Stocks: Intrinsic Value

Intrinsic Value is the plain average of three values:

  • 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.

The list is ordered by Intrinsic Value / Market Cap. Nothing is capped, so Intrinsic Value can reach many times the Market Cap.

5730 companies

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.

Click to expand. Quality filters, Tech mode logic, FCFF + profit projection guidance.
Filters
Search by name or ticker; filter by market, strategy mode, sector, industry and market cap; sort by a valuation metric. Quality filters live in the panel below.
to
Filters are off by default: on the current valuation no combination beat the unfiltered ranking by a margin that held across every sample. Switching mode does NOT auto-change these filters.
#CompanyTickerExchange CountryOrigin CountrySectorIndustryMarket CapAvg IntrinsicIntrinsic / MarketMargin of SafetyWACCEPV / Profit / FCFFFY EndDetail
401
Suzano S.A.
SUZ.FDEBRBasic MaterialsPaper & Paper Products$10.29B$21.93B
2.13
53.1%4.1%
$36.49B
$14.83B
$14.47B
2025-12-31View
402
Kunlun Energy Company Limited
0135.HKHKHKEnergyOil & Gas Refining & Marketing$8.36B$17.80B
2.13
53.0%6.3%
$23.40B
$11.68B
$18.31B
2025-12-31View
403
Japan Post Holdings Co., Ltd.
6178.TJPJPFinancial ServicesBanks - Regional$43.03B$91.61B
2.13
53.0%5.2%
$103.22B book
$68.39B
$103.22B book
2026-03-31View
404
KT Corporation
030200.KSKRKRCommunication ServicesTelecom Services$8.38B$17.84B
2.13
53.0%3.9%
$20.00B
$20.24B
$13.27B book
2025-12-31View
405
BRP Inc.
DOO.TOCACAConsumer CyclicalRecreational Vehicles$4.06B$8.64B
2.13
53.0%9.0%
$3.73B
$20.33B
$1.87B
2026-01-31View
406
OFG Bancorp
OFGUSUSFinancial ServicesBanks - Regional$2.16B$4.59B
2.12
52.9%8.1%
$6.61B
$2.51B
$4.64B
2025-12-31View
407
Eagle Bancorp, Inc.
EGBNUSUSFinancial ServicesBanks - Regional$1.03B$2.19B
2.12
52.8%9.4%
$2.88B
$1.15B book
$2.55B
2025-12-31View
408
Popular, Inc.
BPOPUSUSFinancial ServicesBanks - Regional$9.99B$21.16B
2.12
52.8%7.6%
$30.20B
$10.16B
$23.12B
2025-12-31View
409
Companhia Siderúrgica Nacional
SIDUSBRBasic MaterialsSteel$1.38B$2.92B
2.11
52.6%6.6%
$2.86B
$2.94B book
$2.94B book
2025-12-31View
410
Sinofert Holdings Limited
0297.HKHKHKBasic MaterialsAgricultural Inputs$1.08B$2.27B
2.11
52.6%8.0%
$3.13B
$2.05B
$1.64B book
2025-12-31View
411
PennyMac Financial Services, Inc.
PFSIUSUSFinancial ServicesMortgage Finance$3.29B$6.95B
2.11
52.6%5.1%
$12.70B
$3.81B
$4.34B book
2025-12-31View
412
Israel Discount Bank Limited
5I70.FDEILFinancial ServicesBanks - Regional$13.34B$28.14B
2.11
52.6%5.6%
$35.34B
$19.48B
$29.61B
2025-12-31View
413
Umios Corporation
1333.TJPJPConsumer DefensivePackaged Foods$1.17B$2.46B
2.11
52.6%2.7%
$3.61B
$1.95B
$1.83B book
2026-03-31View
414
Anhui Conch Cement Company Limited
0914.HKHKCNBasic MaterialsBuilding Materials$10.72B$22.55B
2.10
52.5%5.8%
$21.29B
$21.24B
$25.12B
2025-12-31View
415
Shinhan Financial Group Co., Ltd.
