Stock Screener
5,723 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, a change in working capital (from the cash flow statement) above half of operating profit, 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. On the current valuation it lowered the Top N return more than any other filter.
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 GR · Communication Services · Telecom Services
Market Cap
$8.76B
Avg Intrinsic
$13.25B
Intrinsic / Market
1.51
Margin of Safety
33.9%
WACC
5.1%
FY End
2025-12-31
EPV
$15.31B
Profit
$13.69B
FCFF
$10.74B
Listed NL, based NL · Financial Services · Banks - Diversified
Market Cap
$38.34B
Avg Intrinsic
$57.92B
Intrinsic / Market
1.51
Margin of Safety
33.8%
WACC
5.4%
FY End
2025-12-31
EPV
$109.49B
Profit
$33.03B
FCFF
$31.26B book
Listed HK, based CN · Industrials · Infrastructure Operations
Market Cap
$1.92B
Avg Intrinsic
$2.90B
Intrinsic / Market
1.51
Margin of Safety
33.7%
WACC
2.6%
FY End
2025-12-31
EPV
$2.47B
Profit
$2.98B
FCFF
$3.23B book
Listed JP, based JP · Consumer Cyclical · Department Stores
Market Cap
$1.19B
Avg Intrinsic
$1.80B
Intrinsic / Market
1.51
Margin of Safety
33.7%
WACC
3.7%
FY End
2026-03-31
EPV
$2.28B
Profit
$1.85B
FCFF
$1.27B book
Listed GB, based GB · Financial Services · Asset Management
Market Cap
$1.68B
Avg Intrinsic
$2.54B
Intrinsic / Market
1.51
Margin of Safety
33.7%
WACC
9.9%
FY End
2025-09-30
EPV
$1.57B book
Profit
$4.46B
FCFF
$1.57B book
Listed DE, based ZA · Industrials · Conglomerates
Market Cap
$4.92B
Avg Intrinsic
$7.41B
Intrinsic / Market
1.51
Margin of Safety
33.6%
WACC
6.0%
FY End
2026-06-30
EPV
$8.18B
Profit
$8.82B
FCFF
$5.22B
Listed DE, based CA · Basic Materials · Lumber & Wood Production
Market Cap
$1.24B
Avg Intrinsic
$1.86B
Intrinsic / Market
1.51
Margin of Safety
33.6%
WACC
11.3%
FY End
2025-12-31
EPV
$1.86B book
Profit
$1.86B book
FCFF
$1.86B book
Listed JP, based JP · Healthcare · Drug Manufacturers - Specialty & Generic
Market Cap
$15.13B
Avg Intrinsic
$22.77B
Intrinsic / Market
1.50
Margin of Safety
33.5%
WACC
3.9%
FY End
2026-03-31
EPV
$25.67B
Profit
$23.75B
FCFF
$18.88B
Listed US, based US · Healthcare · Drug Manufacturers - General
Profit is over 3× the larger of EPV and FCFFMarket Cap
$1.03T
Avg Intrinsic
$1.54T
Intrinsic / Market
1.50
Margin of Safety
33.5%
WACC
7.4%
FY End
2025-12-31
EPV
$316.19B
Profit
$4.28T
FCFF
$33.91B book
Listed HK, based CN · Consumer Cyclical · Internet Retail
Market Cap
$35.88B
Avg Intrinsic
$53.92B
Intrinsic / Market
1.50
Margin of Safety
33.5%
WACC
5.3%
FY End
2025-12-31
EPV
$75.03B
Profit
$45.11B
FCFF
$41.61B book
Listed DE, based GB · Financial Services · Capital Markets
Market Cap
$4.87B
Avg Intrinsic
$7.31B
Intrinsic / Market
1.50
Margin of Safety
33.4%
WACC
6.6%
FY End
2025-12-31
EPV
$15.47B
Profit
$4.60B
FCFF
$1.87B book
Listed PL, based US · Technology · Software - Infrastructure
Profit is over 3× the larger of EPV and FCFFMarket Cap
$416.14B
Avg Intrinsic
$624.11B
Intrinsic / Market
1.50
Margin of Safety
33.3%
WACC
11.5%
FY End
2026-05-31
EPV
$41.33B
Profit
$1.76T
FCFF
$67.26B book
Listed HK, based HK · Consumer Cyclical · Resorts & Casinos
Market Cap
$1.18B
Avg Intrinsic
$1.77B
Intrinsic / Market
1.50
Margin of Safety
33.3%
WACC
5.2%
FY End
2025-12-31
EPV
$1.77B book
Profit
$1.77B book
FCFF
$1.77B book
Listed US, based US · Consumer Defensive · Packaged Foods
Market Cap
$1.13B
Avg Intrinsic
$1.70B
Intrinsic / Market
1.50
Margin of Safety
33.3%
WACC
6.0%
FY End
2025-09-30
EPV
$3.86B
Profit
-$467.67M book
FCFF
$1.70B
Listed DE, based FR · Communication Services · Entertainment
Market Cap
$2.89B
Avg Intrinsic
$4.33B
Intrinsic / Market
1.50
Margin of Safety
33.3%
WACC
4.8%
FY End
2025-12-31
EPV
$4.33B book
Profit
$4.33B book
FCFF
$4.33B book
Listed DE, based AT · Real Estate · Real Estate Services
Market Cap
$2.36B
Avg Intrinsic
$3.54B
Intrinsic / Market
1.50
Margin of Safety
33.2%
WACC
6.3%
FY End
2025-12-31
EPV
$1.41B
Profit
$5.27B book
FCFF
$3.93B
Listed JP, based JP · Consumer Cyclical · Auto Parts
Market Cap
$1.67B
Avg Intrinsic
$2.50B
Intrinsic / Market
1.50
Margin of Safety
33.1%
WACC
6.6%
FY End
2026-03-31
EPV
$2.61B
Profit
$2.55B
FCFF
$2.33B book
Listed JP, based JP · Consumer Cyclical · Auto Manufacturers
Market Cap
$233.45B
Avg Intrinsic
$349.00B
Intrinsic / Market
1.50
Margin of Safety
33.1%
WACC
3.2%
FY End
2026-03-31
EPV
$480.26B
Profit
$330.41B
FCFF
$236.33B book
Listed KR, based KR · Basic Materials · Chemicals
Market Cap
$13.56B
Avg Intrinsic
$20.25B
Intrinsic / Market
1.49
Margin of Safety
33.1%
WACC
6.2%
FY End
2025-12-31
EPV
-$2.71B
Profit
$31.73B book
FCFF
$31.73B book
Listed JP, based JP · Industrials · Railroads
Market Cap
$3.43B
Avg Intrinsic
$5.12B
Intrinsic / Market
1.49
Margin of Safety
33.1%
WACC
2.5%
FY End
2026-03-31
EPV
$6.03B
Profit
$5.45B
FCFF
$3.90B book
Listed GB
Market Cap
$1.94B
Avg Intrinsic
$2.89B
Intrinsic / Market
1.49
Margin of Safety
33.0%
WACC
9.6%
FY End
2026-05-31
EPV
$2.89B book
Profit
$2.89B book
FCFF
$2.89B book
Listed JP, based JP · Industrials · Engineering & Construction
