Intrinsic Value Terminal
Undervalued Assets
Automated intrinsic value analysis for the world's top companies. Data updated hourly via Yahoo Finance, DCF calculation with configurable discount and growth rates.
Companies Analyzed
95
Undervalued
27
Overvalued
68
Ultra Conservative
%
%
Asset
Price
Market Cap
FCF
Cir. Supply
Discount
Growth
Intrinsic V.
Margin of S.
TS
TSMTaiwan Semiconductor Manufactur
$417.52
$2.2T
$730.8B
5.2B
%
%
$3334.87
▲87%
TS
TSMTaiwan Semiconductor Manufactur
Price$417.52
Market Cap$2.2T
Intrinsic V.$3334.87
FCF$730.8B
Cir. Supply5.2B
Discount
%
Growth
%
NV
NVONovo Nordisk A/S
$45.61
$201.6B
$37.7B
3.3B
%
%
$266.45
▲83%
NV
NVONovo Nordisk A/S
Price$45.61
Market Cap$201.6B
Intrinsic V.$266.45
FCF$37.7B
Cir. Supply3.3B
Discount
%
Growth
%
SO
SOSO-USDSOSO Value
$0.32
$108.9M
M
342.0M
%
%
$1.47
▲78%
SO
SOSO-USDSOSO Value
Price$0.32
Market Cap$108.9M
Intrinsic V.$1.47
FCF$21.3M
Cir. Supply342.0M
Discount
%
Growth
%
PG
PGRProgressive Corporation (The)
$218.64
$127.1B
$15.1B
581.1M
%
%
$615.57
▲64%
PG
PGRProgressive Corporation (The)
Price$218.64
Market Cap$127.1B
Intrinsic V.$615.57
FCF$15.1B
Cir. Supply581.1M
Discount
%
Growth
%
AC
ACNAccenture plc
$189.61
$116.0B
$12.1B
611.9M
%
%
$467.55
▲59%
AC
ACNAccenture plc
Price$189.61
Market Cap$116.0B
Intrinsic V.$467.55
FCF$12.1B
Cir. Supply611.9M
Discount
%
Growth
%
BR
BRK-BBerkshire Hathaway Inc. New
$505.00
$1.1T
$72.0B
1.4B
%
%
$1209.78
▲58%
BR
BRK-BBerkshire Hathaway Inc. New
Price$505.00
Market Cap$1.1T
Intrinsic V.$1209.78
FCF$72.0B
Cir. Supply1.4B
Discount
%
Growth
%
BD
BDXBecton, Dickinson and Company
$189.52
$51.6B
$4.5B
272.4M
%
%
$389.11
▲51%
BD
BDXBecton, Dickinson and Company
Price$189.52
Market Cap$51.6B
Intrinsic V.$389.11
FCF$4.5B
Cir. Supply272.4M
Discount
%
Growth
%
SH
SHELShell PLC
$90.91
$250.2B
$21.5B
2.8B
%
%
$184.51
▲51%
SH
SHELShell PLC
Price$90.91
Market Cap$250.2B
Intrinsic V.$184.51
FCF$21.5B
Cir. Supply2.8B
Discount
%
Growth
%
CR
CRMSalesforce, Inc.
$256.00
$210.7B
$17.7B
823.0M
%
%
$509.91
▲50%
CR
CRMSalesforce, Inc.
Price$256.00
Market Cap$210.7B
Intrinsic V.$509.91
FCF$17.7B
Cir. Supply823.0M
Discount
%
Growth
%
CB
CBChubb Limited
$339.92
$131.1B
$10.5B
385.8M
%
%
$643.38
▲47%
CB
CBChubb Limited
Price$339.92
Market Cap$131.1B
Intrinsic V.$643.38
FCF$10.5B
Cir. Supply385.8M
Discount
%
Growth
%
AD
ADBEAdobe Inc.
$291.52
$115.9B
$9.2B
397.5M
%
%
$548.85
▲47%
AD
ADBEAdobe Inc.
Price$291.52
Market Cap$115.9B
Intrinsic V.$548.85
FCF$9.2B
Cir. Supply397.5M
Discount
%
Growth
%
MO
MOAltria Group, Inc.
