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 LU · Healthcare · Diagnostics & Research
Market Cap
$14.44B
Avg Intrinsic
$5.52B
Intrinsic / Market
0.38
Margin of Safety
-161.5%
WACC
7.7%
FY End
2025-12-31
EPV
$5.64B
Profit
$5.98B
FCFF
$4.94B
Listed DE, based US · Financial Services · Financial Conglomerates
Market Cap
$10.90B
Avg Intrinsic
$4.16B
Intrinsic / Market
0.38
Margin of Safety
-161.8%
WACC
9.3%
FY End
2026-03-31
EPV
$8.13B
Profit
$2.83B
FCFF
$1.54B book
Listed JP, based JP · Technology · Semiconductor Equipment & Materials
Market Cap
$2.43B
Avg Intrinsic
$927.93M
Intrinsic / Market
0.38
Margin of Safety
-161.9%
WACC
10.3%
FY End
2025-03-31
EPV
$1.21B
Profit
$687.56M
FCFF
$883.16M book
Listed US, based US · Industrials · Specialty Industrial Machinery
Market Cap
$25.35B
Avg Intrinsic
$9.68B
Intrinsic / Market
0.38
Margin of Safety
-162.0%
WACC
10.4%
FY End
2025-12-31
EPV
$9.90B
Profit
$10.56B
FCFF
$8.57B
Listed CH, based AT · Technology · Semiconductors
Market Cap
$2.15B
Avg Intrinsic
$819.78M
Intrinsic / Market
0.38
Margin of Safety
-162.1%
WACC
12.2%
FY End
2025-12-31
EPV
$819.78M book
Profit
$819.78M book
FCFF
$819.78M book
Listed JP, based JP · Industrials · Specialty Industrial Machinery
Market Cap
$13.75B
Avg Intrinsic
$5.24B
Intrinsic / Market
0.38
Margin of Safety
-162.2%
WACC
10.5%
FY End
2025-12-31
EPV
$6.06B
Profit
$4.90B
FCFF
$4.77B
Listed DE, based DE · Industrials · Aerospace & Defense
Market Cap
$50.15B
Avg Intrinsic
$19.13B
Intrinsic / Market
0.38
Margin of Safety
-162.2%
WACC
6.8%
FY End
2025-12-31
EPV
$20.60B
Profit
$23.05B
FCFF
$13.73B
Listed JP, based JP · Industrials · Integrated Freight & Logistics
Market Cap
$8.52B
Avg Intrinsic
$3.25B
Intrinsic / Market
0.38
Margin of Safety
-162.4%
WACC
5.3%
FY End
2024-12-31
EPV
$3.51B
Profit
$3.35B
FCFF
$2.88B
Listed KR, based KR · Healthcare · Biotechnology
Market Cap
$33.09B
Avg Intrinsic
$12.60B
Intrinsic / Market
0.38
Margin of Safety
-162.6%
WACC
5.9%
FY End
2025-12-31
EPV
$15.00B
Profit
$11.78B
FCFF
$11.02B
Listed JP, based JP · Technology · Electronic Components
Market Cap
$7.95B
Avg Intrinsic
$3.03B
Intrinsic / Market
0.38
Margin of Safety
-162.7%
WACC
9.7%
FY End
2026-03-31
EPV
$2.42B
Profit
$2.74B
FCFF
$3.92B
Listed US, based US · Industrials · Building Products & Equipment
Market Cap
$5.17B
Avg Intrinsic
$1.97B
Intrinsic / Market
0.38
Margin of Safety
-162.7%
WACC
13.4%
FY End
2025-12-31
EPV
$2.57B
Profit
$1.59B
FCFF
$1.75B book
Listed US, based US · Energy · Oil & Gas Midstream
Market Cap
$12.26B
Avg Intrinsic
$4.67B
Intrinsic / Market
0.38
Margin of Safety
-162.7%
WACC
7.7%
FY End
2025-12-31
EPV
$4.00B
Profit
$5.08B
FCFF
$4.93B book
Listed US, based US · Healthcare · Biotechnology
Market Cap
$14.37B
Avg Intrinsic
$5.47B
Intrinsic / Market
0.38
Margin of Safety
-162.9%
WACC
7.0%
FY End
2025-12-31
EPV
$8.36B
Profit
$6.19B
FCFF
$1.85B book
Listed JP, based JP · Industrials · Specialty Industrial Machinery
Market Cap
$2.81B
Avg Intrinsic
$1.07B
Intrinsic / Market
0.38
Margin of Safety
-163.1%
WACC
8.7%
FY End
2025-12-31
EPV
$1.43B
Profit
$871.21M
FCFF
$897.02M
Listed US, based US · Basic Materials · Specialty Chemicals
Market Cap
$3.14B
Avg Intrinsic
$1.19B
Intrinsic / Market
0.38
Margin of Safety
-163.6%
WACC
5.9%
FY End
2026-08-31
EPV
$1.57B
Profit
$1.15B
FCFF
$851.64M
Listed GB, based CN
Market Cap
$6.18B
Avg Intrinsic
$2.34B
Intrinsic / Market
0.38
Margin of Safety
-163.7%
WACC
7.4%
FY End
2025-12-31
EPV
$2.34B book
Profit
$2.34B book
FCFF
$2.34B book
Listed CA, based CA · Energy · Oil & Gas Equipment & Services
Market Cap
$2.97B
Avg Intrinsic
$1.13B
Intrinsic / Market
0.38
Margin of Safety
-163.7%
WACC
10.7%
FY End
2025-12-31
EPV
$1.09B
Profit
$1.29B
FCFF
$1.01B
Listed HK, based CN · Communication Services · Electronic Gaming & Multimedia
Market Cap
$2.33B
Avg Intrinsic
$884.04M
Intrinsic / Market
0.38
Margin of Safety
-163.8%
WACC
14.8%
FY End
2025-12-31
EPV
$1.49B
Profit
$578.91M book
FCFF
$578.91M book
Listed JP, based JP · Technology · Information Technology Services
Market Cap
$1.63B
Avg Intrinsic
$616.83M
Intrinsic / Market
0.38
Margin of Safety
-164.0%
WACC
9.8%
FY End
2026-03-31
EPV
$659.42M
Profit
$626.93M
FCFF
$564.15M
Listed US, based CH · Consumer Cyclical · Footwear & Accessories
Market Cap
$10.10B
Avg Intrinsic
$3.82B
Intrinsic / Market
0.38
Margin of Safety
-164.3%
WACC
16.2%
FY End
2025-12-31
EPV
$3.88B
Profit
$4.15B
FCFF
$3.44B
Listed US, based US · Basic Materials · Specialty Chemicals
Market Cap
$21.24B
Avg Intrinsic
$8.04B
Intrinsic / Market
0.38
Margin of Safety
-164.3%
WACC
8.5%
FY End
2025-12-31
EPV
$2.25B
Profit
$14.02B book
FCFF
$7.83B
Listed DE, based FI · Consumer Defensive · Grocery Stores
Market Cap
$10.25B
Avg Intrinsic
$3.87B
Intrinsic / Market
0.38
Margin of Safety
-164.6%
WACC
7.4%
FY End
2025-12-31
EPV
$4.16B
Profit
$4.61B
FCFF
$2.86B
Listed US, based US · Basic Materials · Specialty Chemicals
Market Cap
$3.37B
Avg Intrinsic
$1.27B
Intrinsic / Market
0.38
Margin of Safety
-164.7%
WACC
5.7%
FY End
2025-09-30
EPV
$778.98M
Profit