Market Cap
$1.35B
Avg Intrinsic
$2.01B
Intrinsic / Market
1.49
Margin of Safety
33.0%
WACC
5.1%
FY End
2026-03-31
EPV
$2.48B
Profit
$1.64B
FCFF
$1.92B
Listed DE, based US · Financial Services · Banks - Regional
Market Cap
$3.94B
Avg Intrinsic
$5.88B
Intrinsic / Market
1.49
Margin of Safety
32.9%
WACC
8.5%
FY End
2025-12-31
EPV
$6.25B
Profit
$6.04B
FCFF
$5.34B
Listed US, based US · Technology · Software - Infrastructure
Profit is over 3× the larger of EPV and FCFFMarket Cap
$418.98B
Avg Intrinsic
$624.03B
Intrinsic / Market
1.49
Margin of Safety
32.9%
WACC
11.6%
FY End
2026-05-31
EPV
$41.10B
Profit
$1.76T
FCFF
$67.26B book
Listed PL, based PL · Utilities · Utilities - Regulated Electric
Market Cap
$8.60B
Avg Intrinsic
$12.80B
Intrinsic / Market
1.49
Margin of Safety
32.9%
WACC
8.4%
FY End
2025-12-31
EPV
$12.80B book
Profit
$12.80B book
FCFF
$12.80B book
Listed US, based US · Financial Services · Banks - Regional
Market Cap
$88.15B
Avg Intrinsic
$131.28B
Intrinsic / Market
1.49
Margin of Safety
32.9%
WACC
7.0%
FY End
2025-12-31
EPV
$181.69B
Profit
$72.65B
FCFF
$139.51B
Listed JP, based JP · Consumer Cyclical · Department Stores
Market Cap
$1.21B
Avg Intrinsic
$1.80B
Intrinsic / Market
1.49
Margin of Safety
32.7%
WACC
4.3%
FY End
2026-02-28
EPV
$2.11B
Profit
$1.57B
FCFF
$1.73B
Listed HK, based CN · Communication Services · Telecom Services
Market Cap
$19.77B
Avg Intrinsic
$29.37B
Intrinsic / Market
1.49
Margin of Safety
32.7%
WACC
4.5%
FY End
2025-12-31
EPV
$30.84B
Profit
$26.95B
FCFF
$30.31B book
Listed KR, based KR · Consumer Cyclical · Resorts & Casinos
Market Cap
$2.14B
Avg Intrinsic
$3.18B
Intrinsic / Market
1.48
Margin of Safety
32.6%
WACC
7.1%
FY End
2025-12-31
EPV
$3.93B
Profit
$2.25B
FCFF
$3.35B
Listed US, based US · Financial Services · Banks - Regional
Market Cap
$3.18B
Avg Intrinsic
$4.72B
Intrinsic / Market
1.48
Margin of Safety
32.6%
WACC
9.0%
FY End
2025-12-31
EPV
$6.09B
Profit
$3.09B
FCFF
$4.98B
Listed DE, based BR · Consumer Defensive · Farm Products
Market Cap
$1.51B
Avg Intrinsic
$2.24B
Intrinsic / Market
1.48
Margin of Safety
32.6%
WACC
9.3%
FY End
2025-12-31
EPV
$2.58B
Profit
$2.12B
FCFF
$2.04B
Listed HK, based CN · Industrials · Marine Shipping
Market Cap
$6.14B
Avg Intrinsic
$9.10B
Intrinsic / Market
1.48
Margin of Safety
32.6%
WACC
7.1%
FY End
2025-12-31
EPV
$10.05B
Profit
$9.61B
FCFF
$7.64B book
Listed US, based US · Real Estate · Real Estate - Development
Market Cap
$1.66B
Avg Intrinsic
$2.46B
Intrinsic / Market
1.48
Margin of Safety
32.4%
WACC
6.4%
FY End
2025-12-31
EPV
$3.33B
Profit
$1.47B
FCFF
$2.57B book
Listed US, based IL · Consumer Cyclical · Auto Parts
Market Cap
$5.57B
Avg Intrinsic
$8.22B
Intrinsic / Market
1.48
Margin of Safety
32.3%
WACC
11.9%
FY End
2025-12-31
EPV
$8.22B book
Profit
$8.22B book
FCFF
$8.22B book
Listed DE, based GR · Consumer Cyclical · Specialty Retail
Market Cap
$4.01B
Avg Intrinsic
$5.92B
Intrinsic / Market
1.48
Margin of Safety
32.2%
WACC
6.5%
FY End
2025-12-31
EPV
$7.16B
Profit
$4.83B
FCFF
$5.77B
Listed KR, based KR · Basic Materials · Specialty Chemicals
Market Cap
$2.26B
Avg Intrinsic
$3.33B
Intrinsic / Market
1.48
Margin of Safety
32.2%
WACC
9.5%
FY End
2025-12-31
EPV
$3.08B
Profit
$2.53B
FCFF
$4.38B book
Listed HK, based CN · Basic Materials · Other Industrial Metals & Mining
Market Cap
$3.98B
Avg Intrinsic
$5.87B
Intrinsic / Market
1.48
Margin of Safety
32.2%
WACC
7.4%
FY End
2025-12-31
EPV
$10.59B
Profit
$4.03B
FCFF
$2.99B book
Listed JP, based JP · Financial Services · Banks - Regional
Market Cap
$1.99B
Avg Intrinsic
$2.93B
Intrinsic / Market
1.47
Margin of Safety
32.1%
WACC
4.7%
FY End
2026-03-31
EPV
$5.37B
Profit
$1.82B
FCFF
$1.59B book
Listed HK, based CN · Communication Services · Internet Content & Information
Market Cap
$2.19B
Avg Intrinsic
$3.22B
Intrinsic / Market
1.47
Margin of Safety
32.1%
WACC
11.1%
FY End
2025-12-31
EPV
$2.94B
Profit
$4.89B
FCFF
$1.84B book
Listed KR, based KR · Consumer Cyclical · Auto Parts
Market Cap
$1.81B
Avg Intrinsic
$2.67B
Intrinsic / Market
1.47
Margin of Safety
32.1%
WACC
9.8%
FY End
2025-12-31
EPV
$2.58B
Profit
$2.69B
FCFF
$2.75B
Market Cap
$3.79B
Avg Intrinsic
$5.57B
Intrinsic / Market
1.47
Margin of Safety
32.0%
WACC
10.3%
FY End
2026-03-31
EPV
$3.33B book
Profit
$10.05B
FCFF
$3.33B book
Listed PL, based PL · Financial Services · Banks - Regional
Market Cap
$37.68B
Avg Intrinsic
$55.44B
Intrinsic / Market
1.47
Margin of Safety
32.0%
WACC
7.2%
FY End
2025-12-31
EPV
$71.83B
Profit
$79.60B
FCFF
$14.91B book
Listed DE, based TH · Consumer Defensive · Beverages - Wineries & Distilleries
Market Cap
$8.40B
Avg Intrinsic
$12.34B
Intrinsic / Market
1.47
Margin of Safety
31.9%
WACC
5.2%
FY End
2025-09-30
EPV
$15.34B
Profit
$10.62B
FCFF
$11.07B
Listed FR, based FR · Healthcare · Drug Manufacturers - General
Market Cap
$95.15B
Avg Intrinsic
$139.71B
Intrinsic / Market
1.47
Margin of Safety
31.9%
WACC
5.3%
FY End
2025-12-31
EPV
$182.47B
Profit
$120.83B
FCFF
$115.83B
Listed DE, based ID · Energy · Thermal Coal
Market Cap
$3.81B
Avg Intrinsic