055550.KSKRKRFinancial ServicesBanks - Regional$31.37B$65.91B
2.10
52.4%5.2%
$115.54B
$41.61B
$40.59B book
2025-12-31View
416
Chongqing Iron & Steel Company Limited
1053.HKHKCNBasic MaterialsSteel$1.04B$2.17B
2.10
52.3%5.4%
$2.17B book
$2.17B book
$2.17B book
2025-12-31View
417
Banca Transilvania S.A.
TLV.ROROROFinancial ServicesBanks - Regional$9.01B$18.87B
2.09
52.2%6.2%
$30.75B
$20.53B
$5.33B book
2025-12-31View
418
BNP Paribas SA
BNP.PAFRFRFinancial ServicesBanks - Regional$113.16B$236.82B
2.09
52.2%5.2%
$413.20B
$138.98B
$158.29B book
2025-12-31View
419
TAURON Polska Energia S.A.
TPE.WAPLPLUtilitiesUtilities - Renewable$4.08B$8.53B
2.09
52.1%6.3%
$5.88B book
$13.84B
$5.88B book
2025-12-31View
420
Korea Investment Holdings Co., Ltd.
071050.KSKRKRFinancial ServicesCapital Markets$6.41B$13.38B
2.09
52.1%5.3%
$19.20B
$11.99B
$8.97B book
2025-12-31View
421
COSCO SHIPPING Holdings Co., Ltd.
1919.HKHKCNIndustrialsMarine Shipping$31.28B$65.27B
2.09
52.1%6.9%
$99.61B
$54.15B
$42.04B book
2025-12-31View
422
MPC Container Ships ASA
MP2.FDENOIndustrialsMarine Shipping$1.38B$2.88B
2.09
52.1%6.2%
$4.02B
$3.62B
$1.00B book
2025-12-31View
423
Columbia Banking System, Inc.
COLBUSUSFinancial ServicesBanks - Regional$8.13B$16.93B
2.08
52.0%6.8%
$25.10B
$9.05B
$16.64B
2025-12-31View
424
Stride, Inc.
LRNUSUSConsumer DefensiveEducation & Training Services$3.36B$6.98B
2.08
51.9%4.8%
$6.47B
$8.58B
$5.88B
2026-06-30View
425
Barclays PLC
BARC.LGBGBFinancial ServicesBanks - Diversified$78.16B$162.36B
2.08
51.9%5.7%
$269.86B
$111.33B
$105.89B book
2025-12-31View
426
CRRC Corporation Limited
1766.HKHKCNIndustrialsRailroads$19.23B$39.88B
2.07
51.8%5.4%
$50.64B
$36.59B
$32.42B book
2025-12-31View
427
PT Astra International Tbk
ASJA.FDEIDIndustrialsConglomerates$10.30B$21.35B
2.07
51.8%7.4%
$23.89B
$19.17B
$21.00B
2025-12-31View
428
Daiwa House Industry Co., Ltd.
1925.TJPJPReal EstateReal Estate - Development$16.96B$35.10B
2.07
51.7%3.4%
$51.42B
$34.95B
$18.93B book
2026-03-31View
429
Beijing Enterprises Holdings Limited
0392.HKHKHKIndustrialsConglomerates$4.66B$9.64B
2.07
51.7%4.0%
$3.74B
$10.48B
$14.70B book
2025-12-31View
430
Deutsche Bank Aktiengesellschaft
DBK.DEDEDEFinancial ServicesBanks - Regional$65.15B$134.64B
2.07
51.6%5.9%
$229.02B
$82.96B
$91.92B book
2025-12-31View
431
DN Automotive Corporation
007340.KSKRKRConsumer CyclicalAuto Parts$1.96B$4.04B
2.07
51.6%5.0%
$4.41B
$4.01B
$3.71B
2025-12-31View
432
Open House Group Co., Ltd.
