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 US, based GB · Industrials · Specialty Industrial Machinery
Market Cap
$1.24B
Avg Intrinsic
$375.39M
Intrinsic / Market
0.30
Margin of Safety
-231.2%
WACC
10.3%
FY End
2025-12-31
EPV
$375.39M book
Profit
$375.39M book
FCFF
$375.39M book
Listed US, based US · Healthcare · Medical Care Facilities
Market Cap
$1.70B
Avg Intrinsic
$514.00M
Intrinsic / Market
0.30
Margin of Safety
-231.3%
WACC
10.5%
FY End
2025-12-31
EPV
$558.60M
Profit
$464.06M
FCFF
$519.36M book
Listed US, based US · Technology · Communication Equipment
Market Cap
$429.22B
Avg Intrinsic
$129.49B
Intrinsic / Market
0.30
Margin of Safety
-231.5%
WACC
10.0%
FY End
2026-07-31
EPV
$140.20B
Profit
$96.91B
FCFF
$151.37B
Listed US, based US · Financial Services · Capital Markets
Market Cap
$5.51B
Avg Intrinsic
$1.66B
Intrinsic / Market
0.30
Margin of Safety
-231.5%
WACC
9.1%
FY End
2025-12-31
EPV
$2.81B
Profit
$893.53M
FCFF
$1.28B book
Listed GB, based GB · Technology · Scientific & Technical Instruments
Market Cap
$2.29B
Avg Intrinsic
$690.39M
Intrinsic / Market
0.30
Margin of Safety
-231.9%
WACC
10.9%
FY End
2026-03-31
EPV
$624.28M
Profit
$648.56M
FCFF
$798.34M
Listed US, based US · Consumer Cyclical · Auto Parts
Market Cap
$68.85B
Avg Intrinsic
$20.74B
Intrinsic / Market
0.30
Margin of Safety
-232.0%
WACC
6.9%
FY End
2025-12-31
EPV
$32.11B
Profit
-$1.84B book
FCFF
$31.94B
Listed DE, based DE · Industrials · Aerospace & Defense
Market Cap
$4.01B
Avg Intrinsic
$1.21B
Intrinsic / Market
0.30
Margin of Safety
-232.0%
WACC
9.8%
FY End
2025-12-31
EPV
$1.53B
Profit
$1.05B book
FCFF
$1.05B book
Listed DE, based SE · Healthcare · Drug Manufacturers - Specialty & Generic
Market Cap
$1.30B
Avg Intrinsic
$391.91M
Intrinsic / Market
0.30
Margin of Safety
-232.3%
WACC
10.5%
FY End
2025-12-31
EPV
$512.99M
Profit
$229.62M
FCFF
$433.13M
Listed US, based US · Healthcare · Medical Care Facilities
Market Cap
$3.81B
Avg Intrinsic
$1.15B
Intrinsic / Market
0.30
Margin of Safety
-232.4%
WACC
8.2%
FY End
2025-12-31
EPV
$970.84M
Profit
$1.20B
FCFF
$1.27B
Listed US, based US · Industrials · Aerospace & Defense
Market Cap
$4.16B
Avg Intrinsic
$1.25B
Intrinsic / Market
0.30
Margin of Safety
-233.1%
WACC
10.0%
FY End
2025-12-31
EPV
-$156.37M
Profit
$968.73M
FCFF
$2.94B book
Listed DE, based IT · Industrials · Electrical Equipment & Parts
Market Cap
$43.85B
Avg Intrinsic
$13.16B
Intrinsic / Market
0.30
Margin of Safety
-233.3%
WACC
9.3%
FY End
2025-12-31
EPV
$10.06B
Profit
$20.34B
FCFF
$9.07B
Listed CH, based CH · Industrials · Electrical Equipment & Parts
Market Cap
$1.66B
Avg Intrinsic
$496.32M
Intrinsic / Market
0.30
Margin of Safety
-233.7%
WACC
7.8%
FY End
2026-03-31
EPV
$214.15M
Profit
$612.49M
FCFF
$662.31M
Listed US, based US · Industrials · Building Products & Equipment
Profit is over 3× the larger of EPV and FCFFMarket Cap
$1.14B
Avg Intrinsic
$342.51M
Intrinsic / Market
0.30
Margin of Safety
-233.9%
WACC
7.6%
FY End
2025-12-31
EPV
-$45.37M
Profit
$883.60M
FCFF
$189.29M
Listed CH, based CH · Technology · Software - Application
Market Cap
$2.47B
Avg Intrinsic
$738.05M
Intrinsic / Market
0.30
Margin of Safety
-234.2%
WACC
11.8%
FY End
2025-12-31
EPV
$638.27M
Profit
$345.45M
FCFF
$1.23B book
Listed US, based US · Technology · Software - Infrastructure
Market Cap
$2.63B
Avg Intrinsic
$785.59M
Intrinsic / Market
0.30
Margin of Safety
-234.2%
WACC
10.9%
FY End
2025-12-31
EPV
$785.59M book
Profit
$785.59M book
FCFF
$785.59M book
Listed JP, based JP · Healthcare · Biotechnology
Market Cap
$1.37B
Avg Intrinsic
$411.08M
Intrinsic / Market
0.30
Margin of Safety
-234.4%
WACC
12.2%
FY End
2025-12-31
EPV
$411.08M book
Profit
$411.08M book
FCFF
$411.08M book
Listed US, based US · Industrials · Electrical Equipment & Parts
Market Cap
$1.63B
Avg Intrinsic
$487.60M
Intrinsic / Market
0.30
Margin of Safety
-234.5%
WACC
9.7%
FY End
2025-12-31
EPV
$562.80M
Profit
$421.50M
FCFF
$478.50M
Listed CA, based CA · Basic Materials · Gold
Market Cap
$19.29B
Avg Intrinsic
$5.76B
Intrinsic / Market
0.30
Margin of Safety
-234.7%
WACC
13.7%
FY End
2025-12-31
EPV
$2.37B
Profit
$7.37B book
FCFF
$7.56B
Listed CA, based CA · Industrials · Aerospace & Defense
Market Cap
$7.89B
Avg Intrinsic
$2.36B
Intrinsic / Market
0.30
Margin of Safety
-234.6%
WACC
9.3%
FY End
2026-03-31
EPV
$1.77B
Profit
$2.80B
FCFF
$2.51B
Listed KR, based KR · Consumer Defensive · Household & Personal Products
Market Cap
$6.83B
Avg Intrinsic
$2.04B
Intrinsic / Market
0.30
Margin of Safety
-235.4%
WACC
10.2%
FY End
2025-12-31
EPV
$1.66B
Profit
$1.85B
FCFF
$2.60B
Listed US, based US · Financial Services · Capital Markets
Market Cap
$7.37B
Avg Intrinsic
$2.19B
Intrinsic / Market
0.30
Margin of Safety
-235.6%
WACC
24.8%
FY End
2025-12-31
EPV
$2.19B book
Profit
$2.19B book
FCFF
$2.19B book
Listed US, based US · Healthcare · Medical Devices
Market Cap
$1.14B
Avg Intrinsic
$340.41M
Intrinsic / Market
0.30
Margin of Safety
-235.6%
WACC
9.6%
FY End
2025-12-31
EPV
$340.41M book
Profit
$340.41M book
FCFF
$340.41M book
Listed DE, based NZ · Technology · Software - Application
Market Cap
$7.51B
Avg Intrinsic
$2.24B
Intrinsic / Market