$5.59B
Intrinsic / Market
1.47
Margin of Safety
31.9%
WACC
7.1%
FY End
2025-12-31
EPV
$7.23B
Profit
$4.42B
FCFF
$5.13B book
Listed DE, based ES · Consumer Cyclical · Auto Parts
Market Cap
$3.37B
Avg Intrinsic
$4.93B
Intrinsic / Market
1.47
Margin of Safety
31.8%
WACC
7.4%
FY End
2025-12-31
EPV
$5.18B
Profit
$5.08B
FCFF
$4.53B
Listed GB, based GB · Communication Services · Telecom Services
Market Cap
$39.28B
Avg Intrinsic
$57.54B
Intrinsic / Market
1.46
Margin of Safety
31.7%
WACC
2.6%
FY End
2026-03-31
EPV
$81.54B
Profit
$62.36B book
FCFF
$28.72B
Listed CA, based CA · Technology · Information Technology Services
Market Cap
$14.83B
Avg Intrinsic
$21.72B
Intrinsic / Market
1.46
Margin of Safety
31.7%
WACC
5.0%
FY End
2025-09-30
EPV
$26.65B
Profit
$22.67B
FCFF
$15.83B
Listed FR, based FR · Basic Materials · Specialty Chemicals
Market Cap
$2.04B
Avg Intrinsic
$2.98B
Intrinsic / Market
1.46
Margin of Safety
31.7%
WACC
5.2%
FY End
2025-12-31
EPV
$484.73M
Profit
$5.55B
FCFF
$2.91B
Listed DE, based SE · Financial Services · Banks - Diversified
Market Cap
$4.29B
Avg Intrinsic
$6.28B
Intrinsic / Market
1.46
Margin of Safety
31.7%
WACC
7.8%
FY End
2025-12-31
EPV
$11.58B
Profit
$4.39B
FCFF
$2.87B book
Listed US, based US · Industrials · Conglomerates
Market Cap
$3.70B
Avg Intrinsic
$5.42B
Intrinsic / Market
1.46
Margin of Safety
31.7%
WACC
4.7%
FY End
2025-12-31
EPV
$3.41B
Profit
$7.33B
FCFF
$5.51B book
Listed FR, based FR · Consumer Defensive · Beverages - Wineries & Distilleries
Market Cap
$16.56B
Avg Intrinsic
$24.22B
Intrinsic / Market
1.46
Margin of Safety
31.6%
WACC
5.2%
FY End
2026-06-30
EPV
$27.67B
Profit
$21.21B
FCFF
$23.77B
Listed US, based US · Utilities · Utilities - Regulated Gas
Market Cap
$1.18B
Avg Intrinsic
$1.73B
Intrinsic / Market
1.46
Margin of Safety
31.6%
WACC
6.2%
FY End
2025-09-30
EPV
$2.36B
Profit
$1.38B
FCFF
$1.45B
Listed DE, based SG · Industrials · Railroads
Market Cap
$2.16B
Avg Intrinsic
$3.16B
Intrinsic / Market
1.46
Margin of Safety
31.6%
WACC
4.3%
FY End
2025-12-31
EPV
$4.47B
Profit
$2.69B
FCFF
$2.31B book
Listed KR, based KR · Communication Services · Telecom Services
Market Cap
$4.67B
Avg Intrinsic
$6.82B
Intrinsic / Market
1.46
Margin of Safety
31.6%
WACC
5.0%
FY End
2025-12-31
EPV
$7.95B
Profit
$6.51B
FCFF
$6.02B book
Listed JP, based JP · Financial Services · Banks - Regional
Market Cap
$3.00B
Avg Intrinsic
$4.38B
Intrinsic / Market
1.46
Margin of Safety
31.6%
WACC
4.6%
FY End
2026-03-31
EPV
$6.97B
Profit
$3.08B book
FCFF
$3.08B book
Listed US, based US · Financial Services · Banks - Regional
Market Cap
$1.73B
Avg Intrinsic
$2.52B
Intrinsic / Market
1.46
Margin of Safety
31.5%
WACC
8.6%
FY End
2025-12-31
EPV
$3.31B
Profit
$1.36B
FCFF
$2.90B
Listed KR, based KR · Consumer Cyclical · Department Stores
Market Cap
$1.43B
Avg Intrinsic
$2.09B
Intrinsic / Market
1.46
Margin of Safety
31.5%
WACC
5.8%
FY End
2025-12-31
EPV
-$421.06M
Profit
$2.56B
FCFF
$4.13B book
Listed FR, based FR · Basic Materials · Building Materials
Market Cap
$2.94B
Avg Intrinsic
$4.28B
Intrinsic / Market
1.46
Margin of Safety
31.5%
WACC
6.3%
FY End
2025-12-31
EPV
$4.91B
Profit
$3.71B
FCFF
$4.23B
Listed DE, based MX · Basic Materials · Specialty Chemicals
Market Cap
$1.75B
Avg Intrinsic
$2.56B
Intrinsic / Market
1.46
Margin of Safety
31.5%
WACC
4.7%
FY End
2025-12-31
EPV
$4.13B
Profit
$1.77B book
FCFF
$1.77B book
Listed DE, based SE · Financial Services · Asset Management
Market Cap
$22.32B
Avg Intrinsic
$32.54B
Intrinsic / Market
1.46
Margin of Safety
31.4%
WACC
10.1%
FY End
2025-12-31
EPV
$23.13B book
Profit
$51.37B
FCFF
$23.13B book
Listed JP, based JP · Consumer Cyclical · Auto Parts
Market Cap
$9.56B
Avg Intrinsic
$13.93B
Intrinsic / Market
1.46
Margin of Safety
31.4%
WACC
6.0%
FY End
2026-03-31
EPV
$12.03B
Profit
$14.12B
FCFF
$15.63B book
Listed US, based US · Financial Services · Banks - Regional
Market Cap
$1.64B
Avg Intrinsic
$2.38B
Intrinsic / Market
1.46
Margin of Safety
31.3%
WACC
15.8%
FY End
2025-12-31
EPV
$3.39B
Profit
$721.07M
FCFF
$3.04B
Listed US, based US · Financial Services · Banks - Regional
Market Cap
$5.13B
Avg Intrinsic
$7.47B
Intrinsic / Market
1.46
Margin of Safety
31.3%
WACC
8.4%
FY End
2025-12-31
EPV
$11.01B
Profit
$4.29B book
FCFF
$7.12B
Listed US, based US · Financial Services · Banks - Regional
Market Cap
$2.13B
Avg Intrinsic
$3.10B
Intrinsic / Market
1.46
Margin of Safety
31.3%
WACC
8.5%
FY End
2025-12-31
EPV
$3.99B
Profit
$1.91B
FCFF
$3.41B
Listed HK, based CN · Technology · Solar
Market Cap
$1.59B
Avg Intrinsic
$2.32B
Intrinsic / Market
1.46
Margin of Safety
31.3%
WACC
7.6%
FY End
2025-12-31
EPV
$2.20B
Profit
$1.55B
FCFF
$3.21B book
Listed US, based US · Financial Services · Banks - Regional
Market Cap
$1.29B
Avg Intrinsic
$1.88B
Intrinsic / Market
1.45
Margin of Safety
31.3%
WACC
7.7%
FY End
2025-12-31
EPV
$2.54B
Profit
$1.31B
FCFF
$1.81B
Listed FR, based FR · Consumer Cyclical · Auto Parts
Market Cap
$3.21B
Avg Intrinsic
$4.66B
Intrinsic / Market
1.45
Margin of Safety
31.2%
WACC
5.8%
FY End
2025-12-31
EPV
$5.83B
Profit
