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
501
Companhia Energética de Minas Gerais - CEMIG
CIG-CUSBRUtilitiesUtilities - Regulated Electric$9.02B$17.12B
1.90
47.3%5.0%
$17.86B
$22.82B
$10.70B
2025-12-31View
502
CITIC Telecom International Holdings Limited
1883.HKHKHKCommunication ServicesTelecom Services$1.12B$2.13B
1.90
47.3%5.2%
$2.75B
$1.83B
$1.82B
2025-12-31View
503
SpareBank 1 Østlandet
2SF.FDENOFinancial ServicesBanks - Regional$2.80B$5.31B
1.89
47.2%5.0%
$7.94B
$5.22B
$2.76B book
2025-12-31View
504
Associated Banc-Corp
ASBUSUSFinancial ServicesBanks - Regional$5.72B$10.82B
1.89
47.1%6.8%
$16.20B
$5.13B
$11.12B
2025-12-31View
505
Man Wah Holdings Limited
1999.HKHKHKConsumer CyclicalFurnishings, Fixtures & Appliances$1.35B$2.55B
1.89
47.1%9.4%
$2.76B
$2.06B
$2.83B
2026-03-31View
506
Teleperformance SE
TEP.PAFRFRIndustrialsSpecialty Business Services$5.16B$9.76B
1.89
47.1%5.9%
$13.19B
$9.39B
$6.70B
2025-12-31View
507
Nishi-Nippon Railroad Co., Ltd.
9031.TJPJPIndustrialsRailroads$1.36B$2.58B
1.89
47.1%2.4%
$3.16B
$2.74B
$1.84B book
2026-03-31View
508
Weatherford International plc
WFRDUSUSEnergyOil & Gas Equipment & Services$5.62B$10.60B
1.89
47.0%9.2%
$5.00B
$21.55B
$5.25B
2025-12-31View
509
Customers Bancorp, Inc.
CUBIUSUSFinancial ServicesBanks - Regional$2.66B$5.03B
1.89
47.0%9.2%
$7.17B
$1.86B
$6.05B
2025-12-31View
510
Honda Motor Co., Ltd.
7267.TJPJPConsumer CyclicalAuto Manufacturers$41.36B$78.07B
1.89
47.0%6.4%
$78.07B book
$78.07B book
$78.07B book
2026-03-31View
511
Northwest Bancshares, Inc.
NWBIUSUSFinancial ServicesBanks - Regional$2.26B$4.27B
1.89
47.0%7.4%
$6.39B
$1.88B
$4.55B
2025-12-31View
512
DeNA Co., Ltd.
2432.TJPJPIndustrialsConglomerates$1.50B$2.82B
1.89
47.0%5.5%
$5.44B
$1.51B book
$1.51B book
2025-03-31View
513
Luk Fook Holdings (International) Limited
0590.HKHKHKConsumer CyclicalLuxury Goods$1.59B$2.99B
1.89
46.9%7.0%
$3.44B
$3.62B
$1.91B book
2026-03-31View
514
Höegh Autoliners ASA
V02.FDENOIndustrialsMarine Shipping$3.69B$6.96B
1.88
46.9%5.5%
$7.50B
$5.59B
$7.78B
2025-12-31View
515
M&T Bank Corporation
MTBUSUSFinancial ServicesBanks - Regional$31.53B$59.40B
1.88
46.9%6.5%
$83.11B
$34.07B
$61.02B
2025-12-31View
516
Huadian Power International Corporation Limited
SHX.FDECNUtilitiesUtilities - Regulated Electric$7.86B$14.77B
1.88
46.8%3.0%
$11.28B
$15.54B
$17.50B
2025-12-31View
517
Sotetsu Holdings, Inc.
9003.TJPJPIndustrialsConglomerates$1.51B$2.83B
1.88
46.8%2.0%
$4.15B
$3.07B
$1.27B book
2026-03-31View
518
Provident Financial Services, Inc.
PFSUSUSFinancial ServicesBanks - Regional$3.02B$5.66B
1.87
46.6%6.9%
$7.92B
$3.17B
$5.87B
2025-12-31View
519
OceanFirst Financial Corp.
OCFCUSUSFinancial ServicesBanks - Regional$1.61B$3.01B
1.87
46.6%6.7%
$4.33B
$1.14B
$3.56B
2025-12-31View
520
Suzuki Motor Corporation
7269.TJPJPConsumer CyclicalAuto Manufacturers$24.05B$45.03B
1.87
46.6%6.3%
$47.07B
$41.57B
$46.45B
2026-03-31View
521
Chailease Holding Company Limited
5QL0.FDETWFinancial ServicesCredit Services$5.12B$9.58B
1.87
46.6%4.9%
$6.25B book
$16.24B
$6.25B book
2025-12-31View
522
Kobe Steel, Ltd.