0.30
Margin of Safety
-235.7%
WACC
8.3%
FY End
2026-03-31
EPV
$2.58B book
Profit
$1.55B
FCFF
$2.58B book
Listed DE, based BM · Energy · Oil & Gas Midstream
Market Cap
$1.60B
Avg Intrinsic
$478.10M
Intrinsic / Market
0.30
Margin of Safety
-235.7%
WACC
10.1%
FY End
2025-12-31
EPV
$478.10M book
Profit
$478.10M book
FCFF
$478.10M book
Listed KR, based KR · Technology · Semiconductor Equipment & Materials
Market Cap
$1.36B
Avg Intrinsic
$403.54M
Intrinsic / Market
0.30
Margin of Safety
-235.8%
WACC
13.1%
FY End
2025-12-31
EPV
$394.52M
Profit
$289.51M
FCFF
$526.58M
Listed HK, based HK · Industrials · Tools & Accessories
Market Cap
$29.98B
Avg Intrinsic
$8.92B
Intrinsic / Market
0.30
Margin of Safety
-236.1%
WACC
14.4%
FY End
2025-12-31
EPV
$8.95B
Profit
$9.35B
FCFF
$8.45B
Listed GB, based GB · Industrials · Specialty Business Services
Market Cap
$12.17B
Avg Intrinsic
$3.62B
Intrinsic / Market
0.30
Margin of Safety
-236.4%
WACC
8.9%
FY End
2025-12-31
EPV
$4.17B
Profit
$3.64B
FCFF
$3.05B
Listed US, based US · Financial Services · Asset Management
Market Cap
$173.11B
Avg Intrinsic
$51.47B
Intrinsic / Market
0.30
Margin of Safety
-236.4%
WACC
12.3%
FY End
2025-12-31
EPV
$54.93B
Profit
$46.97B
FCFF
$52.49B
Listed US, based US · Technology · Scientific & Technical Instruments
Market Cap
$17.04B
Avg Intrinsic
$5.06B
Intrinsic / Market
0.30
Margin of Safety
-236.5%
WACC
9.1%
FY End
2025-12-31
EPV
$3.83B
Profit
$5.87B
FCFF
$5.49B
Listed US, based US · Industrials · Tools & Accessories
Market Cap
$14.70B
Avg Intrinsic
$4.37B
Intrinsic / Market
0.30
Margin of Safety
-236.6%
WACC
11.2%
FY End
2025-12-31
EPV
$4.15B
Profit
$5.29B
FCFF
$3.66B
Listed CH, based CH · Industrials · Specialty Industrial Machinery
Market Cap
$2.30B
Avg Intrinsic
$681.60M
Intrinsic / Market
0.30
Margin of Safety
-236.8%
WACC
13.1%
FY End
2025-12-31
EPV
$778.28M
Profit
$475.22M
FCFF
$791.31M
Listed US, based US · Communication Services · Advertising Agencies
Market Cap
$94.23B
Avg Intrinsic
$27.94B
Intrinsic / Market
0.30
Margin of Safety
-237.2%
WACC
18.9%
FY End
2025-12-31
EPV
$21.54B
Profit
$46.51B
FCFF
$15.78B
Listed HK, based HK · Technology · Software - Application
Market Cap
$1.06B
Avg Intrinsic
$313.06M
Intrinsic / Market
0.30
Margin of Safety
-238.2%
WACC
13.5%
FY End
2025-12-31
EPV
$52.21M
Profit
$443.48M book
FCFF
$443.48M book
Listed US, based US · Healthcare · Medical Devices
Market Cap
$5.29B
Avg Intrinsic
$1.56B
Intrinsic / Market
0.30
Margin of Safety
-238.2%
WACC
7.0%
FY End
2026-03-31
EPV
$1.66B
Profit
$1.70B
FCFF
$1.34B
Listed AU, based AU · Basic Materials · Other Industrial Metals & Mining
Market Cap
$9.15B
Avg Intrinsic
$2.70B
Intrinsic / Market
0.30
Margin of Safety
-238.4%
WACC
8.6%
FY End
2026-06-30
EPV
$3.90B
Profit
$1.81B
FCFF
$2.40B book
Listed AU, based AU · Energy · Oil & Gas Refining & Marketing
Market Cap
$3.24B
Avg Intrinsic
$956.83M
Intrinsic / Market
0.30
Margin of Safety
-238.5%
WACC
6.0%
FY End
2025-12-31
EPV
$956.83M book
Profit
$956.83M book
FCFF
$956.83M book
Listed CA, based CA · Basic Materials · Other Precious Metals & Mining
Market Cap
$6.47B
Avg Intrinsic
$1.91B
Intrinsic / Market
0.30
Margin of Safety
-238.6%
WACC
13.6%
FY End
2025-12-31
EPV
$3.85B
Profit
$940.96M book
FCFF
$940.96M book
Listed US, based US · Financial Services · Mortgage Finance
Market Cap
$2.33B
Avg Intrinsic
$688.51M
Intrinsic / Market
0.30
Margin of Safety
-238.8%
WACC
7.2%
FY End
2025-12-31
EPV
$92.95M
Profit
$986.29M book
FCFF
$986.29M book
Listed JP, based JP · Healthcare · Health Information Services
Market Cap
$1.33B
Avg Intrinsic
$393.10M
Intrinsic / Market
0.30
Margin of Safety
-238.9%
WACC
12.0%
FY End
2026-03-31
EPV
$364.24M
Profit
$423.66M
FCFF
$391.41M
Listed AU, based US · Industrials · Building Products & Equipment
Market Cap
$2.31B
Avg Intrinsic
$679.81M
Intrinsic / Market
0.29
Margin of Safety
-239.8%
WACC
7.8%
FY End
2026-06-30
EPV
$622.13M
Profit
$1.11B
FCFF
$311.99M
Listed CH, based CH · Healthcare · Medical Instruments & Supplies
Market Cap
$17.53B
Avg Intrinsic
$5.16B
Intrinsic / Market
0.29
Margin of Safety
-240.0%
WACC
12.4%
FY End
2025-12-31
EPV
$5.07B
Profit
$5.35B
FCFF
$5.05B
Listed CA, based CA · Basic Materials · Copper
Market Cap
$21.35B
Avg Intrinsic
$6.26B
Intrinsic / Market
0.29
Margin of Safety
-241.1%
WACC
17.1%
FY End
2025-12-31
EPV
$4.49B
Profit
$6.00B
FCFF
$8.29B book
Listed CH, based CH · Basic Materials · Specialty Chemicals
Market Cap
$36.11B
Avg Intrinsic
$10.58B
Intrinsic / Market
0.29
Margin of Safety
-241.2%
WACC
10.0%
FY End
2025-12-31
EPV
$9.09B
Profit
$14.86B
FCFF
$7.80B
Listed US, based US · Technology · Software - Infrastructure
Market Cap
$25.15B
Avg Intrinsic
$7.37B
Intrinsic / Market
0.29
Margin of Safety
-241.4%
WACC
10.6%
FY End
2025-09-30
EPV
$6.87B
Profit
$6.80B
FCFF
$8.42B
Listed CH, based SE · Industrials · Building Products & Equipment
Market Cap
$9.43B
Avg Intrinsic
$2.76B
Intrinsic / Market
0.29
Margin of Safety
-241.5%
WACC
8.7%
FY End
2025-12-31
EPV
$2.11B
Profit
$2.84B
FCFF
$3.33B book
Listed US, based US · Financial Services · Capital Markets
Market Cap
$5.21B
Avg Intrinsic
$1.52B
Intrinsic / Market
0.29
