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 FI · Energy · Oil & Gas Refining & Marketing
Market Cap
$28.74B
Avg Intrinsic
$9.97B
Intrinsic / Market
0.35
Margin of Safety
-188.3%
WACC
7.1%
FY End
2025-12-31
EPV
$10.57B
Profit
$9.67B book
FCFF
$9.67B book
Listed HK, based CN · Healthcare · Diagnostics & Research
Market Cap
$2.91B
Avg Intrinsic
$1.01B
Intrinsic / Market
0.35
Margin of Safety
-188.7%
WACC
9.5%
FY End
2025-12-31
EPV
$1.32B book
Profit
$377.10M
FCFF
$1.32B book
Listed US, based US · Healthcare · Biotechnology
Market Cap
$1.15B
Avg Intrinsic
$398.74M
Intrinsic / Market
0.35
Margin of Safety
-189.1%
WACC
10.4%
FY End
2025-12-31
EPV
$398.74M book
Profit
$398.74M book
FCFF
$398.74M book
Listed US, based US · Energy · Oil & Gas E&P
Market Cap
$1.47B
Avg Intrinsic
$509.44M
Intrinsic / Market
0.35
Margin of Safety
-189.2%
WACC
8.1%
FY End
2025-12-31
EPV
$917.55M
Profit
$310.50M
FCFF
$300.27M
Listed JP, based JP · Consumer Cyclical · Auto Parts
Market Cap
$48.34B
Avg Intrinsic
$16.71B
Intrinsic / Market
0.35
Margin of Safety
-189.3%
WACC
9.1%
FY End
2026-03-31
EPV
$11.43B
Profit
$19.36B
FCFF
$19.34B
Listed JP, based JP · Consumer Defensive · Beverages - Non-Alcoholic
Market Cap
$3.89B
Avg Intrinsic
$1.34B
Intrinsic / Market
0.35
Margin of Safety
-189.5%
WACC
8.3%
FY End
2024-12-31
EPV
-$486.54M
Profit
$2.26B book
FCFF
$2.26B book
Listed HK, based CN · Healthcare · Biotechnology
Market Cap
$28.65B
Avg Intrinsic
$9.90B
Intrinsic / Market
0.35
Margin of Safety
-189.5%
WACC
8.2%
FY End
2025-12-31
EPV
$13.70B
Profit
$8.41B
FCFF
$7.59B book
Listed US, based US · Technology · Software - Infrastructure
Market Cap
$2.37B
Avg Intrinsic
$817.41M
Intrinsic / Market
0.35
Margin of Safety
-189.7%
WACC
12.7%
FY End
2025-12-31
EPV
$817.41M book
Profit
$817.41M book
FCFF
$817.41M book
Listed US, based US · Industrials · Engineering & Construction
Market Cap
$33.96B
Avg Intrinsic
$11.72B
Intrinsic / Market
0.35
Margin of Safety
-189.7%
WACC
11.1%
FY End
2025-12-31
EPV
$9.70B
Profit
$18.32B
FCFF
$7.14B
Listed JP, based JP · Consumer Cyclical · Footwear & Accessories
Market Cap
$18.55B
Avg Intrinsic
$6.40B
Intrinsic / Market
0.34
Margin of Safety
-189.8%
WACC
10.3%
FY End
2025-12-31
EPV
$6.33B
Profit
$7.51B
FCFF
$5.36B
Listed CH, based CH · Technology · Communication Equipment
Market Cap
$3.53B
Avg Intrinsic
$1.22B
Intrinsic / Market
0.34
Margin of Safety
-190.2%
WACC
9.6%
FY End
2025-12-31
EPV
$1.22B
Profit
$1.01B
FCFF
$1.41B
Listed AU, based AU · Healthcare · Medical Devices
Market Cap
$5.75B
Avg Intrinsic
$1.98B
Intrinsic / Market
0.34
Margin of Safety
-190.5%
WACC
6.1%
FY End
2026-06-30
EPV
$3.05B
Profit
$1.48B
FCFF
$1.41B
Listed US, based US · Healthcare · Biotechnology
Market Cap
$3.49B
Avg Intrinsic
$1.20B
Intrinsic / Market
0.34
Margin of Safety
-190.7%
WACC
10.4%
FY End
2025-12-31
EPV
$1.20B book
Profit
$1.20B book
FCFF
$1.20B book
Listed CA, based CA · Energy · Oil & Gas E&P
Market Cap
$1.68B
Avg Intrinsic
$576.58M
Intrinsic / Market
0.34
Margin of Safety
-191.0%
WACC
10.9%
FY End
2025-12-31
EPV
$600.50M
Profit
$446.17M
FCFF
$683.08M book
Listed US, based US · Consumer Cyclical · Home Improvement Retail
Market Cap
$102.43B
Avg Intrinsic
$35.18B
Intrinsic / Market
0.34
Margin of Safety
-191.2%
WACC
7.6%
FY End
2026-01-31
EPV
$63.49B
Profit
-$7.44B book
FCFF
$49.50B
Listed US, based US · Industrials · Industrial Distribution
Market Cap
$12.48B
Avg Intrinsic
$4.29B
Intrinsic / Market
0.34
Margin of Safety
-191.2%
WACC
9.4%
FY End
2026-06-30
EPV
$4.33B
Profit
$4.85B
FCFF
$3.67B
Listed US, based US · Technology · Software - Infrastructure
Market Cap
$7.42B
Avg Intrinsic
$2.55B
Intrinsic / Market
0.34
Margin of Safety
-191.3%
WACC
6.0%
FY End
2025-12-31
EPV
$5.71B
Profit
-$2.19B book
FCFF
$4.12B
Listed JP, based JP · Industrials · Specialty Industrial Machinery
Market Cap
$35.68B
Avg Intrinsic
$12.24B
Intrinsic / Market
0.34
Margin of Safety
-191.4%
WACC
10.1%
FY End
2026-03-31
EPV
$12.95B
Profit
$10.88B
FCFF
$12.91B
Listed US, based US · Financial Services · Asset Management
Market Cap
$14.41B
Avg Intrinsic
$4.94B
Intrinsic / Market
0.34
Margin of Safety
-191.8%
WACC
9.8%
FY End
2025-12-31
EPV
$373.67M
Profit
$7.22B book
FCFF
$7.22B book
Listed JP, based JP · Consumer Defensive · Beverages - Brewers
Market Cap
$4.53B
Avg Intrinsic
$1.55B
Intrinsic / Market
0.34
Margin of Safety
-191.8%
WACC
9.1%
FY End
2025-12-31
EPV
$1.09B
Profit
$1.35B
FCFF
$2.22B
Listed KR, based KR · Basic Materials · Chemicals
Market Cap
$2.19B
Avg Intrinsic
$750.61M
Intrinsic / Market
0.34
Margin of Safety
-192.3%
WACC
12.3%
FY End
2025-12-31
EPV
$688.53M
Profit
$787.34M
FCFF
$775.97M book
Listed GB, based GB · Industrials · Aerospace & Defense
Market Cap
$76.96B
Avg Intrinsic
$26.28B
Intrinsic / Market
0.34
Margin of Safety
-192.9%
WACC
9.7%
FY End
2025-12-31
EPV
$30.11B
Profit
$27.27B
FCFF
$21.46B
Listed US, based US · Industrials · Aerospace & Defense
Market Cap
$8.04B
Avg Intrinsic
$2.74B
Intrinsic / Market
0.34
Margin of Safety
-193.0%
WACC
11.0%
FY End
2025-12-31
EPV
$1.37B
Profit
$3.43B book
FCFF
$3.43B book
Listed DE, based ZA · Financial Services · Asset Management
