Stock intrinsic values (DCF) — page 14
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 1,301–1,400 of 1,425 companies · page 14 of 15
| Ticker | Company | Price | Fair value | Gap to fair value | Coverage depth |
|---|---|---|---|---|---|
| SHL.AX | Sonic Healthcare | — | Not modeled yet | — | Not modeled yet |
| SHL.DE | Siemens Healthineers | — | Not modeled yet | — | Not modeled yet |
| SHOP.TO | Shopify | — | Not modeled yet | — | Not modeled yet |
| SHREECEM.NS | Shree Cement | — | Not modeled yet | — | Not modeled yet |
| SIEMENS.NS | Siemens India | — | Not modeled yet | — | Not modeled yet |
| SIKA.SW | Sika | — | Not modeled yet | — | Not modeled yet |
| SITE | Siteone Landscape Supply, Inc. | — | Not modeled yet | — | Not modeled yet |
| SKF-B.ST | SKF | — | Not modeled yet | — | Not modeled yet |
| SKT | Tanger Inc. | — | Not modeled yet | — | Not modeled yet |
| SLAB | Silicon Laboratories Inc. | — | Not modeled yet | — | Not modeled yet |
| SLF.TO | Sun Life Financial | — | Not modeled yet | — | Not modeled yet |
| SLG | Sl Green Realty Corp | — | Not modeled yet | — | Not modeled yet |
| SLHN.SW | Swiss Life | — | Not modeled yet | — | Not modeled yet |
| SM | Sm Energy Co | — | Not modeled yet | — | Not modeled yet |
| SMIN.L | Smiths Group | — | Not modeled yet | — | Not modeled yet |
| SNDR | Schneider National, Inc. | — | Not modeled yet | — | Not modeled yet |
| SOLARINDS.NS | Solar Industries India Limited | — | Not modeled yet | — | Not modeled yet |
| SPOT | Spotify Technology S.A. | — | Not modeled yet | — | Not modeled yet |
| SPX.L | Spirax-Sarco | — | Not modeled yet | — | Not modeled yet |
| SREN.SW | Swiss Re | — | Not modeled yet | — | Not modeled yet |
| SRF.NS | SRF | — | Not modeled yet | — | Not modeled yet |
| SRG.MI | Snam | — | Not modeled yet | — | Not modeled yet |
| SRT3.DE | Sartorius | — | Not modeled yet | — | Not modeled yet |
| SSE.L | SSE | — | Not modeled yet | — | Not modeled yet |
| STAG | Stag Industrial, Inc. | — | Not modeled yet | — | Not modeled yet |
| STAN.L | Standard Chartered | — | Not modeled yet | — | Not modeled yet |
| STJ.L | St James's Place | — | Not modeled yet | — | Not modeled yet |
| STLAM.MI | Stellantis | — | Not modeled yet | — | Not modeled yet |
| STLAP.PA | Stellantis | — | Not modeled yet | — | Not modeled yet |
| STMN.SW | Straumann | — | Not modeled yet | — | Not modeled yet |
| STNE | Stoneco Ltd. | — | Not modeled yet | — | Not modeled yet |
| STO.AX | Santos | — | Not modeled yet | — | Not modeled yet |
| SU.PA | Schneider Electric | — | Not modeled yet | — | Not modeled yet |
| SU.TO | Suncor Energy | — | Not modeled yet | — | Not modeled yet |
| SUI | Sun Communities Inc | — | Not modeled yet | — | Not modeled yet |
| SUN.AX | Suncorp | — | Not modeled yet | — | Not modeled yet |
| SUNPHARMA.NS | Sun Pharmaceutical | — | Not modeled yet | — | Not modeled yet |
| SUZB3.SA | Suzano | — | Not modeled yet | — | Not modeled yet |
| SW.PA | Sodexo | — | Not modeled yet | — | Not modeled yet |
| SWED-A.ST | Swedbank | — | Not modeled yet | — | Not modeled yet |
| SWIGGY.NS | Swiggy Limited | — | Not modeled yet | — | Not modeled yet |
| SY1.DE | Symrise | — | Not modeled yet | — | Not modeled yet |
| TATACAP.NS | Tata Capital Limited | — | Not modeled yet | — | Not modeled yet |
| TATACONSUM.NS | Tata Consumer Products | — | Not modeled yet | — | Not modeled yet |
| TATAPOWER.NS | Tata Power | — | Not modeled yet | — | Not modeled yet |
| TATASTEEL.NS | Tata Steel | — | Not modeled yet | — | Not modeled yet |
| TCL.AX | Transurban Group | — | Not modeled yet | — | Not modeled yet |
| TD.TO | Toronto-Dominion Bank | — | Not modeled yet | — | Not modeled yet |