5406.TJPJPBasic MaterialsSteel$5.03B$9.41B
1.87
46.6%4.8%
$10.52B
$8.18B
$9.55B
2026-03-31View
523
Etablissements Maurel & Prom S.A.
MAU.PAFRFREnergyOil & Gas E&P$1.78B$3.33B
1.87
46.5%5.2%
$2.38B
$5.56B
$2.06B
2025-12-31View
524
Burke & Herbert Financial Services Corp.
BHRBUSUSFinancial ServicesBanks - Regional$1.43B$2.68B
1.87
46.5%5.2%
$5.63B
$1.20B book
$1.20B book
2025-12-31View
525
TeamViewer SE
TMV.DEDEDETechnologySoftware - Application$1.31B$2.44B
1.87
46.4%10.6%
$1.92B
$4.18B
$1.22B
2025-12-31View
526
Atmus Filtration Technologies Inc.
ATMUUSUSConsumer CyclicalAuto Parts$3.66B$6.81B
1.86
46.3%9.6%
$1.12B
$17.18B
$2.13B
2025-12-31View
527
Enterprise Financial Services Corp
EFSCUSUSFinancial ServicesBanks - Regional$2.18B$4.07B
1.86
46.3%8.6%
$5.62B
$2.28B
$4.31B
2025-12-31View
528
Bendigo and Adelaide Bank Limited
BEN.AXAUAUFinancial ServicesBanks - Regional$4.15B$7.72B
1.86
46.3%5.9%
$14.95B
$3.57B
$4.64B book
2026-06-30View
529
Isuzu Motors Limited
7202.TJPJPConsumer CyclicalAuto Manufacturers$8.87B$16.48B
1.86
46.2%4.7%
$21.82B
$11.51B
$16.12B
2026-03-31View
530
Seazen Group Limited
1030.HKHKCNReal EstateReal Estate - Development$1.33B$2.47B
1.86
46.2%2.9%
-$5.57B
$1.32B
$11.67B book
2025-12-31View
531
Paragon Banking Group PLC
PAG.LGBGBFinancial ServicesMortgage Finance$1.71B$3.18B
1.86
46.1%9.1%
$5.45B
$2.05B
$2.05B book
2025-09-30View
532
Perusahaan Perseroan (Persero) PT Telekomunikasi Indonesia Tbk
PTI.FDEIDCommunication ServicesTelecom Services$12.29B$22.78B
1.85
46.1%5.2%
$34.95B
$15.12B
$18.28B
2025-12-31View
533
Flowers Foods, Inc.
FLOUSUSConsumer DefensivePackaged Foods$1.36B$2.53B
1.85
46.1%4.5%
$3.23B
$2.12B
$2.23B
2025-12-31View
534
Hope Bancorp, Inc.
HOPEUSUSFinancial ServicesBanks - Regional$1.80B$3.34B
1.85
46.0%8.1%
$4.99B
$1.17B
$3.86B
2025-12-31View
535
Procrea Holdings, Inc.
7384.TJPJPFinancial ServicesBanks - Regional$1.03B$1.91B
1.85
46.0%5.0%
$4.00B
$726.88M
$1.02B book
2026-03-31View
536
Sally Beauty Holdings, Inc.
SBHUSUSConsumer CyclicalSpecialty Retail$1.60B$2.97B
1.85
45.9%7.0%
$2.51B
$4.61B
$1.78B
2025-09-30View
537
Thai Union Group Public Company Limited
THYG.FDETHConsumer DefensivePackaged Foods$1.44B$2.66B
1.85
45.9%3.1%
$4.11B
$2.25B
$1.61B book
2025-12-31View
538
China Foods Limited
0506.HKHKHKConsumer DefensiveBeverages - Non-Alcoholic$1.31B$2.43B
1.85
45.9%7.6%
$3.31B
$1.73B
$2.25B
2025-12-31View
539
Valaris Limited
VALUSUSEnergyOil & Gas Drilling$5.53B$10.19B
1.84
45.7%9.5%
$2.27B
$25.08B
$3.22B book
2025-12-31View
540
Eutelsat Communications S.A.