Market Cap
$2.20B
Avg Intrinsic
$750.05M
Intrinsic / Market
0.34
Margin of Safety
-193.1%
WACC
6.8%
FY End
2026-02-28
EPV
$1.44B
Profit
$403.12M book
FCFF
$403.12M book
Listed DE, based FI · Industrials · Specialty Industrial Machinery
Market Cap
$29.89B
Avg Intrinsic
$10.19B
Intrinsic / Market
0.34
Margin of Safety
-193.2%
WACC
9.3%
FY End
2025-12-31
EPV
$13.80B
Profit
$10.50B
FCFF
$6.27B
Listed DE, based SE · Industrials · Farm & Heavy Construction Machinery
Market Cap
$1.10B
Avg Intrinsic
$376.19M
Intrinsic / Market
0.34
Margin of Safety
-193.4%
WACC
7.9%
FY End
2025-12-31
EPV
$472.27M
Profit
$375.73M
FCFF
$280.57M
Listed KR, based KR · Consumer Cyclical · Specialty Retail
Market Cap
$1.11B
Avg Intrinsic
$378.52M
Intrinsic / Market
0.34
Margin of Safety
-193.7%
WACC
6.3%
FY End
2025-12-31
EPV
-$344.94M
Profit
$740.26M book
FCFF
$740.26M book
Listed JP, based JP · Industrials · Tools & Accessories
Market Cap
$1.61B
Avg Intrinsic
$549.59M
Intrinsic / Market
0.34
Margin of Safety
-193.8%
WACC
11.7%
FY End
2025-03-31
EPV
$666.80M book
Profit
$315.17M
FCFF
$666.80M book
Listed US, based US · Technology · Scientific & Technical Instruments
Market Cap
$28.41B
Avg Intrinsic
$9.66B
Intrinsic / Market
0.34
Margin of Safety
-194.1%
WACC
9.4%
FY End
2025-12-31
EPV
$9.23B
Profit
$9.80B
FCFF
$9.95B
Listed US, based US · Healthcare · Medical Instruments & Supplies
Market Cap
$5.15B
Avg Intrinsic
$1.75B
Intrinsic / Market
0.34
Margin of Safety
-194.2%
WACC
6.8%
FY End
2025-12-31
EPV
$1.65B
Profit
$1.93B
FCFF
$1.67B
Listed DE, based FI · Consumer Cyclical · Furnishings, Fixtures & Appliances
Market Cap
$1.27B
Avg Intrinsic
$431.77M
Intrinsic / Market
0.34
Margin of Safety
-194.3%
WACC
8.2%
FY End
2025-12-31
EPV
$520.10M
Profit
$447.00M
FCFF
$328.22M
Listed US, based US · Technology · Software - Application
Market Cap
$18.42B
Avg Intrinsic
$6.24B
Intrinsic / Market
0.34
Margin of Safety
-195.1%
WACC
9.1%
FY End
2025-12-31
EPV
$4.63B
Profit
$6.87B
FCFF
$7.23B
Listed DE, based DE · Technology · Electronic Components
Market Cap
$2.41B
Avg Intrinsic
$818.04M
Intrinsic / Market
0.34
Margin of Safety
-195.2%
WACC
9.7%
FY End
2025-12-31
EPV
$714.86M
Profit
$782.55M
FCFF
$956.71M
Listed US, based US · Consumer Cyclical · Furnishings, Fixtures & Appliances
Market Cap
$8.48B
Avg Intrinsic
$2.87B
Intrinsic / Market
0.34
Margin of Safety
-195.4%
WACC
11.6%
FY End
2025-12-31
EPV
$3.28B
Profit
$2.37B
FCFF
$2.96B
Listed DE, based SE · Healthcare · Diagnostics & Research
Market Cap
$2.11B
Avg Intrinsic
$712.35M
Intrinsic / Market
0.34
Margin of Safety
-195.5%
WACC
9.8%
FY End
2025-12-31
EPV
$852.36M book
Profit
$432.33M
FCFF
$852.36M book
Listed US, based US · Consumer Cyclical · Furnishings, Fixtures & Appliances
Market Cap
$2.11B
Avg Intrinsic
$714.49M
Intrinsic / Market
0.34
Margin of Safety
-195.6%
WACC
15.3%
FY End
2025-12-31
EPV
$556.59M
Profit
$889.60M
FCFF
$697.28M
Listed DE, based DK · Healthcare · Biotechnology
Market Cap
$6.56B
Avg Intrinsic
$2.22B
Intrinsic / Market
0.34
Margin of Safety
-196.0%
WACC
8.7%
FY End
2025-12-31
EPV
$2.49B
Profit
$3.10B
FCFF
$1.06B book
Listed US, based US · Consumer Cyclical · Residential Construction
Market Cap
$5.13B
Avg Intrinsic
$1.73B
Intrinsic / Market
0.34
Margin of Safety
-196.4%
WACC
12.4%
FY End
2025-12-31
EPV
$1.49B
Profit
$2.35B
FCFF
$1.36B
Listed US, based US · Technology · Electronic Components
Market Cap
$2.84B
Avg Intrinsic
$959.49M
Intrinsic / Market
0.34
Margin of Safety
-196.5%
WACC
13.0%
FY End
2025-12-31
EPV
$1.08B
Profit
$809.77M
FCFF
$991.11M
Listed DE, based AU · Basic Materials · Coking Coal
Market Cap
$1.93B
Avg Intrinsic
$650.40M
Intrinsic / Market
0.34
Margin of Safety
-196.5%
WACC
6.6%
FY End
2025-12-31
EPV
$650.40M book
Profit
$650.40M book
FCFF
$650.40M book
Listed US, based US · Financial Services · Asset Management
Market Cap
$3.22B
Avg Intrinsic
$1.08B
Intrinsic / Market
0.34
Margin of Safety
-196.7%
WACC
9.2%
FY End
2025-12-31
EPV
$1.37B
Profit
$1.09B
FCFF
$791.32M
Listed FR, based FR · Technology · Software - Application
Market Cap
$2.03B
Avg Intrinsic
$684.87M
Intrinsic / Market
0.34
Margin of Safety
-196.8%
WACC
10.6%
FY End
2025-12-31
EPV
$816.78M
Profit
$779.96M
FCFF
$457.86M
Listed KR, based KR · Technology · Semiconductors
Market Cap
$4.49B
Avg Intrinsic
$1.51B
Intrinsic / Market
0.34
Margin of Safety
-196.9%
WACC
17.9%
FY End
2025-12-31
EPV
$1.94B
Profit
$914.20M
FCFF
$1.69B
Listed CA, based CA · Industrials · Electrical Equipment & Parts
Market Cap
$1.88B
Avg Intrinsic
$632.30M
Intrinsic / Market
0.34
Margin of Safety
-196.9%
WACC
10.2%
FY End
2025-12-31
EPV
$558.60M
Profit
$1.07B
FCFF
$271.66M book
Listed US, based US · Healthcare · Biotechnology
Market Cap
$1.26B
Avg Intrinsic
$423.35M
Intrinsic / Market
0.34
Margin of Safety
-197.1%
WACC
11.8%
FY End
2025-12-31
EPV
$423.35M book
Profit
$423.35M book
FCFF
$423.35M book
Listed US, based US · Industrials · Specialty Industrial Machinery
Market Cap
$66.19B
Avg Intrinsic
$22.28B
Intrinsic / Market
0.34
Margin of Safety
-197.1%
WACC
10.9%
FY End
2025-12-31
EPV
$15.48B
Profit
$30.83B
FCFF
