Stock intrinsic values (DCF) — page 5
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 401–500 of 1,741 companies · page 5 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 |
|---|---|---|---|---|---|
| SONY | Sony Group Corporation | $25.33 | $19.54 | 22.8% over | Filing-sourced |
| SPG | Simon Property Group, Inc. | $226.69 | $52.08 | 77.0% over | Filing-sourced |
| SPGI | S&P Global Inc. | $468.47 | $245.25 | 47.6% over | Filing-sourced |
| STE | STERIS plc | $227.12 | $196.67 | 13.4% over | Filing-sourced |
| STLD | Steel Dynamics, Inc. | $250.80 | $244.42 | 2.5% over | Filing-sourced |
| STVN | Stevanato Group S.p.A. | $14.57 | $12.60 | 13.5% over | Filing-sourced |
| SVM | Silvercorp Metals Inc. | $9.26 | $14.75 | 59.3% under | Filing-sourced |
| SW | Smurfit Westrock Plc | $43.09 | $64.38 | 49.4% under | Filing-sourced |
| SWK | Stanley Black & Decker, Inc. | $103.44 | $121.01 | 17.0% under | Filing-sourced |
| SWKS | Skyworks Solutions, Inc. | $81.96 | $66.03 | 19.4% over | Filing-sourced |
| SYK | Stryker Corporation | $291.86 | $181.47 | 37.8% over | Filing-sourced |
| SYY | Sysco Corporation | $81.92 | $123.24 | 50.4% under | Filing-sourced |
| TAL | TAL Education Group | $10.55 | $13.01 | 23.3% under | Filing-sourced |
| TDG | TransDigm Group Incorporated | $1,197 | $1,004 | 16.1% over | Filing-sourced |
| TDY | Teledyne Technologies Incorporated | $661.20 | $484.70 | 26.7% over | Filing-sourced |
| TECH | Bio-Techne Corporation | $72.66 | $25.85 | 64.4% over | Filing-sourced |
| THC | Tenet Healthcare Corporation | $259.47 | $944.79 | 264.1% under | Filing-sourced |
| TIGO | Millicom International Cellular S.A. | $82.86 | $145.99 | 76.2% under | Filing-sourced |
| TJX | The TJX Companies, Inc. | $140.31 | $96.14 | 31.5% over | Filing-sourced |
| TKO | TKO Group Holdings, Inc. | $184.42 | $84.20 | 54.3% over | Filing-sourced |
| TMO | Thermo Fisher Scientific Inc. | $697.00 | $340.74 | 51.1% over | Filing-sourced |
| TMUS | T-Mobile US, Inc. | $156.44 | $184.90 | 18.2% under | Filing-sourced |
| TNK | Teekay Tankers Ltd. | $106.39 | $143.79 | 35.2% under | Filing-sourced |
| TOL | Toll Brothers, Inc. | $137.75 | $155.67 | 13.0% under | Filing-sourced |
| TPL | Texas Pacific Land Corporation | $330.12 | $168.99 | 48.8% over | Filing-sourced |
| TPR | Tapestry, Inc. | $120.08 | $89.91 | 25.1% over | Filing-sourced |
| TREX | Trex Company, Inc. | $44.21 | $60.07 | 35.9% under | Filing-sourced |
| TRMB | Trimble Inc. | $66.78 | $45.25 | 32.2% over | Filing-sourced |
| TROW | T. Rowe Price Group, Inc. | $103.90 | $109.26 | 5.2% under | Filing-sourced |
| TRU | TransUnion | $63.82 | $87.57 | 37.2% under | Filing-sourced |
| TSCO | Tractor Supply Company | $35.03 | $38.17 | 9.0% under | Filing-sourced |
| TT | Trane Technologies plc | $410.00 | $253.36 | 38.2% over | Filing-sourced |
| TTMI | TTM Technologies, Inc. | $110.33 | $97.59 | 11.6% over | Filing-sourced |
