% | $27.81B $16.72B $17.75B | 2025-12-31 |
| 3413 | AXTA Axalta Coating Systems Ltd.Listed US, based US · Basic Materials · Specialty Chemicals | $6.82B | $3.27B | 0.48 | -108.4% | 9.5% | $2.57B $4.42B $2.83B | 2025-12-31 |
| 3414 | GIL.TO Gildan Activewear Inc.Listed CA, based CA · Consumer Cyclical · Apparel Manufacturing | $7.75B | $3.72B | 0.48 | -108.5% | 7.5% | $3.53B $3.57B $4.05B | 2025-12-31 |
| 3415 | JBH.AX JB Hi-Fi LimitedListed AU, based AU · Consumer Cyclical · Specialty Retail | $5.42B | $2.60B | 0.48 | -108.6% | 8.7% | $2.82B $3.42B $1.55B | 2026-06-30 |
| 3416 | 0241.HK Alibaba Health Information Technology LimitedListed HK, based HK · Healthcare · Pharmaceutical Retailers | $5.81B | $2.78B | 0.48 | -108.6% | 14.1% | $2.79B $2.17B $3.39B | 2026-03-31 |
| 3417 | MDLZ Mondelez International, Inc.Listed US, based US · Consumer Defensive · Confectioners | $74.22B | $35.56B | 0.48 | -108.7% | 5.8% | $48.15B $31.49B $27.05B | 2025-12-31 |
| 3418 | ADBE Adobe Inc.Listed US, based US · Technology · Software - Application | $96.00B | $45.99B | 0.48 | -108.8% | 12.3% | $55.50B $33.47B $49.00B | 2025-11-30 |
| 3419 | N2S.F Mandatum OyjListed DE, based FI · Financial Services · Financial Conglomerates | $3.27B | $1.57B | 0.48 | -108.8% | 5.2% | $1.20B book $2.29B $1.20B book | 2025-12-31 |
| 3420 | FIS Fidelity National Information Services, Inc.Listed US, based US · Technology · Information Technology Services | $17.13B | $8.20B | 0.48 | -108.8% | 4.9% | $4.21B $8.90B $11.50B | 2025-12-31 |
| 3421 | PDN.AX Paladin Energy LtdListed AU, based AU · Energy · Uranium | $2.17B | $1.04B | 0.48 | -108.9% | 13.7% | $1.04B book $1.04B book $1.04B book | 2026-06-30 |
| 3422 | MGEE MGE Energy, Inc.Listed US, based US · Utilities · Utilities - Regulated Electric | $2.81B | $1.34B | 0.48 | -109.2% | 7.3% | $936.32M $1.65B $1.44B book | 2025-12-31 |
| 3423 | HSIC Henry Schein, Inc.Listed US, based US · Healthcare · Medical Distribution | $9.68B | $4.63B | 0.48 | -109.3% | 7.6% | $4.58B $5.07B $4.24B | 2025-12-31 |
| 3424 | LNTH Lantheus Holdings, Inc.Listed US, based US · Healthcare · Drug Manufacturers - Specialty & Generic | $6.51B | $3.11B | 0.48 | -109.4% | 9.8% | $2.40B $4.08B $2.86B | 2025-12-31 |
| 3425 | NGVT Ingevity CorporationListed US, based US · Basic Materials · Specialty Chemicals | $2.40B | $1.15B | 0.48 | -109.6% | 9.1% | $1.11B $1.06B $1.27B | 2025-12-31 |
| 3426 | META Meta Platforms, Inc.Listed US, based US · Communication Services · Internet Content & Information | $1.85T | $882.85B | 0.48 | -109.7% | 11.3% | $489.17B $784.00B $1.38T | 2025-12-31 |
| 3427 | 1357.HK Meitu, Inc.Listed HK, based CN · Communication Services · Internet Content & Information | $2.11B | $1.00B | 0.48 | -109.7% | 11.7% | $1.14B $477.28M $1.39B | 2025-12-31 |
| 3428 | 1038.HK CK Infrastructure Holdings LimitedListed HK, based HK · Utilities · Utilities - Regulated Electric | $20.86B | $9.95B | 0.48 | -109.8% | 8.2% | $5.74B $14.78B $9.32B | 2025-12-31 |
| 3429 | RXRX Recursion Pharmaceuticals, Inc.Listed US, based US · Healthcare · Biotechnology | $1.92B | $915.92M | 0.48 | -109.8% | 10.4% | $915.92M book $915.92M book $915.92M book | 2025-12-31 |