$20.52B
Listed DE, based NO · Communication Services · Internet Content & Information
Market Cap
$4.64B
Avg Intrinsic
$1.56B
Intrinsic / Market
0.34
Margin of Safety
-197.3%
WACC
9.1%
FY End
2025-12-31
EPV
$1.14B
Profit
$1.89B
FCFF
$1.66B book
Listed US, based US · Technology · Solar
Market Cap
$4.33B
Avg Intrinsic
$1.46B
Intrinsic / Market
0.34
Margin of Safety
-197.5%
WACC
12.7%
FY End
2025-12-31
EPV
$2.12B
Profit
$1.06B
FCFF
$1.18B book
Listed AU, based AU · Consumer Cyclical · Gambling
Market Cap
$24.92B
Avg Intrinsic
$8.38B
Intrinsic / Market
0.34
Margin of Safety
-197.5%
WACC
6.6%
FY End
2025-09-30
EPV
$9.65B
Profit
$10.05B
FCFF
$5.44B
Listed KR, based KR · Consumer Defensive · Household & Personal Products
Market Cap
$2.41B
Avg Intrinsic
$808.71M
Intrinsic / Market
0.34
Margin of Safety
-197.6%
WACC
7.5%
FY End
2025-12-31
EPV
$280.60M
Profit
$995.43M
FCFF
$1.15B book
Listed GB, based GB · Technology · Information Technology Services
Market Cap
$7.74B
Avg Intrinsic
$2.60B
Intrinsic / Market
0.34
Margin of Safety
-198.1%
WACC
10.0%
FY End
2025-12-31
EPV
$3.97B
Profit
$2.27B
FCFF
$1.55B
Listed KR, based KR · Technology · Semiconductors
Market Cap
$76.23B
Avg Intrinsic
$25.55B
Intrinsic / Market
0.34
Margin of Safety
-198.4%
WACC
19.2%
FY End
2025-12-31
EPV
$5.21B
Profit
$35.72B book
FCFF
$35.72B book
Listed GB, based GB · Energy · Oil & Gas Integrated
Market Cap
$115.79B
Avg Intrinsic
$38.80B
Intrinsic / Market
0.34
Margin of Safety
-198.4%
WACC
6.9%
FY End
2025-12-31
EPV
$40.20B
Profit
$46.60B
FCFF
$29.61B
Listed KR, based KR · Healthcare · Biotechnology
Market Cap
$50.94B
Avg Intrinsic
$17.06B
Intrinsic / Market
0.33
Margin of Safety
-198.6%
WACC
5.6%
FY End
2025-12-31
EPV
$16.58B
Profit
$18.26B
FCFF
$16.34B
Listed DE, based CN · Consumer Defensive · Education & Training Services
Market Cap
$3.70B
Avg Intrinsic
$1.24B
Intrinsic / Market
0.33
Margin of Safety
-198.9%
WACC
10.5%
FY End
2026-05-31
EPV
$2.05B
Profit
$829.39M book
FCFF
$829.39M book
Listed JP, based JP · Technology · Semiconductor Equipment & Materials
Market Cap
$18.48B
Avg Intrinsic
$6.18B
Intrinsic / Market
0.33
Margin of Safety
-199.2%
WACC
13.7%
FY End
2026-03-31
EPV
$5.18B
Profit
$5.31B
FCFF
$8.04B
Listed HK, based CN · Technology · Semiconductors
Market Cap
$1.75B
Avg Intrinsic
$583.12M
Intrinsic / Market
0.33
Margin of Safety
-199.5%
WACC
9.1%
FY End
2025-12-31
EPV
$508.64M
Profit
$469.58M
FCFF
$771.12M book
Listed US, based US · Basic Materials · Other Precious Metals & Mining
Market Cap
$2.16B
Avg Intrinsic
$720.57M
Intrinsic / Market
0.33
Margin of Safety
-199.9%
WACC
9.3%
FY End
2025-12-31
EPV
$720.57M book
Profit
$720.57M book
FCFF
$720.57M book
Listed US, based US · Industrials · Conglomerates
Market Cap
$9.10B
Avg Intrinsic
$3.03B
Intrinsic / Market
0.33
Margin of Safety
-200.4%
WACC
11.8%
FY End
2025-12-31
EPV
$2.32B
Profit
$3.61B
FCFF
$3.17B
Listed US, based US · Healthcare · Health Information Services
Market Cap
$1.20B
Avg Intrinsic
$400.15M
Intrinsic / Market
0.33
Margin of Safety
-200.4%
WACC
11.4%
FY End
2025-12-31
EPV
-$96.06M
Profit
$648.25M book
FCFF
$648.25M book
Listed US, based US · Healthcare · Biotechnology
Market Cap
$33.33B
Avg Intrinsic
$11.09B
Intrinsic / Market
0.33
Margin of Safety
-200.5%
WACC
6.1%
FY End
2025-12-31
EPV
$12.14B
Profit
$10.12B
FCFF
$11.02B
Listed DE, based GB · Basic Materials · Other Industrial Metals & Mining
Market Cap
$57.40B
Avg Intrinsic
$19.10B
Intrinsic / Market
0.33
Margin of Safety
-200.5%
WACC
8.9%
FY End
2025-12-31
EPV
$23.43B book
Profit
$10.46B
FCFF
$23.43B book
Listed US, based US · Industrials · Farm & Heavy Construction Machinery
Market Cap
$6.95B
Avg Intrinsic
$2.30B
Intrinsic / Market
0.33
Margin of Safety
-202.0%
WACC
11.3%
FY End
2025-12-31
EPV
$1.92B
Profit
$2.96B
FCFF
$2.02B
Listed DE, based DK · Basic Materials · Specialty Chemicals
Market Cap
$29.23B
Avg Intrinsic
$9.67B
Intrinsic / Market
0.33
Margin of Safety
-202.1%
WACC
7.6%
FY End
2025-12-31
EPV
$9.66B
Profit
$10.40B
FCFF
$8.97B
Listed JP, based JP · Consumer Cyclical · Department Stores
Market Cap
$14.14B
Avg Intrinsic
$4.68B
Intrinsic / Market
0.33
Margin of Safety
-202.1%
WACC
8.5%
FY End
2025-08-31
EPV
$4.62B
Profit
$4.73B
FCFF
$4.69B
Listed US, based US · Healthcare · Biotechnology
Market Cap
$8.35B
Avg Intrinsic
$2.76B
Intrinsic / Market
0.33
Margin of Safety
-202.4%
WACC
11.7%
FY End
2025-12-31
EPV
$2.76B book
Profit
$2.76B book
FCFF
$2.76B book
Listed US, based US · Industrials · Engineering & Construction
Market Cap
$4.05B
Avg Intrinsic
$1.34B
Intrinsic / Market
0.33
Margin of Safety
-202.7%
WACC
16.2%
FY End
2025-12-31
EPV
$1.34B book
Profit
$1.34B book
FCFF
$1.34B book
Listed DE, based TW · Technology · Semiconductors
Market Cap
$2.42T
Avg Intrinsic
$797.94B
Intrinsic / Market
0.33
Margin of Safety
-203.0%
WACC
11.8%
FY End
2025-12-31
EPV
$599.09B
Profit
$909.49B
FCFF
$885.25B
Listed US, based US · Consumer Cyclical · Auto & Truck Dealerships
Market Cap
$1.95B
Avg Intrinsic
$644.06M
Intrinsic / Market
0.33
Margin of Safety
-203.1%
WACC
7.0%
FY End
2025-12-31
EPV
-$204.22M
Profit
$1.30B
FCFF
$834.12M book