$1.87B book
FCFF
$1.17B
Listed US, based US · Energy · Uranium
Market Cap
$3.65B
Avg Intrinsic
$1.38B
Intrinsic / Market
0.38
Margin of Safety
-164.9%
WACC
12.8%
FY End
2026-07-31
EPV
$1.38B book
Profit
$1.38B book
FCFF
$1.38B book
Listed US, based US · Basic Materials · Gold
Market Cap
$19.70B
Avg Intrinsic
$7.44B
Intrinsic / Market
0.38
Margin of Safety
-164.9%
WACC
7.4%
FY End
2025-12-31
EPV
$6.19B
Profit
$8.49B
FCFF
$7.64B book
Listed GB, based GB · Technology · Software - Application
Market Cap
$12.06B
Avg Intrinsic
$4.55B
Intrinsic / Market
0.38
Margin of Safety
-165.1%
WACC
5.7%
FY End
2025-09-30
EPV
$7.56B
Profit
$2.46B
FCFF
$3.63B
Listed JP, based JP · Consumer Cyclical · Restaurants
Market Cap
$2.32B
Avg Intrinsic
$873.47M
Intrinsic / Market
0.38
Margin of Safety
-165.1%
WACC
3.3%
FY End
2026-03-31
EPV
$947.89M
Profit
$1.08B
FCFF
$588.69M
Listed JP, based JP · Healthcare · Drug Manufacturers - Specialty & Generic
Market Cap
$8.38B
Avg Intrinsic
$3.16B
Intrinsic / Market
0.38
Margin of Safety
-165.2%
WACC
9.5%
FY End
2026-03-31
EPV
$3.07B
Profit
$3.11B
FCFF
$3.30B
Listed CA, based CA · Industrials · Industrial Distribution
Market Cap
$3.53B
Avg Intrinsic
$1.33B
Intrinsic / Market
0.38
Margin of Safety
-165.4%
WACC
9.7%
FY End
2025-12-31
EPV
$1.68B
Profit
$1.20B
FCFF
$1.10B
Listed PL, based ES · Consumer Cyclical · Apparel Retail
Market Cap
$199.07B
Avg Intrinsic
$74.93B
Intrinsic / Market
0.38
Margin of Safety
-165.7%
WACC
10.1%
FY End
2026-01-31
EPV
$84.23B
Profit
$78.43B
FCFF
$62.12B
Listed US, based US · Financial Services · Financial Conglomerates
Market Cap
$11.07B
Avg Intrinsic
$4.17B
Intrinsic / Market
0.38
Margin of Safety
-165.7%
WACC
9.3%
FY End
2026-03-31
EPV
$8.14B
Profit
$2.83B
FCFF
$1.54B book
Listed DE, based SE · Communication Services · Electronic Gaming & Multimedia
Market Cap
$1.47B
Avg Intrinsic
$551.87M
Intrinsic / Market
0.38
Margin of Safety
-165.7%
WACC
4.7%
FY End
2025-12-31
EPV
$1.15B
Profit
$269.06M
FCFF
$234.46M
Listed DE, based IT · Industrials · Building Products & Equipment
Market Cap
$1.47B
Avg Intrinsic
$554.42M
Intrinsic / Market
0.38
Margin of Safety
-165.7%
WACC
7.6%
FY End
2025-12-31
EPV
$632.55M
Profit
$555.55M
FCFF
$475.16M
Listed US, based US · Utilities · Utilities - Regulated Electric
Market Cap
$7.63B
Avg Intrinsic
$2.87B
Intrinsic / Market
0.38
Margin of Safety
-165.8%
WACC
5.9%
FY End
2025-12-31
EPV
$1.11B
Profit
$3.72B
FCFF
$3.79B book
Listed DE, based DE · Industrials · Specialty Industrial Machinery
Market Cap
$7.91B
Avg Intrinsic
$2.97B
Intrinsic / Market
0.38
Margin of Safety
-165.9%
WACC
11.9%
FY End
2025-12-31
EPV
$3.15B
Profit
$3.11B
FCFF
$2.66B
Listed US, based US · Industrials · Electrical Equipment & Parts
Market Cap
$9.55B
Avg Intrinsic
$3.59B
Intrinsic / Market
0.38
Margin of Safety
-166.1%
WACC
11.7%
FY End
2025-08-31
EPV
$3.49B
Profit
$4.16B
FCFF
$3.12B
Listed US, based US · Healthcare · Biotechnology
Market Cap
$3.48B
Avg Intrinsic
$1.31B
Intrinsic / Market
0.38
Margin of Safety
-166.2%
WACC
9.7%
FY End
2025-12-31
EPV
$1.31B book
Profit
$1.31B book
FCFF
$1.31B book
Listed DE, based US · Industrials · Industrial Distribution
Market Cap
$42.39B
Avg Intrinsic
$15.93B
Intrinsic / Market
0.38
Margin of Safety
-166.2%
WACC
9.9%
FY End
2025-07-31
EPV
$15.20B
Profit
$19.55B
FCFF
$13.02B
Listed US, based US · Healthcare · Medical Instruments & Supplies
Market Cap
$47.06B
Avg Intrinsic
$17.67B
Intrinsic / Market
0.38
Margin of Safety
-166.3%
WACC
9.5%
FY End
2025-12-31
EPV
$14.82B
Profit
$19.10B book
FCFF
$19.10B book
Listed DE, based SG · Communication Services · Telecom Services
Market Cap
$54.86B
Avg Intrinsic
$20.59B
Intrinsic / Market
0.38
Margin of Safety
-166.4%
WACC
5.6%
FY End
2026-03-31
EPV
$7.21B
Profit
$32.31B
FCFF
$22.25B book
Listed US, based US · Communication Services · Publishing
Market Cap
$10.29B
Avg Intrinsic
$3.86B
Intrinsic / Market
0.38
Margin of Safety
-166.6%
WACC
10.0%
FY End
2025-12-31
EPV
$4.05B
Profit
$3.75B
FCFF
$3.77B
Listed JP, based JP · Communication Services · Internet Content & Information
Market Cap
$4.76B
Avg Intrinsic
$1.79B
Intrinsic / Market
0.37
Margin of Safety
-166.7%
WACC
8.4%
FY End
2025-03-31
EPV
$1.99B
Profit
$2.13B
FCFF
$1.23B
Listed PL, based PL · Industrials · Engineering & Construction
Market Cap
$4.40B
Avg Intrinsic
$1.65B
Intrinsic / Market
0.37
Margin of Safety
-166.8%
WACC
7.8%
FY End
2025-12-31
EPV
$2.86B
Profit
$1.88B
FCFF
$217.66M book
Listed DE, based CA · Consumer Defensive · Packaged Foods
Market Cap
$2.72B
Avg Intrinsic
$1.02B
Intrinsic / Market
0.37
Margin of Safety
-167.0%
WACC
6.5%
FY End
2025-12-31
EPV
$508.61M
Profit
$891.61M
FCFF
$1.66B book
Listed US, based US · Healthcare · Medical Devices
Market Cap
$1.46B
Avg Intrinsic
$548.26M
Intrinsic / Market
0.37
Margin of Safety
-167.2%
WACC
7.4%
FY End
2025-12-31
EPV
$588.71M
Profit
$617.46M
FCFF
$438.60M
Listed US, based IE · Healthcare · Biotechnology
Market Cap
$15.14B
Avg Intrinsic
$5.66B
Intrinsic / Market
0.37
Margin of Safety
-167.3%
WACC
5.9%
FY End
2025-12-31
EPV
$5.87B
