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 LT · Communication Services · Internet Content & Information
Market Cap
$1.01B
Avg Intrinsic
$466.53M
Intrinsic / Market
0.46
Margin of Safety
-117.0%
WACC
10.5%
FY End
2026-04-30
EPV
$460.35M
Profit
$471.26M
FCFF
$467.97M
Listed DE, based IT · Communication Services · Telecom Services
Profit is over 3× the larger of EPV and FCFFMarket Cap
$17.35B
Avg Intrinsic
$8.00B
Intrinsic / Market
0.46
Margin of Safety
-117.0%
WACC
7.3%
FY End
2025-12-31
EPV
$3.63B
Profit
$15.46B book
FCFF
$4.91B
Listed JP, based JP · Industrials · Conglomerates
Market Cap
$9.23B
Avg Intrinsic
$4.25B
Intrinsic / Market
0.46
Margin of Safety
-117.1%
WACC
12.0%
FY End
2026-03-31
EPV
$2.02B
Profit
$6.07B
FCFF
$4.68B
Listed US, based US · Technology · Information Technology Services
Market Cap
$12.19B
Avg Intrinsic
$5.61B
Intrinsic / Market
0.46
Margin of Safety
-117.3%
WACC
8.7%
FY End
2025-12-31
EPV
$9.79B
Profit
$1.77B
FCFF
$5.26B
Listed US, based US · Financial Services · Asset Management
Market Cap
$2.93B
Avg Intrinsic
$1.35B
Intrinsic / Market
0.46
Margin of Safety
-117.3%
WACC
83.9%
FY End
2024-12-31
EPV
$1.35B book
Profit
$1.35B book
FCFF
$1.35B book
Listed GB, based GB · Industrials · Engineering & Construction
Market Cap
$1.79B
Avg Intrinsic
$821.27M
Intrinsic / Market
0.46
Margin of Safety
-117.3%
WACC
6.3%
FY End
2024-06-30
EPV
$873.07M
Profit
$644.81M
FCFF
$945.94M
Listed DE, based TH · Technology · Electronic Components
Market Cap
$1.40B
Avg Intrinsic
$643.14M
Intrinsic / Market
0.46
Margin of Safety
-117.5%
WACC
9.4%
FY End
2025-12-31
EPV
$730.32M
Profit
$399.32M
FCFF
$799.78M book
Listed KR, based KR · Industrials · Aerospace & Defense
Market Cap
$6.58B
Avg Intrinsic
$3.02B
Intrinsic / Market
0.46
Margin of Safety
-117.5%
WACC
9.1%
FY End
2025-12-31
EPV
$2.47B
Profit
$3.84B
FCFF
$2.77B
Listed DE, based DE · Healthcare · Medical Devices
Market Cap
$47.72B
Avg Intrinsic
$21.91B
Intrinsic / Market
0.46
Margin of Safety
-117.8%
WACC
9.4%
FY End
2025-09-30
EPV
$21.91B book
Profit
$21.91B book
FCFF
$21.91B book
Listed JP, based JP · Industrials · Specialty Industrial Machinery
Market Cap
$29.00B
Avg Intrinsic
$13.31B
Intrinsic / Market
0.46
Margin of Safety
-117.9%
WACC
9.6%
FY End
2026-03-31
EPV
$15.09B
Profit
$11.59B
FCFF
$13.25B book
Listed US, based US · Financial Services · Credit Services
Market Cap
$2.29B
Avg Intrinsic
$1.05B
Intrinsic / Market
0.46
Margin of Safety
-118.1%
WACC
12.0%
FY End
2025-12-31
EPV
$1.26B
Profit
$798.29M book
FCFF
$1.09B
Listed US, based US · Consumer Cyclical · Resorts & Casinos
Market Cap
$2.88B
Avg Intrinsic
$1.32B
Intrinsic / Market
0.46
Margin of Safety
-118.2%
WACC
5.4%
FY End
2025-12-31
EPV
$1.62B
Profit
$1.09B
FCFF
$1.26B book
Listed US, based US · Consumer Defensive · Food Distribution
Market Cap
$37.33B
Avg Intrinsic
$17.11B
Intrinsic / Market
0.46
Margin of Safety
-118.2%
WACC
7.0%
FY End
2026-06-30
EPV
$22.26B
Profit
$13.78B
FCFF
$15.30B
Listed GB, based GB · Energy · Oil & Gas E&P
Market Cap
$1.36B
Avg Intrinsic
$622.51M
Intrinsic / Market
0.46
Margin of Safety
-118.5%
WACC
9.9%
FY End
2025-12-31
EPV
$622.51M book
Profit
$622.51M book
FCFF
$622.51M book
Listed US, based US · Consumer Cyclical · Auto Parts
Market Cap
$51.82B
Avg Intrinsic
$23.71B
Intrinsic / Market
0.46
Margin of Safety
-118.6%
WACC
6.1%
FY End
2025-08-31
EPV
$36.48B
Profit
-$2.79B book
FCFF
$37.43B
Listed US, based US · Consumer Cyclical · Restaurants
Market Cap
$31.99B
Avg Intrinsic
$14.63B
Intrinsic / Market
0.46
Margin of Safety
-118.6%
WACC
5.9%
FY End
2025-12-31
EPV
$21.57B
Profit
$10.99B
FCFF
$11.35B
Listed DE, based DK · Industrials · Integrated Freight & Logistics
Market Cap
$42.15B
Avg Intrinsic
$19.28B
Intrinsic / Market
0.46
Margin of Safety
-118.6%
WACC
8.3%
FY End
2025-12-31
EPV
$24.65B
Profit
$20.22B
FCFF
$12.98B
Listed JP, based JP · Consumer Defensive · Beverages - Non-Alcoholic
Market Cap
$2.25B
Avg Intrinsic
$1.03B
Intrinsic / Market
0.46
Margin of Safety
-118.7%
WACC
9.0%
FY End
2026-04-30
EPV
$1.11B
Profit
$860.59M
FCFF
$1.11B book
Listed US, based US · Consumer Defensive · Packaged Foods
Market Cap
$16.95B
Avg Intrinsic
$7.74B
Intrinsic / Market
0.46
Margin of Safety
-118.9%
WACC
7.1%
FY End
2026-05-31
EPV
$7.39B book
Profit
$8.46B
FCFF
$7.39B book
Listed CA, based CA · Consumer Defensive · Grocery Stores
Market Cap
$51.46B
Avg Intrinsic
$23.51B
Intrinsic / Market
0.46
Margin of Safety
-118.9%
WACC
6.0%
FY End
2025-12-31
EPV
$33.30B
Profit
$19.42B
FCFF
$17.82B
Listed CH, based CH · Basic Materials · Specialty Chemicals
Market Cap
$30.16B
Avg Intrinsic
$13.78B
Intrinsic / Market
0.46
Margin of Safety
-118.9%
WACC
6.5%
FY End
2025-12-31
EPV
$236.43M
Profit
$20.55B book
FCFF
$20.55B book
Listed DE, based SG · Industrials · Conglomerates
Market Cap
$15.24B
Avg Intrinsic
$6.96B
Intrinsic / Market
0.46
Margin of Safety
-119.0%
WACC
5.9%
FY End
2025-12-31
EPV
$1.99B
Profit
$10.16B
FCFF
$8.72B book
Listed US, based US · Consumer Cyclical · Auto Parts
Market Cap
$17.27B
Avg Intrinsic
$7.88B
Intrinsic / Market
0.46
Margin of Safety
-119.2%
WACC
6.6%
FY End
2025-12-31