3288.TJPJPReal EstateReal Estate - Diversified$5.14B$10.62B
2.06
51.6%4.1%
$18.09B
$10.11B
$3.65B book
2025-09-30View
433
CALB Group Co., Ltd.
3931.HKHKCNIndustrialsElectrical Equipment & Parts$3.64B$7.51B
2.06
51.5%2.7%
$9.70B
$5.17B
$7.65B book
2025-12-31View
434
F&F Co., Ltd
383220.KSKRKRConsumer CyclicalApparel Manufacturing$1.98B$4.07B
2.06
51.4%7.5%
$3.66B
$7.20B
$1.34B book
2025-12-31View
435
Haw Par Corporation Limited
H4V.FDESGHealthcareDrug Manufacturers - General$1.98B$4.07B
2.06
51.4%5.4%
$4.34B
$3.82B
$4.04B
2025-12-31View
436
Hang Lung Properties Limited
0101.HKHKHKReal EstateReal Estate Services$4.30B$8.81B
2.05
51.2%4.0%
$7.13B
$6.83B
$12.49B
2025-12-31View
437
Clariane SE
CLARI.PAFRFRHealthcareMedical Care Facilities$1.25B$2.56B
2.05
51.2%3.6%
$850.24M
$4.48B book
$2.34B
2025-12-31View
438
Kernel Holding S.A.
0KE.FDELUConsumer DefensiveFood Distribution$1.49B$3.06B
2.05
51.2%8.1%
$4.01B
$2.85B
$2.32B book
2026-06-30View
439
KLN Logistics Group Limited
0636.HKHKHKIndustrialsIntegrated Freight & Logistics$1.34B$2.74B
2.05
51.1%6.5%
$3.60B
$1.87B
$2.75B
2025-12-31View
440
Comcast Corporation
CMCSAUSUSCommunication ServicesTelecom Services$77.08B$157.49B
2.04
51.1%5.9%
$194.09B
$132.14B
$146.24B
2025-12-31View
441
Daishin Securities Co.,Ltd
003540.KSKRKRFinancial ServicesCapital Markets$1.32B$2.69B
2.04
51.0%4.5%
$3.65B
$1.47B
$2.96B book
2025-12-31View
442
Mach Natural Resources LP
MNRUSUSEnergyOil & Gas E&P$1.77B$3.62B
2.04
51.0%8.1%
$3.24B
$5.57B
$2.04B
2025-12-31View
443
Hyundai G.F. Holdings Co., Ltd.
005440.KSKRKRConsumer DefensiveFood Distribution$1.73B$3.52B
2.04
51.0%7.9%
$817.31M
$4.82B
$4.93B book
2025-12-31View
444
TOMONY Holdings, Inc.
8600.TJPJPFinancial ServicesBanks - Regional$1.46B$2.97B
2.04
50.9%5.2%
$5.24B
$1.80B
$1.86B book
2026-03-31View
445
Kyushu Electric Power Company, Incorporated
9508.TJPJPUtilitiesUtilities - Independent Power Producers$6.33B$12.89B
2.04
50.9%2.0%
$8.67B
$16.52B
$13.48B
2026-03-31View
446
Mao Geping Cosmetics Co., Ltd.