Listed US, based US · Industrials · Tools & Accessories
Profit is over 3× the larger of EPV and FCFFMarket Cap
$1.41B
Avg Intrinsic
$465.12M
Intrinsic / Market
0.33
Margin of Safety
-203.3%
WACC
10.1%
FY End
2025-12-31
EPV
-$238.63M
Profit
$1.23B book
FCFF
$407.57M
Listed CA, based CA · Industrials · Waste Management
Market Cap
$39.51B
Avg Intrinsic
$13.02B
Intrinsic / Market
0.33
Margin of Safety
-203.5%
WACC
6.4%
FY End
2025-12-31
EPV
$12.61B
Profit
$15.87B
FCFF
$10.58B
Listed US, based CA · Healthcare · Biotechnology
Market Cap
$3.77B
Avg Intrinsic
$1.24B
Intrinsic / Market
0.33
Margin of Safety
-203.4%
WACC
8.2%
FY End
2025-12-31
EPV
$1.24B book
Profit
$1.24B book
FCFF
$1.24B book
Listed DE, based CN · Technology · Electronic Components
Market Cap
$23.98B
Avg Intrinsic
$7.90B
Intrinsic / Market
0.33
Margin of Safety
-203.6%
WACC
11.0%
FY End
2025-12-31
EPV
$7.64B
Profit
$10.47B
FCFF
$5.59B book
Listed US, based US · Healthcare · Medical Instruments & Supplies
Market Cap
$10.18B
Avg Intrinsic
$3.35B
Intrinsic / Market
0.33
Margin of Safety
-203.7%
WACC
8.2%
FY End
2025-12-31
EPV
$3.92B
Profit
$2.09B
FCFF
$4.04B
Listed JP, based JP · Consumer Cyclical · Restaurants
Market Cap
$1.34B
Avg Intrinsic
$440.69M
Intrinsic / Market
0.33
Margin of Safety
-204.2%
WACC
2.9%
FY End
2026-03-31
EPV
$378.84M
Profit
$593.06M
FCFF
$350.16M
Listed DE, based SE · Industrials · Industrial Distribution
Market Cap
$2.28B
Avg Intrinsic
$749.88M
Intrinsic / Market
0.33
Margin of Safety
-204.2%
WACC
10.4%
FY End
2025-12-31
EPV
$718.53M
Profit
$1.04B
FCFF
$494.58M
Listed US, based US · Technology · Semiconductors
Market Cap
$1.23B
Avg Intrinsic
$405.08M
Intrinsic / Market
0.33
Margin of Safety
-204.4%
WACC
10.5%
FY End
2025-12-31
EPV
$405.08M book
Profit
$405.08M book
FCFF
$405.08M book
Listed DE, based SE · Consumer Cyclical · Apparel Manufacturing
Market Cap
$28.30B
Avg Intrinsic
$9.29B
Intrinsic / Market
0.33
Margin of Safety
-204.5%
WACC
9.5%
FY End
2025-11-30
EPV
$10.16B
Profit
$9.64B
FCFF
$8.09B
Listed GB, based GB · Basic Materials · Other Industrial Metals & Mining
Market Cap
$58.18B
Avg Intrinsic
$19.10B
Intrinsic / Market
0.33
Margin of Safety
-204.6%
WACC
8.9%
FY End
2025-12-31
EPV
$23.43B book
Profit
$10.46B
FCFF
$23.43B book
Listed US, based US · Consumer Cyclical · Personal Services
Market Cap
$14.72B
Avg Intrinsic
$4.83B
Intrinsic / Market
0.33
Margin of Safety
-204.7%
WACC
8.4%
FY End
2025-12-31
EPV
$5.87B
Profit
$4.70B
FCFF
$3.93B
Listed US, based US · Healthcare · Biotechnology
Market Cap
$3.75B
Avg Intrinsic
$1.23B
Intrinsic / Market
0.33
Margin of Safety
-204.8%
WACC
7.8%
FY End
2025-12-31
EPV
$1.23B book
Profit
$1.23B book
FCFF
$1.23B book
Listed US, based US · Healthcare · Medical Instruments & Supplies
Market Cap
$14.96B
Avg Intrinsic
$4.91B
Intrinsic / Market
0.33
Margin of Safety
-204.8%
WACC
7.9%
FY End
2025-12-31
EPV
$8.32B
Profit
$3.29B
FCFF
$3.11B
Listed CA, based CA · Basic Materials · Gold
Market Cap
$15.24B
Avg Intrinsic
$5.00B
Intrinsic / Market
0.33
Margin of Safety
-204.8%
WACC
13.6%
FY End
2025-12-31
EPV
$4.46B
Profit
$7.52B
FCFF
$3.02B
Listed US, based US · Industrials · Trucking
Market Cap
$10.66B
Avg Intrinsic
$3.49B
Intrinsic / Market
0.33
Margin of Safety
-205.1%
WACC
10.1%
FY End
2025-12-31
EPV
$1.30B
Profit
$2.18B
FCFF
$7.00B book
Listed DE, based IE · Industrials · Building Products & Equipment
Market Cap
$20.04B
Avg Intrinsic
$6.57B
Intrinsic / Market
0.33
Margin of Safety
-205.1%
WACC
11.1%
FY End
2025-12-31
EPV
$6.39B
Profit
$7.60B
FCFF
$5.71B
Listed US, based US · Technology · Software - Application
Market Cap
$2.45B
Avg Intrinsic
$803.50M
Intrinsic / Market
0.33
Margin of Safety
-205.3%
WACC
5.4%
FY End
2025-12-31
EPV
$1.44B
Profit
-$11.75M book
FCFF
$985.04M
Listed DE, based FI · Industrials · Specialty Industrial Machinery
Market Cap
$18.67B
Avg Intrinsic
$6.11B
Intrinsic / Market
0.33
Margin of Safety
-205.6%
WACC
11.9%
FY End
2025-12-31
EPV
$6.01B
Profit
$7.46B
FCFF
$4.86B
Listed JP, based JP · Industrials · Specialty Industrial Machinery
Market Cap
$1.67B
Avg Intrinsic
$545.61M
Intrinsic / Market
0.33
Margin of Safety
-205.8%
WACC
11.8%
FY End
2026-03-31
EPV
$628.02M
Profit
$511.45M
FCFF
$497.35M book
Listed KR, based KR · Technology · Software - Infrastructure
Market Cap
$4.05B
Avg Intrinsic
$1.32B
Intrinsic / Market
0.33
Margin of Safety
-206.2%
WACC
15.6%
FY End
2025-12-31
EPV
$1.32B book
Profit
$1.32B book
FCFF
$1.32B book
Listed US, based US · Industrials · Railroads
Market Cap
$69.76B
Avg Intrinsic
$22.77B
Intrinsic / Market
0.33
Margin of Safety
-206.3%
WACC
10.5%
FY End
2025-12-31
EPV
$19.71B
Profit
$29.73B
FCFF
$18.88B
Listed FR, based FR · Consumer Defensive · Household & Personal Products
Market Cap
$222.98B
Avg Intrinsic
$72.73B
Intrinsic / Market
0.33
Margin of Safety
-206.6%
WACC
9.2%
FY End
2025-12-31
EPV
$75.40B
Profit
$83.50B
FCFF
$59.28B
Listed DE, based CH · Industrials · Integrated Freight & Logistics
Market Cap
$31.46B
Avg Intrinsic
$10.26B
Intrinsic / Market
0.33
Margin of Safety
-206.7%
WACC
7.3%
FY End
2025-12-31
EPV
$18.65B
Profit
$6.91B
FCFF
$5.22B