Profit
$5.71B
FCFF
$5.42B
Listed AU, based AU · Basic Materials · Copper
Market Cap
$7.22B
Avg Intrinsic
$2.70B
Intrinsic / Market
0.37
Margin of Safety
-167.3%
WACC
14.3%
FY End
2026-06-30
EPV
$3.04B
Profit
$2.21B book
FCFF
$2.85B
Listed DE, based DE · Technology · Software - Application
Market Cap
$241.69B
Avg Intrinsic
$90.37B
Intrinsic / Market
0.37
Margin of Safety
-167.4%
WACC
8.9%
FY End
2025-12-31
EPV
$92.11B
Profit
$78.07B
FCFF
$100.95B
Listed US, based US · Industrials · Aerospace & Defense
Market Cap
$249.60B
Avg Intrinsic
$93.25B
Intrinsic / Market
0.37
Margin of Safety
-167.7%
WACC
5.9%
FY End
2025-12-31
EPV
$107.47B
Profit
$87.80B
FCFF
$84.48B
Listed KR, based KR · Technology · Electronic Components
Market Cap
$6.69B
Avg Intrinsic
$2.50B
Intrinsic / Market
0.37
Margin of Safety
-168.1%
WACC
16.0%
FY End
2025-12-31
EPV
$2.77B
Profit
$1.69B
FCFF
$3.03B
Listed DE, based TH · Consumer Cyclical · Packaging & Containers
Market Cap
$3.86B
Avg Intrinsic
$1.44B
Intrinsic / Market
0.37
Margin of Safety
-168.4%
WACC
7.1%
FY End
2025-12-31
EPV
$1.06B
Profit
$1.79B
FCFF
$1.47B
Listed FR, based FR · Industrials · Aerospace & Defense
Market Cap
$3.02B
Avg Intrinsic
$1.12B
Intrinsic / Market
0.37
Margin of Safety
-168.5%
WACC
9.8%
FY End
2025-12-31
EPV
$1.32B
Profit
$938.51M
FCFF
$1.11B
Listed US, based US · Industrials · Airports & Air Services
Market Cap
$4.75B
Avg Intrinsic
$1.77B
Intrinsic / Market
0.37
Margin of Safety
-168.4%
WACC
20.5%
FY End
2025-12-31
EPV
$1.77B book
Profit
$1.77B book
FCFF
$1.77B book
Listed DE, based CH · Consumer Cyclical · Luxury Goods
Market Cap
$123.73B
Avg Intrinsic
$46.03B
Intrinsic / Market
0.37
Margin of Safety
-168.8%
WACC
9.9%
FY End
2026-03-31
EPV
$54.60B
Profit
$39.33B
FCFF
$44.17B
Listed US, based US · Industrials · Building Products & Equipment
Market Cap
$5.09B
Avg Intrinsic
$1.89B
Intrinsic / Market
0.37
Margin of Safety
-168.8%
WACC
12.9%
FY End
2025-12-31
EPV
$1.38B
Profit
$3.29B
FCFF
$1.01B book
Listed DE, based DE · Basic Materials · Chemicals
Market Cap
$49.81B
Avg Intrinsic
$18.52B
Intrinsic / Market
0.37
Margin of Safety
-169.0%
WACC
6.6%
FY End
2025-12-31
EPV
-$620.66M
Profit
$31.55B
FCFF
$24.62B
Listed US, based US · Industrials · Rental & Leasing Services
Market Cap
$1.67B
Avg Intrinsic
$620.65M
Intrinsic / Market
0.37
Margin of Safety
-169.1%
WACC
10.4%
FY End
2025-12-31
EPV
$496.25M
Profit
$682.86M book
FCFF
$682.86M book
Listed US, based US · Consumer Cyclical · Residential Construction
Market Cap
$4.21B
Avg Intrinsic
$1.57B
Intrinsic / Market
0.37
Margin of Safety
-169.1%
WACC
12.0%
FY End
2026-03-31
EPV
$2.01B
Profit
$1.58B
FCFF
$1.10B book
Listed PL, based LU · Consumer Cyclical · Internet Retail
Market Cap
$12.92B
Avg Intrinsic
$4.80B
Intrinsic / Market
0.37
Margin of Safety
-169.2%
WACC
8.3%
FY End
2025-12-31
EPV
$5.04B
Profit
$4.95B
FCFF
$4.40B
Listed US, based US · Industrials · Specialty Industrial Machinery
Market Cap
$10.18B
Avg Intrinsic
$3.78B
Intrinsic / Market
0.37
Margin of Safety
-169.3%
WACC
9.6%
FY End
2025-07-31
EPV
$3.80B
Profit
$4.11B
FCFF
$3.43B
Listed JP, based JP · Industrials · Specialty Industrial Machinery
Market Cap
$3.62B
Avg Intrinsic
$1.34B
Intrinsic / Market
0.37
Margin of Safety
-169.2%
WACC
9.4%
FY End
2025-12-31
EPV
$1.11B
Profit
$1.09B
FCFF
$1.84B book
Listed US, based US · Healthcare · Medical Devices
Market Cap
$49.10B
Avg Intrinsic
$18.23B
Intrinsic / Market
0.37
Margin of Safety
-169.3%
WACC
9.5%
FY End
2025-12-31
EPV
$20.04B
Profit
$16.54B
FCFF
$18.12B
Listed DE, based JP · Technology · Scientific & Technical Instruments
Market Cap
$1.83B
Avg Intrinsic
$678.02M
Intrinsic / Market
0.37
Margin of Safety
-169.4%
WACC
8.8%
FY End
2025-12-31
EPV
$476.89M
Profit
$905.96M
FCFF
$651.20M
Listed US, based US · Industrials · Aerospace & Defense
Market Cap
$4.36B
Avg Intrinsic
$1.62B
Intrinsic / Market
0.37
Margin of Safety
-169.4%
WACC
10.2%
FY End
2025-12-31
EPV
$1.62B book
Profit
$1.62B book
FCFF
$1.62B book
Listed CA, based CA · Basic Materials · Other Industrial Metals & Mining
Market Cap
$1.14B
Avg Intrinsic
$421.92M
Intrinsic / Market
0.37
Margin of Safety
-169.5%
WACC
12.2%
FY End
2026-04-30
EPV
$421.92M book
Profit
$421.92M book
FCFF
$421.92M book
Listed US, based US · Industrials · Industrial Distribution
Market Cap
$42.89B
Avg Intrinsic
$15.91B
Intrinsic / Market
0.37
Margin of Safety
-169.6%
WACC
9.9%
FY End
2025-07-31
EPV
$15.17B
Profit
$19.55B
FCFF
$13.00B
Listed US, based US · Industrials · Specialty Business Services
Market Cap
$15.22B
Avg Intrinsic
$5.64B
Intrinsic / Market
0.37
Margin of Safety
-169.6%
WACC
6.6%
FY End
2025-12-31
EPV
$5.48B
Profit
$6.24B
FCFF
$5.21B
Listed US, based US · Healthcare · Health Information Services
Market Cap
$6.01B
Avg Intrinsic
$2.23B
Intrinsic / Market
0.37
Margin of Safety
-169.8%
WACC
11.8%
FY End
2026-03-31
EPV
$2.24B
Profit
$1.28B
FCFF
$3.15B
Listed US, based US · Basic Materials · Steel
Market Cap
$53.59B
Avg Intrinsic
$19.84B
Intrinsic / Market
0.37
Margin of Safety
-170.2%
WACC
14.2%
FY End
2025-12-31
EPV
$23.36B