Margin of Safety
-242.3%
WACC
8.7%
FY End
2025-12-31
EPV
$1.70B
Profit
$1.41B book
FCFF
$1.45B
Listed FR, based FR · Industrials · Electrical Equipment & Parts
Market Cap
$42.57B
Avg Intrinsic
$12.42B
Intrinsic / Market
0.29
Margin of Safety
-242.6%
WACC
8.9%
FY End
2025-12-31
EPV
$12.51B
Profit
$14.81B
FCFF
$9.96B
Listed US, based US · Consumer Defensive · Discount Stores
Market Cap
$828.00B
Avg Intrinsic
$241.71B
Intrinsic / Market
0.29
Margin of Safety
-242.6%
WACC
7.6%
FY End
2026-01-31
EPV
$211.38B
Profit
$277.55B
FCFF
$236.20B
Listed CA, based CA · Basic Materials · Silver
Market Cap
$8.89B
Avg Intrinsic
$2.59B
Intrinsic / Market
0.29
Margin of Safety
-242.9%
WACC
17.1%
FY End
2025-12-31
EPV
$1.02B
Profit
$3.38B book
FCFF
$3.38B book
Listed RO, based RO · Utilities · Utilities - Regulated Gas
Market Cap
$3.51B
Avg Intrinsic
$1.03B
Intrinsic / Market
0.29
Margin of Safety
-242.8%
WACC
5.7%
FY End
2024-12-31
EPV
$624.99M
Profit
$1.36B
FCFF
$1.09B book
Listed US, based US · Healthcare · Biotechnology
Market Cap
$3.08B
Avg Intrinsic
$896.04M
Intrinsic / Market
0.29
Margin of Safety
-243.2%
WACC
6.5%
FY End
2025-12-31
EPV
$896.04M book
Profit
$896.04M book
FCFF
$896.04M book
Listed US, based US · Technology · Semiconductors
Market Cap
$9.91B
Avg Intrinsic
$2.89B
Intrinsic / Market
0.29
Margin of Safety
-243.2%
WACC
12.0%
FY End
2026-03-31
EPV
$1.86B
Profit
$3.33B
FCFF
$3.48B book
Listed CA, based CA · Industrials · Industrial Distribution
Market Cap
$13.82B
Avg Intrinsic
$4.03B
Intrinsic / Market
0.29
Margin of Safety
-243.4%
WACC
9.9%
FY End
2025-12-31
EPV
$4.21B
Profit
$4.25B
FCFF
$3.62B
Listed US, based US · Healthcare · Biotechnology
Market Cap
$1.89B
Avg Intrinsic
$551.47M
Intrinsic / Market
0.29
Margin of Safety
-243.6%
WACC
8.6%
FY End
2025-12-31
EPV
$551.47M book
Profit
$551.47M book
FCFF
$551.47M book
Listed HK, based CN · Healthcare · Medical Instruments & Supplies
Market Cap
$1.85B
Avg Intrinsic
$538.66M
Intrinsic / Market
0.29
Margin of Safety
-243.8%
WACC
11.9%
FY End
2025-12-31
EPV
$756.68M
Profit
$354.62M
FCFF
$504.66M book
Listed US, based US · Technology · Scientific & Technical Instruments
Market Cap
$13.43B
Avg Intrinsic
$3.90B
Intrinsic / Market
0.29
Margin of Safety
-244.2%
WACC
11.8%
FY End
2025-12-31
EPV
$2.77B
Profit
$3.75B
FCFF
$5.18B
Listed DE, based DE · Technology · Software - Application
Market Cap
$1.27B
Avg Intrinsic
$368.73M
Intrinsic / Market
0.29
Margin of Safety
-244.3%
WACC
4.8%
FY End
2025-12-31
EPV
$368.73M book
Profit
$368.73M book
FCFF
$368.73M book
Listed JP, based JP · Technology · Semiconductor Equipment & Materials
Market Cap
$41.33B
Avg Intrinsic
$12.00B
Intrinsic / Market
0.29
Margin of Safety
-244.4%
WACC
10.6%
FY End
2026-03-31
EPV
$9.83B
Profit
$12.14B
FCFF
$14.03B
Listed DE, based TH · Industrials · Airports & Air Services
Market Cap
$24.71B
Avg Intrinsic
$7.17B
Intrinsic / Market
0.29
Margin of Safety
-244.7%
WACC
5.1%
FY End
2025-09-30
EPV
$2.74B
Profit
$10.22B
FCFF
$8.54B
Listed CA, based CA · Basic Materials · Gold
Market Cap
$2.69B
Avg Intrinsic
$780.20M
Intrinsic / Market
0.29
Margin of Safety
-244.9%
WACC
13.7%
FY End
2025-12-31
EPV
$780.20M book
Profit
$780.20M book
FCFF
$780.20M book
Listed DE, based CN · Technology · Software - Application
Market Cap
$4.05B
Avg Intrinsic
$1.17B
Intrinsic / Market
0.29
Margin of Safety
-245.0%
WACC
10.1%
FY End
2025-12-31
EPV
$1.17B book
Profit
$1.17B book
FCFF
$1.17B book
Listed US, based US · Technology · Software - Infrastructure
Market Cap
$1.99B
Avg Intrinsic
$574.96M
Intrinsic / Market
0.29
Margin of Safety
-245.3%
WACC
11.0%
FY End
2024-12-31
EPV
$574.96M book
Profit
$574.96M book
FCFF
$574.96M book
Listed CA, based CA · Industrials · Engineering & Construction
Market Cap
$2.35B
Avg Intrinsic
$680.84M
Intrinsic / Market
0.29
Margin of Safety
-245.6%
WACC
10.1%
FY End
2025-12-31
EPV
$680.84M book
Profit
$680.84M book
FCFF
$680.84M book
Listed US, based US · Consumer Cyclical · Auto & Truck Dealerships
Market Cap
$4.14B
Avg Intrinsic
$1.20B
Intrinsic / Market
0.29
Margin of Safety
-246.1%
WACC
8.5%
FY End
2025-09-30
EPV
$1.41B
Profit
$417.12M book
FCFF
$1.77B
Listed US, based US · Financial Services · Financial Data & Stock Exchanges
Market Cap
$77.55B
Avg Intrinsic
$22.38B
Intrinsic / Market
0.29
Margin of Safety
-246.5%
WACC
11.7%
FY End
2025-12-31
EPV
$24.11B
Profit
$25.01B
FCFF
$18.02B
Listed CA, based CA · Consumer Cyclical · Auto Manufacturers
Market Cap
$2.16B
Avg Intrinsic
$621.53M
Intrinsic / Market
0.29
Margin of Safety
-246.7%
WACC
7.6%
FY End
2025-12-31
EPV
$621.53M book
Profit
$621.53M book
FCFF
$621.53M book
Listed AU, based AU · Consumer Cyclical · Furnishings, Fixtures & Appliances
Market Cap
$3.20B
Avg Intrinsic
$923.01M
Intrinsic / Market
0.29
Margin of Safety
-246.8%
WACC
11.8%
FY End
2026-06-30
EPV
$939.42M
Profit
$904.61M
FCFF
$925.00M
Listed US, based US · Healthcare · Healthcare Plans
Market Cap
$2.24B
Avg Intrinsic
$644.86M
Intrinsic / Market
0.29
Margin of Safety
-246.8%
WACC
10.5%
FY End
2025-12-31
EPV
$743.76M
Profit
$438.23M
FCFF
$752.60M
Listed US, based BM · Energy · Oil & Gas Midstream
Market Cap
$4.94B
Avg Intrinsic