EPV
$12.03B
Profit
$3.96B
FCFF
$7.63B
Listed DE, based SE · Industrials · Specialty Industrial Machinery
Market Cap
$22.45B
Avg Intrinsic
$10.24B
Intrinsic / Market
0.46
Margin of Safety
-119.2%
WACC
8.6%
FY End
2025-12-31
EPV
$10.66B
Profit
$11.66B
FCFF
$8.40B
Listed JP, based JP · Technology · Information Technology Services
Market Cap
$3.53B
Avg Intrinsic
$1.61B
Intrinsic / Market
0.46
Margin of Safety
-119.4%
WACC
6.0%
FY End
2025-12-31
EPV
$1.79B
Profit
$1.74B
FCFF
$1.31B
Listed US, based US · Industrials · Specialty Business Services
Market Cap
$5.26B
Avg Intrinsic
$2.40B
Intrinsic / Market
0.46
Margin of Safety
-119.4%
WACC
5.7%
FY End
2025-09-30
EPV
$999819
Profit
$4.79B book
FCFF
$2.39B
Listed US, based US · Utilities · Utilities - Regulated Gas
Market Cap
$5.93B
Avg Intrinsic
$2.70B
Intrinsic / Market
0.46
Margin of Safety
-119.4%
WACC
6.5%
FY End
2025-12-31
EPV
$624.04M
Profit
$3.35B
FCFF
$4.13B book
Listed DE, based IT · Financial Services · Credit Services
Market Cap
$1.39B
Avg Intrinsic
$631.81M
Intrinsic / Market
0.46
Margin of Safety
-119.5%
WACC
8.3%
FY End
2025-12-31
EPV
$1.17B
Profit
$329.61M
FCFF
$400.00M
Listed CA, based CA · Basic Materials · Copper
Market Cap
$3.16B
Avg Intrinsic
$1.44B
Intrinsic / Market
0.46
Margin of Safety
-119.5%
WACC
12.4%
FY End
2025-12-31
EPV
$1.41B
Profit
$1.69B
FCFF
$1.22B book
Listed GB, based GB · Industrials · Electrical Equipment & Parts
Market Cap
$1.66B
Avg Intrinsic
$757.52M
Intrinsic / Market
0.46
Margin of Safety
-119.5%
WACC
11.2%
FY End
2026-03-31
EPV
$755.88M
Profit
$862.55M
FCFF
$654.13M
Listed US, based US · Industrials · Specialty Industrial Machinery
Market Cap
$5.61B
Avg Intrinsic
$2.55B
Intrinsic / Market
0.46
Margin of Safety
-119.6%
WACC
9.0%
FY End
2025-12-31
EPV
$1.36B
Profit
$4.48B book
FCFF
$1.82B
Listed DE, based SE · Industrials · Specialty Industrial Machinery
Market Cap
$9.64B
Avg Intrinsic
$4.39B
Intrinsic / Market
0.45
Margin of Safety
-119.8%
WACC
9.0%
FY End
2025-12-31
EPV
$4.89B
Profit
$4.15B
FCFF
$4.12B
Listed CH, based CH
Market Cap
$277.63B
Avg Intrinsic
$126.27B
Intrinsic / Market
0.45
Margin of Safety
-119.9%
WACC
6.6%
FY End
2025-12-31
EPV
$156.04B
Profit
$106.67B
FCFF
$116.10B
Listed US, based US · Healthcare · Biotechnology
Market Cap
$11.32B
Avg Intrinsic
$5.15B
Intrinsic / Market
0.45
Margin of Safety
-119.9%
WACC
4.4%
FY End
2025-12-31
EPV
$2.80B
Profit
$6.32B
FCFF
$6.33B book
Listed DE, based SG · Industrials · Airports & Air Services
Market Cap
$4.04B
Avg Intrinsic
$1.84B
Intrinsic / Market
0.45
Margin of Safety
-119.9%
WACC
6.2%
FY End
2026-03-31
EPV
$410.65M
Profit
$2.86B
FCFF
$2.24B
Listed CH, based CH · Healthcare · Medical Care Facilities
Market Cap
$1.54B
Avg Intrinsic
$699.85M
Intrinsic / Market
0.45
Margin of Safety
-120.0%
WACC
6.9%
FY End
2025-12-31
EPV
$699.85M book
Profit
$699.85M book
FCFF
$699.85M book
Listed US, based US · Financial Services · Asset Management
Market Cap
$9.63B
Avg Intrinsic
$4.37B
Intrinsic / Market
0.45
Margin of Safety
-120.1%
WACC
9.3%
FY End
2025-12-31
EPV
$5.68B
Profit
$3.46B
FCFF
$3.98B
Listed DE, based DK · Industrials · Integrated Freight & Logistics
Market Cap
$42.41B
Avg Intrinsic
$19.26B
Intrinsic / Market
0.45
Margin of Safety
-120.2%
WACC
8.3%
FY End
2025-12-31
EPV
$24.60B
Profit
$20.22B
FCFF
$12.96B
Listed DE, based LU · Industrials · Waste Management
Market Cap
$1.42B
Avg Intrinsic
$646.11M
Intrinsic / Market
0.45
Margin of Safety
-120.3%
WACC
11.1%
FY End
2025-12-31
EPV
$671.88M
Profit
$666.70M
FCFF
$599.76M
Listed DE, based IT · Utilities · Utilities - Renewable
Market Cap
$3.51B
Avg Intrinsic
$1.59B
Intrinsic / Market
0.45
Margin of Safety
-120.4%
WACC
5.6%
FY End
2025-12-31
EPV
$1.38B
Profit
$1.84B
FCFF
$1.56B
Listed US, based US · Consumer Cyclical · Furnishings, Fixtures & Appliances
Profit is over 3× the larger of EPV and FCFFMarket Cap
$14.46B
Avg Intrinsic
$6.56B
Intrinsic / Market
0.45
Margin of Safety
-120.5%
WACC
9.1%
FY End
2025-12-31
EPV
$1.42B
Profit
$17.33B
FCFF
$930.45M
Listed JP, based JP · Consumer Cyclical · Internet Retail
Market Cap
$6.40B
Avg Intrinsic
$2.90B
Intrinsic / Market
0.45
Margin of Safety
-120.6%
WACC
9.0%
FY End
2025-12-31
EPV
$2.57B
Profit
$3.57B
FCFF
$2.56B
Listed HK, based CN · Basic Materials · Specialty Chemicals
Market Cap
$1.44B
Avg Intrinsic
$652.78M
Intrinsic / Market
0.45
Margin of Safety
-120.8%
WACC
6.1%
FY End
2025-12-31
EPV
$678.21M
Profit
$640.06M book
FCFF
$640.06M book
Listed HK, based CN · Healthcare · Medical Instruments & Supplies
Market Cap
$1.19B
Avg Intrinsic
$537.19M
Intrinsic / Market
0.45
Margin of Safety
-120.8%
WACC
4.7%
FY End
2025-12-31
EPV
$725.88M
Profit
$586.91M
FCFF
$298.78M book
Listed DE, based JP · Consumer Cyclical · Internet Retail
Market Cap
$6.41B
Avg Intrinsic
$2.90B
Intrinsic / Market
0.45
Margin of Safety
-121.0%
WACC
9.0%
FY End
2025-12-31
EPV
$2.57B
Profit
$3.57B
FCFF
$2.56B
Listed JP, based JP · Industrials · Tools & Accessories
Market Cap
$6.51B
Avg Intrinsic
$2.94B
Intrinsic / Market
0.45
Margin of Safety
-121.1%
WACC
9.3%
FY End
2026-03-31
EPV
$3.31B
Profit
$2.76B
FCFF
$2.76B