$3.38B
FCFF
$4.79B book
Listed JP, based JP · Financial Services · Banks - Regional
Market Cap
$4.21B
Avg Intrinsic
$6.12B
Intrinsic / Market
1.45
Margin of Safety
31.2%
WACC
4.6%
FY End
2026-03-31
EPV
$10.25B
Profit
$4.23B
FCFF
$3.89B book
Listed CH, based CH · Utilities · Utilities - Renewable
Market Cap
$7.49B
Avg Intrinsic
$10.89B
Intrinsic / Market
1.45
Margin of Safety
31.2%
WACC
5.1%
FY End
2025-12-31
EPV
$14.02B
Profit
$9.18B
FCFF
$9.45B
Listed JP, based JP · Consumer Defensive · Packaged Foods
Market Cap
$2.13B
Avg Intrinsic
$3.09B
Intrinsic / Market
1.45
Margin of Safety
31.1%
WACC
3.4%
FY End
2026-03-31
EPV
$3.61B
Profit
$2.92B
FCFF
$2.73B
Listed US, based CN · Communication Services · Internet Content & Information
Market Cap
$29.17B
Avg Intrinsic
$42.31B
Intrinsic / Market
1.45
Margin of Safety
31.1%
WACC
5.8%
FY End
2025-12-31
EPV
$42.61B
Profit
$40.82B
FCFF
$43.48B book
Listed DE, based LU · Energy · Oil & Gas Drilling
Market Cap
$1.17B
Avg Intrinsic
$1.70B
Intrinsic / Market
1.45
Margin of Safety
31.0%
WACC
8.6%
FY End
2025-12-31
EPV
$1.70B book
Profit
$1.70B book
FCFF
$1.70B book
Listed US, based US · Communication Services · Telecom Services
Market Cap
$166.68B
Avg Intrinsic
$241.65B
Intrinsic / Market
1.45
Margin of Safety
31.0%
WACC
5.4%
FY End
2025-12-31
EPV
$225.28B
Profit
$301.12B
FCFF
$198.55B
Listed JP, based JP · Financial Services · Banks - Regional
Market Cap
$1.57B
Avg Intrinsic
$2.28B
Intrinsic / Market
1.45
Margin of Safety
31.0%
WACC
5.5%
FY End
2026-03-31
EPV
$4.24B
Profit
$1.06B
FCFF
$1.54B book
Listed JP, based JP · Consumer Cyclical · Furnishings, Fixtures & Appliances
Market Cap
$2.95B
Avg Intrinsic
$4.27B
Intrinsic / Market
1.45
Margin of Safety
30.9%
WACC
7.0%
FY End
2026-03-31
EPV
$4.83B
Profit
$3.08B
FCFF
$4.91B
Listed DE · Real Estate · Real Estate Services
Market Cap
$1.00B
Avg Intrinsic
$1.45B
Intrinsic / Market
1.45
Margin of Safety
30.8%
WACC
6.1%
FY End
2025-12-31
EPV
$1.27B
Profit
$2.08B
FCFF
$991.23M
Listed JP, based JP · Industrials · Engineering & Construction
Market Cap
$1.03B
Avg Intrinsic
$1.49B
Intrinsic / Market
1.44
Margin of Safety
30.8%
WACC
5.1%
FY End
2026-03-31
EPV
$1.88B
Profit
$1.84B
FCFF
$738.49M book
Listed GB, based GB · Financial Services · Banks - Regional
Market Cap
$78.42B
Avg Intrinsic
$113.10B
Intrinsic / Market
1.44
Margin of Safety
30.7%
WACC
6.1%
FY End
2025-12-31
EPV
$208.17B
Profit
$68.45B
FCFF
$62.67B book
Listed DE, based US · Technology · Information Technology Services
Market Cap
$24.12B
Avg Intrinsic
$34.77B
Intrinsic / Market
1.44
Margin of Safety
30.6%
WACC
6.7%
FY End
2025-12-31
EPV
$38.69B
Profit
$31.28B
FCFF
$34.34B
Listed US, based US · Financial Services · Banks - Regional
Market Cap
$2.51B
Avg Intrinsic
$3.62B
Intrinsic / Market
1.44
Margin of Safety
30.6%
WACC
8.7%
FY End
2025-12-31
EPV
$5.51B
Profit
$1.58B
FCFF
$3.77B
Listed CA
Market Cap
$1.22B
Avg Intrinsic
$1.75B
Intrinsic / Market
1.44
Margin of Safety
30.6%
WACC
10.5%
FY End
2025-03-31
EPV
$1.84B book
Profit
$1.57B
FCFF
$1.84B book
Listed PL, based PL · Real Estate · Real Estate - Development
Market Cap
$1.04B
Avg Intrinsic
$1.50B
Intrinsic / Market
1.44
Margin of Safety
30.6%
WACC
6.2%
FY End
2025-12-31
EPV
$2.27B
Profit
$1.71B
FCFF
$513.05M book
Listed US, based US · Communication Services · Telecom Services
Market Cap
$2.05B
Avg Intrinsic
$2.95B
Intrinsic / Market
1.44
Margin of Safety
30.6%
WACC
8.1%
FY End
2026-07-31
EPV
$1.15B
Profit
$1.68B
FCFF
$6.04B
Listed DE, based US · Technology · Information Technology Services
Market Cap
$24.15B
Avg Intrinsic
$34.76B
Intrinsic / Market
1.44
Margin of Safety
30.5%
WACC
6.7%
FY End
2025-12-31
EPV
$38.68B
Profit
$31.28B
FCFF
$34.33B
Listed DE, based IT · Financial Services · Asset Management
Market Cap
$2.46B
Avg Intrinsic
$3.54B
Intrinsic / Market
1.44
Margin of Safety
30.5%
WACC
6.9%
FY End
2025-12-31
EPV
$4.08B
Profit
$4.29B
FCFF
$2.25B book
Listed HK, based CN · Consumer Defensive · Beverages - Non-Alcoholic
Market Cap
$8.81B
Avg Intrinsic
$12.67B
Intrinsic / Market
1.44
Margin of Safety
30.4%
WACC
4.8%
FY End
2025-12-31
EPV
$16.49B
Profit
$18.63B
FCFF
$2.88B book
Listed JP, based JP · Financial Services · Banks - Regional
Market Cap
$1.50B
Avg Intrinsic
$2.15B
Intrinsic / Market
1.44
Margin of Safety
30.4%
WACC
5.3%
FY End
2026-03-31
EPV
$3.74B
Profit
$1.27B
FCFF
$1.45B book
Listed FR, based FR · Industrials · Specialty Business Services
Market Cap
$1.97B
Avg Intrinsic
$2.83B
Intrinsic / Market
1.44
Margin of Safety
30.4%
WACC
4.9%
FY End
2025-12-31
EPV
$3.52B
Profit
$1.82B
FCFF
$3.16B book
Listed DE, based SI · Communication Services · Telecom Services
Market Cap
$1.01B
Avg Intrinsic
$1.46B
Intrinsic / Market
1.44
Margin of Safety
30.4%
WACC
5.0%
FY End
2025-12-31
EPV
$1.67B
Profit
$1.39B
FCFF
$1.30B
Listed US, based BR · Technology · Software - Infrastructure
Profit is over 3× the larger of EPV and FCFFMarket Cap
$1.76B
Avg Intrinsic
$2.53B
Intrinsic / Market
1.44
Margin of Safety
30.4%
WACC
9.3%
FY End
2025-12-31
EPV
$1.22B book
Profit
$5.15B
FCFF