1318.HKHKCNConsumer DefensiveHousehold & Personal Products$2.74B$5.56B
2.03
50.8%10.5%
$2.44B
$2.86B
$11.39B
2025-12-31View
447
Sipef NV
BZ3.FDEBEConsumer DefensiveFarm Products$1.28B$2.60B
2.03
50.8%5.1%
$3.50B
$2.19B
$2.13B
2025-12-31View
448
ADI Global Distribution Inc
ADIGUSUSTechnologyComputer Hardware$1.21B$2.46B
2.03
50.7%6.8%
$2.46B book
$2.46B book
$2.46B book
2025-12-31View
449
The Kraft Heinz Company
KHCUSUSConsumer DefensivePackaged Foods$26.66B$54.10B
2.03
50.7%4.5%
$66.27B
$34.38B
$61.65B
2025-12-31View
450
PT Charoen Pokphand Indonesia Tbk
0CP1.FDEIDConsumer DefensiveFarm Products$2.12B$4.29B
2.03
50.7%5.0%
$5.20B
$5.71B
$1.95B book
2025-12-31View
451
PT Bank Rakyat Indonesia (Persero) Tbk
BYRA.FDEIDFinancial ServicesBanks - Regional$28.88B$58.54B
2.03
50.7%5.1%
$126.30B
$30.96B
$18.35B book
2025-12-31View
452
African Rainbow Minerals Limited
EB9.FDEZABasic MaterialsOther Industrial Metals & Mining$1.67B$3.37B
2.03
50.6%9.1%
$3.22B
$3.05B
$3.85B book
2026-06-30View
453
CNB Financial Corporation
CCNEUSUSFinancial ServicesBanks - Regional$1.05B$2.12B
2.03
50.6%7.4%
$3.17B
$1.03B
$2.17B
2025-12-31View
454
DRDGOLD Limited
DRDUSZABasic MaterialsGold$2.12B$4.28B
2.02
50.5%7.6%
$4.45B
$7.61B
$777.15M book
2026-06-30View
455
Itissalat Al-Maghrib (IAM) S.A.
IAM.PAFRMACommunication ServicesTelecom Services$8.77B$17.70B
2.02
50.4%5.5%
$19.73B
$19.05B
$14.31B
2025-12-31View
456
Banque Cantonale de Genève SA
BCGE.SWCHCHFinancial ServicesBanks - Regional$2.97B$5.98B
2.02
50.4%4.2%
$9.18B
$5.56B
$3.18B book
2025-12-31View
457
Concentrix Corporation
CNXCUSUSTechnologyInformation Technology Services$2.02B$4.06B
2.01
50.3%5.8%
$6.37B
$1.77B book
$4.03B
2025-11-30View
458
Telkom SA SOC Ltd
TZL1.FDEZACommunication ServicesTelecom Services$1.65B$3.32B
2.01
50.2%7.6%
$2.80B
$4.13B
$3.03B
2026-03-31View
459
Sasol Limited
SSLUSZABasic MaterialsSpecialty Chemicals$8.96B$17.99B
2.01
50.2%8.8%
$22.37B
$10.37B book
$21.23B
2026-06-30View
460
Xtep International Holdings Limited
4QI.FDECNConsumer CyclicalApparel Retail$1.26B$2.53B
2.01
50.2%6.9%
$2.72B
$2.28B
$2.60B
2025-12-31View
461
Nova Ljubljanska Banka d.d.
N1V2.FDESIFinancial ServicesBanks - Regional$4.82B$9.68B
2.01
50.1%6.4%
$15.17B
$9.32B
$4.54B book
2025-12-31View
462
China Galaxy Securities Co., Ltd.
6881.HKHKCNFinancial ServicesFinancial Conglomerates$9.86B$19.78B
2.01
50.1%4.9%
$13.24B
$23.14B
$22.94B book
2025-12-31View
463
Becle, S.A.B. de C.V.
6BE.FDEMXConsumer DefensiveBeverages - Wineries & Distilleries$3.04B$6.09B
2.00
50.1%5.2%
$6.57B
$7.79B
$3.92B book
2025-12-31View
464
Federal Agricultural Mortgage Corporation
AGMUSUSFinancial ServicesCredit Services$2.19B$4.37B
2.00
49.9%4.4%
$7.23B
$2.16B
$3.72B
2025-12-31View
465
Zions Bancorporation, National Association
ZIONUSUSFinancial ServicesBanks - Regional$9.15B$18.28B
2.00
49.9%8.2%
$24.44B
$11.14B
$19.27B
2025-12-31View
466
Mechanics Bancorp
MCHBUSUSFinancial ServicesBanks - Regional$3.37B$6.72B
2.00
49.9%5.3%
$10.18B
$3.75B
$6.23B
2025-12-31View
467
The Kansai Electric Power Company, Incorporated
9503.TJPJPUtilitiesUtilities - Regulated Electric$18.72B$37.35B
2.00
49.9%3.1%
$39.46B
$43.47B
$29.14B
2026-03-31View
468
Électricite de Strasbourg Société Anonyme
ELEC.PAFRFRUtilitiesUtilities - Renewable$1.24B$2.47B
1.99
49.8%7.7%
$2.38B
$4.30B
$744.70M book
2025-12-31View
469
Cheil Worldwide Inc.