| TXRH | Texas Roadhouse, Inc. | $159.75 | $125.54 | 21.4% over | Filing-sourced |
| TYL | Tyler Technologies, Inc. | $403.94 | $189.38 | 53.1% over | Filing-sourced |
| UAL | United Airlines Holdings, Inc. | $109.24 | $122.65 | 12.3% under | Filing-sourced |
| UHS | Universal Health Services, Inc. | $197.95 | $366.16 | 85.0% under | Filing-sourced |
| UL | Unilever PLC | $66.00 | $69.53 | 5.3% under | Filing-sourced |
| ULTA | Ulta Beauty, Inc. | $637.57 | $543.61 | 14.7% over | Filing-sourced |
| UNP | Union Pacific Corporation | $307.38 | $204.80 | 33.4% over | Filing-sourced |
| URBN | Urban Outfitters, Inc. | $81.60 | $126.05 | 54.5% under | Filing-sourced |
| UTHR | United Therapeutics Corporation | $490.24 | $623.86 | 27.3% under | Filing-sourced |
| VEEV | Veeva Systems Inc. | $307.00 | $139.11 | 54.7% over | Filing-sourced |
| VFC | V.F. Corporation | $18.30 | $13.54 | 26.0% over | Filing-sourced |
| VG | Venture Global, Inc. | $15.67 | $21.37 | 36.4% under | Filing-sourced |
| VIAV | Viavi Solutions Inc. | $40.68 | $50.60 | 24.4% under | Filing-sourced |
| VICR | Vicor Corporation | $197.91 | $95.61 | 51.7% over | Filing-sourced |
| VLO | Valero Energy Corporation | $386.42 | $508.67 | 31.6% under | Filing-sourced |
| VLTO | Veralto Corporation | $115.92 | $79.06 | 31.8% over | Filing-sourced |
| VMC | Vulcan Materials Company | $285.30 | $161.24 | 43.5% over | Filing-sourced |
| VRSK | Verisk Analytics, Inc. | $198.84 | $158.55 | 20.3% over | Filing-sourced |
| VRSN | VeriSign, Inc. | $314.26 | $203.96 | 35.1% over | Filing-sourced |
| VRTX | Vertex Pharmaceuticals Incorporated | $553.15 | $354.08 | 36.0% over | Filing-sourced |
| WAB | Westinghouse Air Brake Technologies Corporation | $291.78 | $168.57 | 42.2% over | Filing-sourced |
| WDAY | Workday, Inc. | $197.94 | $161.63 | 18.3% over | Filing-sourced |
| WING | Wingstop Inc. | $124.14 | $96.18 | 22.5% over | Filing-sourced |
| WM | Waste Management, Inc. | $237.71 | $156.21 | 34.3% over | Filing-sourced |
| WMB | The Williams Companies, Inc. | $71.19 | $25.79 | 63.8% over | Filing-sourced |
| WMS | Advanced Drainage Systems, Inc. | $134.83 | $206.15 | 52.9% under | Filing-sourced |
| WPM | Wheaton Precious Metals Corp. | $137.03 | $48.85 | 64.3% over | Filing-sourced |
| WPP | WPP plc | $27.28 | $47.87 | 75.5% under | Filing-sourced |
| WSM | Williams-Sonoma, Inc. | $253.70 | $146.76 | 42.2% over | Filing-sourced |
| WSO | Watsco, Inc. | $292.15 | $350.19 | 19.9% under | Filing-sourced |
| WST | West Pharmaceutical Services, Inc. | $406.99 | $149.18 | 63.3% over | Filing-sourced |
| WYNN | Wynn Resorts, Limited | $82.34 | $127.43 | 54.8% under | Filing-sourced |
| XYL | Xylem Inc. | $101.81 | $84.07 | 17.4% over | Filing-sourced |
| XYZ | Block, Inc. | $88.04 | $70.90 | 19.5% over | Filing-sourced |
| YUM | Yum! Brands, Inc. | $164.90 | $161.09 | 2.3% over | Filing-sourced |