$68.65
$114.6B
$9.0B
1.7B
%
%
$128.06
▲46%
MO
MOAltria Group, Inc.
Price$68.65
Market Cap$114.6B
Intrinsic V.$128.06
FCF$9.0B
Cir. Supply1.7B
Discount
%
Growth
%
PF
PFEPfizer, Inc.
$27.96
$159.4B
$12.5B
5.7B
%
%
$51.84
▲46%
PF
PFEPfizer, Inc.
Price$27.96
Market Cap$159.4B
Intrinsic V.$51.84
FCF$12.5B
Cir. Supply5.7B
Discount
%
Growth
%
LI
LIT39125-USDLighter
$3.50
$875.4M
M
250.0M
%
%
$6.23
▲44%
LI
LIT39125-USDLighter
Price$3.50
Market Cap$875.4M
Intrinsic V.$6.23
FCF$65.8M
Cir. Supply250.0M
Discount
%
Growth
%
NF
NFLXNetflix, Inc.
$81.72
$340.3B
$25.4B
4.2B
%
%
$144.30
▲43%
NF
NFLXNetflix, Inc.
Price$81.72
Market Cap$340.3B
Intrinsic V.$144.30
FCF$25.4B
Cir. Supply4.2B
Discount
%
Growth
%
UN
UNHUnitedHealth Group Incorporated
$392.95
$352.7B
$24.3B
897.6M
%
%
$639.98
▲39%
UN
UNHUnitedHealth Group Incorporated
Price$392.95
Market Cap$352.7B
Intrinsic V.$639.98
FCF$24.3B
Cir. Supply897.6M
Discount
%
Growth
%
IN
INTUIntuit Inc.
$358.06
$97.9B
$6.4B
273.5M
%
%
$557.08
▲36%
IN
INTUIntuit Inc.
Price$358.06
Market Cap$97.9B
Intrinsic V.$557.08
FCF$6.4B
Cir. Supply273.5M
Discount
%
Growth
%
ZT
ZTSZoetis Inc.
$77.34
$32.0B
$2.0B
413.2M
%
%
$115.52
▲33%
ZT
ZTSZoetis Inc.
Price$77.34
Market Cap$32.0B
Intrinsic V.$115.52
FCF$2.0B
Cir. Supply413.2M
Discount
%
Growth
%
BM
BMYBristol-Myers Squibb Company
$66.58
$136.0B
$8.1B
2.0B
%
%
$94.01
▲29%
BM
BMYBristol-Myers Squibb Company
Price$66.58
Market Cap$136.0B
Intrinsic V.$94.01
FCF$8.1B
Cir. Supply2.0B
Discount
%
Growth
%
QC
QCOMQUALCOMM Incorporated
$164.19
$175.4B
$10.2B
1.1B
%
%
$226.93
▲28%
QC
QCOMQUALCOMM Incorporated
Price$164.19
Market Cap$175.4B
Intrinsic V.$226.93
FCF$10.2B
Cir. Supply1.1B
Discount
%
Growth
%
T
TAT&T Inc.
$26.01
$178.2B
$10.1B
6.9B
%
%
$35.03
▲26%
T
TAT&T Inc.
Price$26.01
Market Cap$178.2B
Intrinsic V.$35.03
FCF$10.1B
Cir. Supply6.9B
Discount
%
Growth
%
AA
AAVE-USDAave
$122.72
$1.9B
M
15.4M
%
%
$161.87
▲24%
AA
AAVE-USDAave
Price$122.72
Market Cap$1.9B
Intrinsic V.$161.87
FCF$105.5M
Cir. Supply15.4M
Discount
%
Growth
%
CV
CVXChevron Corporation
$201.86
$396.0B
$21.9B
2.0B
%
%
$264.63
▲24%
CV
CVXChevron Corporation
Price$201.86
Market Cap$396.0B
Intrinsic V.$264.63
FCF$21.9B
Cir. Supply2.0B
Discount
%
Growth
%
IB
IBMInternational Business Machines
$235.59
$222.0B
$12.0B
942.1M
%
%
$302.69
▲22%
IB
IBMInternational Business Machines
Price$235.59
Market Cap$222.0B
Intrinsic V.$302.69
FCF$12.0B
Cir. Supply942.1M
Discount
%
Growth
%
GI
GILDGilead Sciences, Inc.