$1.22B book
Listed DE, based IN · Basic Materials · Aluminum
Market Cap
$13.57B
Avg Intrinsic
$19.48B
Intrinsic / Market
1.44
Margin of Safety
30.3%
WACC
6.7%
FY End
2026-03-31
EPV
$20.47B
Profit
$23.48B
FCFF
$14.49B book
Listed DE, based IN · Financial Services · Banks - Regional
Market Cap
$38.41B
Avg Intrinsic
$55.15B
Intrinsic / Market
1.44
Margin of Safety
30.3%
WACC
5.7%
FY End
2026-03-31
EPV
$89.38B
Profit
$52.42B
FCFF
$23.65B book
Listed RO, based RO · Communication Services · Telecom Services
Market Cap
$1.11B
Avg Intrinsic
$1.59B
Intrinsic / Market
1.44
Margin of Safety
30.3%
WACC
4.6%
FY End
2025-12-31
EPV
$2.15B
Profit
$1.31B book
FCFF
$1.31B book
Listed DE, based ES · Utilities · Utilities - Renewable
Market Cap
$7.91B
Avg Intrinsic
$11.36B
Intrinsic / Market
1.44
Margin of Safety
30.3%
WACC
5.6%
FY End
2025-12-31
EPV
$16.40B
Profit
$10.40B
FCFF
$7.27B book
Listed JP, based JP · Consumer Cyclical · Auto Parts
Market Cap
$1.01B
Avg Intrinsic
$1.45B
Intrinsic / Market
1.43
Margin of Safety
30.3%
WACC
7.5%
FY End
2026-03-31
EPV
$1.19B
Profit
$1.54B
FCFF
$1.62B
Listed HK, based HK · Consumer Cyclical · Textile Manufacturing
Market Cap
$6.52B
Avg Intrinsic
$9.35B
Intrinsic / Market
1.43
Margin of Safety
30.3%
WACC
8.9%
FY End
2025-12-31
EPV
$10.19B
Profit
$8.00B
FCFF
$9.87B
Listed HK, based CN · Basic Materials · Gold
Market Cap
$11.22B
Avg Intrinsic
$16.09B
Intrinsic / Market
1.43
Margin of Safety
30.3%
WACC
5.0%
FY End
2025-12-31
EPV
$26.56B
Profit
$11.76B
FCFF
$9.97B book
Listed DE, based AT · Consumer Cyclical · Packaging & Containers
Market Cap
$1.39B
Avg Intrinsic
$1.99B
Intrinsic / Market
1.43
Margin of Safety
30.2%
WACC
8.1%
FY End
2025-12-31
EPV
$2.76B
Profit
$805.23M
FCFF
$2.39B book
Listed RO, based RO · Energy · Oil & Gas E&P
Market Cap
$13.30B
Avg Intrinsic
$19.04B
Intrinsic / Market
1.43
Margin of Safety
30.2%
WACC
5.4%
FY End
2025-12-31
EPV
$14.16B
Profit
$22.03B
FCFF
$20.94B
| # | Company | Market Cap | Avg Intrinsic | Intrinsic / Market | Margin of Safety | WACC | EPV / Profit / FCFF | FY End |
|---|---|---|---|---|---|---|---|---|
| 801 | OTE.F Hellenic Telecommunications Organization S.A.Listed DE, based GR · Communication Services · Telecom Services | $8.76B | $13.25B | 1.51 | 33.9% | 5.1% | $15.31B $13.69B $10.74B | 2025-12-31 |
| 802 | ABN.AS ABN AMRO Bank N.V.Listed NL, based NL · Financial Services · Banks - Diversified | $38.34B | $57.92B | 1.51 | 33.8% | 5.4% | $109.49B $33.03B $31.26B book | 2025-12-31 |
| 803 | 0107.HK Sichuan Expressway Company LimitedListed HK, based CN · Industrials · Infrastructure Operations | $1.92B | $2.90B | 1.51 | 33.7% | 2.6% | $2.47B $2.98B $3.23B book | 2025-12-31 |
| 804 | 9956.T Valor Holdings Co., Ltd.Listed JP, based JP · Consumer Cyclical · Department Stores | $1.19B | $1.80B | 1.51 | 33.7% | 3.7% | $2.28B $1.85B $1.27B book | 2026-03-31 |
| 805 | JFJ.L JPMorgan Japanese OrdListed GB, based GB · Financial Services · Asset Management | $1.68B | $2.54B | 1.51 | 33.7% | 9.9% | $1.57B book $4.46B $1.57B book | 2025-09-30 |
| 806 | NQL.F The Bidvest Group LimitedListed DE, based ZA · Industrials · Conglomerates | $4.92B | $7.41B | 1.51 | 33.6% | 6.0% | $8.18B $8.82B $5.22B | 2026-06-30 |
| 807 | NKC.F Canfor CorporationListed DE, based CA · Basic Materials · Lumber & Wood Production | $1.24B | $1.86B | 1.51 | 33.6% | 11.3% | $1.86B book $1.86B book $1.86B book | 2025-12-31 |
| 808 | 4507.T Shionogi & Co., Ltd.Listed JP, based JP · Healthcare · Drug Manufacturers - Specialty & Generic | $15.13B | $22.77B | 1.50 | 33.5% | 3.9% | $25.67B $23.75B $18.88B | 2026-03-31 |
| 809 | LLY Eli Lilly and CompanyListed US, based US · Healthcare · Drug Manufacturers - General | $1.03T | $1.54T | 1.50 | 33.5% | 7.4% | $316.19B $4.28T $33.91B book | 2025-12-31 |
| 810 | 9618.HK JD.com, Inc.Listed HK, based CN · Consumer Cyclical · Internet Retail | $35.88B | $53.92B | 1.50 | 33.5% | 5.3% | $75.03B $45.11B $41.61B book | 2025-12-31 |
| 811 | 3TK.F Marex Group LimitedListed DE, based GB · Financial Services · Capital Markets | $4.87B | $7.31B | 1.50 | 33.4% | 6.6% | $15.47B $4.60B $1.87B book | 2025-12-31 |
| 812 | ORCL.WA ORACLEListed PL, based US · Technology · Software - Infrastructure | $416.14B | $624.11B | 1.50 | 33.3% | 11.5% | $41.33B $1.76T $67.26B book | 2026-05-31 |
| 813 | 0880.HK SJM Holdings LimitedListed HK, based HK · Consumer Cyclical · Resorts & Casinos | $1.18B | $1.77B | 1.50 | 33.3% | 5.2% | $1.77B book $1.77B book $1.77B book | 2025-12-31 |
| 814 | BRBR BellRing Brands, Inc.Listed US, based US · Consumer Defensive · Packaged Foods | $1.13B | $1.70B | 1.50 | 33.3% | 6.0% | $3.86B -$467.67M book $1.70B | 2025-09-30 |
| 815 | YA3.F Canal+ SAListed DE, based FR · Communication Services · Entertainment | $2.89B | $4.33B | 1.50 | 33.3% | 4.8% | $4.33B book $4.33B book $4.33B book | 2025-12-31 |
| 816 | IMO1.F CPI Europe AGListed DE, based AT · Real Estate · Real Estate Services | $2.36B | $3.54B | 1.50 | 33.2% | 6.3% | $1.41B $5.27B book $3.93B | 2025-12-31 |