Listed HK, based CN · Energy · Oil & Gas Midstream
Market Cap
$13.37B
Avg Intrinsic
$6.04B
Intrinsic / Market
0.45
Margin of Safety
-121.2%
WACC
7.0%
FY End
2025-12-31
EPV
$4.63B
Profit
$7.31B
FCFF
$6.19B
Listed US, based US · Real Estate · Real Estate - Development
Market Cap
$4.15B
Avg Intrinsic
$1.88B
Intrinsic / Market
0.45
Margin of Safety
-121.3%
WACC
6.2%
FY End
2025-12-31
EPV
$1.68B
Profit
$1.62B
FCFF
$2.34B
Listed DE, based DE · Industrials · Specialty Industrial Machinery
Market Cap
$12.16B
Avg Intrinsic
$5.50B
Intrinsic / Market
0.45
Margin of Safety
-121.3%
WACC
9.0%
FY End
2025-12-31
EPV
$6.40B
Profit
$5.24B
FCFF
$4.85B
Listed US, based US · Consumer Cyclical · Packaging & Containers
Market Cap
$15.06B
Avg Intrinsic
$6.80B
Intrinsic / Market
0.45
Margin of Safety
-121.3%
WACC
8.0%
FY End
2025-12-31
EPV
$7.16B
Profit
$6.55B
FCFF
$6.70B
Listed US, based US · Technology · Information Technology Services
Market Cap
$18.21B
Avg Intrinsic
$8.23B
Intrinsic / Market
0.45
Margin of Safety
-121.4%
WACC
8.8%
FY End
2026-06-30
EPV
$7.60B
Profit
$10.41B
FCFF
$6.66B
Listed US, based US · Utilities · Utilities - Regulated Electric
Market Cap
$24.54B
Avg Intrinsic
$11.08B
Intrinsic / Market
0.45
Margin of Safety
-121.5%
WACC
5.1%
FY End
2025-12-31
EPV
$6.56B
Profit
$14.95B
FCFF
$11.73B book
Listed US, based US · Industrials · Building Products & Equipment
Market Cap
$9.58B
Avg Intrinsic
$4.32B
Intrinsic / Market
0.45
Margin of Safety
-121.5%
WACC
10.9%
FY End
2026-03-31
EPV
$3.33B
Profit
$6.88B
FCFF
$2.75B
Listed DE, based BE · Utilities · Utilities - Regulated Electric
Market Cap
$14.58B
Avg Intrinsic
$6.58B
Intrinsic / Market
0.45
Margin of Safety
-121.5%
WACC
4.6%
FY End
2025-12-31
EPV
-$1.32B
Profit
$9.54B
FCFF
$11.53B book
Listed JP, based JP · Industrials · Engineering & Construction
Market Cap
$1.52B
Avg Intrinsic
$687.63M
Intrinsic / Market
0.45
Margin of Safety
-121.6%
WACC
10.9%
FY End
2026-03-31
EPV
$643.21M
Profit
$700.89M
FCFF
$718.80M
Listed CA, based CA · Basic Materials · Gold
Market Cap
$1.23B
Avg Intrinsic
$555.33M
Intrinsic / Market
0.45
Margin of Safety
-121.7%
WACC
8.1%
FY End
2025-12-31
EPV
$91.15M
Profit
$787.42M book
FCFF
$787.42M book
Listed DE, based DK · Industrials · Airports & Air Services
Market Cap
$6.67B
Avg Intrinsic
$3.01B
Intrinsic / Market
0.45
Margin of Safety
-122.0%
WACC
4.4%
FY End
2025-12-31
EPV
$2.84B
Profit
$5.24B
FCFF
$943.77M book
Listed AU, based AU · Basic Materials · Other Industrial Metals & Mining
Market Cap
$3.43B
Avg Intrinsic
$1.54B
Intrinsic / Market
0.45
Margin of Safety
-122.1%
WACC
8.3%
FY End
2026-06-30
EPV
$1.54B book
Profit
$1.54B book
FCFF
$1.54B book
Listed HK, based CN · Healthcare · Diagnostics & Research
Market Cap
$5.04B
Avg Intrinsic
$2.27B
Intrinsic / Market
0.45
Margin of Safety
-122.1%
WACC
6.4%
FY End
2025-12-31
EPV
$2.29B
Profit
$2.47B
FCFF
$2.05B
Listed CA, based CA · Basic Materials · Copper
Market Cap
$34.36B
Avg Intrinsic
$15.47B
Intrinsic / Market
0.45
Margin of Safety
-122.1%
WACC
12.6%
FY End
2025-12-31
EPV
$6.14B
Profit
$20.14B book
FCFF
$20.14B book
Listed JP, based JP · Technology · Information Technology Services
Market Cap
$3.89B
Avg Intrinsic
$1.75B
Intrinsic / Market
0.45
Margin of Safety
-122.1%
WACC
5.9%
FY End
2026-03-31
EPV
$2.47B
Profit
$1.72B
FCFF
$1.06B book
Listed DE, based SE · Industrials · Engineering & Construction
Market Cap
$3.02B
Avg Intrinsic
$1.36B
Intrinsic / Market
0.45
Margin of Safety
-122.2%
WACC
9.6%
FY End
2025-12-31
EPV
$1.40B
Profit
$1.43B
FCFF
$1.25B
Listed US, based US · Industrials · Aerospace & Defense
Market Cap
$1.06B
Avg Intrinsic
$476.02M
Intrinsic / Market
0.45
Margin of Safety
-122.2%
WACC
7.5%
FY End
2025-12-31
EPV
$536.42M
Profit
$479.96M
FCFF
$411.68M book
Listed US, based US · Industrials · Industrial Distribution
Market Cap
$7.18B
Avg Intrinsic
$3.23B
Intrinsic / Market
0.45
Margin of Safety
-122.2%
WACC
8.9%
FY End
2025-12-31
EPV
$4.30B
Profit
$2.98B
FCFF
$2.41B
Listed DE, based CN · Consumer Cyclical · Internet Retail
Market Cap
$13.63B
Avg Intrinsic
$6.13B
Intrinsic / Market
0.45
Margin of Safety
-122.3%
WACC
10.0%
FY End
2025-12-31
EPV
$32.32B
Profit
-$6.96B book
FCFF
-$6.96B book
Listed DE, based IT · Industrials · Electrical Equipment & Parts
Market Cap
$1.48B
Avg Intrinsic
$667.08M
Intrinsic / Market
0.45
Margin of Safety
-122.4%
WACC
8.7%
FY End
2025-12-31
EPV
$673.63M
Profit
$657.10M
FCFF
$670.51M
Listed US, based US · Technology · Communication Equipment
Market Cap
$3.51B
Avg Intrinsic
$1.58B
Intrinsic / Market
0.45
Margin of Safety
-122.5%
WACC
22.1%
FY End
2025-12-31
EPV
$1.58B book
Profit
$1.58B book
FCFF
$1.58B book
Listed US, based US · Basic Materials · Gold
Market Cap
$120.95B
Avg Intrinsic
$54.36B
Intrinsic / Market
0.45
Margin of Safety
-122.5%
WACC
7.5%
FY End
2025-12-31
EPV
$92.17B
Profit
$35.45B book
FCFF
$35.45B book
Listed FR, based US · Technology · Software - Application
Market Cap
$1.23B
Avg Intrinsic
$550.64M
Intrinsic / Market
0.45
Margin of Safety
-122.5%
WACC
8.2%
FY End
2025-12-31
EPV
$295.44M
Profit
$796.85M
FCFF
$559.64M
Listed US, based US · Technology · Information Technology Services