ETL.PAFRFRCommunication ServicesTelecom Services$2.29B$4.22B
1.84
45.7%4.8%
$4.22B book
$4.22B book
$4.22B book
2026-06-30View
541
AGL Energy Limited
AGL.AXAUAUUtilitiesUtilities - Independent Power Producers$3.86B$7.11B
1.84
45.6%5.8%
$14.05B
$3.63B book
$3.63B book
2026-06-30View
542
BankUnited, Inc.
BKUUSUSFinancial ServicesBanks - Regional$3.12B$5.74B
1.84
45.6%8.7%
$8.39B
$2.40B
$6.42B
2025-12-31View
543
CNGR Advanced Material Co., Ltd.
2579.HKHKCNBasic MaterialsSpecialty Chemicals$2.76B$5.07B
1.84
45.6%5.6%
$7.19B
$2.98B
$5.05B book
2025-12-31View
544
Yue Yuen Industrial (Holdings) Limited
0551.HKHKHKConsumer CyclicalFootwear & Accessories$2.50B$4.59B
1.84
45.6%7.4%
$4.53B
$4.20B
$5.05B book
2025-12-31View
545
Karelia Tobacco Company Inc.
DC5.FDEGRConsumer DefensiveTobacco$1.32B$2.42B
1.84
45.5%6.4%
$3.21B
$1.97B
$2.07B
2025-12-31View
546
IRSA Inversiones y Representaciones Sociedad Anónima
IRSUSARReal EstateReal Estate Services$1.20B$2.21B
1.83
45.5%5.4%
$2.27B
$2.40B
$1.96B
2026-06-30View
547
WesBanco, Inc.
WSBCUSUSFinancial ServicesBanks - Regional$3.76B$6.88B
1.83
45.4%8.4%
$10.90B
$3.00B
$6.74B
2025-12-31View
548
Naspers Limited
NNWN.FDEZAConsumer CyclicalInternet Retail$29.58B$53.87B
1.82
45.1%6.6%
$53.87B book
$53.87B book
$53.87B book
2026-03-31View
549
Equity Bancshares, Inc.
EQBKUSUSFinancial ServicesBanks - Regional$1.01B$1.83B
1.82
45.0%7.6%
$2.97B
$458.29M
$2.07B
2025-12-31View
550
Gold Fields Limited
EDGA.FDEZABasic MaterialsGold$32.07B$58.20B
1.81
44.9%8.0%
$42.65B
$94.99B
$36.95B
2025-12-31View
551
SouthState Bank Corporation
SSBUSUSFinancial ServicesBanks - Regional$9.77B$17.71B
1.81
44.9%8.3%
$28.71B
$9.11B
$15.30B
2025-12-31View
552
Lakefront Biotherapeutics NV
LKFTUSBEHealthcareBiotechnology$2.06B$3.73B
1.81
44.8%4.9%
$3.73B book
$3.73B book
$3.73B book
2025-12-31View
553
Samsonite Group S.A.
1SO.FDELUConsumer CyclicalFootwear & Accessories$2.28B$4.13B
1.81
44.8%6.6%
$5.28B
$3.96B
$3.16B
2025-12-31View
554
ANA Holdings Inc.
9202.TJPJPIndustrialsAirlines$8.07B$14.62B
1.81
44.8%4.5%
$10.69B
$17.12B
$16.04B
2026-03-31View
555
Hengan International Group Company Limited
1044.HKHKCNConsumer DefensiveHousehold & Personal Products$2.86B$5.19B
1.81
44.8%5.0%
$6.67B
$4.19B
$4.70B
2025-12-31View
556
Tsumura & Co.
4540.TJPJPHealthcareDrug Manufacturers - Specialty & Generic$1.76B$3.19B
1.81
44.8%3.5%
$4.13B
$3.12B
$2.33B book
2026-03-31View
557
Valley National Bancorp
VLYUSUSFinancial ServicesBanks - Regional$7.01B$12.69B
1.81
44.8%8.6%
$16.55B
$5.93B
$15.60B
2025-12-31View
558
Kiatnakin Phatra Bank Public Company Limited
KIFF.FDETHFinancial ServicesBanks - Regional$2.89B$5.23B
1.81
44.8%5.1%
$9.36B
$4.24B
$2.09B book
2025-12-31View
559
CGN Power Co., Ltd.
1816.HKHKCNUtilitiesUtilities - Independent Power Producers$21.11B$38.22B
1.81
44.8%2.3%
$61.90B
$25.09B
$27.66B book
2025-12-31View
560
Haier Smart Home Co., Ltd.