| 817 | 6995.T Tokai Rika Co., Ltd.Listed JP, based JP · Consumer Cyclical · Auto Parts | $1.67B | $2.50B | 1.50 | 33.1% | 6.6% | $2.61B $2.55B $2.33B book | 2026-03-31 |
| 818 | 7203.T Toyota Motor CorporationListed JP, based JP · Consumer Cyclical · Auto Manufacturers | $233.45B | $349.00B | 1.50 | 33.1% | 3.2% | $480.26B $330.41B $236.33B book | 2026-03-31 |
| 819 | 051910.KS LG Chem, Ltd.Listed KR, based KR · Basic Materials · Chemicals | $13.56B | $20.25B | 1.49 | 33.1% | 6.2% | -$2.71B $31.73B book $31.73B book | 2025-12-31 |
| 820 | 9001.T Tobu Railway Co., Ltd.Listed JP, based JP · Industrials · Railroads | $3.43B | $5.12B | 1.49 | 33.1% | 2.5% | $6.03B $5.45B $3.90B book | 2026-03-31 |
| 821 | PIN.L Pantheon International OrdListed GB | $1.94B | $2.89B | 1.49 | 33.0% | 9.6% | $2.89B book $2.89B book $2.89B book | 2026-05-31 |
| 822 | 1861.T Kumagai Gumi Co.,Ltd.Listed JP, based JP · Industrials · Engineering & Construction | $1.35B | $2.01B | 1.49 | 33.0% | 5.1% | $2.48B $1.64B $1.92B | 2026-03-31 |
| 823 | IB4.F International Bancshares CorporationListed DE, based US · Financial Services · Banks - Regional | $3.94B | $5.88B | 1.49 | 32.9% | 8.5% | $6.25B $6.04B $5.34B | 2025-12-31 |
| 824 | ORCL Oracle CorporationListed US, based US · Technology · Software - Infrastructure | $418.98B | $624.03B | 1.49 | 32.9% | 11.6% | $41.10B $1.76T $67.26B book | 2026-05-31 |
| 825 | PGE.WA PGE Polska Grupa Energetyczna S.A.Listed PL, based PL · Utilities · Utilities - Regulated Electric | $8.60B | $12.80B | 1.49 | 32.9% | 8.4% | $12.80B book $12.80B book $12.80B book | 2025-12-31 |
| 826 | PNC The PNC Financial Services Group, Inc.Listed US, based US · Financial Services · Banks - Regional | $88.15B | $131.28B | 1.49 | 32.9% | 7.0% | $181.69B $72.65B $139.51B | 2025-12-31 |
| 827 | 9948.T ARCS Company LimitedListed JP, based JP · Consumer Cyclical · Department Stores | $1.21B | $1.80B | 1.49 | 32.7% | 4.3% | $2.11B $1.57B $1.73B | 2026-02-28 |
| 828 | 0788.HK China Tower Corporation LimitedListed HK, based CN · Communication Services · Telecom Services | $19.77B | $29.37B | 1.49 | 32.7% | 4.5% | $30.84B $26.95B $30.31B book | 2025-12-31 |
| 829 | 035250.KS Kangwon Land, Inc.Listed KR, based KR · Consumer Cyclical · Resorts & Casinos | $2.14B | $3.18B | 1.48 | 32.6% | 7.1% | $3.93B $2.25B $3.35B | 2025-12-31 |
| 830 | FHB First Hawaiian, Inc.Listed US, based US · Financial Services · Banks - Regional | $3.18B | $4.72B | 1.48 | 32.6% | 9.0% | $6.09B $3.09B $4.98B | 2025-12-31 |
| 831 | GJ9.F SLC Agrícola S.A.Listed DE, based BR · Consumer Defensive · Farm Products | $1.51B | $2.24B | 1.48 | 32.6% | 9.3% | $2.58B $2.12B $2.04B | 2025-12-31 |
| 832 | 6198.HK Qingdao Port International Co., Ltd.Listed HK, based CN · Industrials · Marine Shipping | $6.14B | $9.10B | 1.48 | 32.6% | 7.1% | $10.05B $9.61B $7.64B book | 2025-12-31 |
| 833 | CCS Century Communities, Inc.Listed US, based US · Real Estate · Real Estate - Development | $1.66B | $2.46B | 1.48 | 32.4% | 6.4% | $3.33B $1.47B $2.57B book | 2025-12-31 |
| 834 | MBLY Mobileye Global Inc.Listed US, based IL · Consumer Cyclical · Auto Parts | $5.57B | $8.22B | 1.48 | 32.3% | 11.9% | $8.22B book $8.22B book $8.22B book | 2025-12-31 |
| 835 | 5JB.F Jumbo S.A.Listed DE, based GR · Consumer Cyclical · Specialty Retail | $4.01B | $5.92B | 1.48 | 32.2% | 6.5% | $7.16B $4.83B $5.77B | 2025-12-31 |
| 836 | 011780.KS Kumho Petro Chemical Co.,LtdListed KR, based KR · Basic Materials · Specialty Chemicals | $2.26B | $3.33B | 1.48 | 32.2% | 9.5% | $3.08B $2.53B $4.38B book | 2025-12-31 |
| 837 | 2245.HK Lygend Resources & Technology Co., Ltd.Listed HK, based CN · Basic Materials · Other Industrial Metals & Mining | $3.98B | $5.87B | 1.48 | 32.2% | 7.4% | $10.59B $4.03B $2.99B book | 2025-12-31 |
| 838 | 8714.T Senshu Ikeda Holdings, Inc.Listed JP, based JP · Financial Services · Banks - Regional | $1.99B | $2.93B | 1.47 | 32.1% | 4.7% | $5.37B $1.82B $1.59B book | 2026-03-31 |
| 839 | 9899.HK NetEase Cloud Music Inc.Listed HK, based CN · Communication Services · Internet Content & Information | $2.19B | $3.22B | 1.47 | 32.1% | 11.1% | $2.94B $4.89B $1.84B book | 2025-12-31 |
| 840 | 005850.KS SL CorporationListed KR, based KR · Consumer Cyclical · Auto Parts | $1.81B | $2.67B | 1.47 | 32.1% | 9.8% | $2.58B $2.69B $2.75B | 2025-12-31 |
| 841 | TEM.L Templeton Emerging Mkts Invmt Tr TEMITListed GB | $3.79B | $5.57B | 1.47 | 32.0% | 10.3% | $3.33B book $10.05B $3.33B book | 2026-03-31 |
| 842 | PKO.WA Powszechna Kasa Oszczednosci Bank Polski Spólka AkcyjnaListed PL, based PL · Financial Services · Banks - Regional | $37.68B | $55.44B | 1.47 | 32.0% | 7.2% | $71.83B $79.60B $14.91B book | 2025-12-31 |
| 843 | T6W.F Thai Beverage Public Company LimitedListed DE, based TH · Consumer Defensive · Beverages - Wineries & Distilleries | $8.40B | $12.34B | 1.47 | 31.9% | 5.2% | $15.34B $10.62B $11.07B | 2025-09-30 |
| 844 | SAN.PA SanofiListed FR, based FR · Healthcare · Drug Manufacturers - General | $95.15B | $139.71B | 1.47 | 31.9% | 5.3% | $182.47B $120.83B $115.83B | 2025-12-31 |