Market Cap
$212.78B
Avg Intrinsic
$95.59B
Intrinsic / Market
0.45
Margin of Safety
-122.6%
WACC
7.2%
FY End
2025-12-31
EPV
$71.78B
Profit
$141.29B
FCFF
$73.71B
Listed CA, based CA · Basic Materials · Other Precious Metals & Mining
Market Cap
$1.10B
Avg Intrinsic
$492.13M
Intrinsic / Market
0.45
Margin of Safety
-122.8%
WACC
14.9%
FY End
2025-09-30
EPV
$492.13M book
Profit
$492.13M book
FCFF
$492.13M book
Listed CA, based CA · Financial Services · Financial Data & Stock Exchanges
Market Cap
$10.45B
Avg Intrinsic
$4.69B
Intrinsic / Market
0.45
Margin of Safety
-122.8%
WACC
10.2%
FY End
2025-12-31
EPV
$4.40B
Profit
$5.71B
FCFF
$3.96B
Listed US, based US · Technology · Semiconductor Equipment & Materials
Market Cap
$3.29B
Avg Intrinsic
$1.48B
Intrinsic / Market
0.45
Margin of Safety
-122.9%
WACC
15.6%
FY End
2025-12-31
EPV
$1.33B
Profit
$1.02B
FCFF
$2.09B
Listed US, based US · Basic Materials · Lumber & Wood Production
Market Cap
$7.08B
Avg Intrinsic
$3.18B
Intrinsic / Market
0.45
Margin of Safety
-123.0%
WACC
11.9%
FY End
2025-12-31
EPV
$3.05B
Profit
$3.48B
FCFF
$3.00B
Listed DE, based NO · Industrials · Engineering & Construction
Market Cap
$2.28B
Avg Intrinsic
$1.02B
Intrinsic / Market
0.45
Margin of Safety
-123.1%
WACC
7.6%
FY End
2025-12-31
EPV
$1.56B
Profit
$928.08M
FCFF
$580.32M
Listed US, based US · Healthcare · Diagnostics & Research
Market Cap
$5.68B
Avg Intrinsic
$2.55B
Intrinsic / Market
0.45
Margin of Safety
-123.2%
WACC
21.2%
FY End
2025-12-31
EPV
$2.55B book
Profit
$2.55B book
FCFF
$2.55B book
Listed US, based US · Real Estate · Real Estate Services
Market Cap
$14.19B
Avg Intrinsic
$6.35B
Intrinsic / Market
0.45
Margin of Safety
-123.4%
WACC
10.6%
FY End
2025-12-31
EPV
$5.49B
Profit
$7.09B
FCFF
$6.47B
Listed US, based US · Basic Materials · Specialty Chemicals
Market Cap
$2.70B
Avg Intrinsic
$1.21B
Intrinsic / Market
0.45
Margin of Safety
-123.6%
WACC
10.5%
FY End
2025-12-31
EPV
$1.38B book
Profit
$854.13M
FCFF
$1.38B book
Listed HK, based SG · Communication Services · Advertising Agencies
Market Cap
$2.76B
Avg Intrinsic
$1.23B
Intrinsic / Market
0.45
Margin of Safety
-123.7%
WACC
5.1%
FY End
2025-12-31
EPV
$1.23B
Profit
$1.80B
FCFF
$671.99M
Listed US, based US · Industrials · Staffing & Employment Services
Market Cap
$3.43B
Avg Intrinsic
$1.53B
Intrinsic / Market
0.45
Margin of Safety
-123.7%
WACC
9.1%
FY End
2025-12-31
EPV
$2.75B
Profit
$55.40M
FCFF
$1.79B
Listed HK, based HK · Healthcare · Drug Manufacturers - Specialty & Generic
Market Cap
$2.49B
Avg Intrinsic
$1.11B
Intrinsic / Market
0.45
Margin of Safety
-123.8%
WACC
7.0%
FY End
2025-12-31
EPV
$1.25B book
Profit
$839.54M
FCFF
$1.25B book
Listed US, based US · Consumer Cyclical · Specialty Retail
Market Cap
$1.16B
Avg Intrinsic
$517.42M
Intrinsic / Market
0.45
Margin of Safety
-123.9%
WACC
9.9%
FY End
2025-09-30
EPV
$342.14M
Profit
$245.25M
FCFF
$964.87M book
Listed FR, based FR · Technology · Software - Application
Market Cap
$2.39B
Avg Intrinsic
$1.07B
Intrinsic / Market
0.45
Margin of Safety
-124.0%
WACC
8.2%
FY End
2025-12-31
EPV
$2.17B
Profit
$520.49M book
FCFF
$520.49M book
Listed JP, based JP · Industrials · Electrical Equipment & Parts
Market Cap
$2.46B
Avg Intrinsic
$1.10B
Intrinsic / Market
0.45
Margin of Safety
-124.1%
WACC
8.1%
FY End
2026-03-31
EPV
$1.67B
Profit
$780.54M
FCFF
$833.26M book
Listed US, based US · Energy · Oil & Gas Refining & Marketing
Market Cap
$4.82B
Avg Intrinsic
$2.15B
Intrinsic / Market
0.45
Margin of Safety
-124.3%
WACC
7.2%
FY End
2025-12-31
EPV
$2.15B book
Profit
$2.15B book
FCFF
$2.15B book
Listed US, based US · Energy · Oil & Gas Drilling
Profit is over 3× the larger of EPV and FCFFMarket Cap
$3.08B
Avg Intrinsic
$1.37B
Intrinsic / Market
0.45
Margin of Safety
-124.3%
WACC
11.6%
FY End
2025-12-31
EPV
$542.70M
Profit
$2.87B book
FCFF
$709.08M
Listed US, based US · Technology · Software - Infrastructure
Market Cap
$23.47B
Avg Intrinsic
$10.46B
Intrinsic / Market
0.45
Margin of Safety
-124.4%
WACC
12.5%
FY End
2026-01-31
EPV
$28.17B
Profit
$1.60B book
FCFF
$1.60B book
Listed CA, based CA · Consumer Cyclical · Auto Parts
Market Cap
$17.64B
Avg Intrinsic
$7.86B
Intrinsic / Market
0.45
Margin of Safety
-124.5%
WACC
12.1%
FY End
2025-12-31
EPV
$6.91B
Profit
$8.95B
FCFF
$7.71B
Listed JP, based JP · Healthcare · Drug Manufacturers - General
Market Cap
$31.15B
Avg Intrinsic
$13.87B
Intrinsic / Market
0.45
Margin of Safety
-124.6%
WACC
10.1%
FY End
2026-03-31
EPV
$16.47B
Profit
$14.73B
FCFF
$10.42B book
Listed US, based US · Technology · Software - Application
Market Cap
$35.90B
Avg Intrinsic
$15.98B
Intrinsic / Market
0.45
Margin of Safety
-124.6%
WACC
7.4%
FY End
2025-12-31
EPV
$15.12B
Profit
$18.10B
FCFF
$14.72B
Listed JP, based JP · Industrials · Specialty Industrial Machinery
Market Cap
$3.37B
Avg Intrinsic
$1.50B
Intrinsic / Market
0.45
Margin of Safety
-124.7%
WACC
6.4%
FY End
2026-03-31
EPV
$1.48B
Profit
$1.90B
FCFF
$1.12B book
Listed US, based US · Industrials · Marine Shipping
Market Cap
$7.03B
Avg Intrinsic
$3.13B
Intrinsic / Market
0.45
Margin of Safety
-124.7%
WACC
8.5%
FY End
2025-12-31
EPV
$2.43B
Profit
$3.69B
