Stock intrinsic values (DCF) — page 13
1,425 companies with a valuation page. 524 carry a published fair value; 398 are ones we decline to model — banks and insurers, REITs, rate-regulated utilities — and say why; 503 have no cached model yet. Of the models we hold, 458 are sourced from SEC filings and 464 are auto-modeled from market data.
Showing 1,201–1,300 of 1,425 companies · page 13 of 15
| Ticker | Company | Price | Fair value | Gap to fair value | Coverage depth |
|---|---|---|---|---|---|
| NVT | Nvent Electric Plc | — | Not modeled yet | — | Not modeled yet |
| NWE | Northwestern Energy Group, Inc. | — | Not modeled yet | — | Not modeled yet |
| NWG.L | NatWest Group | — | Not modeled yet | — | Not modeled yet |
| NXT.L | Next | — | Not modeled yet | — | Not modeled yet |
| NYKAA.NS | FSN E-Commerce Ventures Limited | — | Not modeled yet | — | Not modeled yet |
| NYT | New York Times Co | — | Not modeled yet | — | Not modeled yet |
| OGE | Oge Energy Corp. | — | Not modeled yet | — | Not modeled yet |
| OHI | Omega Healthcare Investors Inc | — | Not modeled yet | — | Not modeled yet |
| OIL.NS | Oil India Limited | — | Not modeled yet | — | Not modeled yet |
| ONGC.NS | Oil & Natural Gas Corp | — | Not modeled yet | — | Not modeled yet |
| ONTO | Onto Innovation Inc. | — | Not modeled yet | — | Not modeled yet |
| OR.PA | L'Oreal | — | Not modeled yet | — | Not modeled yet |
| ORA.PA | Orange | — | Not modeled yet | — | Not modeled yet |
| ORG.AX | Origin Energy | — | Not modeled yet | — | Not modeled yet |
| ORI | Old Republic International Corp | — | Not modeled yet | — | Not modeled yet |
| PAGEIND.NS | Page Industries | — | Not modeled yet | — | Not modeled yet |
| PAH3.DE | Porsche SE | — | Not modeled yet | — | Not modeled yet |
| PATH | Uipath, Inc. | — | Not modeled yet | — | Not modeled yet |
| PAYC | Paycom Software, Inc. | — | Not modeled yet | — | Not modeled yet |
| PAYO | Payoneer Global Inc. | — | Not modeled yet | — | Not modeled yet |
| PAYTM.NS | One97 (Paytm) | — | Not modeled yet | — | Not modeled yet |
| PCTY | Paylocity Holding Corp | — | Not modeled yet | — | Not modeled yet |
| PEN | Penumbra Inc | — | Not modeled yet | — | Not modeled yet |
| PENN | Penn Entertainment, Inc. | — | Not modeled yet | — | Not modeled yet |
| PERSISTENT.NS | Persistent Systems | — | Not modeled yet | — | Not modeled yet |
| PHIA.AS | Philips | — | Not modeled yet | — | Not modeled yet |
| PHOENIXLTD.NS | The Phoenix Mills Limited | — | Not modeled yet | — | Not modeled yet |
| PIDILITIND.NS | Pidilite Industries | — | Not modeled yet | — | Not modeled yet |
| PINS | Pinterest, Inc. | — | Not modeled yet | — | Not modeled yet |
| PIRC.MI | Pirelli | — | Not modeled yet | — | Not modeled yet |
| PLS.AX | Pilbara Minerals | — | Not modeled yet | — | Not modeled yet |
| PNB.NS | Punjab National Bank | — | Not modeled yet | — | Not modeled yet |
| POLYCAB.NS | Polycab India | — | Not modeled yet | — | Not modeled yet |
| POW.TO | Power Corporation | — | Not modeled yet | — | Not modeled yet |
| POWERGRID.NS | Power Grid Corp | — | Not modeled yet | — | Not modeled yet |
| POWERINDIA.NS | Hitachi Energy India Limited | — | Not modeled yet | — | Not modeled yet |
| POWI | Power Integrations Inc | — | Not modeled yet | — | Not modeled yet |
| PPL.TO | Pembina Pipeline | — | Not modeled yet | — | Not modeled yet |
| PR | Permian Resources Corp | — | Not modeled yet | — | Not modeled yet |
| PRESTIGE.NS | Prestige Estates Projects Limited | — | Not modeled yet | — | Not modeled yet |
| PRIO3.SA | PRIO | — | Not modeled yet | — | Not modeled yet |
| PRU.L | Prudential | — | Not modeled yet | — | Not modeled yet |
| PSN.L | Persimmon | — | Not modeled yet | — | Not modeled yet |
| PST.MI | Poste Italiane | — | Not modeled yet | — | Not modeled yet |
| PUB.PA | Publicis Groupe | — | Not modeled yet | — | Not modeled yet |
| QBE.AX | QBE Insurance | — | Not modeled yet | — | Not modeled yet |