| 845 | A64.F PT Alamtri Resources Indonesia TbkListed DE, based ID · Energy · Thermal Coal | $3.81B | $5.59B | 1.47 | 31.9% | 7.1% | $7.23B $4.42B $5.13B book | 2025-12-31 |
| 846 | CAD.F CIE Automotive, S.A.Listed DE, based ES · Consumer Cyclical · Auto Parts | $3.37B | $4.93B | 1.47 | 31.8% | 7.4% | $5.18B $5.08B $4.53B | 2025-12-31 |
| 847 | VOD.L Vodafone Group Public Limited CompanyListed GB, based GB · Communication Services · Telecom Services | $39.28B | $57.54B | 1.46 | 31.7% | 2.6% | $81.54B $62.36B book $28.72B | 2026-03-31 |
| 848 | GIB-A.TO CGI Inc.Listed CA, based CA · Technology · Information Technology Services | $14.83B | $21.72B | 1.46 | 31.7% | 5.0% | $26.65B $22.67B $15.83B | 2025-09-30 |
| 849 | NK.PA Imerys S.A.Listed FR, based FR · Basic Materials · Specialty Chemicals | $2.04B | $2.98B | 1.46 | 31.7% | 5.2% | $484.73M $5.55B $2.91B | 2025-12-31 |
| 850 | ZR5.F NOBA Bank Group AB (publ)Listed DE, based SE · Financial Services · Banks - Diversified | $4.29B | $6.28B | 1.46 | 31.7% | 7.8% | $11.58B $4.39B $2.87B book | 2025-12-31 |
| 851 | SEB Seaboard CorporationListed US, based US · Industrials · Conglomerates | $3.70B | $5.42B | 1.46 | 31.7% | 4.7% | $3.41B $7.33B $5.51B book | 2025-12-31 |
| 852 | RI.PA Pernod Ricard SAListed FR, based FR · Consumer Defensive · Beverages - Wineries & Distilleries | $16.56B | $24.22B | 1.46 | 31.6% | 5.2% | $27.67B $21.21B $23.77B | 2026-06-30 |
| 853 | SPH Suburban Propane Partners, L.P.Listed US, based US · Utilities · Utilities - Regulated Gas | $1.18B | $1.73B | 1.46 | 31.6% | 6.2% | $2.36B $1.38B $1.45B | 2025-09-30 |
| 854 | VZ1.F ComfortDelGro Corporation LimitedListed DE, based SG · Industrials · Railroads | $2.16B | $3.16B | 1.46 | 31.6% | 4.3% | $4.47B $2.69B $2.31B book | 2025-12-31 |
| 855 | 032640.KS LG Uplus Corp.Listed KR, based KR · Communication Services · Telecom Services | $4.67B | $6.82B | 1.46 | 31.6% | 5.0% | $7.95B $6.51B $6.02B book | 2025-12-31 |
| 856 | 8304.T Aozora Bank, Ltd.Listed JP, based JP · Financial Services · Banks - Regional | $3.00B | $4.38B | 1.46 | 31.6% | 4.6% | $6.97B $3.08B book $3.08B book | 2026-03-31 |
| 857 | NBHC National Bank Holdings CorporationListed US, based US · Financial Services · Banks - Regional | $1.73B | $2.52B | 1.46 | 31.5% | 8.6% | $3.31B $1.36B $2.90B | 2025-12-31 |
| 858 | 069960.KS Hyundai Department Store Co. Ltd.Listed KR, based KR · Consumer Cyclical · Department Stores | $1.43B | $2.09B | 1.46 | 31.5% | 5.8% | -$421.06M $2.56B $4.13B book | 2025-12-31 |
| 859 | VCT.PA Vicat S.A.Listed FR, based FR · Basic Materials · Building Materials | $2.94B | $4.28B | 1.46 | 31.5% | 6.3% | $4.91B $3.71B $4.23B | 2025-12-31 |
| 860 | 27A.F ALPEK, S.A.B. de C.V.Listed DE, based MX · Basic Materials · Specialty Chemicals | $1.75B | $2.56B | 1.46 | 31.5% | 4.7% | $4.13B $1.77B book $1.77B book | 2025-12-31 |
| 861 | IDVA.F AB Industrivärden (publ)Listed DE, based SE · Financial Services · Asset Management | $22.32B | $32.54B | 1.46 | 31.4% | 10.1% | $23.13B book $51.37B $23.13B book | 2025-12-31 |
| 862 | 7259.T Aisin CorporationListed JP, based JP · Consumer Cyclical · Auto Parts | $9.56B | $13.93B | 1.46 | 31.4% | 6.0% | $12.03B $14.12B $15.63B book | 2026-03-31 |
| 863 | HAPN Happen, Inc.Listed US, based US · Financial Services · Banks - Regional | $1.64B | $2.38B | 1.46 | 31.3% | 15.8% | $3.39B $721.07M $3.04B | 2025-12-31 |
| 864 | EBC Eastern Bankshares, Inc.Listed US, based US · Financial Services · Banks - Regional | $5.13B | $7.47B | 1.46 | 31.3% | 8.4% | $11.01B $4.29B book $7.12B | 2025-12-31 |
| 865 | FCF First Commonwealth Financial CorporationListed US, based US · Financial Services · Banks - Regional | $2.13B | $3.10B | 1.46 | 31.3% | 8.5% | $3.99B $1.91B $3.41B | 2025-12-31 |
| 866 | 6865.HK Flat Glass Group Co., Ltd.Listed HK, based CN · Technology · Solar | $1.59B | $2.32B | 1.46 | 31.3% | 7.6% | $2.20B $1.55B $3.21B book | 2025-12-31 |
| 867 | CTBI Community Trust Bancorp, Inc.Listed US, based US · Financial Services · Banks - Regional | $1.29B | $1.88B | 1.45 | 31.3% | 7.7% | $2.54B $1.31B $1.81B | 2025-12-31 |
| 868 | FR.PA Valeo SEListed FR, based FR · Consumer Cyclical · Auto Parts | $3.21B | $4.66B | 1.45 | 31.2% | 5.8% | $5.83B $3.38B $4.79B book | 2025-12-31 |
| 869 | 5832.T Chugin Financial Group,Inc.Listed JP, based JP · Financial Services · Banks - Regional | $4.21B | $6.12B | 1.45 | 31.2% | 4.6% | $10.25B $4.23B $3.89B book | 2026-03-31 |
| 870 | BKW.SW BKW AGListed CH, based CH · Utilities · Utilities - Renewable | $7.49B | $10.89B | 1.45 | 31.2% | 5.1% | $14.02B $9.18B $9.45B | 2025-12-31 |
| 871 | 1332.T Nissui CorporationListed JP, based JP · Consumer Defensive · Packaged Foods | $2.13B | $3.09B | 1.45 | 31.1% | 3.4% | $3.61B $2.92B $2.73B | 2026-03-31 |
| 872 | BIDU Baidu, Inc.Listed US, based CN · Communication Services · Internet Content & Information | $29.17B | $42.31B | 1.45 | 31.1% | 5.8% | $42.61B $40.82B $43.48B book | 2025-12-31 |