$1.42B
Intrinsic / Market
0.29
Margin of Safety
-247.2%
WACC
3.5%
FY End
2025-12-31
EPV
-$69.17M
Profit
$2.14B
FCFF
$2.19B book
Listed US, based US · Healthcare · Biotechnology
Market Cap
$128.49B
Avg Intrinsic
$36.98B
Intrinsic / Market
0.29
Margin of Safety
-247.5%
WACC
6.3%
FY End
2025-12-31
EPV
$70.39B
Profit
$20.27B book
FCFF
$20.27B book
Listed CA, based CA · Energy · Oil & Gas Midstream
Market Cap
$3.89B
Avg Intrinsic
$1.12B
Intrinsic / Market
0.29
Margin of Safety
-247.7%
WACC
6.5%
FY End
2025-12-31
EPV
$1.23B
Profit
$1.18B
FCFF
$941.60M
Listed US, based US · Industrials · Engineering & Construction
Market Cap
$1.10B
Avg Intrinsic
$315.53M
Intrinsic / Market
0.29
Margin of Safety
-247.8%
WACC
11.2%
FY End
2025-12-31
EPV
$162.98M
Profit
$523.92M
FCFF
$259.67M
Listed US, based US · Basic Materials · Aluminum
Market Cap
$1.88B
Avg Intrinsic
$541.03M
Intrinsic / Market
0.29
Margin of Safety
-247.8%
WACC
10.2%
FY End
2025-12-31
EPV
-$83.31M
Profit
$761.66M
FCFF
$944.74M book
Listed CA, based CA · Energy · Oil & Gas E&P
Market Cap
$5.53B
Avg Intrinsic
$1.59B
Intrinsic / Market
0.29
Margin of Safety
-248.0%
WACC
9.6%
FY End
2025-12-31
EPV
$1.58B
Profit
$1.61B
FCFF
$1.58B
Listed US, based IE · Healthcare · Biotechnology
Market Cap
$1.25B
Avg Intrinsic
$359.85M
Intrinsic / Market
0.29
Margin of Safety
-247.9%
WACC
12.4%
FY End
2025-12-31
EPV
$359.85M book
Profit
$359.85M book
FCFF
$359.85M book
Listed DE, based DE · Technology · Semiconductor Equipment & Materials
Market Cap
$5.03B
Avg Intrinsic
$1.44B
Intrinsic / Market
0.29
Margin of Safety
-248.3%
WACC
9.0%
FY End
2025-12-31
EPV
$1.92B
Profit
$1.28B
FCFF
$1.13B book
Listed JP, based JP · Industrials · Specialty Industrial Machinery
Market Cap
$4.48B
Avg Intrinsic
$1.29B
Intrinsic / Market
0.29
Margin of Safety
-248.3%
WACC
11.5%
FY End
2026-03-31
EPV
$1.27B
Profit
$1.14B
FCFF
$1.46B book
Listed KR, based KR · Real Estate · Real Estate Services
Market Cap
$6.59B
Avg Intrinsic
$1.89B
Intrinsic / Market
0.29
Margin of Safety
-248.5%
WACC
9.9%
FY End
2025-12-31
EPV
$2.23B book
Profit
$1.22B
FCFF
$2.23B book
Listed DE, based SE · Industrials · Farm & Heavy Construction Machinery
Market Cap
$30.75B
Avg Intrinsic
$8.81B
Intrinsic / Market
0.29
Margin of Safety
-249.1%
WACC
11.4%
FY End
2025-12-31
EPV
$8.38B
Profit
$10.27B
FCFF
$7.77B
Listed DE, based CH · Technology · Communication Equipment
Market Cap
$4.13B
Avg Intrinsic
$1.18B
Intrinsic / Market
0.29
Margin of Safety
-249.1%
WACC
9.9%
FY End
2025-12-31
EPV
$1.18B
Profit
$984.23M
FCFF
$1.38B
Listed CH, based AT · Consumer Cyclical · Auto Manufacturers
Market Cap
$1.36B
Avg Intrinsic
$388.67M
Intrinsic / Market
0.29
Margin of Safety
-249.2%
WACC
10.5%
FY End
2025-12-31
EPV
$388.67M book
Profit
$388.67M book
FCFF
$388.67M book
Listed GB, based GB · Basic Materials · Copper
Market Cap
$49.90B
Avg Intrinsic
$14.26B
Intrinsic / Market
0.29
Margin of Safety
-250.0%
WACC
11.7%
FY End
2025-12-31
EPV
$17.25B
Profit
$10.42B
FCFF
$15.10B book
Listed US, based US · Consumer Cyclical · Gambling
Market Cap
$13.28B
Avg Intrinsic
$3.79B
Intrinsic / Market
0.29
Margin of Safety
-250.0%
WACC
7.3%
FY End
2025-12-31
EPV
-$7.34B
Profit
$9.36B book
FCFF
$9.36B book
Listed US, based US · Consumer Cyclical · Specialty Retail
Market Cap
$12.18B
Avg Intrinsic
$3.48B
Intrinsic / Market
0.29
Margin of Safety
-250.2%
WACC
11.9%
FY End
2026-01-31
EPV
$821.68M
Profit
$3.46B
FCFF
$6.15B book
Listed US, based US · Technology · Semiconductor Equipment & Materials
Market Cap
$261.69B
Avg Intrinsic
$74.69B
Intrinsic / Market
0.29
Margin of Safety
-250.3%
WACC
13.0%
FY End
2026-06-30
EPV
$38.43B
Profit
$127.02B
FCFF
$58.63B
Listed US · Consumer Cyclical · Leisure
Market Cap
$2.47B
Avg Intrinsic
$703.58M
Intrinsic / Market
0.29
Margin of Safety
-250.8%
WACC
9.8%
FY End
2025-12-31
EPV
$603.85M
Profit
$759.82M
FCFF
$747.08M
Listed US, based US · Industrials · Specialty Industrial Machinery
Market Cap
$3.16B
Avg Intrinsic
$900.48M
Intrinsic / Market
0.28
Margin of Safety
-251.2%
WACC
10.4%
FY End
2025-12-31
EPV
$840.66M
Profit
$1.08B
FCFF
$777.95M
Listed CA, based CA · Real Estate · Real Estate Services
Market Cap
$5.76B
Avg Intrinsic
$1.64B
Intrinsic / Market
0.28
Margin of Safety
-251.2%
WACC
8.5%
FY End
2025-12-31
EPV
$1.70B
Profit
$1.66B
FCFF
$1.56B
Listed KR, based KR · Industrials · Aerospace & Defense
Market Cap
$7.75B
Avg Intrinsic
$2.21B
Intrinsic / Market
0.28
Margin of Safety
-251.4%
WACC
8.0%
FY End
2025-12-31
EPV
$1.84B
Profit
$3.72B
FCFF
$1.07B book
Listed DE, based SE · Industrials · Specialty Industrial Machinery
Market Cap
$102.12B
Avg Intrinsic
$29.07B
Intrinsic / Market
0.28
Margin of Safety
-251.3%
WACC
10.6%
FY End
2025-12-31
EPV
$26.89B
Profit
$38.84B
FCFF
$21.46B
Listed US, based US · Consumer Cyclical · Auto Parts
Market Cap
$1.56B
Avg Intrinsic
$445.16M
Intrinsic / Market
0.28
Margin of Safety
-251.4%
WACC
10.9%
FY End
2025-12-31
EPV
$460.29M
Profit
$449.44M
FCFF
$425.76M
Listed US, based US · Basic Materials · Copper
Market Cap
$99.59B
Avg Intrinsic
$28.31B
Intrinsic / Market
0.28
Margin of Safety
-251.7%
WACC
11.9%
FY End
2025-12-31
EPV
$32.27B
Profit