Profit
$12.86B
FCFF
$23.29B book
Listed US, based US · Financial Services · Capital Markets
Market Cap
$22.54B
Avg Intrinsic
$8.34B
Intrinsic / Market
0.37
Margin of Safety
-170.2%
WACC
8.2%
FY End
2025-12-31
EPV
$7.53B
Profit
$9.81B
FCFF
$7.69B
Listed CH, based CH · Consumer Cyclical · Luxury Goods
Market Cap
$124.44B
Avg Intrinsic
$46.02B
Intrinsic / Market
0.37
Margin of Safety
-170.4%
WACC
9.9%
FY End
2026-03-31
EPV
$54.57B
Profit
$39.33B
FCFF
$44.16B
Listed GB, based GB · Industrials · Specialty Industrial Machinery
Market Cap
$9.74B
Avg Intrinsic
$3.60B
Intrinsic / Market
0.37
Margin of Safety
-170.6%
WACC
10.0%
FY End
2025-12-31
EPV
$3.78B
Profit
$4.23B
FCFF
$2.79B
Listed HK, based TW · Technology · Electronic Components
Market Cap
$4.40B
Avg Intrinsic
$1.63B
Intrinsic / Market
0.37
Margin of Safety
-170.6%
WACC
10.3%
FY End
2025-12-31
EPV
$956.82M
Profit
$1.23B
FCFF
$2.69B book
Listed JP, based JP · Technology · Software - Infrastructure
Market Cap
$4.07B
Avg Intrinsic
$1.50B
Intrinsic / Market
0.37
Margin of Safety
-170.8%
WACC
10.1%
FY End
2025-09-30
EPV
$2.32B
Profit
$1.44B
FCFF
$755.69M book
Listed AU, based AU · Industrials · Engineering & Construction
Market Cap
$1.47B
Avg Intrinsic
$543.27M
Intrinsic / Market
0.37
Margin of Safety
-170.8%
WACC
9.1%
FY End
2026-06-30
EPV
$643.16M
Profit
$543.22M
FCFF
$443.42M
Listed US, based US · Technology · Software - Infrastructure
Market Cap
$15.38B
Avg Intrinsic
$5.68B
Intrinsic / Market
0.37
Margin of Safety
-170.8%
WACC
5.3%
FY End
2025-12-31
EPV
$5.24B
Profit
$5.43B
FCFF
$6.36B
Listed US, based US · Healthcare · Medical Care Facilities
Market Cap
$9.90B
Avg Intrinsic
$3.65B
Intrinsic / Market
0.37
Margin of Safety
-171.0%
WACC
7.1%
FY End
2025-12-31
EPV
$2.68B
Profit
$5.64B
FCFF
$2.64B
Listed US, based US · Technology · Semiconductor Equipment & Materials
Market Cap
$2.22B
Avg Intrinsic
$817.64M
Intrinsic / Market
0.37
Margin of Safety
-171.1%
WACC
12.0%
FY End
2025-12-31
EPV
$564.07M
Profit
$884.55M book
FCFF
$1.00B
Listed DE, based ID · Financial Services · Banks - Regional
Market Cap
$81.93B
Avg Intrinsic
$30.22B
Intrinsic / Market
0.37
Margin of Safety
-171.2%
WACC
10.5%
FY End
2025-12-31
EPV
$40.46B
Profit
$35.07B
FCFF
$15.12B book
Listed DE, based SE · Industrials · Engineering & Construction
Market Cap
$1.14B
Avg Intrinsic
$420.34M
Intrinsic / Market
0.37
Margin of Safety
-171.3%
WACC
11.2%
FY End
2025-12-31
EPV
$495.69M
Profit
$386.24M
FCFF
$379.09M
Listed US, based US · Consumer Cyclical · Apparel Manufacturing
Market Cap
$21.63B
Avg Intrinsic
$7.97B
Intrinsic / Market
0.37
Margin of Safety
-171.3%
WACC
11.3%
FY End
2026-03-31
EPV
$8.34B
Profit
$8.50B
FCFF
$7.07B
Listed CA, based CA · Basic Materials · Gold
Market Cap
$1.05B
Avg Intrinsic
$385.45M
Intrinsic / Market
0.37
Margin of Safety
-171.4%
WACC
16.3%
FY End
2025-12-31
EPV
$385.45M book
Profit
$385.45M book
FCFF
$385.45M book
Listed US, based US · Consumer Cyclical · Restaurants
Market Cap
$1.26B
Avg Intrinsic
$464.04M
Intrinsic / Market
0.37
Margin of Safety
-171.4%
WACC
6.5%
FY End
2025-12-31
EPV
$440.14M
Profit
$544.33M book
FCFF
$407.65M
Listed US, based US · Healthcare · Medical Devices
Market Cap
$4.31B
Avg Intrinsic
$1.59B
Intrinsic / Market
0.37
Margin of Safety
-171.5%
WACC
6.6%
FY End
2025-12-31
EPV
$1.45B
Profit
$1.60B
FCFF
$1.71B
Listed US, based CH · Technology · Scientific & Technical Instruments
Market Cap
$54.53B
Avg Intrinsic
$20.08B
Intrinsic / Market
0.37
Margin of Safety
-171.5%
WACC
9.7%
FY End
2025-12-31
EPV
$18.00B
Profit
$20.04B
FCFF
$22.22B
Listed GB, based GB · Basic Materials · Specialty Chemicals
Market Cap
$1.35B
Avg Intrinsic
$497.93M
Intrinsic / Market
0.37
Margin of Safety
-171.6%
WACC
9.3%
FY End
2025-12-31
EPV
$229.33M
Profit
$616.24M
FCFF
$648.21M
Listed US, based US · Healthcare · Diagnostics & Research
Market Cap
$2.14B
Avg Intrinsic
$786.52M
Intrinsic / Market
0.37
Margin of Safety
-171.6%
WACC
12.7%
FY End
2025-12-31
EPV
$786.52M book
Profit
$786.52M book
FCFF
$786.52M book
Listed US, based US · Communication Services · Advertising Agencies
Market Cap
$21.31B
Avg Intrinsic
$7.84B
Intrinsic / Market
0.37
Margin of Safety
-171.8%
WACC
5.7%
FY End
2025-12-31
EPV
$12.28B
Profit
$10.60B book
FCFF
$635.44M
Listed US, based US · Consumer Cyclical · Resorts & Casinos
Market Cap
$2.08B
Avg Intrinsic
$763.41M
Intrinsic / Market
0.37
Margin of Safety
-172.0%
WACC
4.3%
FY End
2025-12-31
EPV
-$1.42B
Profit
$1.86B book
FCFF
$1.86B book
Listed US, based US · Healthcare · Medical Instruments & Supplies
Market Cap
$10.34B
Avg Intrinsic
$3.80B
Intrinsic / Market
0.37
Margin of Safety
-172.1%
WACC
14.2%
FY End
2025-12-31
EPV
$4.13B
Profit
$3.21B
FCFF
$4.05B
Listed DE, based DE · Basic Materials · Specialty Chemicals
Market Cap
$14.04B
Avg Intrinsic
$5.16B
Intrinsic / Market
0.37
Margin of Safety
-172.1%
WACC
6.9%
FY End
2025-12-31
EPV
$5.50B
Profit
$5.37B
FCFF
$4.60B
Listed HK, based CN · Healthcare · Biotechnology
Market Cap
$2.37B
Avg Intrinsic
$868.96M
Intrinsic / Market
0.37
Margin of Safety
-172.2%
WACC