$145.68
$180.6B
$9.8B
1.2B
%
%
$186.46
▲22%
GI
GILDGilead Sciences, Inc.
Price$145.68
Market Cap$180.6B
Intrinsic V.$186.46
FCF$9.8B
Cir. Supply1.2B
Discount
%
Growth
%
EL
ELVElevance Health, Inc.
$394.43
$85.5B
$4.3B
216.9M
%
%
$469.95
▲16%
EL
ELVElevance Health, Inc.
Price$394.43
Market Cap$85.5B
Intrinsic V.$469.95
FCF$4.3B
Cir. Supply216.9M
Discount
%
Growth
%
AD
ADPAutomatic Data Processing, Inc.
$287.48
$114.2B
$5.2B
397.3M
%
%
$312.35
▲8%
AD
ADPAutomatic Data Processing, Inc.
Price$287.48
Market Cap$114.2B
Intrinsic V.$312.35
FCF$5.2B
Cir. Supply397.3M
Discount
%
Growth
%
BL
BLKBlackRock, Inc.
$1164.48
$189.2B
$7.6B
154.9M
%
%
$1158.07
▼-1%
BL
BLKBlackRock, Inc.
Price$1164.48
Market Cap$189.2B
Intrinsic V.$1158.07
FCF$7.6B
Cir. Supply154.9M
Discount
%
Growth
%
SP
SPGIS&P Global Inc.
$442.89
$130.6B
$5.4B
294.8M
%
%
$437.39
▼-1%
SP
SPGIS&P Global Inc.
Price$442.89
Market Cap$130.6B
Intrinsic V.$437.39
FCF$5.4B
Cir. Supply294.8M
Discount
%
Growth
%
MR
MRKMerck & Company, Inc.
$148.35
$366.0B
$15.2B
2.5B
%
%
$145.53
▼-2%
MR
MRKMerck & Company, Inc.
Price$148.35
Market Cap$366.0B
Intrinsic V.$145.53
FCF$15.2B
Cir. Supply2.5B
Discount
%
Growth
%
NV
NVSNovartis AG
$153.81
$292.3B
$11.9B
1.9B
%
%
$148.18
▼-4%
NV
NVSNovartis AG
Price$153.81
Market Cap$292.3B
Intrinsic V.$148.18
FCF$11.9B
Cir. Supply1.9B
Discount
%
Growth
%
PE
PEPPepsico, Inc.
$141.07
$192.7B
$7.8B
1.4B
%
%
$135.69
▼-4%
PE
PEPPepsico, Inc.
Price$141.07
Market Cap$192.7B
Intrinsic V.$135.69
FCF$7.8B
Cir. Supply1.4B
Discount
%
Growth
%
SN
SNPSSynopsys, Inc.
$442.61
$84.8B
$3.4B
191.6M
%
%
$423.05
▼-5%
SN
SNPSSynopsys, Inc.
Price$442.61
Market Cap$84.8B
Intrinsic V.$423.05
FCF$3.4B
Cir. Supply191.6M
Discount
%
Growth
%
IC
ICEIntercontinental Exchange Inc.
$162.33
$91.1B
$3.6B
561.4M
%
%
$153.18
▼-6%
IC
ICEIntercontinental Exchange Inc.
Price$162.33
Market Cap$91.1B
Intrinsic V.$153.18
FCF$3.6B
Cir. Supply561.4M
Discount
%
Growth
%
PG
PGProcter & Gamble Company (The)
$143.78
$334.2B
$13.3B
2.3B
%
%
$135.22
▼-6%
PG
PGProcter & Gamble Company (The)
Price$143.78
Market Cap$334.2B
Intrinsic V.$135.22
FCF$13.3B
Cir. Supply2.3B
Discount
%
Growth
%
RE
REGNRegeneron Pharmaceuticals, Inc.
