Stock intrinsic values (DCF) — page 18
1,741 companies with a valuation page. 904 carry a published fair value; 654 are ones we decline to model — banks and insurers, REITs, rate-regulated utilities — and say why; 4 have no cached model yet. Of the models we hold, 701 are sourced from SEC filings and 1,036 are auto-modeled from market data.
Showing 1,701–1,741 of 1,741 companies · page 18 of 18
Every figure in this table comes from a snapshot assembled 10 Nov 2026, 01:17 UTC and rebuilt a few times a day. Each row is dated by when that company's figures were last computed, which can be earlier. A company's own page recalculates at the current price, so where the two differ its page is the current one.
| Ticker | Company | Price | Fair value | Gap to fair value | Coverage depth |
|---|---|---|---|---|---|
| WTB.L | Whitbread plc | £28.24 | No DCF — model out of range | — | Auto-modeled |
| WULF | TeraWulf Inc. | $12.98 | No DCF — bank or insurer | — | Auto-modeled |
| WY | Weyerhaeuser Company | — | No DCF — REIT | — | Auto-modeled |
| XE | X-Energy, Inc. | $10.23 | No DCF — lenses disagree | — | Auto-modeled |
| XEL | Xcel Energy Inc. | — | No DCF — regulated utility | — | Auto-modeled |
| XIFR | XPLR Infrastructure, LP | $8.13 | No DCF — see the page | — | Auto-modeled |
| Z | Zillow Group, Inc. | $30.99 | No DCF — see the page | — | Auto-modeled |
| ZG | Zillow Group, Inc. | $32.10 | No DCF — see the page | — | Auto-modeled |
| ZION | Zions Bancorporation, National Association | $65.37 | No DCF — bank or insurer | — | Auto-modeled |
| ZLAB | Zai Lab Limited | $25.48 | No DCF — see the page | — | Auto-modeled |
| ZS | Zscaler, Inc. | $237.83 | No DCF — see the page | — | Auto-modeled |
| ZURN.SW | Zurich Insurance Group AG | 623.60 CHF | No DCF — bank or insurer | — | Auto-modeled |
| DBX | Dropbox, Inc. | $32.58 | $25.21–$68.82 | — | Hand-researched |
| GAP | The Gap, Inc. | $22.23 | No single fair value | — | Hand-researched |
| GIGADEVICE | GigaDevice Semiconductor Inc. | — | No single fair value | — | Hand-researched |
| GLOB | Globant S.A. | $47.41 | $52.90–$147.29 | — | Hand-researched |
| GOOGL | Alphabet Inc. | $288.15 | No single fair value | — | Hand-researched |
| KIOXIA | Kioxia Holdings Corporation | — | No single fair value | — | Hand-researched |
| MACRONIX | Macronix International Co., Ltd. | — | No single fair value | — | Hand-researched |
| MATX | Matson, Inc. | $210.76 | $102.52–$435.92 | — | Hand-researched |
| MOH | Molina Healthcare, Inc. | $204.62 | $193.11–$197.34 | — | Hand-researched |
| NANYA | Nanya Technology Corporation | — | No single fair value | — | Hand-researched |
| PHISON | Phison Electronics Corp. | — | No single fair value | — | Hand-researched |
| SAIC | Science Applications International Corporation | $151.29 | $157.21–$263.44 | — | Hand-researched |
| SAM | The Boston Beer Company, Inc. | $219.04 | $148.58–$372.65 | — | Hand-researched |
| SAMSUNG | Samsung Electronics Co., Ltd. | — | No single fair value | — | Hand-researched |
| SIG | Signet Jewelers Limited | $119.00 | $136.17–$335.80 | — | Hand-researched |
| SKHYNIX | SK hynix Inc. | — | No single fair value | — | Hand-researched |
| SMCI | Super Micro Computer, Inc. | $28.81 | No single fair value | — | Hand-researched |
| TXN | Texas Instruments Incorporated | $293.88 | No single fair value | — | Hand-researched |
| WINBOND | Winbond Electronics Corporation | — | No single fair value | — | Hand-researched |
| AUR | Aurora Innovation, Inc. | $4.36 | No single fair value | — | Auto-modeled |
| BETA | BETA Technologies, Inc. | $19.98 | No single fair value | — | Auto-modeled |
| CLDX | Celldex Therapeutics, Inc. | $31.53 | No single fair value | — | Auto-modeled |
| ROIV | Roivant Sciences Ltd. | $36.04 | No single fair value | — | Auto-modeled |
| STDN | Standard Nuclear, Inc. | $12.10 | No single fair value | — | Auto-modeled |
| TM | Toyota Motor Corporation | $185.89 | No single fair value | — | Auto-modeled |
| GVT&D.NS | GE Vernova T&D India Limited | — | Not modeled yet | — | Not modeled yet |
| M&M.NS | Mahindra & Mahindra | — | Not modeled yet | — | Not modeled yet |
| NSA | National Storage Affiliates Trust | — | Not modeled yet | — | Not modeled yet |
| PAH3.DE | Porsche SE | — | Not modeled yet | — | Not modeled yet |
What “coverage depth” means
Built and reviewed by hand from the company's filings — the deepest tier.
The model's base year was read out of the company's own SEC filing (10-K/20-F), so the starting cash flows are the reported ones.
No SEC filing base year on record — the model starts from market-data figures instead. Thinner, and where almost every non-US listing sits, because SEC filings only cover US registrants.
No cached model. The page builds on first visit; until then we have no fair value to state here.
A fair value is only as good as what is behind it. These labels are the honest version of that: they say which of our models read the numbers out of a filing and which started from a data vendor's figures.
Most undervalued screens
By market: All · US · Indian · UK · Canadian · German · French · Japanese · Hong Kong · Australian · Brazilian · Dutch · Swiss · Italian · Spanish · Swedish
By sector: Technology · Industrials · Healthcare · Consumer · Energy · Communication
The other direction: Most overvalued stocks
Educational DCF estimates from public filings and market data — not investment advice.