FCFF
$3.27B
Listed US, based US · Utilities · Utilities - Regulated Water
Market Cap
$25.43B
Avg Intrinsic
$11.32B
Intrinsic / Market
0.45
Margin of Safety
-124.7%
WACC
6.0%
FY End
2025-12-31
EPV
$8.01B
Profit
$14.27B
FCFF
$11.68B book
Listed HK, based HK · Utilities · Utilities - Regulated Gas
Market Cap
$16.77B
Avg Intrinsic
$7.46B
Intrinsic / Market
0.45
Margin of Safety
-124.7%
WACC
6.2%
FY End
2025-12-31
EPV
$5.97B
Profit
$8.82B
FCFF
$7.60B
Listed US, based US · Industrials · Specialty Industrial Machinery
Market Cap
$2.20B
Avg Intrinsic
$977.57M
Intrinsic / Market
0.44
Margin of Safety
-124.8%
WACC
8.9%
FY End
2026-08-31
EPV
$976.47M
Profit
$985.17M
FCFF
$971.08M
Listed DE, based GB · Financial Services · Credit Services
Market Cap
$4.90B
Avg Intrinsic
$2.18B
Intrinsic / Market
0.44
Margin of Safety
-124.8%
WACC
15.4%
FY End
2025-12-31
EPV
$1.21B
Profit
$2.67B book
FCFF
$2.67B book
Listed US, based US · Consumer Defensive · Farm Products
Market Cap
$38.36B
Avg Intrinsic
$17.04B
Intrinsic / Market
0.44
Margin of Safety
-125.1%
WACC
7.7%
FY End
2025-12-31
EPV
$18.97B
Profit
$19.20B
FCFF
$12.96B
Listed US, based US · Financial Services · Asset Management
Market Cap
$1.19B
Avg Intrinsic
$530.42M
Intrinsic / Market
0.44
Margin of Safety
-125.1%
WACC
8.3%
FY End
2024-07-31
EPV
$331.12M
Profit
$791.76M book
FCFF
$468.38M
Listed DE, based GB · Financial Services · Credit Services
Market Cap
$4.91B
Avg Intrinsic
$2.18B
Intrinsic / Market
0.44
Margin of Safety
-125.2%
WACC
15.4%
FY End
2025-12-31
EPV
$1.21B
Profit
$2.67B book
FCFF
$2.67B book
Listed US, based US · Consumer Defensive · Grocery Stores
Market Cap
$35.16B
Avg Intrinsic
$15.62B
Intrinsic / Market
0.44
Margin of Safety
-125.2%
WACC
5.0%
FY End
2026-01-31
EPV
$29.82B
Profit
$8.20B
FCFF
$8.83B
| # | Company | Market Cap | Avg Intrinsic | Intrinsic / Market | Margin of Safety | WACC | EPV / Profit / FCFF | FY End |
|---|---|---|---|---|---|---|---|---|
| 3501 | 983.F Baltic Classifieds Group PLCListed DE, based LT · Communication Services · Internet Content & Information | $1.01B | $466.53M | 0.46 | -117.0% | 10.5% | $460.35M $471.26M $467.97M | 2026-04-30 |
| 3502 | TQI.DE Telecom Italia S.p.A. AListed DE, based IT · Communication Services · Telecom Services | $17.35B | $8.00B | 0.46 | -117.0% | 7.3% | $3.63B $15.46B book $4.91B | 2025-12-31 |
| 3503 | 5706.T Mitsui Kinzoku Company, LimitedListed JP, based JP · Industrials · Conglomerates | $9.23B | $4.25B | 0.46 | -117.1% | 12.0% | $2.02B $6.07B $4.68B | 2026-03-31 |
| 3504 | IT Gartner, Inc.Listed US, based US · Technology · Information Technology Services | $12.19B | $5.61B | 0.46 | -117.3% | 8.7% | $9.79B $1.77B $5.26B | 2025-12-31 |
| 3505 | ASST Strive, Inc.Listed US, based US · Financial Services · Asset Management | $2.93B | $1.35B | 0.46 | -117.3% | 83.9% | $1.35B book $1.35B book $1.35B book | 2024-12-31 |
| 3506 | KIE.L Kier Group plcListed GB, based GB · Industrials · Engineering & Construction | $1.79B | $821.27M | 0.46 | -117.3% | 6.3% | $873.07M $644.81M $945.94M | 2024-06-30 |
| 3507 | HAA1.F Hana Microelectronics Public Company LimitedListed DE, based TH · Technology · Electronic Components | $1.40B | $643.14M | 0.46 | -117.5% | 9.4% | $730.32M $399.32M $799.78M book | 2025-12-31 |
| 3508 | 443060.KS HD Hyundai Marine Solution CO.,LTD.Listed KR, based KR · Industrials · Aerospace & Defense | $6.58B | $3.02B | 0.46 | -117.5% | 9.1% | $2.47B $3.84B $2.77B | 2025-12-31 |
| 3509 | SHL.DE Siemens Healthineers AGListed DE, based DE · Healthcare · Medical Devices | $47.72B | $21.91B | 0.46 | -117.8% | 9.4% | $21.91B book $21.91B book $21.91B book | 2025-09-30 |
| 3510 | 6273.T SMC CorporationListed JP, based JP · Industrials · Specialty Industrial Machinery | $29.00B | $13.31B | 0.46 | -117.9% | 9.6% | $15.09B $11.59B $13.25B book | 2026-03-31 |
| 3511 | UPST Upstart Holdings, Inc.Listed US, based US · Financial Services · Credit Services | $2.29B | $1.05B | 0.46 | -118.1% | 12.0% | $1.26B $798.29M book $1.09B | 2025-12-31 |
| 3512 | HGV Hilton Grand Vacations Inc.Listed US, based US · Consumer Cyclical · Resorts & Casinos | $2.88B | $1.32B | 0.46 | -118.2% | 5.4% | $1.62B $1.09B $1.26B book | 2025-12-31 |
| 3513 | SYY Sysco CorporationListed US, based US · Consumer Defensive · Food Distribution | $37.33B | $17.11B | 0.46 | -118.2% | 7.0% | $22.26B $13.78B $15.30B | 2026-06-30 |
| 3514 | SQZ.L Serica Energy plcListed GB, based GB · Energy · Oil & Gas E&P | $1.36B | $622.51M | 0.46 | -118.5% | 9.9% | $622.51M book $622.51M book $622.51M book | 2025-12-31 |
| 3515 | AZO AutoZone, Inc.Listed US, based US · Consumer Cyclical · Auto Parts | $51.82B | $23.71B | 0.46 | -118.6% | 6.1% | $36.48B -$2.79B book $37.43B | 2025-08-31 |
| 3516 | QSR Restaurant Brands International Inc.Listed US, based US · Consumer Cyclical · Restaurants | $31.99B | $14.63B | 0.46 | -118.6% | 5.9% | $21.57B $10.99B $11.35B | 2025-12-31 |
| 3517 | DS81.DE DSV A/S IListed DE, based DK · Industrials · Integrated Freight & Logistics | $42.15B | $19.28B | 0.46 | -118.6% | 8.3% | $24.65B $20.22B $12.98B | 2025-12-31 |