$794.19
$81.8B
$3.1B
101.1M
%
%
$717.29
▼-11%
RE
REGNRegeneron Pharmaceuticals, Inc.
Price$794.19
Market Cap$81.8B
Intrinsic V.$717.29
FCF$3.1B
Cir. Supply101.1M
Discount
%
Growth
%
HO
HONHoneywell International Inc.
$217.43
$68.9B
$2.6B
316.9M
%
%
$194.92
▼-12%
HO
HONHoneywell International Inc.
Price$217.43
Market Cap$68.9B
Intrinsic V.$194.92
FCF$2.6B
Cir. Supply316.9M
Discount
%
Growth
%
AB
ABBVAbbVie Inc.
$255.48
$451.5B
$16.9B
1.8B
%
%
$225.94
▼-13%
AB
ABBVAbbVie Inc.
Price$255.48
Market Cap$451.5B
Intrinsic V.$225.94
FCF$16.9B
Cir. Supply1.8B
Discount
%
Growth
%
AM
AMGNAmgen Inc.
$432.42
$233.8B
$8.6B
540.6M
%
%
$378.47
▼-14%
AM
AMGNAmgen Inc.
Price$432.42
Market Cap$233.8B
Intrinsic V.$378.47
FCF$8.6B
Cir. Supply540.6M
Discount
%
Growth
%
EQ
EQIXEquinix, Inc.
$1044.41
$103.1B
$3.8B
98.7M
%
%
$905.68
▼-15%
EQ
EQIXEquinix, Inc.
Price$1044.41
Market Cap$103.1B
Intrinsic V.$905.68
FCF$3.8B
Cir. Supply98.7M
Discount
%
Growth
%
BS
BSXBoston Scientific Corporation
$46.84
$67.9B
$2.5B
1.4B
%
%
$40.03
▼-17%
BS
BSXBoston Scientific Corporation
Price$46.84
Market Cap$67.9B
Intrinsic V.$40.03
FCF$2.5B
Cir. Supply1.4B
Discount
%
Growth
%
SA
SAPSAP SE
$221.54
$255.7B
$9.1B
1.2B
%
%
$186.40
▼-19%
SA
SAPSAP SE
Price$221.54
Market Cap$255.7B
Intrinsic V.$186.40
FCF$9.1B
Cir. Supply1.2B
Discount
%
Growth
%
HY
HYPE32196-USDHyperliquid
$80.68
$20.4B
M
251.7M
%
%
$67.22
▼-20%
HY
HYPE32196-USDHyperliquid
Price$80.68
Market Cap$20.4B
Intrinsic V.$67.22
FCF$715.0M
Cir. Supply251.7M
Discount
%
Growth
%
RT
RTXRTX Corporation
$211.71
$285.3B
$9.9B
1.3B
%
%
$173.49
▼-22%
RT
RTXRTX Corporation
Price$211.71
Market Cap$285.3B
Intrinsic V.$173.49
FCF$9.9B
Cir. Supply1.3B
Discount
%
Growth
%
NO
NOWServiceNow, Inc.
$144.71
$149.6B
$5.1B
1.0B
%
%
$117.88
▼-23%
NO
NOWServiceNow, Inc.