Listed DE, based IT · Industrials · Pollution & Treatment Controls
Market Cap
$1.05B
Avg Intrinsic
$343.74M
Intrinsic / Market
0.33
Margin of Safety
-206.7%
WACC
8.6%
FY End
2025-12-31
EPV
$251.56M
Profit
$264.39M
FCFF
$515.29M book
Listed AU, based AU · Real Estate · Real Estate - Development
Market Cap
$1.05B
Avg Intrinsic
$343.50M
Intrinsic / Market
0.33
Margin of Safety
-206.9%
WACC
9.2%
FY End
2025-12-31
EPV
$268.79M
Profit
$360.19M
FCFF
$401.53M
Listed CH, based CH · Healthcare · Medical Instruments & Supplies
Market Cap
$3.70B
Avg Intrinsic
$1.21B
Intrinsic / Market
0.33
Margin of Safety
-207.0%
WACC
9.9%
FY End
2025-12-31
EPV
$1.00B
Profit
$1.79B
FCFF
$819.35M
Listed US, based CH · Healthcare · Biotechnology
Market Cap
$5.37B
Avg Intrinsic
$1.75B
Intrinsic / Market
0.33
Margin of Safety
-206.9%
WACC
13.7%
FY End
2025-12-31
EPV
$1.75B book
Profit
$1.75B book
FCFF
$1.75B book
Listed US, based US · Technology · Scientific & Technical Instruments
Market Cap
$4.34B
Avg Intrinsic
$1.41B
Intrinsic / Market
0.33
Margin of Safety
-207.1%
WACC
10.5%
FY End
2025-12-31
EPV
$1.33B
Profit
$1.84B
FCFF
$1.07B
Listed US, based US · Industrials · Aerospace & Defense
Market Cap
$4.60B
Avg Intrinsic
$1.50B
Intrinsic / Market
0.33
Margin of Safety
-207.1%
WACC
9.8%
FY End
2026-06-30
EPV
$1.50B book
Profit
$1.50B book
FCFF
$1.50B book
Listed DE, based BM · Energy · Oil & Gas Midstream
Market Cap
$4.04B
Avg Intrinsic
$1.31B
Intrinsic / Market
0.33
Margin of Safety
-207.3%
WACC
9.8%
FY End
2025-12-31
EPV
$1.16B
Profit
$1.45B
FCFF
$1.33B book
Listed US, based US · Healthcare · Medical Distribution
Market Cap
$104.90B
Avg Intrinsic
$34.13B
Intrinsic / Market
0.33
Margin of Safety
-207.4%
WACC
5.9%
FY End
2026-03-31
EPV
$96.71B
Profit
-$1.30B book
FCFF
$6.98B
| # | Company | Market Cap | Avg Intrinsic | Intrinsic / Market | Margin of Safety | WACC | EPV / Profit / FCFF | FY End |
|---|---|---|---|---|---|---|---|---|
| 4101 | NEF.F Neste OyjListed DE, based FI · Energy · Oil & Gas Refining & Marketing | $28.74B | $9.97B | 0.35 | -188.3% | 7.1% | $10.57B $9.67B book $9.67B book | 2025-12-31 |
| 4102 | 6127.HK Joinn Laboratories(China)Co.,Ltd.Listed HK, based CN · Healthcare · Diagnostics & Research | $2.91B | $1.01B | 0.35 | -188.7% | 9.5% | $1.32B book $377.10M $1.32B book | 2025-12-31 |
| 4103 | AVLN Avalyn Pharma Inc.Listed US, based US · Healthcare · Biotechnology | $1.15B | $398.74M | 0.35 | -189.1% | 10.4% | $398.74M book $398.74M book $398.74M book | 2025-12-31 |
| 4104 | DMLP Dorchester Minerals, L.P.Listed US, based US · Energy · Oil & Gas E&P | $1.47B | $509.44M | 0.35 | -189.2% | 8.1% | $917.55M $310.50M $300.27M | 2025-12-31 |
| 4105 | 5802.T Sumitomo Electric Industries, Ltd.Listed JP, based JP · Consumer Cyclical · Auto Parts | $48.34B | $16.71B | 0.35 | -189.3% | 9.1% | $11.43B $19.36B $19.34B | 2026-03-31 |
| 4106 | 2579.T Coca-Cola Bottlers Japan Holdings Inc.Listed JP, based JP · Consumer Defensive · Beverages - Non-Alcoholic | $3.89B | $1.34B | 0.35 | -189.5% | 8.3% | -$486.54M $2.26B book $2.26B book | 2024-12-31 |
| 4107 | 2269.HK WuXi Biologics (Cayman) Inc.Listed HK, based CN · Healthcare · Biotechnology | $28.65B | $9.90B | 0.35 | -189.5% | 8.2% | $13.70B $8.41B $7.59B book | 2025-12-31 |
| 4108 | FLYW Flywire CorporationListed US, based US · Technology · Software - Infrastructure | $2.37B | $817.41M | 0.35 | -189.7% | 12.7% | $817.41M book $817.41M book $817.41M book | 2025-12-31 |
| 4109 | EME EMCOR Group, Inc.Listed US, based US · Industrials · Engineering & Construction | $33.96B | $11.72B | 0.35 | -189.7% | 11.1% | $9.70B $18.32B $7.14B | 2025-12-31 |
| 4110 | 7936.T ASICS CorporationListed JP, based JP · Consumer Cyclical · Footwear & Accessories | $18.55B | $6.40B | 0.34 | -189.8% | 10.3% | $6.33B $7.51B $5.36B | 2025-12-31 |
| 4111 | HUBN.SW Huber+Suhner AGListed CH, based CH · Technology · Communication Equipment | $3.53B | $1.22B | 0.34 | -190.2% | 9.6% | $1.22B $1.01B $1.41B | 2025-12-31 |
| 4112 | COH.AX Cochlear LimitedListed AU, based AU · Healthcare · Medical Devices | $5.75B | $1.98B | 0.34 | -190.5% | 6.1% | $3.05B $1.48B $1.41B | 2026-06-30 |
| 4113 | IDYA IDEAYA Biosciences, Inc.Listed US, based US · Healthcare · Biotechnology | $3.49B | $1.20B | 0.34 | -190.7% | 10.4% | $1.20B book $1.20B book $1.20B book | 2025-12-31 |
| 4114 | CJ.TO Cardinal Energy Ltd.Listed CA, based CA · Energy · Oil & Gas E&P | $1.68B | $576.58M | 0.34 | -191.0% | 10.9% | $600.50M $446.17M $683.08M book | 2025-12-31 |
| 4115 | LOW Lowe's Companies, Inc.Listed US, based US · Consumer Cyclical · Home Improvement Retail | $102.43B | $35.18B | 0.34 | -191.2% | 7.6% | $63.49B -$7.44B book $49.50B | 2026-01-31 |
| 4116 | AIT Applied Industrial Technologies, Inc.Listed US, based US · Industrials · Industrial Distribution | $12.48B | $4.29B | 0.34 | -191.2% | 9.4% | $4.33B $4.85B $3.67B | 2026-06-30 |
| 4117 | DBX Dropbox, Inc.Listed US, based US · Technology · Software - Infrastructure | $7.42B | $2.55B | 0.34 | -191.3% | 6.0% | $5.71B -$2.19B book $4.12B | 2025-12-31 |