$18.47B
FCFF
$34.19B
Listed US, based US · Industrials · Building Products & Equipment
Market Cap
$13.48B
Avg Intrinsic
$3.83B
Intrinsic / Market
0.28
Margin of Safety
-251.8%
WACC
10.2%
FY End
2025-12-31
EPV
$6.42B
Profit
-$119.12M book
FCFF
$5.19B
Listed US, based US · Industrials · Specialty Industrial Machinery
Market Cap
$16.96B
Avg Intrinsic
$4.82B
Intrinsic / Market
0.28
Margin of Safety
-252.1%
WACC
9.6%
FY End
2025-12-31
EPV
$5.01B
Profit
$5.22B
FCFF
$4.22B
Listed DE, based SE · Industrials · Farm & Heavy Construction Machinery
Market Cap
$31.09B
Avg Intrinsic
$8.81B
Intrinsic / Market
0.28
Margin of Safety
-253.1%
WACC
11.4%
FY End
2025-12-31
EPV
$8.38B
Profit
$10.27B
FCFF
$7.77B
Listed US, based US · Technology · Software - Application
Market Cap
$7.27B
Avg Intrinsic
$2.06B
Intrinsic / Market
0.28
Margin of Safety
-253.3%
WACC
7.7%
FY End
2025-12-31
EPV
$2.06B book
Profit
$2.06B book
FCFF
$2.06B book
Listed AU, based AU · Basic Materials · Specialty Chemicals
Market Cap
$7.54B
Avg Intrinsic
$2.13B
Intrinsic / Market
0.28
Margin of Safety
-253.9%
WACC
7.3%
FY End
2025-09-30
EPV
$2.41B
Profit
$1.71B
FCFF
$2.27B
Listed DE, based IE · Consumer Defensive · Packaged Foods
Market Cap
$3.04B
Avg Intrinsic
$859.27M
Intrinsic / Market
0.28
Margin of Safety
-254.0%
WACC
6.9%
FY End
2025-09-30
EPV
$233.32M
Profit
$1.40B
FCFF
$939.75M
Listed US, based US · Communication Services · Advertising Agencies
Market Cap
$3.32B
Avg Intrinsic
$937.21M
Intrinsic / Market
0.28
Margin of Safety
-254.3%
WACC
16.8%
FY End
2025-12-31
EPV
$937.21M book
Profit
$937.21M book
FCFF
$937.21M book
Listed HK, based CN · Consumer Defensive · Farm Products
Market Cap
$2.20B
Avg Intrinsic
$621.78M
Intrinsic / Market
0.28
Margin of Safety
-254.4%
WACC
5.3%
FY End
2025-12-31
EPV
-$1.52B
Profit
$1.69B book
FCFF
$1.69B book
| # | Company | Market Cap | Avg Intrinsic | Intrinsic / Market | Margin of Safety | WACC | EPV / Profit / FCFF | FY End |
|---|---|---|---|---|---|---|---|---|
| 4301 | NWCL newcleo plcListed US, based GB · Industrials · Specialty Industrial Machinery | $1.24B | $375.39M | 0.30 | -231.2% | 10.3% | $375.39M book $375.39M book $375.39M book | 2025-12-31 |
| 4302 | HCSG Healthcare Services Group, Inc.Listed US, based US · Healthcare · Medical Care Facilities | $1.70B | $514.00M | 0.30 | -231.3% | 10.5% | $558.60M $464.06M $519.36M book | 2025-12-31 |
| 4303 | CSCO Cisco Systems, Inc.Listed US, based US · Technology · Communication Equipment | $429.22B | $129.49B | 0.30 | -231.5% | 10.0% | $140.20B $96.91B $151.37B | 2026-07-31 |
| 4304 | BGC BGC Group, Inc.Listed US, based US · Financial Services · Capital Markets | $5.51B | $1.66B | 0.30 | -231.5% | 9.1% | $2.81B $893.53M $1.28B book | 2025-12-31 |
| 4305 | OXIG.L Oxford Instruments plcListed GB, based GB · Technology · Scientific & Technical Instruments | $2.29B | $690.39M | 0.30 | -231.9% | 10.9% | $624.28M $648.56M $798.34M | 2026-03-31 |
| 4306 | ORLY O'Reilly Automotive, Inc.Listed US, based US · Consumer Cyclical · Auto Parts | $68.85B | $20.74B | 0.30 | -232.0% | 6.9% | $32.11B -$1.84B book $31.94B | 2025-12-31 |
| 4307 | OHB.F OHB SEListed DE, based DE · Industrials · Aerospace & Defense | $4.01B | $1.21B | 0.30 | -232.0% | 9.8% | $1.53B $1.05B book $1.05B book | 2025-12-31 |
| 4308 | BGLA.F BioGaia AB (publ)Listed DE, based SE · Healthcare · Drug Manufacturers - Specialty & Generic | $1.30B | $391.91M | 0.30 | -232.3% | 10.5% | $512.99M $229.62M $433.13M | 2025-12-31 |
| 4309 | NHC National HealthCare CorporationListed US, based US · Healthcare · Medical Care Facilities | $3.81B | $1.15B | 0.30 | -232.4% | 8.2% | $970.84M $1.20B $1.27B | 2025-12-31 |
| 4310 | VSEC VSE CorporationListed US, based US · Industrials · Aerospace & Defense | $4.16B | $1.25B | 0.30 | -233.1% | 10.0% | -$156.37M $968.73M $2.94B book | 2025-12-31 |
| 4311 | AEU.F Prysmian S.p.A.Listed DE, based IT · Industrials · Electrical Equipment & Parts | $43.85B | $13.16B | 0.30 | -233.3% | 9.3% | $10.06B $20.34B $9.07B | 2025-12-31 |
| 4312 | LAND.SW Landis+Gyr Group AGListed CH, based CH · Industrials · Electrical Equipment & Parts | $1.66B | $496.32M | 0.30 | -233.7% | 7.8% | $214.15M $612.49M $662.31M | 2026-03-31 |
| 4313 | ROCK Gibraltar Industries, Inc.Listed US, based US · Industrials · Building Products & Equipment | $1.14B | $342.51M | 0.30 | -233.9% | 7.6% | -$45.37M $883.60M $189.29M | 2025-12-31 |
| 4314 | SWON.SW SoftwareOne Holding AGListed CH, based CH · Technology · Software - Application | $2.47B | $738.05M | 0.30 | -234.2% | 11.8% | $638.27M $345.45M $1.23B book | 2025-12-31 |
| 4315 | FIVN Five9, Inc.Listed US, based US · Technology · Software - Infrastructure | $2.63B | $785.59M | 0.30 | -234.2% | 10.9% | $785.59M book $785.59M book $785.59M book | 2025-12-31 |
| 4316 | 2160.T GNI Group Ltd.Listed JP, based JP · Healthcare · Biotechnology | $1.37B | $411.08M | 0.30 | -234.4% | 12.2% | $411.08M book $411.08M book $411.08M book | 2025-12-31 |
| 4317 | PLPC Preformed Line Products CompanyListed US, based US · Industrials · Electrical Equipment & Parts | $1.63B | $487.60M | 0.30 | -234.5% | 9.7% | $562.80M $421.50M $478.50M | 2025-12-31 |