| 3518 | 2593.T Ito En, Ltd.Listed JP, based JP · Consumer Defensive · Beverages - Non-Alcoholic | $2.25B | $1.03B | 0.46 | -118.7% | 9.0% | $1.11B $860.59M $1.11B book | 2026-04-30 |
| 3519 | GIS General Mills, Inc.Listed US, based US · Consumer Defensive · Packaged Foods | $16.95B | $7.74B | 0.46 | -118.9% | 7.1% | $7.39B book $8.46B $7.39B book | 2026-05-31 |
| 3520 | L.TO Loblaw Companies LimitedListed CA, based CA · Consumer Defensive · Grocery Stores | $51.46B | $23.51B | 0.46 | -118.9% | 6.0% | $33.30B $19.42B $17.82B | 2025-12-31 |
| 3521 | DSFIR.SW DSM-Firmenich AGListed CH, based CH · Basic Materials · Specialty Chemicals | $30.16B | $13.78B | 0.46 | -118.9% | 6.5% | $236.43M $20.55B book $20.55B book | 2025-12-31 |
| 3522 | KEP1.F Keppel Ltd.Listed DE, based SG · Industrials · Conglomerates | $15.24B | $6.96B | 0.46 | -119.0% | 5.9% | $1.99B $10.16B $8.72B book | 2025-12-31 |
| 3523 | GPC Genuine Parts CompanyListed US, based US · Consumer Cyclical · Auto Parts | $17.27B | $7.88B | 0.46 | -119.2% | 6.6% | $12.03B $3.96B $7.63B | 2025-12-31 |
| 3524 | AA9.F Alfa Laval AB (publ)Listed DE, based SE · Industrials · Specialty Industrial Machinery | $22.45B | $10.24B | 0.46 | -119.2% | 8.6% | $10.66B $11.66B $8.40B | 2025-12-31 |
| 3525 | 4812.T Dentsu Soken Inc.Listed JP, based JP · Technology · Information Technology Services | $3.53B | $1.61B | 0.46 | -119.4% | 6.0% | $1.79B $1.74B $1.31B | 2025-12-31 |
| 3526 | AMTM Amentum Holdings, Inc.Listed US, based US · Industrials · Specialty Business Services | $5.26B | $2.40B | 0.46 | -119.4% | 5.7% | $999819 $4.79B book $2.39B | 2025-09-30 |
| 3527 | SWX Southwest Gas Holdings, Inc.Listed US, based US · Utilities · Utilities - Regulated Gas | $5.93B | $2.70B | 0.46 | -119.4% | 6.5% | $624.04M $3.35B $4.13B book | 2025-12-31 |
| 3528 | MNL.F Moltiply Group S.p.A.Listed DE, based IT · Financial Services · Credit Services | $1.39B | $631.81M | 0.46 | -119.5% | 8.3% | $1.17B $329.61M $400.00M | 2025-12-31 |
| 3529 | ERO.TO Ero Copper Corp.Listed CA, based CA · Basic Materials · Copper | $3.16B | $1.44B | 0.46 | -119.5% | 12.4% | $1.41B $1.69B $1.22B book | 2025-12-31 |
| 3530 | VLX.L Volex plcListed GB, based GB · Industrials · Electrical Equipment & Parts | $1.66B | $757.52M | 0.46 | -119.5% | 11.2% | $755.88M $862.55M $654.13M | 2026-03-31 |
| 3531 | JBTM JBT Marel CorporationListed US, based US · Industrials · Specialty Industrial Machinery | $5.61B | $2.55B | 0.46 | -119.6% | 9.0% | $1.36B $4.48B book $1.82B | 2025-12-31 |
| 3532 | TLLB.F Trelleborg AB (publ)Listed DE, based SE · Industrials · Specialty Industrial Machinery | $9.64B | $4.39B | 0.45 | -119.8% | 9.0% | $4.89B $4.15B $4.12B | 2025-12-31 |
| 3533 | NOVNEE.SW Novartis AGListed CH, based CH | $277.63B | $126.27B | 0.45 | -119.9% | 6.6% | $156.04B $106.67B $116.10B | 2025-12-31 |
| 3534 | BMRN BioMarin Pharmaceutical Inc.Listed US, based US · Healthcare · Biotechnology | $11.32B | $5.15B | 0.45 | -119.9% | 4.4% | $2.80B $6.32B $6.33B book | 2025-12-31 |
| 3535 | W1J.F SATS Ltd.Listed DE, based SG · Industrials · Airports & Air Services | $4.04B | $1.84B | 0.45 | -119.9% | 6.2% | $410.65M $2.86B $2.24B | 2026-03-31 |
| 3536 | AEVS.SW Aevis Victoria SAListed CH, based CH · Healthcare · Medical Care Facilities | $1.54B | $699.85M | 0.45 | -120.0% | 6.9% | $699.85M book $699.85M book $699.85M book | 2025-12-31 |
| 3537 | AMG Affiliated Managers Group, Inc.Listed US, based US · Financial Services · Asset Management | $9.63B | $4.37B | 0.45 | -120.1% | 9.3% | $5.68B $3.46B $3.98B | 2025-12-31 |
| 3538 | DS81.F DSV A/SListed DE, based DK · Industrials · Integrated Freight & Logistics | $42.41B | $19.26B | 0.45 | -120.2% | 8.3% | $24.60B $20.22B $12.96B | 2025-12-31 |
| 3539 | BFSA.DE Befesa S.A.Listed DE, based LU · Industrials · Waste Management | $1.42B | $646.11M | 0.45 | -120.3% | 11.1% | $671.88M $666.70M $599.76M | 2025-12-31 |
| 3540 | ER9.F ERG S.p.A.Listed DE, based IT · Utilities · Utilities - Renewable | $3.51B | $1.59B | 0.45 | -120.4% | 5.6% | $1.38B $1.84B $1.56B | 2025-12-31 |
| 3541 | SGI Somnigroup International Inc.Listed US, based US · Consumer Cyclical · Furnishings, Fixtures & Appliances | $14.46B | $6.56B | 0.45 | -120.5% | 9.1% | $1.42B $17.33B $930.45M | 2025-12-31 |
| 3542 | 3064.T MonotaRO Co., Ltd.Listed JP, based JP · Consumer Cyclical · Internet Retail | $6.40B | $2.90B | 0.45 | -120.6% | 9.0% | $2.57B $3.57B $2.56B | 2025-12-31 |
| 3543 | 6616.HK Global New Material International Holdings LimitedListed HK, based CN · Basic Materials · Specialty Chemicals | $1.44B | $652.78M | 0.45 | -120.8% | 6.1% | $678.21M $640.06M book $640.06M book | 2025-12-31 |
| 3544 | 1501.HK Shanghai INT Medical Instruments Co., Ltd.Listed HK, based CN · Healthcare · Medical Instruments & Supplies | $1.19B | $537.19M | 0.45 | -120.8% | 4.7% | $725.88M $586.91M $298.78M book | 2025-12-31 |
| 3545 | 6XQ.F MonotaRO Co LtdListed DE, based JP · Consumer Cyclical · Internet Retail | $6.41B | $2.90B | 0.45 | -121.0% | 9.0% | $2.57B $3.57B $2.56B | 2025-12-31 |
| 3546 | 9962.T MISUMI Group Inc.Listed JP, based JP · Industrials · Tools & Accessories | $6.51B | $2.94B | 0.45 | -121.1% | 9.3% | $3.31B $2.76B $2.76B | 2026-03-31 |