| QIA.DE | Qiagen | — | Not modeled yet | — | Not modeled yet |
| QRVO | Qorvo, Inc. | — | Not modeled yet | — | Not modeled yet |
| QSR.TO | Restaurant Brands | — | Not modeled yet | — | Not modeled yet |
| RACE.MI | Ferrari | — | Not modeled yet | — | Not modeled yet |
| RADICO.NS | Radico Khaitan Limited | — | Not modeled yet | — | Not modeled yet |
| RADL3.SA | Raia Drogasil | — | Not modeled yet | — | Not modeled yet |
| RAIL3.SA | Rumo | — | Not modeled yet | — | Not modeled yet |
| RAND.AS | Randstad | — | Not modeled yet | — | Not modeled yet |
| RBLX | Roblox Corp | — | Not modeled yet | — | Not modeled yet |
| REA.AX | REA Group | — | Not modeled yet | — | Not modeled yet |
| RED.MC | Redeia | — | Not modeled yet | — | Not modeled yet |
| RENT3.SA | Localiza | — | Not modeled yet | — | Not modeled yet |
| REP.MC | Repsol | — | Not modeled yet | — | Not modeled yet |
| REXR | Rexford Industrial Realty, Inc. | — | Not modeled yet | — | Not modeled yet |
| RGA | Reinsurance Group Of America Inc | — | Not modeled yet | — | Not modeled yet |
| RGEN | Repligen Corp | — | Not modeled yet | — | Not modeled yet |
| RH | Rh | — | Not modeled yet | — | Not modeled yet |
| RHM.DE | Rheinmetall | — | Not modeled yet | — | Not modeled yet |
| RI.PA | Pernod Ricard | — | Not modeled yet | — | Not modeled yet |
| RIO.AX | Rio Tinto | — | Not modeled yet | — | Not modeled yet |
| RKT.L | Reckitt Benckiser | — | Not modeled yet | — | Not modeled yet |
| RMD.AX | ResMed | — | Not modeled yet | — | Not modeled yet |
| RMS.PA | Hermes | — | Not modeled yet | — | Not modeled yet |
| RNO.PA | Renault | — | Not modeled yet | — | Not modeled yet |
| RNR | Renaissancere Holdings Ltd | — | Not modeled yet | — | Not modeled yet |
| ROKU | Roku, Inc | — | Not modeled yet | — | Not modeled yet |
| RR.L | Rolls-Royce Holdings | — | Not modeled yet | — | Not modeled yet |
| RRC | Range Resources Corp | — | Not modeled yet | — | Not modeled yet |
| RS | Reliance, Inc. | — | Not modeled yet | — | Not modeled yet |
| RWE.DE | RWE | — | Not modeled yet | — | Not modeled yet |
| RXO | Rxo, Inc. | — | Not modeled yet | — | Not modeled yet |
| RY.TO | Royal Bank of Canada | — | Not modeled yet | — | Not modeled yet |
| S | Sentinelone, Inc. | — | Not modeled yet | — | Not modeled yet |
| SAF.PA | Safran | — | Not modeled yet | — | Not modeled yet |
| SAIL.NS | Steel Authority of India | — | Not modeled yet | — | Not modeled yet |
| SAN.MC | Banco Santander | — | Not modeled yet | — | Not modeled yet |
| SAN.PA | Sanofi | — | Not modeled yet | — | Not modeled yet |
| SAND.ST | Sandvik | — | Not modeled yet | — | Not modeled yet |
| SAP.TO | Saputo | — | Not modeled yet | — | Not modeled yet |
| SBICARD.NS | SBI Cards and Payment Services Limited | — | Not modeled yet | — | Not modeled yet |
| SBILIFE.NS | SBI Life Insurance | — | Not modeled yet | — | Not modeled yet |
| SBIN.NS | State Bank of India | — | Not modeled yet | — | Not modeled yet |
| SBRA | Sabra Health Care Reit, Inc. | — | Not modeled yet | — | Not modeled yet |
| SBSP3.SA | Sabesp | — | Not modeled yet | — | Not modeled yet |
| SCG.AX | Scentre Group | — | Not modeled yet | — | Not modeled yet |
| SCHAEFFLER.NS | Schaeffler India Limited | — | Not modeled yet | — | Not modeled yet |
| SCMN.SW | Swisscom | — | Not modeled yet | — | Not modeled yet |
| SEB-A.ST | SEB | — | Not modeled yet | — | Not modeled yet |
| SGE.L | Sage Group | — | Not modeled yet | — | Not modeled yet |
| SGO.PA | Saint-Gobain | — | Not modeled yet | — | Not modeled yet |
| SGRO.L | Segro | — | Not modeled yet | — | Not modeled yet |
| SGSN.SW | SGS | — | Not modeled yet | — | Not modeled yet |
| SHAK | Shake Shack Inc. | — | Not modeled yet | — | Not modeled yet |
| SHB-A.ST | Handelsbanken | — | 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
Educational DCF estimates from public filings and market data — not investment advice.