| 4118 | 6954.T Fanuc CorporationListed JP, based JP · Industrials · Specialty Industrial Machinery | $35.68B | $12.24B | 0.34 | -191.4% | 10.1% | $12.95B $10.88B $12.91B | 2026-03-31 |
| 4119 | CG The Carlyle Group Inc.Listed US, based US · Financial Services · Asset Management | $14.41B | $4.94B | 0.34 | -191.8% | 9.8% | $373.67M $7.22B book $7.22B book | 2025-12-31 |
| 4120 | 2501.T Sapporo Holdings LimitedListed JP, based JP · Consumer Defensive · Beverages - Brewers | $4.53B | $1.55B | 0.34 | -191.8% | 9.1% | $1.09B $1.35B $2.22B | 2025-12-31 |
| 4121 | 014680.KS Hansol Chemical Co., Ltd.Listed KR, based KR · Basic Materials · Chemicals | $2.19B | $750.61M | 0.34 | -192.3% | 12.3% | $688.53M $787.34M $775.97M book | 2025-12-31 |
| 4122 | BA.L BAE Systems plcListed GB, based GB · Industrials · Aerospace & Defense | $76.96B | $26.28B | 0.34 | -192.9% | 9.7% | $30.11B $27.27B $21.46B | 2025-12-31 |
| 4123 | KTOS Kratos Defense & Security Solutions, Inc.Listed US, based US · Industrials · Aerospace & Defense | $8.04B | $2.74B | 0.34 | -193.0% | 11.0% | $1.37B $3.43B book $3.43B book | 2025-12-31 |
| 4124 | EU4.F PSG Financial Services LimitedListed DE, based ZA · Financial Services · Asset Management | $2.20B | $750.05M | 0.34 | -193.1% | 6.8% | $1.44B $403.12M book $403.12M book | 2026-02-28 |
| 4125 | KC4.F KONE OyjListed DE, based FI · Industrials · Specialty Industrial Machinery | $29.89B | $10.19B | 0.34 | -193.2% | 9.3% | $13.80B $10.50B $6.27B | 2025-12-31 |
| 4126 | 917.F engcon AB (publ)Listed DE, based SE · Industrials · Farm & Heavy Construction Machinery | $1.10B | $376.19M | 0.34 | -193.4% | 7.9% | $472.27M $375.73M $280.57M | 2025-12-31 |
| 4127 | 008770.KS Hotel Shilla Co.,LtdListed KR, based KR · Consumer Cyclical · Specialty Retail | $1.11B | $378.52M | 0.34 | -193.7% | 6.3% | -$344.94M $740.26M book $740.26M book | 2025-12-31 |
| 4128 | 6101.T Tsugami CorporationListed JP, based JP · Industrials · Tools & Accessories | $1.61B | $549.59M | 0.34 | -193.8% | 11.7% | $666.80M book $315.17M $666.80M book | 2025-03-31 |
| 4129 | TDY Teledyne Technologies IncorporatedListed US, based US · Technology · Scientific & Technical Instruments | $28.41B | $9.66B | 0.34 | -194.1% | 9.4% | $9.23B $9.80B $9.95B | 2025-12-31 |
| 4130 | MMSI Merit Medical Systems, Inc.Listed US, based US · Healthcare · Medical Instruments & Supplies | $5.15B | $1.75B | 0.34 | -194.2% | 6.8% | $1.65B $1.93B $1.67B | 2025-12-31 |
| 4131 | A8X.F Fiskars Oyj AbpListed DE, based FI · Consumer Cyclical · Furnishings, Fixtures & Appliances | $1.27B | $431.77M | 0.34 | -194.3% | 8.2% | $520.10M $447.00M $328.22M | 2025-12-31 |
| 4132 | SSNC SS&C Technologies Holdings, Inc.Listed US, based US · Technology · Software - Application | $18.42B | $6.24B | 0.34 | -195.1% | 9.1% | $4.63B $6.87B $7.23B | 2025-12-31 |
| 4133 | JEN.DE Jenoptik AGListed DE, based DE · Technology · Electronic Components | $2.41B | $818.04M | 0.34 | -195.2% | 9.7% | $714.86M $782.55M $956.71M | 2025-12-31 |
| 4134 | MHK Mohawk Industries, Inc.Listed US, based US · Consumer Cyclical · Furnishings, Fixtures & Appliances | $8.48B | $2.87B | 0.34 | -195.4% | 11.6% | $3.28B $2.37B $2.96B | 2025-12-31 |
| 4135 | 0V0.F Vimian Group AB (publ)Listed DE, based SE · Healthcare · Diagnostics & Research | $2.11B | $712.35M | 0.34 | -195.5% | 9.8% | $852.36M book $432.33M $852.36M book | 2025-12-31 |
| 4136 | TILE Interface, Inc.Listed US, based US · Consumer Cyclical · Furnishings, Fixtures & Appliances | $2.11B | $714.49M | 0.34 | -195.6% | 15.3% | $556.59M $889.60M $697.28M | 2025-12-31 |
| 4137 | 4AJ0.F ALK-Abelló A/SListed DE, based DK · Healthcare · Biotechnology | $6.56B | $2.22B | 0.34 | -196.0% | 8.7% | $2.49B $3.10B $1.06B book | 2025-12-31 |
| 4138 | IBP Installed Building Products, Inc.Listed US, based US · Consumer Cyclical · Residential Construction | $5.13B | $1.73B | 0.34 | -196.4% | 12.4% | $1.49B $2.35B $1.36B | 2025-12-31 |
| 4139 | BELFB Bel Fuse Inc.Listed US, based US · Technology · Electronic Components | $2.84B | $959.49M | 0.34 | -196.5% | 13.0% | $1.08B $809.77M $991.11M | 2025-12-31 |
| 4140 | 0QE.F Coronado Global Resources Inc.Listed DE, based AU · Basic Materials · Coking Coal | $1.93B | $650.40M | 0.34 | -196.5% | 6.6% | $650.40M book $650.40M book $650.40M book | 2025-12-31 |
| 4141 | WT WisdomTree, Inc.Listed US, based US · Financial Services · Asset Management | $3.22B | $1.08B | 0.34 | -196.7% | 9.2% | $1.37B $1.09B $791.32M | 2025-12-31 |
| 4142 | PLNW.PA Planisware SASListed FR, based FR · Technology · Software - Application | $2.03B | $684.87M | 0.34 | -196.8% | 10.6% | $816.78M $779.96M $457.86M | 2025-12-31 |
| 4143 | 000990.KS DB HiTek CO., LTD.Listed KR, based KR · Technology · Semiconductors | $4.49B | $1.51B | 0.34 | -196.9% | 17.9% | $1.94B $914.20M $1.69B | 2025-12-31 |
| 4144 | HPS-A.TO Hammond Power Solutions Inc.Listed CA, based CA · Industrials · Electrical Equipment & Parts | $1.88B | $632.30M | 0.34 | -196.9% | 10.2% | $558.60M $1.07B $271.66M book | 2025-12-31 |
| 4145 | RAPP Rapport Therapeutics, Inc.Listed US, based US · Healthcare · Biotechnology | $1.26B | $423.35M | 0.34 | -197.1% | 11.8% | $423.35M book $423.35M book $423.35M book | 2025-12-31 |