| 873 | QG21.F Constellation Oil Services Holding S.A.Listed DE, based LU · Energy · Oil & Gas Drilling | $1.17B | $1.70B | 1.45 | 31.0% | 8.6% | $1.70B book $1.70B book $1.70B book | 2025-12-31 |
| 874 | T AT&T Inc.Listed US, based US · Communication Services · Telecom Services | $166.68B | $241.65B | 1.45 | 31.0% | 5.4% | $225.28B $301.12B $198.55B | 2025-12-31 |
| 875 | 8392.T The Oita Bank, Ltd.Listed JP, based JP · Financial Services · Banks - Regional | $1.57B | $2.28B | 1.45 | 31.0% | 5.5% | $4.24B $1.06B $1.54B book | 2026-03-31 |
| 876 | 5947.T Rinnai CorporationListed JP, based JP · Consumer Cyclical · Furnishings, Fixtures & Appliances | $2.95B | $4.27B | 1.45 | 30.9% | 7.0% | $4.83B $3.08B $4.91B | 2026-03-31 |
| 877 | 87O.F Lighthouse Properties p.l.c.Listed DE · Real Estate · Real Estate Services | $1.00B | $1.45B | 1.45 | 30.8% | 6.1% | $1.27B $2.08B $991.23M | 2025-12-31 |
| 878 | 1885.T TOA CorporationListed JP, based JP · Industrials · Engineering & Construction | $1.03B | $1.49B | 1.44 | 30.8% | 5.1% | $1.88B $1.84B $738.49M book | 2026-03-31 |
| 879 | LLOY.L Lloyds Banking Group plcListed GB, based GB · Financial Services · Banks - Regional | $78.42B | $113.10B | 1.44 | 30.7% | 6.1% | $208.17B $68.45B $62.67B book | 2025-12-31 |
| 880 | FIV.F Fiserv, Inc.Listed DE, based US · Technology · Information Technology Services | $24.12B | $34.77B | 1.44 | 30.6% | 6.7% | $38.69B $31.28B $34.34B | 2025-12-31 |
| 881 | BBT Beacon Financial CorporationListed US, based US · Financial Services · Banks - Regional | $2.51B | $3.62B | 1.44 | 30.6% | 8.7% | $5.51B $1.58B $3.77B | 2025-12-31 |
| 882 | UNC.TO United Corporations OrdListed CA | $1.22B | $1.75B | 1.44 | 30.6% | 10.5% | $1.84B book $1.57B $1.84B book | 2025-03-31 |
| 883 | DVL.WA Develia S.A.Listed PL, based PL · Real Estate · Real Estate - Development | $1.04B | $1.50B | 1.44 | 30.6% | 6.2% | $2.27B $1.71B $513.05M book | 2025-12-31 |
| 884 | IDT IDT CorporationListed US, based US · Communication Services · Telecom Services | $2.05B | $2.95B | 1.44 | 30.6% | 8.1% | $1.15B $1.68B $6.04B | 2026-07-31 |
| 885 | FIV.DE FISERV INC. RListed DE, based US · Technology · Information Technology Services | $24.15B | $34.76B | 1.44 | 30.5% | 6.7% | $38.68B $31.28B $34.33B | 2025-12-31 |
| 886 | 124.F Anima Holding SpAListed DE, based IT · Financial Services · Asset Management | $2.46B | $3.54B | 1.44 | 30.5% | 6.9% | $4.08B $4.29B $2.25B book | 2025-12-31 |
| 887 | 9980.HK Eastroc Beverage (Group) Co., Ltd.Listed HK, based CN · Consumer Defensive · Beverages - Non-Alcoholic | $8.81B | $12.67B | 1.44 | 30.4% | 4.8% | $16.49B $18.63B $2.88B book | 2025-12-31 |
| 888 | 7322.T San ju San Financial Group,Inc.Listed JP, based JP · Financial Services · Banks - Regional | $1.50B | $2.15B | 1.44 | 30.4% | 5.3% | $3.74B $1.27B $1.45B book | 2026-03-31 |
| 889 | ALHG.PA Louis Hachette Group S.A.Listed FR, based FR · Industrials · Specialty Business Services | $1.97B | $2.83B | 1.44 | 30.4% | 4.9% | $3.52B $1.82B $3.16B book | 2025-12-31 |
| 890 | Q90.F Telekom Slovenije, d.d.Listed DE, based SI · Communication Services · Telecom Services | $1.01B | $1.46B | 1.44 | 30.4% | 5.0% | $1.67B $1.39B $1.30B | 2025-12-31 |
| 891 | PICS PicS N.V.Listed US, based BR · Technology · Software - Infrastructure | $1.76B | $2.53B | 1.44 | 30.4% | 9.3% | $1.22B book $5.15B $1.22B book | 2025-12-31 |
| 892 | HID.F Hindalco Industries LimitedListed DE, based IN · Basic Materials · Aluminum | $13.57B | $19.48B | 1.44 | 30.3% | 6.7% | $20.47B $23.48B $14.49B book | 2026-03-31 |
| 893 | UZC.F Axis Bank LimitedListed DE, based IN · Financial Services · Banks - Regional | $38.41B | $55.15B | 1.44 | 30.3% | 5.7% | $89.38B $52.42B $23.65B book | 2026-03-31 |
| 894 | DIGI.RO Digi Communications N.V.Listed RO, based RO · Communication Services · Telecom Services | $1.11B | $1.59B | 1.44 | 30.3% | 4.6% | $2.15B $1.31B book $1.31B book | 2025-12-31 |
| 895 | 5BP.F Corporación Acciona Energías Renovables, S.A.Listed DE, based ES · Utilities · Utilities - Renewable | $7.91B | $11.36B | 1.44 | 30.3% | 5.6% | $16.40B $10.40B $7.27B book | 2025-12-31 |
| 896 | 5975.T Topre CorporationListed JP, based JP · Consumer Cyclical · Auto Parts | $1.01B | $1.45B | 1.43 | 30.3% | 7.5% | $1.19B $1.54B $1.62B | 2026-03-31 |
| 897 | 2313.HK Shenzhou International Group Holdings LimitedListed HK, based HK · Consumer Cyclical · Textile Manufacturing | $6.52B | $9.35B | 1.43 | 30.3% | 8.9% | $10.19B $8.00B $9.87B | 2025-12-31 |
| 898 | 1787.HK Shandong Gold Mining Co., Ltd.Listed HK, based CN · Basic Materials · Gold | $11.22B | $16.09B | 1.43 | 30.3% | 5.0% | $26.56B $11.76B $9.97B book | 2025-12-31 |
| 899 | MYM.F Mayr-Melnhof Karton AGListed DE, based AT · Consumer Cyclical · Packaging & Containers | $1.39B | $1.99B | 1.43 | 30.2% | 8.1% | $2.76B $805.23M $2.39B book | 2025-12-31 |
| 900 | SNG.RO SNGN Romgaz SAListed RO, based RO · Energy · Oil & Gas E&P | $13.30B | $19.04B | 1.43 | 30.2% | 5.4% | $14.16B $22.03B $20.94B | 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