| 3547 | 1138.HK COSCO SHIPPING Energy Transportation Co., Ltd.Listed HK, based CN · Energy · Oil & Gas Midstream | $13.37B | $6.04B | 0.45 | -121.2% | 7.0% | $4.63B $7.31B $6.19B | 2025-12-31 |
| 3548 | HHH Howard Hughes Holdings Inc.Listed US, based US · Real Estate · Real Estate - Development | $4.15B | $1.88B | 0.45 | -121.3% | 6.2% | $1.68B $1.62B $2.34B | 2025-12-31 |
| 3549 | G1A.DE GEA Group AktiengesellschaftListed DE, based DE · Industrials · Specialty Industrial Machinery | $12.16B | $5.50B | 0.45 | -121.3% | 9.0% | $6.40B $5.24B $4.85B | 2025-12-31 |
| 3550 | BALL Ball CorporationListed US, based US · Consumer Cyclical · Packaging & Containers | $15.06B | $6.80B | 0.45 | -121.3% | 8.0% | $7.16B $6.55B $6.70B | 2025-12-31 |
| 3551 | BR Broadridge Financial Solutions, Inc.Listed US, based US · Technology · Information Technology Services | $18.21B | $8.23B | 0.45 | -121.4% | 8.8% | $7.60B $10.41B $6.66B | 2026-06-30 |
| 3552 | CNP CenterPoint Energy, Inc.Listed US, based US · Utilities · Utilities - Regulated Electric | $24.54B | $11.08B | 0.45 | -121.5% | 5.1% | $6.56B $14.95B $11.73B book | 2025-12-31 |
| 3553 | WMS Advanced Drainage Systems, Inc.Listed US, based US · Industrials · Building Products & Equipment | $9.58B | $4.32B | 0.45 | -121.5% | 10.9% | $3.33B $6.88B $2.75B | 2026-03-31 |
| 3554 | E4S.F Elia Group SA/NVListed DE, based BE · Utilities · Utilities - Regulated Electric | $14.58B | $6.58B | 0.45 | -121.5% | 4.6% | -$1.32B $9.54B $11.53B book | 2025-12-31 |
| 3555 | 6055.T JAPAN MATERIAL Co., Ltd.Listed JP, based JP · Industrials · Engineering & Construction | $1.52B | $687.63M | 0.45 | -121.6% | 10.9% | $643.21M $700.89M $718.80M | 2026-03-31 |
| 3556 | ELE.TO Elemental Royalty CorporationListed CA, based CA · Basic Materials · Gold | $1.23B | $555.33M | 0.45 | -121.7% | 8.1% | $91.15M $787.42M book $787.42M book | 2025-12-31 |
| 3557 | KLH.F Københavns Lufthavne A/SListed DE, based DK · Industrials · Airports & Air Services | $6.67B | $3.01B | 0.45 | -122.0% | 4.4% | $2.84B $5.24B $943.77M book | 2025-12-31 |
| 3558 | IGO.AX IGO LimitedListed AU, based AU · Basic Materials · Other Industrial Metals & Mining | $3.43B | $1.54B | 0.45 | -122.1% | 8.3% | $1.54B book $1.54B book $1.54B book | 2026-06-30 |
| 3559 | 3347.HK Hangzhou Tigermed Consulting Co., LtdListed HK, based CN · Healthcare · Diagnostics & Research | $5.04B | $2.27B | 0.45 | -122.1% | 6.4% | $2.29B $2.47B $2.05B | 2025-12-31 |
| 3560 | TECK-B.TO Teck Resources LimitedListed CA, based CA · Basic Materials · Copper | $34.36B | $15.47B | 0.45 | -122.1% | 12.6% | $6.14B $20.14B book $20.14B book | 2025-12-31 |
| 3561 | 4733.T OBIC Business Consultants Co., Ltd.Listed JP, based JP · Technology · Information Technology Services | $3.89B | $1.75B | 0.45 | -122.1% | 5.9% | $2.47B $1.72B $1.06B book | 2026-03-31 |
| 3562 | BV0.F Bravida Holding AB (publ)Listed DE, based SE · Industrials · Engineering & Construction | $3.02B | $1.36B | 0.45 | -122.2% | 9.6% | $1.40B $1.43B $1.25B | 2025-12-31 |
| 3563 | NPK National Presto Industries, Inc.Listed US, based US · Industrials · Aerospace & Defense | $1.06B | $476.02M | 0.45 | -122.2% | 7.5% | $536.42M $479.96M $411.68M book | 2025-12-31 |
| 3564 | POOL Pool CorporationListed US, based US · Industrials · Industrial Distribution | $7.18B | $3.23B | 0.45 | -122.2% | 8.9% | $4.30B $2.98B $2.41B | 2025-12-31 |
| 3565 | K9J.F SHEIN Global Holdings LimitedListed DE, based CN · Consumer Cyclical · Internet Retail | $13.63B | $6.13B | 0.45 | -122.3% | 10.0% | $32.32B -$6.96B book -$6.96B book | 2025-12-31 |
| 3566 | J0L.F Cembre S.p.A.Listed DE, based IT · Industrials · Electrical Equipment & Parts | $1.48B | $667.08M | 0.45 | -122.4% | 8.7% | $673.63M $657.10M $670.51M | 2025-12-31 |
| 3567 | ONDS Ondas Inc.Listed US, based US · Technology · Communication Equipment | $3.51B | $1.58B | 0.45 | -122.5% | 22.1% | $1.58B book $1.58B book $1.58B book | 2025-12-31 |
| 3568 | NEM Newmont CorporationListed US, based US · Basic Materials · Gold | $120.95B | $54.36B | 0.45 | -122.5% | 7.5% | $92.17B $35.45B book $35.45B book | 2025-12-31 |
| 3569 | 74SW.PA 74SoftwareListed FR, based US · Technology · Software - Application | $1.23B | $550.64M | 0.45 | -122.5% | 8.2% | $295.44M $796.85M $559.64M | 2025-12-31 |
| 3570 | IBM International Business Machines CorporationListed US, based US · Technology · Information Technology Services | $212.78B | $95.59B | 0.45 | -122.6% | 7.2% | $71.78B $141.29B $73.71B | 2025-12-31 |
| 3571 | GGD.TO GoGold Resources Inc.Listed CA, based CA · Basic Materials · Other Precious Metals & Mining | $1.10B | $492.13M | 0.45 | -122.8% | 14.9% | $492.13M book $492.13M book $492.13M book | 2025-09-30 |
| 3572 | X.TO TMX Group LimitedListed CA, based CA · Financial Services · Financial Data & Stock Exchanges | $10.45B | $4.69B | 0.45 | -122.8% | 10.2% | $4.40B $5.71B $3.96B | 2025-12-31 |
| 3573 | ACLS Axcelis Technologies, Inc.Listed US, based US · Technology · Semiconductor Equipment & Materials | $3.29B | $1.48B | 0.45 | -122.9% | 15.6% | $1.33B $1.02B $2.09B | 2025-12-31 |