| TECHM.NS | Tech Mahindra | — | Not modeled yet | — | Not modeled yet |
| TECK-B.TO | Teck Resources | — | Not modeled yet | — | Not modeled yet |
| TEF.MC | Telefonica | — | Not modeled yet | — | Not modeled yet |
| TELIA.ST | Telia Company | — | Not modeled yet | — | Not modeled yet |
| TEP.PA | Teleperformance | — | Not modeled yet | — | Not modeled yet |
| TFII.TO | TFI International | — | Not modeled yet | — | Not modeled yet |
| TFX | Teleflex Inc | — | Not modeled yet | — | Not modeled yet |
| THC | Tenet Healthcare Corp | — | Not modeled yet | — | Not modeled yet |
| TIT.MI | Telecom Italia | — | Not modeled yet | — | Not modeled yet |
| TLS.AX | Telstra Group | — | Not modeled yet | — | Not modeled yet |
| TMCV.NS | Tata Motors Limited | — | Not modeled yet | — | Not modeled yet |
| TMPV.NS | Tata Motors Passenger Vehicles Limited | — | Not modeled yet | — | Not modeled yet |
| TORNTPHARM.NS | Torrent Pharmaceuticals | — | Not modeled yet | — | Not modeled yet |
| TORNTPOWER.NS | Torrent Power Limited | — | Not modeled yet | — | Not modeled yet |
| TOST | Toast, Inc. | — | Not modeled yet | — | Not modeled yet |
| TOTS3.SA | Totvs | — | Not modeled yet | — | Not modeled yet |
| TRENT.NS | Trent | — | Not modeled yet | — | Not modeled yet |
| TREX | Trex Co Inc | — | Not modeled yet | — | Not modeled yet |
| TRN.MI | Terna | — | Not modeled yet | — | Not modeled yet |
| TRNO | Terreno Realty Corp | — | Not modeled yet | — | Not modeled yet |
| TRP.TO | TC Energy | — | Not modeled yet | — | Not modeled yet |
| TRU | Transunion | — | Not modeled yet | — | Not modeled yet |
| TSCO.L | Tesco | — | Not modeled yet | — | Not modeled yet |
| TTE.PA | TotalEnergies | — | Not modeled yet | — | Not modeled yet |
| TVSMOTOR.NS | TVS Motor | — | Not modeled yet | — | Not modeled yet |
| TW.L | Taylor Wimpey | — | Not modeled yet | — | Not modeled yet |
| TWLO | Twilio Inc | — | Not modeled yet | — | Not modeled yet |
| TXRH | Texas Roadhouse, Inc. | — | Not modeled yet | — | Not modeled yet |
| UBSG.SW | UBS Group | — | Not modeled yet | — | Not modeled yet |
| UCG.MI | UniCredit | — | Not modeled yet | — | Not modeled yet |
| UGI | Ugi Corp /Pa/ | — | Not modeled yet | — | Not modeled yet |
| ULTRACEMCO.NS | UltraTech Cement | — | Not modeled yet | — | Not modeled yet |
| ULVR.L | Unilever | — | Not modeled yet | — | Not modeled yet |
| UNITDSPR.NS | United Spirits Limited | — | Not modeled yet | — | Not modeled yet |
| UPL.NS | UPL | — | Not modeled yet | — | Not modeled yet |
| UPST | Upstart Holdings, Inc. | — | Not modeled yet | — | Not modeled yet |
| URBN | Urban Outfitters Inc | — | Not modeled yet | — | Not modeled yet |
| URW.PA | Unibail-Rodamco-Westfield | — | Not modeled yet | — | Not modeled yet |
| UTHR | United Therapeutics Corp | — | Not modeled yet | — | Not modeled yet |
| VALE3.SA | Vale | — | Not modeled yet | — | Not modeled yet |
| VBL.NS | Varun Beverages Limited | — | Not modeled yet | — | Not modeled yet |
| VEDL.NS | Vedanta | — | Not modeled yet | — | Not modeled yet |
| VFC | V F Corp | — | Not modeled yet | — | Not modeled yet |
| VIE.PA | Veolia | — | Not modeled yet | — | Not modeled yet |
| VIV.PA | Vivendi | — | Not modeled yet | — | Not modeled yet |
| VNA.DE | Vonovia | — | Not modeled yet | — | Not modeled yet |
| VOD.L | Vodafone Group | — | Not modeled yet | — | Not modeled yet |
| VOLV-A.ST | Volvo A | — | Not modeled yet | — | Not modeled yet |
| VOLV-B.ST | Volvo | — | Not modeled yet | — | Not modeled yet |
| VOW3.DE | Volkswagen | — | Not modeled yet | — | Not modeled yet |
| WAAREEENER.NS | Waaree Energies Limited | — | Not modeled yet | — | Not modeled yet |
| WBC.AX | Westpac Banking | — | 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.