| 3430 | RCO.PA Rémy Cointreau SAListed FR, based FR · Consumer Defensive · Beverages - Wineries & Distilleries | $3.09B | $1.47B | 0.48 | -109.9% | 7.6% | $1.57B $1.44B $1.40B | 2026-03-31 |
| 3431 | KGH.WA KGHM Polska Miedz S.A.Listed PL, based PL · Basic Materials · Copper | $17.18B | $8.18B | 0.48 | -110.0% | 11.7% | $3.32B $10.62B book $10.62B book | 2025-12-31 |
| 3432 | ACN Accenture plcListed US, based IE · Technology · Information Technology Services | $152.75B | $72.72B | 0.48 | -110.0% | 10.6% | $74.85B $68.87B $74.45B | 2025-08-31 |
| 3433 | SEZL Sezzle Inc.Listed US, based US · Financial Services · Credit Services | $4.71B | $2.24B | 0.48 | -110.2% | 43.8% | $79.05M $6.41B $233.21M book | 2025-12-31 |
| 3434 | NXT.L NEXT plcListed GB, based GB · Consumer Cyclical · Apparel Retail | $22.28B | $10.59B | 0.48 | -110.4% | 10.0% | $10.90B $12.73B $8.13B | 2026-01-31 |
| 3435 | 7AQ0.F AQ Group AB (publ)Listed DE, based SE · Industrials · Electrical Equipment & Parts | $2.07B | $985.16M | 0.48 | -110.5% | 8.2% | $1.05B $1.13B $781.35M | 2025-12-31 |
| 3436 | SWK Stanley Black & Decker, Inc.Listed US, based US · Industrials · Tools & Accessories | $13.54B | $6.43B | 0.48 | -110.5% | 11.3% | $2.86B $8.97B book $7.48B | 2025-12-31 |
| 3437 | 2GP.F Alimak Group AB (publ)Listed DE, based SE · Industrials · Specialty Industrial Machinery | $1.22B | $579.96M | 0.47 | -110.5% | 9.4% | $529.32M $611.39M $599.17M | 2025-12-31 |
| 3438 | DLO DLocal LimitedListed US, based UY · Technology · Software - Infrastructure | $4.37B | $2.08B | 0.47 | -110.6% | 9.5% | $3.94B $1.74B $541.06M book | 2025-12-31 |
| 3439 | DGX Quest Diagnostics IncorporatedListed US, based US · Healthcare · Diagnostics & Research | $25.53B | $12.12B | 0.47 | -110.6% | 6.9% | $13.82B $12.29B $10.26B | 2025-12-31 |
| 3440 | 6516.T Sanyo Denki Co., Ltd.Listed JP, based JP · Industrials · Electrical Equipment & Parts | $1.24B | $590.27M | 0.47 | -110.7% | 11.6% | $623.43M $494.04M $653.32M | 2026-03-31 |
| 3441 | PPL PPL CorporationListed US, based US · Utilities · Utilities - Regulated Electric | $24.68B | $11.71B | 0.47 | -110.7% | 5.8% | $5.75B $14.33B $15.06B book | 2025-12-31 |
| 3442 | 4966.T C.Uyemura & Co.,Ltd.Listed JP, based JP · Basic Materials · Specialty Chemicals | $2.16B | $1.02B | 0.47 | -111.0% | 11.3% | $1.11B $899.17M $1.05B | 2026-03-31 |
| 3443 | 6MA.F Ambea AB (publ)Listed DE, based SE · Healthcare · Medical Care Facilities | $1.38B | $653.19M | 0.47 | -111.1% | 5.8% | $710.68M $783.04M $465.84M | 2025-12-31 |
| 3444 | C67.F Cboe Global Markets, Inc.Listed DE, based US · Financial Services · Financial Data & Stock Exchanges | $28.70B | $13.59B | 0.47 | -111.2% | 6.7% | $13.39B $18.03B $9.36B | 2025-12-31 |
| 3445 | 097230.KS HJ Shipbuilding & Construction Co., Ltd.Listed KR, based KR · Industrials · Engineering & Construction | $1.03B | $488.85M | 0.47 | -111.2% | 10.3% | $488.85M book $488.85M book $488.85M book | 2025-12-31 |
| 3446 | NA9.DE Nagarro SEListed DE, based DE · Technology · Information Technology Services | $1.10B | $522.44M | 0.47 | -111.4% | 9.3% | $790.89M $420.72M $355.72M | 2025-12-31 |
| 3447 | UGI UGI CorporationListed US, based US · Utilities · Utilities - Regulated Gas | $7.81B | $3.69B | 0.47 | -111.6% | 8.1% | $613.57M $5.23B book $5.23B book | 2025-09-30 |