| 4318 | PAAS.TO Pan American Silver Corp.Listed CA, based CA · Basic Materials · Gold | $19.29B | $5.76B | 0.30 | -234.7% | 13.7% | $2.37B $7.37B book $7.56B | 2025-12-31 |
| 4319 | CAE.TO CAE Inc.Listed CA, based CA · Industrials · Aerospace & Defense | $7.89B | $2.36B | 0.30 | -234.6% | 9.3% | $1.77B $2.80B $2.51B | 2026-03-31 |
| 4320 | 090430.KS Amorepacific CorporationListed KR, based KR · Consumer Defensive · Household & Personal Products | $6.83B | $2.04B | 0.30 | -235.4% | 10.2% | $1.66B $1.85B $2.60B | 2025-12-31 |
| 4321 | RIOT Riot Platforms, Inc.Listed US, based US · Financial Services · Capital Markets | $7.37B | $2.19B | 0.30 | -235.6% | 24.8% | $2.19B book $2.19B book $2.19B book | 2025-12-31 |
| 4322 | PRCT PROCEPT BioRobotics CorporationListed US, based US · Healthcare · Medical Devices | $1.14B | $340.41M | 0.30 | -235.6% | 9.6% | $340.41M book $340.41M book $340.41M book | 2025-12-31 |
| 4323 | 0XE.F Xero LimitedListed DE, based NZ · Technology · Software - Application | $7.51B | $2.24B | 0.30 | -235.7% | 8.3% | $2.58B book $1.55B $2.58B book | 2026-03-31 |
| 4324 | B3O.F Nordic American Tankers LimitedListed DE, based BM · Energy · Oil & Gas Midstream | $1.60B | $478.10M | 0.30 | -235.7% | 10.1% | $478.10M book $478.10M book $478.10M book | 2025-12-31 |
| 4325 | 281820.KS KCTech Co., Ltd.Listed KR, based KR · Technology · Semiconductor Equipment & Materials | $1.36B | $403.54M | 0.30 | -235.8% | 13.1% | $394.52M $289.51M $526.58M | 2025-12-31 |
| 4326 | 0669.HK Techtronic Industries Company LimitedListed HK, based HK · Industrials · Tools & Accessories | $29.98B | $8.92B | 0.30 | -236.1% | 14.4% | $8.95B $9.35B $8.45B | 2025-12-31 |
| 4327 | ITRK.L Intertek Group plcListed GB, based GB · Industrials · Specialty Business Services | $12.17B | $3.62B | 0.30 | -236.4% | 8.9% | $4.17B $3.64B $3.05B | 2025-12-31 |
| 4328 | BLK BlackRock, Inc.Listed US, based US · Financial Services · Asset Management | $173.11B | $51.47B | 0.30 | -236.4% | 12.3% | $54.93B $46.97B $52.49B | 2025-12-31 |
| 4329 | FTV Fortive CorporationListed US, based US · Technology · Scientific & Technical Instruments | $17.04B | $5.06B | 0.30 | -236.5% | 9.1% | $3.83B $5.87B $5.49B | 2025-12-31 |
| 4330 | LECO Lincoln Electric Holdings, Inc.Listed US, based US · Industrials · Tools & Accessories | $14.70B | $4.37B | 0.30 | -236.6% | 11.2% | $4.15B $5.29B $3.66B | 2025-12-31 |
| 4331 | KARN.SW Kardex Holding AGListed CH, based CH · Industrials · Specialty Industrial Machinery | $2.30B | $681.60M | 0.30 | -236.8% | 13.1% | $778.28M $475.22M $791.31M | 2025-12-31 |
| 4332 | APP AppLovin CorporationListed US, based US · Communication Services · Advertising Agencies | $94.23B | $27.94B | 0.30 | -237.2% | 18.9% | $21.54B $46.51B $15.78B | 2025-12-31 |
| 4333 | 3738.HK Vobile Group LimitedListed HK, based HK · Technology · Software - Application | $1.06B | $313.06M | 0.30 | -238.2% | 13.5% | $52.21M $443.48M book $443.48M book | 2025-12-31 |
| 4334 | HAE Haemonetics CorporationListed US, based US · Healthcare · Medical Devices | $5.29B | $1.56B | 0.30 | -238.2% | 7.0% | $1.66B $1.70B $1.34B | 2026-03-31 |
| 4335 | LYC.AX Lynas Rare Earths LimitedListed AU, based AU · Basic Materials · Other Industrial Metals & Mining | $9.15B | $2.70B | 0.30 | -238.4% | 8.6% | $3.90B $1.81B $2.40B book | 2026-06-30 |
| 4336 | VEA.AX Viva Energy Group LimitedListed AU, based AU · Energy · Oil & Gas Refining & Marketing | $3.24B | $956.83M | 0.30 | -238.5% | 6.0% | $956.83M book $956.83M book $956.83M book | 2025-12-31 |
| 4337 | ARTG.V Artemis Gold Inc.Listed CA, based CA · Basic Materials · Other Precious Metals & Mining | $6.47B | $1.91B | 0.30 | -238.6% | 13.6% | $3.85B $940.96M book $940.96M book | 2025-12-31 |
| 4338 | UWMC UWM Holdings CorporationListed US, based US · Financial Services · Mortgage Finance | $2.33B | $688.51M | 0.30 | -238.8% | 7.2% | $92.95M $986.29M book $986.29M book | 2025-12-31 |
| 4339 | 2175.T SMS Co., Ltd.Listed JP, based JP · Healthcare · Health Information Services | $1.33B | $393.10M | 0.30 | -238.9% | 12.0% | $364.24M $423.66M $391.41M | 2026-03-31 |
| 4340 | RWC.AX Reliance Worldwide Corporation LimitedListed AU, based US · Industrials · Building Products & Equipment | $2.31B | $679.81M | 0.29 | -239.8% | 7.8% | $622.13M $1.11B $311.99M | 2026-06-30 |
| 4341 | STMN.SW Straumann Holding AGListed CH, based CH · Healthcare · Medical Instruments & Supplies | $17.53B | $5.16B | 0.29 | -240.0% | 12.4% | $5.07B $5.35B $5.05B | 2025-12-31 |
| 4342 | LUN.TO Lundin Mining CorporationListed CA, based CA · Basic Materials · Copper | $21.35B | $6.26B | 0.29 | -241.1% | 17.1% | $4.49B $6.00B $8.29B book | 2025-12-31 |
| 4343 | SIKA.SW Sika AGListed CH, based CH · Basic Materials · Specialty Chemicals | $36.11B | $10.58B | 0.29 | -241.2% | 10.0% | $9.09B $14.86B $7.80B | 2025-12-31 |
| 4344 | FFIV F5, Inc.Listed US, based US · Technology · Software - Infrastructure | $25.15B | $7.37B | 0.29 | -241.4% | 10.6% | $6.87B $6.80B $8.42B | 2025-09-30 |
| 4345 | NIBEB.SW NIBE Industrier AB (publ)Listed CH, based SE · Industrials · Building Products & Equipment | $9.43B | $2.76B | 0.29 | -241.5% | 8.7% | $2.11B $2.84B $3.33B book | 2025-12-31 |