030000.KSKRKRCommunication ServicesAdvertising Agencies$1.43B$2.85B
1.99
49.8%5.1%
$3.49B
$2.60B
$2.47B
2025-12-31View
470
KB Financial Group Inc.
105560.KSKRKRFinancial ServicesBanks - Regional$40.62B$80.90B
1.99
49.8%5.4%
$121.10B
$48.96B
$72.65B
2025-12-31View
471
F.N.B. Corporation
FNBUSUSFinancial ServicesBanks - Regional$6.14B$12.18B
1.98
49.5%7.4%
$17.21B
$6.18B
$13.15B
2025-12-31View
472
Tokyo Electric Power Company Holdings, Incorporated
9501.TJPJPUtilitiesUtilities - Renewable$5.36B$10.60B
1.98
49.4%2.2%
$4.28B
$6.10B
$21.41B book
2026-03-31View
473
China Communications Services Corporation Limited
0552.HKHKCNCommunication ServicesTelecom Services$3.56B$7.02B
1.97
49.3%7.4%
$6.83B
$7.00B
$7.24B book
2025-12-31View
474
Old National Bancorp
ONBUSUSFinancial ServicesBanks - Regional$9.57B$18.83B
1.97
49.2%7.0%
$29.00B
$7.96B
$19.52B
2025-12-31View
475
Northeast Bank
NBNUSUSFinancial ServicesBanks - Regional$1.12B$2.19B
1.96
49.1%6.3%
$2.54B
$2.15B
$1.88B
2026-06-30View
476
Giant Biogene Holding Co., Ltd.
2367.HKHKCNConsumer DefensiveHousehold & Personal Products$3.18B$6.23B
1.96
49.0%8.9%
$4.46B
$5.70B
$8.54B
2025-12-31View
477
Nanshan Aluminium International Holdings Limited
2610.HKHKIDBasic MaterialsAluminum$1.87B$3.67B
1.96
48.9%10.5%
$3.71B
$5.39B
$1.90B book
2025-12-31View
478
Deutsche EuroShop AG
DEQ.FDEDEReal EstateReal Estate Services$1.33B$2.61B
1.95
48.8%4.0%
$3.15B
$2.17B book
$2.50B
2025-12-31View
479
FirstSun Capital Bancorp
FSUNUSUSFinancial ServicesBanks - Regional$1.74B$3.40B
1.95
48.8%5.5%
$4.75B
$2.16B
$3.31B
2025-12-31View
480
Banco Santander (Brasil) S.A.
BSBRUSBRFinancial ServicesBanks - Regional$39.95B$78.01B
1.95
48.8%5.4%
$170.67B
$38.43B
$24.94B book
2025-12-31View
481
Shenwan Hongyuan Group Co., Ltd.
6806.HKHKCNFinancial ServicesCapital Markets$7.46B$14.57B
1.95
48.8%4.4%
$1.68B
$21.25B
$20.77B book
2025-12-31View
482
Golub Capital BDC, Inc.
GBDCUSUSFinancial ServicesAsset Management$3.17B$6.16B
1.94
48.6%5.3%
$7.83B
$4.65B
$6.00B
2025-09-30View
483
Komeri Co.,Ltd.