| 4146 | CMI Cummins Inc.Listed US, based US · Industrials · Specialty Industrial Machinery | $66.19B | $22.28B | 0.34 | -197.1% | 10.9% | $15.48B $30.83B $20.52B | 2025-12-31 |
| 4147 | XPGB.F Vend Marketplaces ASAListed DE, based NO · Communication Services · Internet Content & Information | $4.64B | $1.56B | 0.34 | -197.3% | 9.1% | $1.14B $1.89B $1.66B book | 2025-12-31 |
| 4148 | ENPH Enphase Energy, Inc.Listed US, based US · Technology · Solar | $4.33B | $1.46B | 0.34 | -197.5% | 12.7% | $2.12B $1.06B $1.18B book | 2025-12-31 |
| 4149 | ALL.AX Aristocrat Leisure LimitedListed AU, based AU · Consumer Cyclical · Gambling | $24.92B | $8.38B | 0.34 | -197.5% | 6.6% | $9.65B $10.05B $5.44B | 2025-09-30 |
| 4150 | 161890.KS Kolmar Korea Co., Ltd.Listed KR, based KR · Consumer Defensive · Household & Personal Products | $2.41B | $808.71M | 0.34 | -197.6% | 7.5% | $280.60M $995.43M $1.15B book | 2025-12-31 |
| 4151 | CCC.L Computacenter plcListed GB, based GB · Technology · Information Technology Services | $7.74B | $2.60B | 0.34 | -198.1% | 10.0% | $3.97B $2.27B $1.55B | 2025-12-31 |
| 4152 | 402340.KS SK Square Co., Ltd.Listed KR, based KR · Technology · Semiconductors | $76.23B | $25.55B | 0.34 | -198.4% | 19.2% | $5.21B $35.72B book $35.72B book | 2025-12-31 |
| 4153 | BP.L BP p.l.c.Listed GB, based GB · Energy · Oil & Gas Integrated | $115.79B | $38.80B | 0.34 | -198.4% | 6.9% | $40.20B $46.60B $29.61B | 2025-12-31 |
| 4154 | 207940.KS Samsung Biologics Co.,Ltd.Listed KR, based KR · Healthcare · Biotechnology | $50.94B | $17.06B | 0.33 | -198.6% | 5.6% | $16.58B $18.26B $16.34B | 2025-12-31 |
| 4155 | KTD.F East Buy Holding LimitedListed DE, based CN · Consumer Defensive · Education & Training Services | $3.70B | $1.24B | 0.33 | -198.9% | 10.5% | $2.05B $829.39M book $829.39M book | 2026-05-31 |
| 4156 | 7735.T SCREEN Holdings Co., Ltd.Listed JP, based JP · Technology · Semiconductor Equipment & Materials | $18.48B | $6.18B | 0.33 | -199.2% | 13.7% | $5.18B $5.31B $8.04B | 2026-03-31 |
| 4157 | 1304.HK Fortior Technology (Shenzhen) Co., Ltd.Listed HK, based CN · Technology · Semiconductors | $1.75B | $583.12M | 0.33 | -199.5% | 9.1% | $508.64M $469.58M $771.12M book | 2025-12-31 |
| 4158 | PPTA Perpetua Resources Corp.Listed US, based US · Basic Materials · Other Precious Metals & Mining | $2.16B | $720.57M | 0.33 | -199.9% | 9.3% | $720.57M book $720.57M book $720.57M book | 2025-12-31 |
| 4159 | VMI Valmont Industries, Inc.Listed US, based US · Industrials · Conglomerates | $9.10B | $3.03B | 0.33 | -200.4% | 11.8% | $2.32B $3.61B $3.17B | 2025-12-31 |
| 4160 | GDRX GoodRx Holdings, Inc.Listed US, based US · Healthcare · Health Information Services | $1.20B | $400.15M | 0.33 | -200.4% | 11.4% | -$96.06M $648.25M book $648.25M book | 2025-12-31 |
| 4161 | RPRX Royalty Pharma plcListed US, based US · Healthcare · Biotechnology | $33.33B | $11.09B | 0.33 | -200.5% | 6.1% | $12.14B $10.12B $11.02B | 2025-12-31 |
| 4162 | NGL.F Anglo American PLC RListed DE, based GB · Basic Materials · Other Industrial Metals & Mining | $57.40B | $19.10B | 0.33 | -200.5% | 8.9% | $23.43B book $10.46B $23.43B book | 2025-12-31 |
| 4163 | FSS Federal Signal CorporationListed US, based US · Industrials · Farm & Heavy Construction Machinery | $6.95B | $2.30B | 0.33 | -202.0% | 11.3% | $1.92B $2.96B $2.02B | 2025-12-31 |
| 4164 | NZM2.DE Novozymes A/SListed DE, based DK · Basic Materials · Specialty Chemicals | $29.23B | $9.67B | 0.33 | -202.1% | 7.6% | $9.66B $10.40B $8.97B | 2025-12-31 |
| 4165 | 7453.T Ryohin Keikaku Co., Ltd.Listed JP, based JP · Consumer Cyclical · Department Stores | $14.14B | $4.68B | 0.33 | -202.1% | 8.5% | $4.62B $4.73B $4.69B | 2025-08-31 |
| 4166 | PCVX Vaxcyte, Inc.Listed US, based US · Healthcare · Biotechnology | $8.35B | $2.76B | 0.33 | -202.4% | 11.7% | $2.76B book $2.76B book $2.76B book | 2025-12-31 |
| 4167 | TPC Tutor Perini CorporationListed US, based US · Industrials · Engineering & Construction | $4.05B | $1.34B | 0.33 | -202.7% | 16.2% | $1.34B book $1.34B book $1.34B book | 2025-12-31 |
| 4168 | TSFA.F Taiwan Semiconductor Manufacturing Company LimitedListed DE, based TW · Technology · Semiconductors | $2.42T | $797.94B | 0.33 | -203.0% | 11.8% | $599.09B $909.49B $885.25B | 2025-12-31 |
| 4169 | DRVN Driven Brands Holdings Inc.Listed US, based US · Consumer Cyclical · Auto & Truck Dealerships | $1.95B | $644.06M | 0.33 | -203.1% | 7.0% | -$204.22M $1.30B $834.12M book | 2025-12-31 |
| 4170 | HLMN Hillman Solutions Corp.Listed US, based US · Industrials · Tools & Accessories | $1.41B | $465.12M | 0.33 | -203.3% | 10.1% | -$238.63M $1.23B book $407.57M | 2025-12-31 |
| 4171 | WCN.TO Waste Connections, Inc.Listed CA, based CA · Industrials · Waste Management | $39.51B | $13.02B | 0.33 | -203.5% | 6.4% | $12.61B $15.87B $10.58B | 2025-12-31 |
| 4172 | XENE Xenon Pharmaceuticals Inc.Listed US, based CA · Healthcare · Biotechnology | $3.77B | $1.24B | 0.33 | -203.4% | 8.2% | $1.24B book $1.24B book $1.24B book | 2025-12-31 |