| 3448 | 4716.T Oracle Corporation JapanListed JP, based JP · Technology · Software - Infrastructure | $7.84B | $3.70B | 0.47 | -111.7% | 10.5% | $4.38B $4.19B $2.54B | 2026-05-31 |
| 3449 | 0008.HK PCCW LimitedListed HK, based HK · Communication Services · Telecom Services | $5.09B | $2.40B | 0.47 | -111.7% | 4.4% | $5.46B $875.61M book $875.61M book | 2025-12-31 |
| 3450 | N33.F NP3 Fastigheter AB (publ)Listed DE, based SE · Real Estate · Real Estate Services | $1.37B | $645.65M | 0.47 | -111.7% | 8.2% | $537.35M $963.38M $436.21M | 2025-12-31 |
| 3451 | MBGL Mobility Global, Inc.Listed US, based US · Technology · Software - Infrastructure | $5.23B | $2.47B | 0.47 | -111.8% | 8.6% | $722.74M $2.94B $3.74B | 2025-12-31 |
| 3452 | 3AJ.F SkiStar AB (publ)Listed DE, based SE · Consumer Cyclical · Resorts & Casinos | $1.39B | $655.76M | 0.47 | -111.9% | 7.5% | $647.17M $767.44M $552.67M | 2026-08-31 |
| 3453 | AFX.DE Carl Zeiss Meditec AGListed DE, based DE · Healthcare · Medical Instruments & Supplies | $3.52B | $1.66B | 0.47 | -112.0% | 12.7% | $2.01B $1.41B $1.55B | 2025-09-30 |
| 3454 | SOBO.TO South Bow CorporationListed CA, based CA · Energy · Oil & Gas Midstream | $7.20B | $3.39B | 0.47 | -112.2% | 7.4% | $2.62B $4.44B $3.12B | 2025-12-31 |
| 3455 | TEQ.F Telenor ASAListed DE, based NO · Communication Services · Telecom Services | $17.90B | $8.43B | 0.47 | -112.5% | 5.0% | $6.87B book $11.55B $6.87B book | 2025-12-31 |
| 3456 | SDR.L Schroders plcListed GB, based GB · Financial Services · Asset Management | $12.38B | $5.83B | 0.47 | -112.5% | 10.5% | $5.89B $5.59B $6.01B book | 2025-12-31 |
| 3457 | XTB.WA XTB S.A.Listed PL, based PL · Financial Services · Capital Markets | $4.17B | $1.96B | 0.47 | -112.7% | 10.8% | $2.25B $2.14B $1.49B | 2025-12-31 |
| 3458 | 2096.HK Simcere Pharmaceutical Group LimitedListed HK, based CN · Healthcare · Drug Manufacturers - Specialty & Generic | $3.75B | $1.76B | 0.47 | -112.8% | 8.8% | $1.99B $1.95B $1.35B book | 2025-12-31 |
| 3459 | HURN Huron Consulting Group Inc.Listed US, based US · Industrials · Consulting Services | $3.08B | $1.45B | 0.47 | -112.8% | 5.0% | $1.92B $980.77M $1.44B | 2025-12-31 |
| 3460 | ACLN.SW Accelleron Industries AGListed CH, based CH · Industrials · Specialty Industrial Machinery | $8.67B | $4.08B | 0.47 | -112.8% | 6.4% | $3.72B $5.71B $2.79B | 2025-12-31 |
| 3461 | 8JQ.F Puuilo OyjListed DE, based FI · Consumer Cyclical · Department Stores | $1.73B | $810.62M | 0.47 | -112.8% | 7.1% | $1.06B $868.77M $503.32M | 2026-01-31 |
| 3462 | PSON.L Pearson plcListed GB, based GB · Communication Services · Publishing | $9.99B | $4.69B | 0.47 | -112.8% | 9.1% | $4.84B $5.00B $4.23B | 2025-12-31 |
| 3463 | OC Owens CorningListed US, based US · Industrials · Building Products & Equipment | $9.27B | $4.35B | 0.47 | -112.9% | 8.9% | $3.81B book $5.43B $3.81B book | 2025-12-31 |
| 3464 | CNQ.TO Canadian Natural Resources LimitedListed CA, based CA · Energy · Oil & Gas E&P | $102.05B | $47.92B | 0.47 | -113.0% | 9.3% | $57.24B $42.46B $44.06B | 2025-12-31 |
| 3465 | WEC WEC Energy Group, Inc.Listed US, based US · Utilities · Utilities - Regulated Electric | $33.18B | $15.58B | 0.47 | -112.9% | 5.8% | $11.50B $20.66B $14.59B book | 2025-12-31 |