6690.HKHKCNConsumer CyclicalFurnishings, Fixtures & Appliances$23.85B$43.11B
1.81
44.7%6.7%
$44.26B
$42.59B
$42.50B
2025-12-31View
561
Norion Bank AB (publ)
FN1.FDESEFinancial ServicesBanks - Regional$1.10B$2.00B
1.81
44.7%9.1%
$3.23B
$1.73B
$1.03B book
2025-12-31View
562
Trustmark Corporation
TRMKUSUSFinancial ServicesBanks - Regional$2.69B$4.86B
1.81
44.6%7.9%
$6.61B
$2.56B
$5.42B
2025-12-31View
563
China Oilfield Services Limited
2883.HKHKCNEnergyOil & Gas Equipment & Services$4.46B$8.06B
1.81
44.6%6.4%
$9.88B
$7.23B
$7.07B book
2025-12-31View
564
Tsingtao Brewery Company Limited
0168.HKHKCNConsumer DefensiveBeverages - Brewers$6.84B$12.32B
1.80
44.5%6.6%
$12.27B
$8.95B
$15.75B
2025-12-31View
565
Commvault Systems, Inc.
CVLTUSUSTechnologySoftware - Application$6.13B$11.03B
1.80
44.5%8.2%
$1.02B
$94.38M
$31.99B
2026-03-31View
566
SpareBank 1 SMN
SJI.FDENOFinancial ServicesBanks - Regional$3.27B$5.88B
1.80
44.4%5.1%
$8.45B
$6.08B
$3.11B book
2025-12-31View
567
PROG Holdings, Inc.
PRGUSUSIndustrialsRental & Leasing Services$1.21B$2.18B
1.80
44.4%10.1%
$2.02B
$3.70B
$806.15M book
2025-12-31View
568
Simmons First National Corporation
SFNCUSUSFinancial ServicesBanks - Regional$3.37B$6.07B
1.80
44.4%8.5%
$8.49B
$3.49B book
$6.24B
2025-12-31View
569
Capitol Federal Financial, Inc.
CFFNUSUSFinancial ServicesBanks - Regional$1.03B$1.85B
1.80
44.4%5.8%
$2.56B
$1.02B book
$1.96B
2025-09-30View
570
Cembra Money Bank AG
CMBN.SWCHCHFinancial ServicesBanks - Regional$3.17B$5.68B
1.79
44.2%4.7%
$8.82B
$3.37B
$4.85B
2025-12-31View
571
NextDecade Corporation
NEXTUSUSEnergyOil & Gas Equipment & Services$1.57B$2.82B
1.79
44.1%2.3%
$2.82B book
$2.82B book
$2.82B book
2025-12-31View
572
Gedeon Richter PLC
RIG2.FDEHUHealthcareDrug Manufacturers - Specialty & Generic$6.88B$12.31B
1.79
44.1%6.9%
$14.39B
$10.98B
$11.55B
2025-12-31View
573
The Wendy's Company
WENUSUSConsumer CyclicalRestaurants$1.18B$2.12B
1.79
44.0%3.3%
$4.40B
$376.87M
$1.57B
2025-12-31View
574
Técnicas Reunidas, S.A.
T5R.FDEESIndustrialsEngineering & Construction$2.26B$4.05B
1.79
44.0%8.4%
$3.27B
$5.29B
$3.57B
2025-12-31View
575
Vistance Networks, Inc.
VISNUSUSTechnologyCommunication Equipment$1.40B$2.51B
1.79
44.0%15.8%
$2.51B book
$2.51B book
$2.51B book
2025-12-31View
576
Gulfport Energy Corporation
GPORUSUSEnergyOil & Gas E&P$2.89B$5.16B
1.79
44.0%7.0%
$8.08B
$5.56B
$1.83B book
2025-12-31View
577
Hankook & Company Co., Ltd.