8218.TJPJPConsumer CyclicalHome Improvement Retail$1.10B$2.13B
1.94
48.4%4.0%
$2.40B
$1.97B
$2.01B
2026-03-31View
484
Ipsos SA
IPS.PAFRFRIndustrialsConsulting Services$1.67B$3.23B
1.94
48.4%6.9%
$3.83B
$2.96B
$2.91B
2025-12-31View
485
Matador Resources Company
MTDRUSUSEnergyOil & Gas E&P$6.56B$12.71B
1.94
48.4%7.2%
$13.63B
$11.13B
$13.37B
2025-12-31View
486
China Merchants Bank Co., Ltd.
3968.HKHKCNFinancial ServicesBanks - Regional$162.91B$315.48B
1.94
48.4%6.3%
$433.02B
$314.02B
$199.40B book
2025-12-31View
487
Iida Group Holdings Co., Ltd.
3291.TJPJPConsumer CyclicalResidential Construction$3.73B$7.22B
1.94
48.3%3.7%
$9.69B
$5.56B
$6.40B book
2026-03-31View
488
Hisense Home Appliances Group Co., Ltd.
0921.HKHKCNConsumer CyclicalFurnishings, Fixtures & Appliances$3.44B$6.63B
1.93
48.1%7.3%
$10.41B
$6.29B
$3.20B book
2025-12-31View
489
Country Garden Services Holdings Company Limited
6098.HKHKCNReal EstateReal Estate Services$2.19B$4.22B
1.93
48.1%14.0%
$5.13B
$3.12B
$4.41B
2025-12-31View
490
Krung Thai Bank Public Company Limited
KTB1.FDETHFinancial ServicesBanks - Regional$17.78B$34.20B
1.92
48.0%4.6%
$59.22B
$29.05B
$14.32B book
2025-12-31View
491
Danaos Corporation
DVW1.FDEGRIndustrialsMarine Shipping$2.85B$5.47B
1.92
47.9%7.6%
$6.16B
$6.21B
$4.06B book
2025-12-31View
492
PFISTERER Holding SE
PFS0.DEDEDEIndustrialsElectrical Equipment & Parts$1.17B$2.24B
1.92
47.8%10.4%
$530.41M
$5.93B
$252.46M book
2025-12-31View
493
Huntsman Corporation
HUNUSUSBasic MaterialsChemicals$1.53B$2.93B
1.92
47.8%5.0%
$2.93B book
$2.93B book
$2.93B book
2025-12-31View
494
lululemon athletica inc.
LULUUSCAConsumer CyclicalApparel Retail$10.62B$20.34B
1.91
47.8%8.7%
$18.56B
$22.65B
$19.81B
2026-01-31View
495
CSSC (Hong Kong) Shipping Company Limited
3877.HKHKHKIndustrialsRental & Leasing Services$1.89B$3.62B
1.91
47.8%4.2%
$5.32B
$3.59B
$1.95B book
2025-12-31View
496
Salzgitter AG
SZG.DEDEDEBasic MaterialsSteel$2.72B$5.19B
1.91
47.7%17.7%
$5.19B book
$5.19B book
$5.19B book
2025-12-31View
497
AMOREPACIFIC Holdings Corp.
002790.KSKRKRConsumer DefensiveHousehold & Personal Products$1.58B$3.02B
1.91
47.6%9.0%
$2.58B
$1.70B
$4.78B book
2025-12-31View
498
Chow Sang Sang Holdings International Limited
0116.HKHKHKConsumer CyclicalLuxury Goods$1.11B$2.12B
1.90
47.5%4.9%
$2.03B
$2.47B
$1.86B book
2025-12-31View
499
Zoomlion Heavy Industry Science and Technology Co., Ltd.
1157.HKHKCNIndustrialsFarm & Heavy Construction Machinery$6.28B$11.96B
1.90
47.5%4.0%
$16.79B
$10.27B
$8.81B book
2025-12-31View
500
Xinyi Solar Holdings Limited
0968.HKHKCNTechnologySolar$2.19B$4.15B
1.90
47.3%7.8%
$4.60B
$2.86B
$5.00B book
2025-12-31View