| 3466 | 6ZZ.F Rusta AB (publ)Listed DE, based SE · Consumer Cyclical · Department Stores | $1.23B | $575.68M | 0.47 | -113.0% | 8.2% | $422.95M $987.91M $316.17M | 2026-04-30 |
| 3467 | PEGA Pegasystems Inc.Listed US, based US · Technology · Software - Application | $5.67B | $2.66B | 0.47 | -113.1% | 9.7% | $1.82B $3.48B $2.68B | 2025-12-31 |
| 3468 | OPEN Opendoor Technologies Inc.Listed US, based US · Real Estate · Real Estate Services | $1.95B | $914.91M | 0.47 | -113.2% | 16.0% | $914.91M book $914.91M book $914.91M book | 2025-12-31 |
| 3469 | 112610.KS CS Wind CorporationListed KR, based KR · Industrials · Specialty Industrial Machinery | $1.71B | $803.06M | 0.47 | -113.4% | 8.4% | -$1.19M $1.54B $869.70M book | 2025-12-31 |
| 3470 | ADUS Addus HomeCare CorporationListed US, based US · Healthcare · Medical Care Facilities | $2.29B | $1.07B | 0.47 | -113.6% | 9.5% | $970.20M $1.14B $1.11B | 2025-12-31 |
| 3471 | AA Alcoa CorporationListed US, based US · Basic Materials · Aluminum | $11.11B | $5.20B | 0.47 | -113.6% | 12.8% | $715.45M $7.44B book $7.44B book | 2025-12-31 |
| 3472 | NOT.F NOVARTIS AG NListed DE, based CH · Healthcare · Drug Manufacturers - General | $270.45B | $126.55B | 0.47 | -113.7% | 6.6% | $156.67B $106.67B $116.31B | 2025-12-31 |
| 3473 | C1C1.F Hiab OyjListed DE, based FI · Industrials · Farm & Heavy Construction Machinery | $3.45B | $1.61B | 0.47 | -113.8% | 8.8% | $1.66B $1.43B $1.74B | 2025-12-31 |
| 3474 | TWE.AX Treasury Wine Estates LimitedListed AU, based AU · Consumer Defensive · Beverages - Wineries & Distilleries | $3.30B | $1.54B | 0.47 | -113.9% | 7.0% | $13.38M $2.31B book $2.31B book | 2026-06-30 |
| 3475 | RAMP LiveRamp Holdings, Inc.Listed US, based US · Technology · Software - Infrastructure | $2.33B | $1.09B | 0.47 | -114.1% | 11.9% | $680.42M $1.29B $1.30B | 2026-03-31 |
| 3476 | SUL.AX Super Retail Group LimitedListed AU, based AU · Consumer Cyclical · Specialty Retail | $2.15B | $1.00B | 0.47 | -114.2% | 7.6% | $895.33M book $1.22B $895.33M book | 2026-06-30 |
| 3477 | PVH PVH Corp.Listed US, based US · Consumer Cyclical · Apparel Manufacturing | $3.89B | $1.82B | 0.47 | -114.2% | 7.5% | $2.54B $2.42B $490.25M | 2026-01-31 |
| 3478 | MCY.AX Mercury NZ LimitedListed AU, based NZ · Utilities · Utilities - Renewable | $5.56B | $2.59B | 0.47 | -114.4% | 5.8% | $1.90B $2.91B $2.98B book | 2026-06-30 |
| 3479 | WKC World Kinect CorporationListed US, based US · Energy · Oil & Gas Refining & Marketing | $1.87B | $871.55M | 0.47 | -114.4% | 11.7% | $708.38M $553.67M $1.35B | 2025-12-31 |
| 3480 | VONN.SW Vontobel Holding AGListed CH, based CH · Financial Services · Asset Management | $6.07B | $2.83B | 0.47 | -114.6% | 6.5% | $1.12B $4.09B $3.27B book | 2025-12-31 |
| 3481 | ICE Intercontinental Exchange, Inc.Listed US, based US · Financial Services · Financial Data & Stock Exchanges | $85.12B | $39.66B | 0.47 | -114.6% | 8.7% | $45.43B $34.60B $38.95B | 2025-12-31 |
| 3482 | BGA.AX Bega Cheese LimitedListed AU, based AU · Consumer Defensive · Packaged Foods | $1.36B | $635.59M | 0.47 | -114.8% | 7.2% | $686.72M book $533.32M $686.72M book | 2026-06-30 |
| 3483 | AMSC American Superconductor CorporationListed US, based US · Industrials · Specialty Industrial Machinery | $1.23B | $573.05M | 0.47 | -114.8% | 24.4% | $573.05M book $573.05M book $573.05M book | 2026-03-31 |