Price$144.71
Market Cap$149.6B
Intrinsic V.$117.88
FCF$5.1B
Cir. Supply1.0B
Discount
%
Growth
%
BA
BABoeing Company (The)
$209.82
$165.8B
$5.6B
790.4M
%
%
$168.45
▼-25%
BA
BABoeing Company (The)
Price$209.82
Market Cap$165.8B
Intrinsic V.$168.45
FCF$5.6B
Cir. Supply790.4M
Discount
%
Growth
%
MC
MCDMcDonald's Corporation
$265.00
$187.5B
$6.3B
707.6M
%
%
$209.44
▼-27%
MC
MCDMcDonald's Corporation
Price$265.00
Market Cap$187.5B
Intrinsic V.$209.44
FCF$6.3B
Cir. Supply707.6M
Discount
%
Growth
%
MA
MAMastercard Incorporated
$595.30
$521.5B
$17.0B
869.5M
%
%
$461.68
▼-29%
MA
MAMastercard Incorporated
Price$595.30
Market Cap$521.5B
Intrinsic V.$461.68
FCF$17.0B
Cir. Supply869.5M
Discount
%
Growth
%
HD
HDHome Depot, Inc. (The)
$330.19
$329.4B
$10.8B
997.7M
%
%
$255.31
▼-29%
HD
HDHome Depot, Inc. (The)
Price$330.19
Market Cap$329.4B
Intrinsic V.$255.31
FCF$10.8B
Cir. Supply997.7M
Discount
%
Growth
%
SY
SYKStryker Corporation
$330.69
$126.8B
$4.1B
383.6M
%
%
$253.44
▼-30%
SY
SYKStryker Corporation
Price$330.69
Market Cap$126.8B
Intrinsic V.$253.44
FCF$4.1B
Cir. Supply383.6M
Discount
%
Growth
%
XO
XOMExxonMobil Holdings Corporation
$156.71
$644.4B
$20.7B
4.1B
%
%
$118.97
▼-32%
XO
XOMExxonMobil Holdings Corporation
Price$156.71
Market Cap$644.4B
Intrinsic V.$118.97
FCF$20.7B
Cir. Supply4.1B
Discount
%
Growth
%
V
VVisa Inc.
$381.60
$712.5B
$20.4B
1.7B
%
%
$283.37
▼-35%
V
VVisa Inc.
Price$381.60
Market Cap$712.5B
Intrinsic V.$283.37
FCF$20.4B
Cir. Supply1.7B
Discount
%
Growth
%
IT
ITWIllinois Tool Works Inc.
$280.10
$79.8B
$2.4B
284.8M
%
%
$202.18
▼-39%
IT
ITWIllinois Tool Works Inc.
Price$280.10
Market Cap$79.8B
Intrinsic V.$202.18
FCF$2.4B
Cir. Supply284.8M
Discount
%
Growth
%
SH
SHWSherwin-Williams Company (The)
$344.86
$83.7B
$2.5B
242.8M
%
%
$244.32
▼-41%
SH
SHWSherwin-Williams Company (The)
Price$344.86
Market Cap$83.7B
Intrinsic V.$244.32
FCF$2.5B
Cir. Supply242.8M
Discount
%
Growth
%
TJ
TJXTJX Companies, Inc. (The)
$135.12
$149.3B
$4.4B
1.1B
%
%
$94.24
▼-43%
TJ
TJXTJX Companies, Inc. (The)
Price$135.12
Market Cap$149.3B
Intrinsic V.$94.24
FCF$4.4B
Cir. Supply1.1B
Discount
%
Growth
%
CM
CMECME Group Inc.
$285.80
$102.8B
$2.9B
359.6M
%
%
$191.47
▼-49%
CM
CMECME Group Inc.
Price$285.80
Market Cap$102.8B
Intrinsic V.$191.47
FCF$2.9B
Cir. Supply359.6M
Discount
%
Growth
%
MD
MDLZMondelez International, Inc.
$62.36
$79.6B
$2.3B
1.3B
%
%
$41.77
▼-49%
MD
MDLZMondelez International, Inc.
Price$62.36
Market Cap$79.6B
Intrinsic V.$41.77
FCF$2.3B
Cir. Supply1.3B
Discount
%
Growth
%
TM
TMOThermo Fisher Scientific Inc
$622.18
$230.0B
$6.2B
369.7M
%
%
$399.23
▼-56%
TM
TMOThermo Fisher Scientific Inc
Price$622.18
Market Cap$230.0B
Intrinsic V.$399.23
FCF$6.2B
Cir. Supply369.7M
Discount
%
Growth
%
WM
WMWaste Management, Inc.
$219.66
$87.8B
$2.3B
399.7M
%
%
$139.04
▼-58%
WM
WMWaste Management, Inc.
Price$219.66
Market Cap$87.8B
Intrinsic V.$139.04
FCF$2.3B
Cir. Supply399.7M
Discount
%
Growth
%
CS
CSCOCisco Systems, Inc.