| ZBRA | Zebra Technologies Corporation | $332.06 | $382.33 | 15.1% under | Filing-sourced |
| 0001.HK | CK Hutchison Holdings Limited | 70.20 HKD | 119.41 HKD | 70.1% under | Auto-modeled |
| 0016.HK | Sun Hung Kai Properties Limited | 118.00 HKD | 176.58 HKD | 49.6% under | Auto-modeled |
| 0027.HK | Galaxy Entertainment Group Limited | 34.84 HKD | 40.48 HKD | 16.2% under | Auto-modeled |
| 0388.HK | Hong Kong Exchanges and Clearing Limited | 385.80 HKD | 280.73 HKD | 27.2% over | Auto-modeled |
| 0669.HK | Techtronic Industries Company Limited | 130.90 HKD | 48.48 HKD | 63.0% over | Auto-modeled |
| 0700.HK | Tencent Holdings Limited | 383.60 HKD | 491.25 HKD | 28.1% under | Auto-modeled |
| 0941.HK | China Mobile Limited | 80.00 HKD | 135.51 HKD | 69.4% under | Auto-modeled |
| 1810.HK | Xiaomi Corporation | 26.48 HKD | 19.38 HKD | 26.8% over | Auto-modeled |
| 1COV.DE | Covestro AG | €60.90 | €23.38 | 61.6% over | Auto-modeled |
| 2382.HK | Sunny Optical Technology (Group) Company Limited | 63.55 HKD | 90.06 HKD | 41.7% under | Auto-modeled |
| 2802.T | Ajinomoto Co., Inc. | ¥5,118 | ¥4,882 | 4.6% over | Auto-modeled |
| 2914.T | Japan Tobacco Inc. | ¥7,247 | ¥6,646 | 8.3% over | Auto-modeled |
| 3690.HK | Meituan | 71.60 HKD | 93.95 HKD | 31.2% under | Auto-modeled |
| 4063.T | Shin-Etsu Chemical Co., Ltd. | ¥5,966 | ¥5,708 | 4.3% over | Auto-modeled |
| 4452.T | Kao Corporation | ¥3,747 | ¥4,580 | 22.2% under | Auto-modeled |
| 4502.T | Takeda Pharmaceutical Company Limited | ¥6,651 | ¥8,897 | 33.8% under | Auto-modeled |
| 4519.T | Chugai Pharmaceutical Co., Ltd. | ¥6,822 | ¥7,133 | 4.6% under | Auto-modeled |
| 4568.T | Daiichi Sankyo Company, Limited | ¥2,754 | ¥2,673 | 3.0% over | Auto-modeled |
| 4578.T | Otsuka Holdings Co., Ltd. | ¥12,165 | ¥18,867 | 55.1% under | Auto-modeled |
| 4661.T | Oriental Land Co., Ltd. | ¥3,438 | ¥1,805 | 47.5% over | Auto-modeled |
| 603986.SS | GigaDevice Semiconductor Inc. | 239.49 CNY | 262.67 CNY | 9.7% under | Auto-modeled |
| 6098.T | Recruit Holdings Co., Ltd. | ¥19,200 | ¥7,580 | 60.5% over | Auto-modeled |
| 6273.T | SMC Corporation | ¥63,670 | ¥80,148 | 25.9% under | Auto-modeled |
| 6301.T | Komatsu Ltd. | ¥6,182 | ¥9,696 | 56.9% under | Auto-modeled |
| 6367.T | Daikin Industries,Ltd. | ¥22,350 | ¥36,921 | 65.2% under | Auto-modeled |
| 6501.T | Hitachi, Ltd. | ¥5,094 | ¥5,653 | 11.0% under | Auto-modeled |
| 6503.T | Mitsubishi Electric Corporation | ¥4,640 | ¥5,229 | 12.7% under | Auto-modeled |
| 6752.T | Panasonic Holdings Corporation | ¥3,548 | ¥4,567 | 28.7% under | Auto-modeled |
| 6758.T | Sony Group Corporation | ¥4,269 | ¥5,984 | 40.2% under | Auto-modeled |
| 6861.T | Keyence Corporation | ¥78,000 | ¥52,114 | 33.2% over | Auto-modeled |
| 6902.T | DENSO Corporation | ¥1,862 | ¥3,029 | 62.6% under | Auto-modeled |
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.