| 3574 | SSD Simpson Manufacturing Co., Inc.Listed US, based US · Basic Materials · Lumber & Wood Production | $7.08B | $3.18B | 0.45 | -123.0% | 11.9% | $3.05B $3.48B $3.00B | 2025-12-31 |
| 3575 | AF8.F AF Gruppen ASAListed DE, based NO · Industrials · Engineering & Construction | $2.28B | $1.02B | 0.45 | -123.1% | 7.6% | $1.56B $928.08M $580.32M | 2025-12-31 |
| 3576 | GRAL GRAIL, Inc.Listed US, based US · Healthcare · Diagnostics & Research | $5.68B | $2.55B | 0.45 | -123.2% | 21.2% | $2.55B book $2.55B book $2.55B book | 2025-12-31 |
| 3577 | JLL Jones Lang LaSalle IncorporatedListed US, based US · Real Estate · Real Estate Services | $14.19B | $6.35B | 0.45 | -123.4% | 10.6% | $5.49B $7.09B $6.47B | 2025-12-31 |
| 3578 | KWR Quaker Chemical CorporationListed US, based US · Basic Materials · Specialty Chemicals | $2.70B | $1.21B | 0.45 | -123.6% | 10.5% | $1.38B book $854.13M $1.38B book | 2025-12-31 |
| 3579 | 1860.HK Mobvista Inc.Listed HK, based SG · Communication Services · Advertising Agencies | $2.76B | $1.23B | 0.45 | -123.7% | 5.1% | $1.23B $1.80B $671.99M | 2025-12-31 |
| 3580 | TNET TriNet Group, Inc.Listed US, based US · Industrials · Staffing & Employment Services | $3.43B | $1.53B | 0.45 | -123.7% | 9.1% | $2.75B $55.40M $1.79B | 2025-12-31 |
| 3581 | 0013.HK HUTCHMED (China) LimitedListed HK, based HK · Healthcare · Drug Manufacturers - Specialty & Generic | $2.49B | $1.11B | 0.45 | -123.8% | 7.0% | $1.25B book $839.54M $1.25B book | 2025-12-31 |
| 3582 | HZO MarineMax, Inc.Listed US, based US · Consumer Cyclical · Specialty Retail | $1.16B | $517.42M | 0.45 | -123.9% | 9.9% | $342.14M $245.25M $964.87M book | 2025-09-30 |
| 3583 | VU.PA Vusion S.A.Listed FR, based FR · Technology · Software - Application | $2.39B | $1.07B | 0.45 | -124.0% | 8.2% | $2.17B $520.49M book $520.49M book | 2025-12-31 |
| 3584 | 6526.T Socionext Inc.Listed JP, based JP · Industrials · Electrical Equipment & Parts | $2.46B | $1.10B | 0.45 | -124.1% | 8.1% | $1.67B $780.54M $833.26M book | 2026-03-31 |
| 3585 | IEP Icahn Enterprises L.P.Listed US, based US · Energy · Oil & Gas Refining & Marketing | $4.82B | $2.15B | 0.45 | -124.3% | 7.2% | $2.15B book $2.15B book $2.15B book | 2025-12-31 |
| 3586 | SDRL Seadrill LimitedListed US, based US · Energy · Oil & Gas Drilling | $3.08B | $1.37B | 0.45 | -124.3% | 11.6% | $542.70M $2.87B book $709.08M | 2025-12-31 |
| 3587 | IOT Samsara Inc.Listed US, based US · Technology · Software - Infrastructure | $23.47B | $10.46B | 0.45 | -124.4% | 12.5% | $28.17B $1.60B book $1.60B book | 2026-01-31 |
| 3588 | MG.TO Magna International Inc.Listed CA, based CA · Consumer Cyclical · Auto Parts | $17.64B | $7.86B | 0.45 | -124.5% | 12.1% | $6.91B $8.95B $7.71B | 2025-12-31 |
| 3589 | 4568.T Daiichi Sankyo Company, LimitedListed JP, based JP · Healthcare · Drug Manufacturers - General | $31.15B | $13.87B | 0.45 | -124.6% | 10.1% | $16.47B $14.73B $10.42B book | 2026-03-31 |
| 3590 | ROP Roper Technologies, Inc.Listed US, based US · Technology · Software - Application | $35.90B | $15.98B | 0.45 | -124.6% | 7.4% | $15.12B $18.10B $14.72B | 2025-12-31 |
| 3591 | 6508.T Meidensha CorporationListed JP, based JP · Industrials · Specialty Industrial Machinery | $3.37B | $1.50B | 0.45 | -124.7% | 6.4% | $1.48B $1.90B $1.12B book | 2026-03-31 |
| 3592 | KEX Kirby CorporationListed US, based US · Industrials · Marine Shipping | $7.03B | $3.13B | 0.45 | -124.7% | 8.5% | $2.43B $3.69B $3.27B | 2025-12-31 |
| 3593 | AWK American Water Works Company, Inc.Listed US, based US · Utilities · Utilities - Regulated Water | $25.43B | $11.32B | 0.45 | -124.7% | 6.0% | $8.01B $14.27B $11.68B book | 2025-12-31 |
| 3594 | 0003.HK The Hong Kong and China Gas Company LimitedListed HK, based HK · Utilities · Utilities - Regulated Gas | $16.77B | $7.46B | 0.45 | -124.7% | 6.2% | $5.97B $8.82B $7.60B | 2025-12-31 |
| 3595 | EPAC Enerpac Tool Group Corp.Listed US, based US · Industrials · Specialty Industrial Machinery | $2.20B | $977.57M | 0.44 | -124.8% | 8.9% | $976.47M $985.17M $971.08M | 2026-08-31 |
| 3596 | H1W.F Klarna Group plcListed DE, based GB · Financial Services · Credit Services | $4.90B | $2.18B | 0.44 | -124.8% | 15.4% | $1.21B $2.67B book $2.67B book | 2025-12-31 |
| 3597 | ADM Archer-Daniels-Midland CompanyListed US, based US · Consumer Defensive · Farm Products | $38.36B | $17.04B | 0.44 | -125.1% | 7.7% | $18.97B $19.20B $12.96B | 2025-12-31 |
| 3598 | MYI BlackRock MuniYield Quality Fund III, Inc.Listed US, based US · Financial Services · Asset Management | $1.19B | $530.42M | 0.44 | -125.1% | 8.3% | $331.12M $791.76M book $468.38M | 2024-07-31 |
| 3599 | H1W.DE Klarna Group PLC RListed DE, based GB · Financial Services · Credit Services | $4.91B | $2.18B | 0.44 | -125.2% | 15.4% | $1.21B $2.67B book $2.67B book | 2025-12-31 |
| 3600 | KR The Kroger Co.Listed US, based US · Consumer Defensive · Grocery Stores | $35.16B | $15.62B | 0.44 | -125.2% | 5.0% | $29.82B $8.20B $8.83B | 2026-01-31 |
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