6.7%
FY End
2025-12-31
EPV
$868.96M book
Profit
$868.96M book
FCFF
$868.96M book
Listed US, based US · Healthcare · Biotechnology
Market Cap
$1.42B
Avg Intrinsic
$520.56M
Intrinsic / Market
0.37
Margin of Safety
-172.2%
WACC
10.5%
FY End
2025-12-31
EPV
$520.56M book
Profit
$520.56M book
FCFF
$520.56M book
Listed US, based US · Technology · Electronic Components
Market Cap
$3.20B
Avg Intrinsic
$1.18B
Intrinsic / Market
0.37
Margin of Safety
-172.2%
WACC
9.5%
FY End
2026-06-30
EPV
$1.26B
Profit
$1.43B
FCFF
$833.79M book
Listed US, based US · Industrials · Aerospace & Defense
Market Cap
$3.83B
Avg Intrinsic
$1.41B
Intrinsic / Market
0.37
Margin of Safety
-172.2%
WACC
10.2%
FY End
2026-05-31
EPV
$1.06B
Profit
$1.42B
FCFF
$1.74B book
Listed DE, based GB · Industrials · Security & Protection Services
Profit is over 3× the larger of EPV and FCFFMarket Cap
$9.31B
Avg Intrinsic
$3.42B
Intrinsic / Market
0.37
Margin of Safety
-172.3%
WACC
8.6%
FY End
2025-12-31
EPV
-$1.58B
Profit
$10.19B book
FCFF
$1.64B
Listed DE, based SE · Industrials · Specialty Industrial Machinery
Market Cap
$1.79B
Avg Intrinsic
$658.22M
Intrinsic / Market
0.37
Margin of Safety
-172.3%
WACC
9.3%
FY End
2025-12-31
EPV
$607.65M
Profit
$771.56M
FCFF
$595.45M
Listed CH, based CH
Market Cap
$31.21B
Avg Intrinsic
$11.46B
Intrinsic / Market
0.37
Margin of Safety
-172.4%
WACC
6.2%
FY End
2025-12-31
EPV
$9.46B book
Profit
$15.46B
FCFF
$9.46B book
Listed US, based US · Financial Services · Capital Markets
Market Cap
$2.48B
Avg Intrinsic
$908.62M
Intrinsic / Market
0.37
Margin of Safety
-172.6%
WACC
10.0%
FY End
2025-12-31
EPV
$2.32B
Profit
$123.89M
FCFF
$286.76M
Listed US, based US · Technology · Software - Application
Market Cap
$3.19B
Avg Intrinsic
$1.17B
Intrinsic / Market
0.37
Margin of Safety
-172.9%
WACC
8.3%
FY End
2025-12-31
EPV
$1.42B
Profit
$1.04B book
FCFF
$1.04B book
| # | Company | Market Cap | Avg Intrinsic | Intrinsic / Market | Margin of Safety | WACC | EPV / Profit / FCFF | FY End |
|---|---|---|---|---|---|---|---|---|
| 3901 | ESF0.DE Eurofins Scientific SEListed DE, based LU · Healthcare · Diagnostics & Research | $14.44B | $5.52B | 0.38 | -161.5% | 7.7% | $5.64B $5.98B $4.94B | 2025-12-31 |
| 3902 | DMW2.F Freedom Holding Corp.Listed DE, based US · Financial Services · Financial Conglomerates | $10.90B | $4.16B | 0.38 | -161.8% | 9.3% | $8.13B $2.83B $1.54B book | 2026-03-31 |
| 3903 | 429A.T TEKSCEND PHOTOMASK CORP.Listed JP, based JP · Technology · Semiconductor Equipment & Materials | $2.43B | $927.93M | 0.38 | -161.9% | 10.3% | $1.21B $687.56M $883.16M book | 2025-03-31 |
| 3904 | DOV Dover CorporationListed US, based US · Industrials · Specialty Industrial Machinery | $25.35B | $9.68B | 0.38 | -162.0% | 10.4% | $9.90B $10.56B $8.57B | 2025-12-31 |
| 3905 | AMS.SW ams-OSRAM AGListed CH, based AT · Technology · Semiconductors | $2.15B | $819.78M | 0.38 | -162.1% | 12.2% | $819.78M book $819.78M book $819.78M book | 2025-12-31 |
| 3906 | 6383.T Daifuku Co., Ltd.Listed JP, based JP · Industrials · Specialty Industrial Machinery | $13.75B | $5.24B | 0.38 | -162.2% | 10.5% | $6.06B $4.90B $4.77B | 2025-12-31 |
| 3907 | RHM.DE Rheinmetall AGListed DE, based DE · Industrials · Aerospace & Defense | $50.15B | $19.13B | 0.38 | -162.2% | 6.8% | $20.60B $23.05B $13.73B | 2025-12-31 |
| 3908 | 9147.T Nippon Express Holdings, Inc.Listed JP, based JP · Industrials · Integrated Freight & Logistics | $8.52B | $3.25B | 0.38 | -162.4% | 5.3% | $3.51B $3.35B $2.88B | 2024-12-31 |
| 3909 | 068270.KS Celltrion, Inc.Listed KR, based KR · Healthcare · Biotechnology | $33.09B | $12.60B | 0.38 | -162.6% | 5.9% | $15.00B $11.78B $11.02B | 2025-12-31 |
| 3910 | 6645.T OMRON CorporationListed JP, based JP · Technology · Electronic Components | $7.95B | $3.03B | 0.38 | -162.7% | 9.7% | $2.42B $2.74B $3.92B | 2026-03-31 |
| 3911 | LPX Louisiana-Pacific CorporationListed US, based US · Industrials · Building Products & Equipment | $5.17B | $1.97B | 0.38 | -162.7% | 13.4% | $2.57B $1.59B $1.75B book | 2025-12-31 |
| 3912 | DTM DT Midstream, Inc.Listed US, based US · Energy · Oil & Gas Midstream | $12.26B | $4.67B | 0.38 | -162.7% | 7.7% | $4.00B $5.08B $4.93B book | 2025-12-31 |
| 3913 | EXEL Exelixis, Inc.Listed US, based US · Healthcare · Biotechnology | $14.37B | $5.47B | 0.38 | -162.9% | 7.0% | $8.36B $6.19B $1.85B book | 2025-12-31 |
| 3914 | 6141.T DMG Mori Co., Ltd.Listed JP, based JP · Industrials · Specialty Industrial Machinery | $2.81B | $1.07B | 0.38 | -163.1% | 8.7% | $1.43B $871.21M $897.02M | 2025-12-31 |
| 3915 | WDFC WD-40 CompanyListed US, based US · Basic Materials · Specialty Chemicals | $3.14B | $1.19B | 0.38 | -163.6% | 5.9% | $1.57B $1.15B $851.64M | 2026-08-31 |
| 3916 | 0T3W.L Bilibili Inc.Listed GB, based CN | $6.18B | $2.34B | 0.38 | -163.7% | 7.4% | $2.34B book $2.34B book $2.34B book | 2025-12-31 |
| 3917 | CEU.TO CES Energy Solutions Corp.Listed CA, based CA · Energy · Oil & Gas Equipment & Services | $2.97B | $1.13B | 0.38 | -163.7% | 10.7% | $1.09B $1.29B $1.01B | 2025-12-31 |