$109.93
$433.3B
$11.6B
3.9B
%
%
$69.46
▼-58%
CS
CSCOCisco Systems, Inc.
Price$109.93
Market Cap$433.3B
Intrinsic V.$69.46
FCF$11.6B
Cir. Supply3.9B
Discount
%
Growth
%
DE
DEDeere & Company
$630.33
$170.0B
$4.5B
269.6M
%
%
$396.42
▼-59%
DE
DEDeere & Company
Price$630.33
Market Cap$170.0B
Intrinsic V.$396.42
FCF$4.5B
Cir. Supply269.6M
Discount
%
Growth
%
JN
JNJJohnson & Johnson
$268.04
$645.9B
$16.9B
2.4B
%
%
$165.82
▼-62%
JN
JNJJohnson & Johnson
Price$268.04
Market Cap$645.9B
Intrinsic V.$165.82
FCF$16.9B
Cir. Supply2.4B
Discount
%
Growth
%
DI
DISWalt Disney Company (The)
$108.10
$186.7B
$4.9B
1.7B
%
%
$66.62
▼-62%
DI
DISWalt Disney Company (The)
Price$108.10
Market Cap$186.7B
Intrinsic V.$66.62
FCF$4.9B
Cir. Supply1.7B
Discount
%
Growth
%
UN
UNPUnion Pacific Corporation
$307.41
$182.6B
$4.7B
594.1M
%
%
$188.06
▼-63%
UN
UNPUnion Pacific Corporation
Price$307.41
Market Cap$182.6B
Intrinsic V.$188.06
FCF$4.7B
Cir. Supply594.1M
Discount
%
Growth
%
AD
ADIAnalog Devices, Inc.
$361.78
$175.3B
$4.1B
484.6M
%
%
$202.56
▼-79%
AD
ADIAnalog Devices, Inc.
Price$361.78
Market Cap$175.3B
Intrinsic V.$202.56
FCF$4.1B
Cir. Supply484.6M
Discount
%
Growth
%
AA
AAPLApple Inc.
$319.70
$4.7T
$107.7B
14.6B
%
%
$174.69
▼-83%
AA
AAPLApple Inc.
Price$319.70
Market Cap$4.7T
Intrinsic V.$174.69
FCF$107.7B
Cir. Supply14.6B
Discount
%
Growth
%
CS
CSXCSX Corporation
$51.28
$95.0B
$2.0B
1.9B
%
%
$24.95
▼-105%
CS
CSXCSX Corporation
Price$51.28
Market Cap$95.0B
Intrinsic V.$24.95
FCF$2.0B
Cir. Supply1.9B
Discount
%
Growth
%
IS
ISRGIntuitive Surgical, Inc.
$372.60
$133.5B
$2.6B
358.3M
%
%
$172.75
▼-116%
IS
ISRGIntuitive Surgical, Inc.
Price$372.60
Market Cap$133.5B
Intrinsic V.$172.75
FCF$2.6B
Cir. Supply358.3M
Discount
%
Growth
%
AZ
AZNAstraZeneca PLC
$162.70
$252.3B
$4.9B
1.6B
%
%
$74.86
▼-117%
AZ
AZNAstraZeneca PLC
Price$162.70
Market Cap$252.3B
Intrinsic V.$74.86
FCF$4.9B
Cir. Supply1.6B
Discount
%
Growth
%
VR
VRTXVertex Pharmaceuticals Incorpor
$541.69
$137.3B
$2.6B
253.5M
%
%
$245.38
▼-121%
VR
VRTXVertex Pharmaceuticals Incorpor
Price$541.69
Market Cap$137.3B
Intrinsic V.$245.38
FCF$2.6B
Cir. Supply253.5M
Discount
%
Growth
%
GE
GEGE Aerospace
$342.58
$355.4B
$6.6B
1.0B
%
%
$150.42
▼-128%
GE
GEGE Aerospace
Price$342.58
Market Cap$355.4B
Intrinsic V.$150.42
FCF$6.6B
Cir. Supply1.0B
Discount
%
Growth
%
LI
LINLinde plc
$489.51
$225.7B
$4.2B
461.0M
%
%
$213.61
▼-129%
LI
LINLinde plc
Price$489.51
Market Cap$225.7B
Intrinsic V.$213.61
FCF$4.2B
Cir. Supply461.0M
Discount
%
Growth
%
UN
UNI7083-USDUniswap
$5.07
$3.2B
M
622.9M
%
%
$2.09
▼-142%
UN
UNI7083-USDUniswap
Price$5.07
Market Cap$3.2B
Intrinsic V.$2.09
FCF$55.1M
Cir. Supply622.9M
Discount
%
Growth
%
CD
CDNSCadence Design Systems, Inc.