000240.KSKRKRConsumer CyclicalAuto Parts$1.82B$3.26B
1.79
44.0%7.6%
$2.95B
$3.41B
$3.41B
2025-12-31View
578
AS LHV Group
ASU0.FDE—Financial ServicesBanks - Regional$1.16B$2.07B
1.79
44.0%6.9%
$3.24B
$2.11B
$866.90M book
2025-12-31View
579
Fulton Financial Corporation
FULTUSUSFinancial ServicesBanks - Regional$4.46B$7.96B
1.78
44.0%7.8%
$10.69B
$4.47B
$8.72B
2025-12-31View
580
Paramount Skydance Corporation
PSKYUSUSCommunication ServicesEntertainment$10.46B$18.60B
1.78
43.8%7.8%
$30.17B
$12.82B book
$12.82B book
2024-12-31View
581
Raiffeisen Bank International AG
RAW.DEDEATFinancial ServicesBanks - Regional$21.40B$38.02B
1.78
43.7%7.7%
$61.66B
$25.44B
$26.97B book
2025-12-31View
582
Sri Trang Agro-Industry Public Company Limited
YTAA.FDETHBasic MaterialsSpecialty Chemicals$1.16B$2.06B
1.78
43.7%5.0%
$2.06B book
$2.06B book
$2.06B book
2025-12-31View
583
Sun Art Retail Group Limited
SRI.FDECNConsumer CyclicalDepartment Stores$1.39B$2.48B
1.78
43.7%8.1%
$2.41B
$2.51B book
$2.51B book
2026-03-31View
584
PT Bank Mandiri (Persero) Tbk
PQ9.FDEIDFinancial ServicesBanks - Regional$19.89B$35.31B
1.78
43.7%8.0%
$55.20B
$34.37B
$16.36B book
2025-12-31View
585
3i Group plc
IGQ.FDEGBFinancial ServicesAsset Management$34.21B$60.67B
1.77
43.6%10.9%
$40.73B book
$100.56B
$40.73B book
2026-03-31View
586
Atlantic Union Bankshares Corporation
AUBUSUSFinancial ServicesBanks - Regional$5.70B$10.11B
1.77
43.6%8.0%
$16.09B
$4.82B
$9.42B
2025-12-31View
587
Betsson AB (publ)
V72.FDESEConsumer CyclicalGambling$1.29B$2.28B
1.77
43.5%9.8%
$2.68B
$1.90B
$2.26B
2025-12-31View
588
Sands China Ltd.
1928.HKHKMOConsumer CyclicalResorts & Casinos$11.76B$20.80B
1.77
43.5%6.6%
$1.29B book
$53.38B
$7.72B
2025-12-31View
589
Tessenderlo Group NV
TEZ.FDEBEBasic MaterialsAgricultural Inputs$1.13B$1.99B
1.77
43.4%7.7%
$2.07B
$1.95B book
$1.95B book
2025-12-31View
590
Mercantile Bank Corporation
MBWMUSUSFinancial ServicesBanks - Regional$1.06B$1.87B
1.76
43.3%7.8%
$2.29B
$1.16B
$2.16B
2025-12-31View
591
MOL Magyar Olaj- és Gázipari Nyilvánosan Muködo Részvénytársaság
MOGB.FDEHUEnergyOil & Gas Refining & Marketing$11.84B$20.88B
1.76
43.3%4.9%
$29.77B
$17.25B
$15.60B
2025-12-31View
592
FirstRand Limited
FSRA.FDEZAFinancial ServicesBanks - Diversified$30.81B$54.29B
1.76
43.2%6.4%
$65.62B
$44.95B
$52.30B
2026-06-30View
593
Sylvamo Corporation
SLVMUSUSBasic MaterialsPaper & Paper Products$1.29B$2.27B
1.76
43.2%6.5%
$3.20B
$1.98B
$1.64B
2025-12-31View
594
Copa Holdings, S.A.
CPAUS—IndustrialsAirlines$5.36B$9.43B
1.76
43.2%8.3%
$6.55B
$9.94B
$11.79B
2025-12-31View
595
L1 Long Short Fund Limited
LSF.AXAUAUFinancial ServicesAsset Management$1.96B$3.45B
1.76
43.1%7.6%
$1.73B book
$6.89B
$1.73B book
2026-06-30View
596
Tokyo Tatemono Co., Ltd.
8804.TJPJPReal EstateReal Estate Services$4.25B$7.46B
1.76
43.0%2.1%
$12.78B
$5.76B
$3.83B book
2025-12-31View
597
PT Indo Tambangraya Megah Tbk
3IB.FDEIDEnergyThermal Coal$1.54B$2.70B
1.76
43.0%10.2%
$4.37B
$1.82B
$1.91B book
2025-12-31View
598
Yellow Cake plc
YCA.LGBJEEnergyUranium$1.82B$3.19B
1.75
43.0%6.3%
$5.34B
$2.11B book
$2.11B book
2026-03-31View
599
Chubu Electric Power Company, Incorporated
9502.TJPJPUtilitiesUtilities - Diversified$12.71B$22.28B
1.75
43.0%2.9%
$20.48B
$26.25B
$20.12B book
2026-03-31View
600
Kinetic Development Group Limited
1277.HKHKCNEnergyThermal Coal$2.00B$3.51B
1.75
42.9%5.6%
$4.95B
$2.97B
$2.60B
2025-12-31View