| 3918 | 2400.HK XD Inc.Listed HK, based CN · Communication Services · Electronic Gaming & Multimedia | $2.33B | $884.04M | 0.38 | -163.8% | 14.8% | $1.49B $578.91M book $578.91M book | 2025-12-31 |
| 3919 | 4373.T Simplex Holdings, Inc.Listed JP, based JP · Technology · Information Technology Services | $1.63B | $616.83M | 0.38 | -164.0% | 9.8% | $659.42M $626.93M $564.15M | 2026-03-31 |
| 3920 | ONON On Holding AGListed US, based CH · Consumer Cyclical · Footwear & Accessories | $10.10B | $3.82B | 0.38 | -164.3% | 16.2% | $3.88B $4.15B $3.44B | 2025-12-31 |
| 3921 | IFF International Flavors & Fragrances Inc.Listed US, based US · Basic Materials · Specialty Chemicals | $21.24B | $8.04B | 0.38 | -164.3% | 8.5% | $2.25B $14.02B book $7.83B | 2025-12-31 |
| 3922 | KEK.F Kesko OyjListed DE, based FI · Consumer Defensive · Grocery Stores | $10.25B | $3.87B | 0.38 | -164.6% | 7.4% | $4.16B $4.61B $2.86B | 2025-12-31 |
| 3923 | ASH Ashland Inc.Listed US, based US · Basic Materials · Specialty Chemicals | $3.37B | $1.27B | 0.38 | -164.7% | 5.7% | $778.98M $1.87B book $1.17B | 2025-09-30 |
| 3924 | UEC Uranium Energy Corp.Listed US, based US · Energy · Uranium | $3.65B | $1.38B | 0.38 | -164.9% | 12.8% | $1.38B book $1.38B book $1.38B book | 2026-07-31 |
| 3925 | RGLD Royal Gold, Inc.Listed US, based US · Basic Materials · Gold | $19.70B | $7.44B | 0.38 | -164.9% | 7.4% | $6.19B $8.49B $7.64B book | 2025-12-31 |
| 3926 | SGE.L The Sage Group plcListed GB, based GB · Technology · Software - Application | $12.06B | $4.55B | 0.38 | -165.1% | 5.7% | $7.56B $2.46B $3.63B | 2025-09-30 |
| 3927 | 3397.T TORIDOLL Holdings CorporationListed JP, based JP · Consumer Cyclical · Restaurants | $2.32B | $873.47M | 0.38 | -165.1% | 3.3% | $947.89M $1.08B $588.69M | 2026-03-31 |
| 3928 | 4523.T Eisai Co., Ltd.Listed JP, based JP · Healthcare · Drug Manufacturers - Specialty & Generic | $8.38B | $3.16B | 0.38 | -165.2% | 9.5% | $3.07B $3.11B $3.30B | 2026-03-31 |
| 3929 | RUS.TO Russel Metals Inc.Listed CA, based CA · Industrials · Industrial Distribution | $3.53B | $1.33B | 0.38 | -165.4% | 9.7% | $1.68B $1.20B $1.10B | 2025-12-31 |
| 3930 | ITX.WA Industria de Diseño Textil, S.A.Listed PL, based ES · Consumer Cyclical · Apparel Retail | $199.07B | $74.93B | 0.38 | -165.7% | 10.1% | $84.23B $78.43B $62.12B | 2026-01-31 |
| 3931 | FRHC Freedom Holdings Corp.Listed US, based US · Financial Services · Financial Conglomerates | $11.07B | $4.17B | 0.38 | -165.7% | 9.3% | $8.14B $2.83B $1.54B book | 2026-03-31 |
| 3932 | ETA.F Paradox Interactive AB (publ)Listed DE, based SE · Communication Services · Electronic Gaming & Multimedia | $1.47B | $551.87M | 0.38 | -165.7% | 4.7% | $1.15B $269.06M $234.46M | 2025-12-31 |
| 3933 | V92.F LU-VE S.p.A.Listed DE, based IT · Industrials · Building Products & Equipment | $1.47B | $554.42M | 0.38 | -165.7% | 7.6% | $632.55M $555.55M $475.16M | 2025-12-31 |
| 3934 | IDA IDACORP, Inc.Listed US, based US · Utilities · Utilities - Regulated Electric | $7.63B | $2.87B | 0.38 | -165.8% | 5.9% | $1.11B $3.72B $3.79B book | 2025-12-31 |
| 3935 | RAA.F RATIONAL AktiengesellschaftListed DE, based DE · Industrials · Specialty Industrial Machinery | $7.91B | $2.97B | 0.38 | -165.9% | 11.9% | $3.15B $3.11B $2.66B | 2025-12-31 |
| 3936 | AYI Acuity Inc.Listed US, based US · Industrials · Electrical Equipment & Parts | $9.55B | $3.59B | 0.38 | -166.1% | 11.7% | $3.49B $4.16B $3.12B | 2025-08-31 |
| 3937 | ACAD Acadia Pharmaceuticals Inc.Listed US, based US · Healthcare · Biotechnology | $3.48B | $1.31B | 0.38 | -166.2% | 9.7% | $1.31B book $1.31B book $1.31B book | 2025-12-31 |
| 3938 | UH3.F Ferguson Enterpris.Inc. RListed DE, based US · Industrials · Industrial Distribution | $42.39B | $15.93B | 0.38 | -166.2% | 9.9% | $15.20B $19.55B $13.02B | 2025-07-31 |
| 3939 | MDLN Medline Inc.Listed US, based US · Healthcare · Medical Instruments & Supplies | $47.06B | $17.67B | 0.38 | -166.3% | 9.5% | $14.82B $19.10B book $19.10B book | 2025-12-31 |
| 3940 | SIT4.F Singapore Telecommunications LimitedListed DE, based SG · Communication Services · Telecom Services | $54.86B | $20.59B | 0.38 | -166.4% | 5.6% | $7.21B $32.31B $22.25B book | 2026-03-31 |
| 3941 | NYT The New York Times CompanyListed US, based US · Communication Services · Publishing | $10.29B | $3.86B | 0.38 | -166.6% | 10.0% | $4.05B $3.75B $3.77B | 2025-12-31 |
| 3942 | 2371.T Kakaku.com, Inc.Listed JP, based JP · Communication Services · Internet Content & Information | $4.76B | $1.79B | 0.37 | -166.7% | 8.4% | $1.99B $2.13B $1.23B | 2025-03-31 |
| 3943 | BDX.WA Budimex SAListed PL, based PL · Industrials · Engineering & Construction | $4.40B | $1.65B | 0.37 | -166.8% | 7.8% | $2.86B $1.88B $217.66M book | 2025-12-31 |
| 3944 | 5P7.F Premium Brands Holdings CorporationListed DE, based CA · Consumer Defensive · Packaged Foods | $2.72B | $1.02B | 0.37 | -167.0% | 6.5% | $508.61M $891.61M $1.66B book | 2025-12-31 |