$340.39
$93.7B
$1.6B
275.4M
%
%
$138.33
▼-146%
CD
CDNSCadence Design Systems, Inc.
Price$340.39
Market Cap$93.7B
Intrinsic V.$138.33
FCF$1.6B
Cir. Supply275.4M
Discount
%
Growth
%
ME
METAMeta Platforms, Inc.
$578.02
$1.5T
$21.6B
2.2B
%
%
$231.33
▼-150%
ME
METAMeta Platforms, Inc.
Price$578.02
Market Cap$1.5T
Intrinsic V.$231.33
FCF$21.6B
Cir. Supply2.2B
Discount
%
Growth
%
CO
COSTCostco Wholesale Corporation
$945.47
$419.3B
$7.0B
443.5M
%
%
$371.13
▼-155%
CO
COSTCostco Wholesale Corporation
Price$945.47
Market Cap$419.3B
Intrinsic V.$371.13
FCF$7.0B
Cir. Supply443.5M
Discount
%
Growth
%
AV
AVGOBroadcom Inc.
$368.79
$1.8T
$27.2B
4.8B
%
%
$135.37
▼-172%
AV
AVGOBroadcom Inc.
Price$368.79
Market Cap$1.8T
Intrinsic V.$135.37
FCF$27.2B
Cir. Supply4.8B
Discount
%
Growth
%
TX
TXNTexas Instruments Incorporated
$258.64
$236.2B
$3.5B
913.2M
%
%
$91.87
▼-182%
TX
TXNTexas Instruments Incorporated
Price$258.64
Market Cap$236.2B
Intrinsic V.$91.87
FCF$3.5B
Cir. Supply913.2M
Discount
%
Growth
%
CA
CATCaterpillar, Inc.
$800.25
$367.9B
$5.0B
459.7M
%
%
$259.95
▼-208%
CA
CATCaterpillar, Inc.
Price$800.25
Market Cap$367.9B
Intrinsic V.$259.95
FCF$5.0B
Cir. Supply459.7M
Discount
%
Growth
%
KO
KOCoca-Cola Company (The)
$89.66
$385.8B
$5.2B
4.3B
%
%
$28.71
▼-212%
KO
KOCoca-Cola Company (The)
Price$89.66
Market Cap$385.8B
Intrinsic V.$28.71
FCF$5.2B
Cir. Supply4.3B
Discount
%
Growth
%
AS
ASMLASML Holding N.V. - New York Re
$1696.16
$651.5B
$8.4B
384.1M
%
%
$519.89
▼-226%
AS
ASMLASML Holding N.V. - New York Re
Price$1696.16
Market Cap$651.5B
Intrinsic V.$519.89
FCF$8.4B
Cir. Supply384.1M
Discount
%
Growth
%
PA
PANWPalo Alto Networks, Inc.
$371.59
$302.8B
$3.6B
815.0M
%
%
$103.94
▼-258%
PA
PANWPalo Alto Networks, Inc.
Price$371.59
Market Cap$302.8B
Intrinsic V.$103.94
FCF$3.6B
Cir. Supply815.0M
Discount
%
Growth
%
AM
AMDAdvanced Micro Devices, Inc.
$465.58
$760.0B
$8.8B
1.6B
%
%
$128.18
▼-263%
AM
AMDAdvanced Micro Devices, Inc.