| 3484 | CSTL Castle Biosciences, Inc.Listed US, based US · Healthcare · Diagnostics & Research | $1.01B | $470.50M | 0.47 | -114.9% | 9.8% | $470.50M book $470.50M book $470.50M book | 2025-12-31 |
| 3485 | NTLA Intellia Therapeutics, Inc.Listed US, based US · Healthcare · Biotechnology | $1.57B | $728.43M | 0.47 | -114.9% | 14.8% | $728.43M book $728.43M book $728.43M book | 2025-12-31 |
| 3486 | CKI.L CK INFRASTRUCTURE HOLDINGS LIMIListed GB, based HK · Utilities · Utilities - Regulated Electric | $21.40B | $9.94B | 0.46 | -115.2% | 8.2% | $5.74B $14.78B $9.31B | 2025-12-31 |
| 3487 | SFL SFL Corporation Ltd.Listed US, based BM · Industrials · Marine Shipping | $1.73B | $803.23M | 0.46 | -115.4% | 6.2% | $950.81M $422.47M $1.04B book | 2025-12-31 |
| 3488 | SQM Sociedad Química y Minera de Chile S.A.Listed US, based CL · Basic Materials · Specialty Chemicals | $18.33B | $8.50B | 0.46 | -115.8% | 8.8% | $10.01B $6.79B $8.69B book | 2025-12-31 |
| 3489 | SRC.L SigmaRoc plcListed GB, based GB · Basic Materials · Building Materials | $1.93B | $890.87M | 0.46 | -116.2% | 10.0% | $817.14M $844.25M $1.01B | 2025-12-31 |
| 3490 | ADYEN.AS Adyen N.V.Listed NL, based NL · Technology · Software - Infrastructure | $30.48B | $14.09B | 0.46 | -116.3% | 15.6% | $19.62B $15.90B $6.76B book | 2025-12-31 |
| 3491 | 6JL.F Tekscend Photomask Corp.Listed DE, based JP · Technology · Semiconductor Equipment & Materials | $2.01B | $929.31M | 0.46 | -116.4% | 10.3% | $1.22B $687.56M $883.16M book | 2025-03-31 |
| 3492 | AGIO Agios Pharmaceuticals, Inc.Listed US, based US · Healthcare · Biotechnology | $2.22B | $1.03B | 0.46 | -116.4% | 8.2% | $1.03B book $1.03B book $1.03B book | 2025-12-31 |
| 3493 | 6504.T Fuji Electric Co., Ltd.Listed JP, based JP · Industrials · Electrical Equipment & Parts | $13.52B | $6.25B | 0.46 | -116.4% | 9.7% | $5.46B $6.74B $6.54B | 2026-03-31 |
| 3494 | IREN.SW Investis Holding SAListed CH, based CH · Real Estate · Real Estate Services | $2.25B | $1.04B | 0.46 | -116.4% | 4.6% | $27.78M $1.84B book $1.25B | 2025-12-31 |
| 3495 | ITP.PA Interparfums SAListed FR, based FR · Consumer Defensive · Household & Personal Products | $3.42B | $1.58B | 0.46 | -116.7% | 10.4% | $1.57B $1.53B $1.64B | 2025-12-31 |
| 3496 | VCT.L Victrex plcListed GB, based GB · Basic Materials · Specialty Chemicals | $1.08B | $498.24M | 0.46 | -116.7% | 8.8% | $633.14M $408.24M $453.33M book | 2025-09-30 |
| 3497 | BVI.PA Bureau Veritas SAListed FR, based FR · Industrials · Consulting Services | $13.25B | $6.11B | 0.46 | -116.7% | 7.5% | $7.48B $5.89B $4.97B | 2025-12-31 |
| 3498 | 8919.T KATITAS CO., Ltd.Listed JP, based JP · Consumer Cyclical · Residential Construction | $1.68B | $773.56M | 0.46 | -116.8% | 7.8% | $846.74M $1.14B $332.27M book | 2026-03-31 |
| 3499 | CRSR Corsair Gaming, Inc.Listed US, based US · Technology · Computer Hardware | $1.48B | $681.03M | 0.46 | -116.9% | 14.3% | $681.03M book $681.03M book $681.03M book | 2025-12-31 |
| 3500 | 8002.T Marubeni CorporationListed JP, based JP · Industrials · Conglomerates | $48.52B | $22.36B | 0.46 | -117.0% | 7.2% | $13.40B $36.73B $16.96B | 2026-03-31 |
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