| 3945 | CNMD CONMED CorporationListed US, based US · Healthcare · Medical Devices | $1.46B | $548.26M | 0.37 | -167.2% | 7.4% | $588.71M $617.46M $438.60M | 2025-12-31 |
| 3946 | JAZZ Jazz Pharmaceuticals plcListed US, based IE · Healthcare · Biotechnology | $15.14B | $5.66B | 0.37 | -167.3% | 5.9% | $5.87B $5.71B $5.42B | 2025-12-31 |
| 3947 | SFR.AX Sandfire Resources LimitedListed AU, based AU · Basic Materials · Copper | $7.22B | $2.70B | 0.37 | -167.3% | 14.3% | $3.04B $2.21B book $2.85B | 2026-06-30 |
| 3948 | SAP.F SAP SEListed DE, based DE · Technology · Software - Application | $241.69B | $90.37B | 0.37 | -167.4% | 8.9% | $92.11B $78.07B $100.95B | 2025-12-31 |
| 3949 | RTX RTX CorporationListed US, based US · Industrials · Aerospace & Defense | $249.60B | $93.25B | 0.37 | -167.7% | 5.9% | $107.47B $87.80B $84.48B | 2025-12-31 |
| 3950 | 011070.KS LG Innotek Co., Ltd.Listed KR, based KR · Technology · Electronic Components | $6.69B | $2.50B | 0.37 | -168.1% | 16.0% | $2.77B $1.69B $3.03B | 2025-12-31 |
| 3951 | 5Y7A.F SCG Packaging Public Company LimitedListed DE, based TH · Consumer Cyclical · Packaging & Containers | $3.86B | $1.44B | 0.37 | -168.4% | 7.1% | $1.06B $1.79B $1.47B | 2025-12-31 |
| 3952 | FII.PA Lisi S.A.Listed FR, based FR · Industrials · Aerospace & Defense | $3.02B | $1.12B | 0.37 | -168.5% | 9.8% | $1.32B $938.51M $1.11B | 2025-12-31 |
| 3953 | JOBY Joby Aviation, Inc.Listed US, based US · Industrials · Airports & Air Services | $4.75B | $1.77B | 0.37 | -168.4% | 20.5% | $1.77B book $1.77B book $1.77B book | 2025-12-31 |
| 3954 | RITN.F RITN.FListed DE, based CH · Consumer Cyclical · Luxury Goods | $123.73B | $46.03B | 0.37 | -168.8% | 9.9% | $54.60B $39.33B $44.17B | 2026-03-31 |
| 3955 | TREX Trex Company, Inc.Listed US, based US · Industrials · Building Products & Equipment | $5.09B | $1.89B | 0.37 | -168.8% | 12.9% | $1.38B $3.29B $1.01B book | 2025-12-31 |
| 3956 | BAS.DE BASF SEListed DE, based DE · Basic Materials · Chemicals | $49.81B | $18.52B | 0.37 | -169.0% | 6.6% | -$620.66M $31.55B $24.62B | 2025-12-31 |
| 3957 | LIME Neutron Holdings, Inc.Listed US, based US · Industrials · Rental & Leasing Services | $1.67B | $620.65M | 0.37 | -169.1% | 10.4% | $496.25M $682.86M book $682.86M book | 2025-12-31 |
| 3958 | CVCO Cavco Industries, Inc.Listed US, based US · Consumer Cyclical · Residential Construction | $4.21B | $1.57B | 0.37 | -169.1% | 12.0% | $2.01B $1.58B $1.10B book | 2026-03-31 |
| 3959 | ALE.WA Allegro.eu S.A.Listed PL, based LU · Consumer Cyclical · Internet Retail | $12.92B | $4.80B | 0.37 | -169.2% | 8.3% | $5.04B $4.95B $4.40B | 2025-12-31 |
| 3960 | DCI Donaldson Company, Inc.Listed US, based US · Industrials · Specialty Industrial Machinery | $10.18B | $3.78B | 0.37 | -169.3% | 9.6% | $3.80B $4.11B $3.43B | 2025-07-31 |
| 3961 | 6268.T Nabtesco CorporationListed JP, based JP · Industrials · Specialty Industrial Machinery | $3.62B | $1.34B | 0.37 | -169.2% | 9.4% | $1.11B $1.09B $1.84B book | 2025-12-31 |
| 3962 | EW Edwards Lifesciences CorporationListed US, based US · Healthcare · Medical Devices | $49.10B | $18.23B | 0.37 | -169.3% | 9.5% | $20.04B $16.54B $18.12B | 2025-12-31 |
| 3963 | E61.F Rigaku Holdings CorporationListed DE, based JP · Technology · Scientific & Technical Instruments | $1.83B | $678.02M | 0.37 | -169.4% | 8.8% | $476.89M $905.96M $651.20M | 2025-12-31 |
| 3964 | BETA BETA Technologies, Inc.Listed US, based US · Industrials · Aerospace & Defense | $4.36B | $1.62B | 0.37 | -169.4% | 10.2% | $1.62B book $1.62B book $1.62B book | 2025-12-31 |
| 3965 | VZLA.TO Vizsla Silver Corp.Listed CA, based CA · Basic Materials · Other Industrial Metals & Mining | $1.14B | $421.92M | 0.37 | -169.5% | 12.2% | $421.92M book $421.92M book $421.92M book | 2026-04-30 |
| 3966 | FERG Ferguson Enterprises Inc.Listed US, based US · Industrials · Industrial Distribution | $42.89B | $15.91B | 0.37 | -169.6% | 9.9% | $15.17B $19.55B $13.00B | 2025-07-31 |
| 3967 | RBA RB Global, Inc.Listed US, based US · Industrials · Specialty Business Services | $15.22B | $5.64B | 0.37 | -169.6% | 6.6% | $5.48B $6.24B $5.21B | 2025-12-31 |
| 3968 | DOCS Doximity, Inc.Listed US, based US · Healthcare · Health Information Services | $6.01B | $2.23B | 0.37 | -169.8% | 11.8% | $2.24B $1.28B $3.15B | 2026-03-31 |
| 3969 | NUE Nucor CorporationListed US, based US · Basic Materials · Steel | $53.59B | $19.84B | 0.37 | -170.2% | 14.2% | $23.36B $12.86B $23.29B book | 2025-12-31 |
| 3970 | TW Tradeweb Markets Inc.Listed US, based US · Financial Services · Capital Markets | $22.54B | $8.34B | 0.37 | -170.2% | 8.2% | $7.53B $9.81B $7.69B | 2025-12-31 |
| 3971 | CFR.SW Compagnie Financière Richemont SAListed CH, based CH · Consumer Cyclical · Luxury Goods | $124.44B | $46.02B | 0.37 | -170.4% | 9.9% | $54.57B $39.33B $44.16B | 2026-03-31 |
| 3972 | IMI.L IMI plcListed GB, based GB · Industrials · Specialty Industrial Machinery | $9.74B | $3.60B | 0.37 | -170.6% | 10.0% | $3.78B $4.23B $2.79B | 2025-12-31 |
| 3973 | 6088.HK FIT Hon Teng LimitedListed HK, based TW · Technology · Electronic Components | $4.40B | $1.63B | 0.37 | -170.6% | 10.3% | $956.82M $1.23B $2.69B book | 2025-12-31 |