| 4346 | FIGR Figure Technology Solutions, Inc.Listed US, based US · Financial Services · Capital Markets | $5.21B | $1.52B | 0.29 | -242.3% | 8.7% | $1.70B $1.41B book $1.45B | 2025-12-31 |
| 4347 | LR.PA Legrand SAListed FR, based FR · Industrials · Electrical Equipment & Parts | $42.57B | $12.42B | 0.29 | -242.6% | 8.9% | $12.51B $14.81B $9.96B | 2025-12-31 |
| 4348 | WMT Walmart Inc.Listed US, based US · Consumer Defensive · Discount Stores | $828.00B | $241.71B | 0.29 | -242.6% | 7.6% | $211.38B $277.55B $236.20B | 2026-01-31 |
| 4349 | AG.TO First Majestic Silver Corp.Listed CA, based CA · Basic Materials · Silver | $8.89B | $2.59B | 0.29 | -242.9% | 17.1% | $1.02B $3.38B book $3.38B book | 2025-12-31 |
| 4350 | TGN.RO S.N.T.G.N. Transgaz S.A.Listed RO, based RO · Utilities · Utilities - Regulated Gas | $3.51B | $1.03B | 0.29 | -242.8% | 5.7% | $624.99M $1.36B $1.09B book | 2024-12-31 |
| 4351 | ELVN Enliven Therapeutics, Inc.Listed US, based US · Healthcare · Biotechnology | $3.08B | $896.04M | 0.29 | -243.2% | 6.5% | $896.04M book $896.04M book $896.04M book | 2025-12-31 |
| 4352 | QRVO Qorvo, Inc.Listed US, based US · Technology · Semiconductors | $9.91B | $2.89B | 0.29 | -243.2% | 12.0% | $1.86B $3.33B $3.48B book | 2026-03-31 |
| 4353 | TIH.TO Toromont Industries Ltd.Listed CA, based CA · Industrials · Industrial Distribution | $13.82B | $4.03B | 0.29 | -243.4% | 9.9% | $4.21B $4.25B $3.62B | 2025-12-31 |
| 4354 | MLYS Mineralys Therapeutics, Inc.Listed US, based US · Healthcare · Biotechnology | $1.89B | $551.47M | 0.29 | -243.6% | 8.6% | $551.47M book $551.47M book $551.47M book | 2025-12-31 |
| 4355 | 6699.HK Angelalign Technology Inc.Listed HK, based CN · Healthcare · Medical Instruments & Supplies | $1.85B | $538.66M | 0.29 | -243.8% | 11.9% | $756.68M $354.62M $504.66M book | 2025-12-31 |
| 4356 | TRMB Trimble Inc.Listed US, based US · Technology · Scientific & Technical Instruments | $13.43B | $3.90B | 0.29 | -244.2% | 11.8% | $2.77B $3.75B $5.18B | 2025-12-31 |
| 4357 | CHG.F CHAPTERS Group AGListed DE, based DE · Technology · Software - Application | $1.27B | $368.73M | 0.29 | -244.3% | 4.8% | $368.73M book $368.73M book $368.73M book | 2025-12-31 |
| 4358 | 6146.T Disco CorporationListed JP, based JP · Technology · Semiconductor Equipment & Materials | $41.33B | $12.00B | 0.29 | -244.4% | 10.6% | $9.83B $12.14B $14.03B | 2026-03-31 |
| 4359 | TX3A.F Airports of Thailand Public Company LimitedListed DE, based TH · Industrials · Airports & Air Services | $24.71B | $7.17B | 0.29 | -244.7% | 5.1% | $2.74B $10.22B $8.54B | 2025-09-30 |
| 4360 | SEA.TO Seabridge Gold Inc.Listed CA, based CA · Basic Materials · Gold | $2.69B | $780.20M | 0.29 | -244.9% | 13.7% | $780.20M book $780.20M book $780.20M book | 2025-12-31 |
| 4361 | KDIC.F Kingdee International Software Group Company LimitedListed DE, based CN · Technology · Software - Application | $4.05B | $1.17B | 0.29 | -245.0% | 10.1% | $1.17B book $1.17B book $1.17B book | 2025-12-31 |
| 4362 | INFQ Infleqtion, Inc.Listed US, based US · Technology · Software - Infrastructure | $1.99B | $574.96M | 0.29 | -245.3% | 11.0% | $574.96M book $574.96M book $574.96M book | 2024-12-31 |
| 4363 | ARE.TO Aecon Group Inc.Listed CA, based CA · Industrials · Engineering & Construction | $2.35B | $680.84M | 0.29 | -245.6% | 10.1% | $680.84M book $680.84M book $680.84M book | 2025-12-31 |
| 4364 | VVV Valvoline Inc.Listed US, based US · Consumer Cyclical · Auto & Truck Dealerships | $4.14B | $1.20B | 0.29 | -246.1% | 8.5% | $1.41B $417.12M book $1.77B | 2025-09-30 |
| 4365 | MCO Moody's CorporationListed US, based US · Financial Services · Financial Data & Stock Exchanges | $77.55B | $22.38B | 0.29 | -246.5% | 11.7% | $24.11B $25.01B $18.02B | 2025-12-31 |
| 4366 | NFI.TO NFI Group Inc.Listed CA, based CA · Consumer Cyclical · Auto Manufacturers | $2.16B | $621.53M | 0.29 | -246.7% | 7.6% | $621.53M book $621.53M book $621.53M book | 2025-12-31 |
| 4367 | BRG.AX Breville Group LimitedListed AU, based AU · Consumer Cyclical · Furnishings, Fixtures & Appliances | $3.20B | $923.01M | 0.29 | -246.8% | 11.8% | $939.42M $904.61M $925.00M | 2026-06-30 |
| 4368 | PGNY Progyny, Inc.Listed US, based US · Healthcare · Healthcare Plans | $2.24B | $644.86M | 0.29 | -246.8% | 10.5% | $743.76M $438.23M $752.60M | 2025-12-31 |
| 4369 | GLNG Golar LNG LimitedListed US, based BM · Energy · Oil & Gas Midstream | $4.94B | $1.42B | 0.29 | -247.2% | 3.5% | -$69.17M $2.14B $2.19B book | 2025-12-31 |
| 4370 | VRTX Vertex Pharmaceuticals IncorporatedListed US, based US · Healthcare · Biotechnology | $128.49B | $36.98B | 0.29 | -247.5% | 6.3% | $70.39B $20.27B book $20.27B book | 2025-12-31 |
| 4371 | GEI.TO Gibson Energy Inc.Listed CA, based CA · Energy · Oil & Gas Midstream | $3.89B | $1.12B | 0.29 | -247.7% | 6.5% | $1.23B $1.18B $941.60M | 2025-12-31 |
| 4372 | WLDN Willdan Group, Inc.Listed US, based US · Industrials · Engineering & Construction | $1.10B | $315.53M | 0.29 | -247.8% | 11.2% | $162.98M $523.92M $259.67M | 2025-12-31 |