Price$465.58
Market Cap$760.0B
Intrinsic V.$128.18
FCF$8.8B
Cir. Supply1.6B
Discount
%
Growth
%
KL
KLACKLA Corporation
$175.54
$229.4B
$2.6B
1.3B
%
%
$47.54
▼-269%
KL
KLACKLA Corporation
Price$175.54
Market Cap$229.4B
Intrinsic V.$47.54
FCF$2.6B
Cir. Supply1.3B
Discount
%
Growth
%
GO
GOOGLAlphabet Inc.
$346.59
$4.2T
$22.7B
5.9B
%
%
$91.43
▼-279%
GO
GOOGLAlphabet Inc.
Price$346.59
Market Cap$4.2T
Intrinsic V.$91.43
FCF$22.7B
Cir. Supply5.9B
Discount
%
Growth
%
WM
WMTWalmart Inc.
$103.09
$820.4B
$9.0B
8.0B
%
%
$26.72
▼-286%
WM
WMTWalmart Inc.
Price$103.09
Market Cap$820.4B
Intrinsic V.$26.72
FCF$9.0B
Cir. Supply8.0B
Discount
%
Growth
%
LL
LLYEli Lilly and Company
$1174.61
$1.0T
$11.1B
891.7M
%
%
$293.69
▼-300%
LL
LLYEli Lilly and Company
Price$1174.61
Market Cap$1.0T
Intrinsic V.$293.69
FCF$11.1B
Cir. Supply891.7M
Discount
%
Growth
%
IN
INTCIntel Corporation
$89.47
$472.9B
$4.9B
5.3B
%
%
$21.79
▼-311%
IN
INTCIntel Corporation
Price$89.47
Market Cap$472.9B
Intrinsic V.$21.79
FCF$4.9B
Cir. Supply5.3B
Discount
%
Growth
%
AM
AMATApplied Materials, Inc.
$461.67
$366.4B
$3.1B
793.6M
%
%
$91.71
▼-403%
AM
AMATApplied Materials, Inc.
Price$461.67
Market Cap$366.4B
Intrinsic V.$91.71
FCF$3.1B
Cir. Supply793.6M
Discount
%
Growth
%
LR
LRCXLam Research Corporation
$301.90
$377.8B
$3.1B
1.3B
%
%
$58.45
▼-416%
LR
LRCXLam Research Corporation
Price$301.90
Market Cap$377.8B
Intrinsic V.$58.45
FCF$3.1B
Cir. Supply1.3B
Discount
%
Growth
%
NV
NVDANVIDIA Corporation
$217.55
$5.3T
$41.8B
24.1B
%
%
$40.98
▼-431%
NV
NVDANVIDIA Corporation
Price$217.55
Market Cap$5.3T
Intrinsic V.$40.98
FCF$41.8B
Cir. Supply24.1B
Discount
%
Growth
%
MU
MUMicron Technology, Inc.
$932.86
$1.1T
$7.6B
1.1B
%
%
$160.09
▼-483%
MU
MUMicron Technology, Inc.
Price$932.86
Market Cap$1.1T
Intrinsic V.$160.09
FCF$7.6B
Cir. Supply1.1B
Discount
%
Growth
%
MS
MSFTMicrosoft Corporation
$513.53
$3.8T
$16.5B
7.4B
%
%
$52.73
▼-874%
MS
MSFTMicrosoft Corporation
Price$513.53
Market Cap$3.8T
Intrinsic V.$52.73
FCF$16.5B
Cir. Supply7.4B
Discount
%
Growth
%
TS
TSLATesla, Inc.
$348.75
$1.4T
$4.8B
3.9B
%
%
$28.98
▼-1103%
TS
TSLATesla, Inc.
Price$348.75
Market Cap$1.4T
Intrinsic V.$28.98
FCF$4.8B
Cir. Supply3.9B
Discount
%
Growth
%
AM
AMZNAmazon.com, Inc.
$266.43
$2.9T
$3.2B
10.8B
%
%
$7.06
▼-3672%
AM
AMZNAmazon.com, Inc.
Price$266.43
Market Cap$2.9T
Intrinsic V.$7.06
FCF$3.2B
Cir. Supply10.8B
Discount
%
Growth
%
This is not financial advice. Calculations are estimates based on historical free cash flow data and do not guarantee future results.