| 3974 | 3769.T GMO Payment Gateway, Inc.Listed JP, based JP · Technology · Software - Infrastructure | $4.07B | $1.50B | 0.37 | -170.8% | 10.1% | $2.32B $1.44B $755.69M book | 2025-09-30 |
| 3975 | SRG.AX SRG Global LimitedListed AU, based AU · Industrials · Engineering & Construction | $1.47B | $543.27M | 0.37 | -170.8% | 9.1% | $643.16M $543.22M $443.42M | 2026-06-30 |
| 3976 | AKAM Akamai Technologies, Inc.Listed US, based US · Technology · Software - Infrastructure | $15.38B | $5.68B | 0.37 | -170.8% | 5.3% | $5.24B $5.43B $6.36B | 2025-12-31 |
| 3977 | ENSG The Ensign Group, Inc.Listed US, based US · Healthcare · Medical Care Facilities | $9.90B | $3.65B | 0.37 | -171.0% | 7.1% | $2.68B $5.64B $2.64B | 2025-12-31 |
| 3978 | VECO Veeco Instruments Inc.Listed US, based US · Technology · Semiconductor Equipment & Materials | $2.22B | $817.64M | 0.37 | -171.1% | 12.0% | $564.07M $884.55M book $1.00B | 2025-12-31 |
| 3979 | BZG0.F PT Bank Central Asia TbkListed DE, based ID · Financial Services · Banks - Regional | $81.93B | $30.22B | 0.37 | -171.2% | 10.5% | $40.46B $35.07B $15.12B book | 2025-12-31 |
| 3980 | 4IIA.F Instalco AB (publ)Listed DE, based SE · Industrials · Engineering & Construction | $1.14B | $420.34M | 0.37 | -171.3% | 11.2% | $495.69M $386.24M $379.09M | 2025-12-31 |
| 3981 | RL Ralph Lauren CorporationListed US, based US · Consumer Cyclical · Apparel Manufacturing | $21.63B | $7.97B | 0.37 | -171.3% | 11.3% | $8.34B $8.50B $7.07B | 2026-03-31 |
| 3982 | RIO.TO Rio2 LimitedListed CA, based CA · Basic Materials · Gold | $1.05B | $385.45M | 0.37 | -171.4% | 16.3% | $385.45M book $385.45M book $385.45M book | 2025-12-31 |
| 3983 | BH Biglari Holdings Inc.Listed US, based US · Consumer Cyclical · Restaurants | $1.26B | $464.04M | 0.37 | -171.4% | 6.5% | $440.14M $544.33M book $407.65M | 2025-12-31 |
| 3984 | ITGR Integer Holdings CorporationListed US, based US · Healthcare · Medical Devices | $4.31B | $1.59B | 0.37 | -171.5% | 6.6% | $1.45B $1.60B $1.71B | 2025-12-31 |
| 3985 | GRMN Garmin Ltd.Listed US, based CH · Technology · Scientific & Technical Instruments | $54.53B | $20.08B | 0.37 | -171.5% | 9.7% | $18.00B $20.04B $22.22B | 2025-12-31 |
| 3986 | ELM.L Elementis plcListed GB, based GB · Basic Materials · Specialty Chemicals | $1.35B | $497.93M | 0.37 | -171.6% | 9.3% | $229.33M $616.24M $648.21M | 2025-12-31 |
| 3987 | NEO NeoGenomics, Inc.Listed US, based US · Healthcare · Diagnostics & Research | $2.14B | $786.52M | 0.37 | -171.6% | 12.7% | $786.52M book $786.52M book $786.52M book | 2025-12-31 |
| 3988 | OMC Omnicom Group Inc.Listed US, based US · Communication Services · Advertising Agencies | $21.31B | $7.84B | 0.37 | -171.8% | 5.7% | $12.28B $10.60B book $635.44M | 2025-12-31 |
| 3989 | PENN PENN Entertainment, Inc.Listed US, based US · Consumer Cyclical · Resorts & Casinos | $2.08B | $763.41M | 0.37 | -172.0% | 4.3% | -$1.42B $1.86B book $1.86B book | 2025-12-31 |
| 3990 | ALGN Align Technology, Inc.Listed US, based US · Healthcare · Medical Instruments & Supplies | $10.34B | $3.80B | 0.37 | -172.1% | 14.2% | $4.13B $3.21B $4.05B | 2025-12-31 |
| 3991 | SY1.DE Symrise AGListed DE, based DE · Basic Materials · Specialty Chemicals | $14.04B | $5.16B | 0.37 | -172.1% | 6.9% | $5.50B $5.37B $4.60B | 2025-12-31 |
| 3992 | 1877.HK Shanghai Junshi Biosciences Co., Ltd.Listed HK, based CN · Healthcare · Biotechnology | $2.37B | $868.96M | 0.37 | -172.2% | 6.7% | $868.96M book $868.96M book $868.96M book | 2025-12-31 |
| 3993 | OCUL Ocular Therapeutix, Inc.Listed US, based US · Healthcare · Biotechnology | $1.42B | $520.56M | 0.37 | -172.2% | 10.5% | $520.56M book $520.56M book $520.56M book | 2025-12-31 |
| 3994 | OSIS OSI Systems, Inc.Listed US, based US · Technology · Electronic Components | $3.20B | $1.18B | 0.37 | -172.2% | 9.5% | $1.26B $1.43B $833.79M book | 2026-06-30 |
| 3995 | AIR AAR Corp.Listed US, based US · Industrials · Aerospace & Defense | $3.83B | $1.41B | 0.37 | -172.2% | 10.2% | $1.06B $1.42B $1.74B book | 2026-05-31 |
| 3996 | 6R9.F Verisure plcListed DE, based GB · Industrials · Security & Protection Services | $9.31B | $3.42B | 0.37 | -172.3% | 8.6% | -$1.58B $10.19B book $1.64B | 2025-12-31 |
| 3997 | 6O4.F Beijer Alma AB (publ)Listed DE, based SE · Industrials · Specialty Industrial Machinery | $1.79B | $658.22M | 0.37 | -172.3% | 9.3% | $607.65M $771.56M $595.45M | 2025-12-31 |
| 3998 | SLHNE.SW SWISS LIFE HOLDING N 2. LINIEListed CH, based CH | $31.21B | $11.46B | 0.37 | -172.4% | 6.2% | $9.46B book $15.46B $9.46B book | 2025-12-31 |
| 3999 | LCLN Lincoln International, Inc.Listed US, based US · Financial Services · Capital Markets | $2.48B | $908.62M | 0.37 | -172.6% | 10.0% | $2.32B $123.89M $286.76M | 2025-12-31 |
| 4000 | BULL Webull CorporationListed US, based US · Technology · Software - Application | $3.19B | $1.17B | 0.37 | -172.9% | 8.3% | $1.42B $1.04B book $1.04B 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