| 4373 | KALU Kaiser Aluminum CorporationListed US, based US · Basic Materials · Aluminum | $1.88B | $541.03M | 0.29 | -247.8% | 10.2% | -$83.31M $761.66M $944.74M book | 2025-12-31 |
| 4374 | PSK.TO PrairieSky Royalty Ltd.Listed CA, based CA · Energy · Oil & Gas E&P | $5.53B | $1.59B | 0.29 | -248.0% | 9.6% | $1.58B $1.61B $1.58B | 2025-12-31 |
| 4375 | GHRS GH Research PLCListed US, based IE · Healthcare · Biotechnology | $1.25B | $359.85M | 0.29 | -247.9% | 12.4% | $359.85M book $359.85M book $359.85M book | 2025-12-31 |
| 4376 | AIXA.DE AIXTRON SEListed DE, based DE · Technology · Semiconductor Equipment & Materials | $5.03B | $1.44B | 0.29 | -248.3% | 9.0% | $1.92B $1.28B $1.13B book | 2025-12-31 |
| 4377 | 6134.T Fuji CorporationListed JP, based JP · Industrials · Specialty Industrial Machinery | $4.48B | $1.29B | 0.29 | -248.3% | 11.5% | $1.27B $1.14B $1.46B book | 2026-03-31 |
| 4378 | 180640.KS Hanjin KalListed KR, based KR · Real Estate · Real Estate Services | $6.59B | $1.89B | 0.29 | -248.5% | 9.9% | $2.23B book $1.22B $2.23B book | 2025-12-31 |
| 4379 | 3AD.F Epiroc AB NListed DE, based SE · Industrials · Farm & Heavy Construction Machinery | $30.75B | $8.81B | 0.29 | -249.1% | 11.4% | $8.38B $10.27B $7.77B | 2025-12-31 |
| 4380 | HGUA.F Huber & Suhner AG NListed DE, based CH · Technology · Communication Equipment | $4.13B | $1.18B | 0.29 | -249.1% | 9.9% | $1.18B $984.23M $1.38B | 2025-12-31 |
| 4381 | BMAG.SW Bajaj Mobility AGListed CH, based AT · Consumer Cyclical · Auto Manufacturers | $1.36B | $388.67M | 0.29 | -249.2% | 10.5% | $388.67M book $388.67M book $388.67M book | 2025-12-31 |
| 4382 | ANTO.L Antofagasta plcListed GB, based GB · Basic Materials · Copper | $49.90B | $14.26B | 0.29 | -250.0% | 11.7% | $17.25B $10.42B $15.10B book | 2025-12-31 |
| 4383 | FLUT Flutter Entertainment plcListed US, based US · Consumer Cyclical · Gambling | $13.28B | $3.79B | 0.29 | -250.0% | 7.3% | -$7.34B $9.36B book $9.36B book | 2025-12-31 |
| 4384 | GME GameStop Corp.Listed US, based US · Consumer Cyclical · Specialty Retail | $12.18B | $3.48B | 0.29 | -250.2% | 11.9% | $821.68M $3.46B $6.15B book | 2026-01-31 |
| 4385 | KLAC KLA CorporationListed US, based US · Technology · Semiconductor Equipment & Materials | $261.69B | $74.69B | 0.29 | -250.3% | 13.0% | $38.43B $127.02B $58.63B | 2026-06-30 |
| 4386 | OSW OneSpaWorld Holdings LimitedListed US · Consumer Cyclical · Leisure | $2.47B | $703.58M | 0.29 | -250.8% | 9.8% | $603.85M $759.82M $747.08M | 2025-12-31 |
| 4387 | KAI Kadant Inc.Listed US, based US · Industrials · Specialty Industrial Machinery | $3.16B | $900.48M | 0.28 | -251.2% | 10.4% | $840.66M $1.08B $777.95M | 2025-12-31 |
| 4388 | FSV.TO FirstService CorporationListed CA, based CA · Real Estate · Real Estate Services | $5.76B | $1.64B | 0.28 | -251.2% | 8.5% | $1.70B $1.66B $1.56B | 2025-12-31 |
| 4389 | 079550.KS LIG Defense&Aerospace Co., Ltd.Listed KR, based KR · Industrials · Aerospace & Defense | $7.75B | $2.21B | 0.28 | -251.4% | 8.0% | $1.84B $3.72B $1.07B book | 2025-12-31 |
| 4390 | ACO4.F Atlas Copco AB (publ)Listed DE, based SE · Industrials · Specialty Industrial Machinery | $102.12B | $29.07B | 0.28 | -251.3% | 10.6% | $26.89B $38.84B $21.46B | 2025-12-31 |
| 4391 | THRM Gentherm IncorporatedListed US, based US · Consumer Cyclical · Auto Parts | $1.56B | $445.16M | 0.28 | -251.4% | 10.9% | $460.29M $449.44M $425.76M | 2025-12-31 |
| 4392 | FCX Freeport-McMoRan Inc.Listed US, based US · Basic Materials · Copper | $99.59B | $28.31B | 0.28 | -251.7% | 11.9% | $32.27B $18.47B $34.19B | 2025-12-31 |
| 4393 | MAS Masco CorporationListed US, based US · Industrials · Building Products & Equipment | $13.48B | $3.83B | 0.28 | -251.8% | 10.2% | $6.42B -$119.12M book $5.19B | 2025-12-31 |
| 4394 | IEX IDEX CorporationListed US, based US · Industrials · Specialty Industrial Machinery | $16.96B | $4.82B | 0.28 | -252.1% | 9.6% | $5.01B $5.22B $4.22B | 2025-12-31 |
| 4395 | 3AD1.F Epiroc AB (publ)Listed DE, based SE · Industrials · Farm & Heavy Construction Machinery | $31.09B | $8.81B | 0.28 | -253.1% | 11.4% | $8.38B $10.27B $7.77B | 2025-12-31 |
| 4396 | CWAN Clearwater Analytics Holdings, Inc.Listed US, based US · Technology · Software - Application | $7.27B | $2.06B | 0.28 | -253.3% | 7.7% | $2.06B book $2.06B book $2.06B book | 2025-12-31 |
| 4397 | ORI.AX Orica LimitedListed AU, based AU · Basic Materials · Specialty Chemicals | $7.54B | $2.13B | 0.28 | -253.9% | 7.3% | $2.41B $1.71B $2.27B | 2025-09-30 |
| 4398 | GCG.F Greencore Group plcListed DE, based IE · Consumer Defensive · Packaged Foods | $3.04B | $859.27M | 0.28 | -254.0% | 6.9% | $233.32M $1.40B $939.75M | 2025-09-30 |
| 4399 | MGNI Magnite, Inc.Listed US, based US · Communication Services · Advertising Agencies | $3.32B | $937.21M | 0.28 | -254.3% | 16.8% | $937.21M book $937.21M book $937.21M book | 2025-12-31 |
| 4400 | 9858.HK China Youran Dairy Group LimitedListed HK, based CN · Consumer Defensive · Farm Products | $2.20B | $621.78M | 0.28 | -254.4% | 5.3% | -$1.52B $1.69B book $1.69B 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