| 4173 | U4I.F Victory Giant Technology (HuiZhou) Co.,LtdListed DE, based CN · Technology · Electronic Components | $23.98B | $7.90B | 0.33 | -203.6% | 11.0% | $7.64B $10.47B $5.59B book | 2025-12-31 |
| 4174 | AVTR Avantor, Inc.Listed US, based US · Healthcare · Medical Instruments & Supplies | $10.18B | $3.35B | 0.33 | -203.7% | 8.2% | $3.92B $2.09B $4.04B | 2025-12-31 |
| 4175 | 7616.T Colowide Co.,Ltd.Listed JP, based JP · Consumer Cyclical · Restaurants | $1.34B | $440.69M | 0.33 | -204.2% | 2.9% | $378.84M $593.06M $350.16M | 2026-03-31 |
| 4176 | OEA1.F OEM International AB (publ)Listed DE, based SE · Industrials · Industrial Distribution | $2.28B | $749.88M | 0.33 | -204.2% | 10.4% | $718.53M $1.04B $494.58M | 2025-12-31 |
| 4177 | AMBQ Ambiq Micro, Inc.Listed US, based US · Technology · Semiconductors | $1.23B | $405.08M | 0.33 | -204.4% | 10.5% | $405.08M book $405.08M book $405.08M book | 2025-12-31 |
| 4178 | HMSB.DE H & M Hennes & Mauritz AB (publ)Listed DE, based SE · Consumer Cyclical · Apparel Manufacturing | $28.30B | $9.29B | 0.33 | -204.5% | 9.5% | $10.16B $9.64B $8.09B | 2025-11-30 |
| 4179 | AAL.L Anglo American plcListed GB, based GB · Basic Materials · Other Industrial Metals & Mining | $58.18B | $19.10B | 0.33 | -204.6% | 8.9% | $23.43B book $10.46B $23.43B book | 2025-12-31 |
| 4180 | ROL Rollins, Inc.Listed US, based US · Consumer Cyclical · Personal Services | $14.72B | $4.83B | 0.33 | -204.7% | 8.4% | $5.87B $4.70B $3.93B | 2025-12-31 |
| 4181 | LEGN Legend Biotech CorporationListed US, based US · Healthcare · Biotechnology | $3.75B | $1.23B | 0.33 | -204.8% | 7.8% | $1.23B book $1.23B book $1.23B book | 2025-12-31 |
| 4182 | SOLV Solventum CorporationListed US, based US · Healthcare · Medical Instruments & Supplies | $14.96B | $4.91B | 0.33 | -204.8% | 7.9% | $8.32B $3.29B $3.11B | 2025-12-31 |
| 4183 | LUG.TO Lundin Gold Inc.Listed CA, based CA · Basic Materials · Gold | $15.24B | $5.00B | 0.33 | -204.8% | 13.6% | $4.46B $7.52B $3.02B | 2025-12-31 |
| 4184 | KNX Knight-Swift Transportation Holdings Inc.Listed US, based US · Industrials · Trucking | $10.66B | $3.49B | 0.33 | -205.1% | 10.1% | $1.30B $2.18B $7.00B book | 2025-12-31 |
| 4185 | KRX.F Kingspan Group plcListed DE, based IE · Industrials · Building Products & Equipment | $20.04B | $6.57B | 0.33 | -205.1% | 11.1% | $6.39B $7.60B $5.71B | 2025-12-31 |
| 4186 | GRND Grindr Inc.Listed US, based US · Technology · Software - Application | $2.45B | $803.50M | 0.33 | -205.3% | 5.4% | $1.44B -$11.75M book $985.04M | 2025-12-31 |
| 4187 | MTA.F Wärtsilä Oyj AbpListed DE, based FI · Industrials · Specialty Industrial Machinery | $18.67B | $6.11B | 0.33 | -205.6% | 11.9% | $6.01B $7.46B $4.86B | 2025-12-31 |
| 4188 | 6490.T PILLAR CorporationListed JP, based JP · Industrials · Specialty Industrial Machinery | $1.67B | $545.61M | 0.33 | -205.8% | 11.8% | $628.02M $511.45M $497.35M book | 2026-03-31 |
| 4189 | 377300.KS Kakao Pay Corp.Listed KR, based KR · Technology · Software - Infrastructure | $4.05B | $1.32B | 0.33 | -206.2% | 15.6% | $1.32B book $1.32B book $1.32B book | 2025-12-31 |
| 4190 | NSC Norfolk Southern CorporationListed US, based US · Industrials · Railroads | $69.76B | $22.77B | 0.33 | -206.3% | 10.5% | $19.71B $29.73B $18.88B | 2025-12-31 |
| 4191 | OR.PA L'Oréal S.A.Listed FR, based FR · Consumer Defensive · Household & Personal Products | $222.98B | $72.73B | 0.33 | -206.6% | 9.2% | $75.40B $83.50B $59.28B | 2025-12-31 |
| 4192 | KNIA.F KNIA.FListed DE, based CH · Industrials · Integrated Freight & Logistics | $31.46B | $10.26B | 0.33 | -206.7% | 7.3% | $18.65B $6.91B $5.22B | 2025-12-31 |
| 4193 | 4YQ.F GVS S.p.A.Listed DE, based IT · Industrials · Pollution & Treatment Controls | $1.05B | $343.74M | 0.33 | -206.7% | 8.6% | $251.56M $264.39M $515.29M book | 2025-12-31 |
| 4194 | GLF.AX GemLife Communities GroupListed AU, based AU · Real Estate · Real Estate - Development | $1.05B | $343.50M | 0.33 | -206.9% | 9.2% | $268.79M $360.19M $401.53M | 2025-12-31 |
| 4195 | TECN.SW Tecan Group AGListed CH, based CH · Healthcare · Medical Instruments & Supplies | $3.70B | $1.21B | 0.33 | -207.0% | 9.9% | $1.00B $1.79B $819.35M | 2025-12-31 |
| 4196 | CRSP CRISPR Therapeutics AGListed US, based CH · Healthcare · Biotechnology | $5.37B | $1.75B | 0.33 | -206.9% | 13.7% | $1.75B book $1.75B book $1.75B book | 2025-12-31 |
| 4197 | BMI Badger Meter, Inc.Listed US, based US · Technology · Scientific & Technical Instruments | $4.34B | $1.41B | 0.33 | -207.1% | 10.5% | $1.33B $1.84B $1.07B | 2025-12-31 |
| 4198 | MRCY Mercury Systems, Inc.Listed US, based US · Industrials · Aerospace & Defense | $4.60B | $1.50B | 0.33 | -207.1% | 9.8% | $1.50B book $1.50B book $1.50B book | 2026-06-30 |
| 4199 | D8EN.F DHT Holdings, Inc.Listed DE, based BM · Energy · Oil & Gas Midstream | $4.04B | $1.31B | 0.33 | -207.3% | 9.8% | $1.16B $1.45B $1.33B book | 2025-12-31 |
| 4200 | MCK McKesson CorporationListed US, based US · Healthcare · Medical Distribution | $104.90B | $34.13B | 0.33 | -207.4% | 5.9% | $96.71B -$1.30B book $6.98B | 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