▶ Auto Components
1
+45.3%
1 /
0 /
0
+45.3%
Undervalued
1
0
0
Industry
Valued
Median upside
Average upside
Valuation
Undervalued
Overvalued
Fair
▶ Auto Components
(1)
1
+45.3%
+45.3%
Undervalued
1
0
0
Company
Mkt Cap
Current price
DCF value / share
Upside
Valuation
3 Yr Status
CYD
— China Yuchai International Limited Common Stock
Foreign
$1.7B
$45.35
$65.88
+45.3%
Undervalued
Growing
▶ Communication Services
68
+42.0%
37 /
29 /
2
+54.4%
Undervalued
37
29
2
Industry
Valued
Median upside
Average upside
Valuation
Undervalued
Overvalued
Fair
▶ Telecom Services
(18+29 total)
18
+272.1%
+127.8%
Undervalued
15
3
0
Company
Mkt Cap
Current price
DCF value / share
Upside
Valuation
3 Yr Status
KT
— KT Corporation Common Stock
ADR
$9.1B
$18.97
$62658.88
+330205.1%
Undervalued
Growing
TKC
— Turkcell Iletisim Hizmetleri A/S Common Stock
ADR
$4.7B
$5.43
$1430.68
+26247.7%
Undervalued
Growing
PHI
— Pldt Inc. Sponsored ADR
ADR
$4.2B
$19.46
$4228.01
+21626.7%
Undervalued
Growing
AMX
— America Movil SAB DE Cv/
ADR
$69.8B
$23.26
$662.98
+2750.3%
Undervalued
Stable
CHT
— Chunghwa Telecom Co., Ltd.
ADR
$32.8B
$42.28
$563.73
+1233.3%
Undervalued
Growing
CMCSA
— Comcast
$93.5B
$26.18
$214.27
+718.4%
Undervalued
Growing
VIV
— Telefonica Brasil S.A.
ADR
$18.1B
$11.34
$69.16
+509.9%
Undervalued
Growing
CHTR
— Charter Communications
$22.1B
$156.53
$836.00
+434.1%
Undervalued
Growing
UCL
— Ucloudlink Group Inc.
ADR
$27M
$0.72
$2.78
+286.1%
Undervalued
Stable
BCE
— BCE Inc. Common Stock
Foreign
$21.7B
$23.31
$83.50
+258.2%
Undervalued
Growing
RCI
— Rogers Communication, Inc. Common Stock
Foreign
$15.6B
$36.38
$129.73
+256.6%
Undervalued
Growing
TMUS
— T-mobile US
$198.5B
$183.38
$393.53
+114.6%
Undervalued
Growing
VEON
— Veon Ltd.
ADR
$4.0B
$57.42
$122.32
+113.0%
Undervalued
Growing
VZ
— Verizon
$201.3B
$48.22
$96.68
+100.5%
Undervalued
Growing
TLK
— PT Telekomunikasi Indonesia, Tbk
ADR
$14.5B
$14.68
$15.96
+8.7%
Undervalued
Weakening
IRDM
— Iridium Communications Inc. - Common Stock
$5.3B
$49.77
$25.60
-48.6%
Overvalued
Growing
GOGO
— Gogo Inc. - Common Stock
$375M
$2.77
$0.31
-88.8%
Overvalued
Weakening
IDT
— IDT Corporation Class B Common Stock
$1.7B
$67.02
$0.21
-99.7%
Overvalued
Growing
Cannot calculate DCF
AD
— Array Digital Infrastructure, Inc. Common Shares
$3.1B
$35.70
N/A
N/A
N/A
Stable
ATNI
— ATN International, Inc. - Common Stock
$490M
$31.84
N/A
N/A
N/A
Weakening
CABO
— Cable One, Inc. Common Stock
$206M
$36.29
N/A
N/A
N/A
Weakening
CCOI
— Cogent Communications Holdings, Inc. - Common Stock
$519M
$10.36
N/A
N/A
N/A
Weakening
GSAT
— Globalstar, Inc. - Common Stock
$10.6B
$82.63
N/A
N/A
N/A
Stable
IQST
— Iqstel Inc. - Common Stock
$6M
$1.18
N/A
N/A
N/A
Weakening
KORE
— Kore Group Holdings, Inc. Common Stock
$163M
$9.26
N/A
N/A
N/A
Weakening
KVHI
— KVH Industries, Inc. - Common Stock
$154M
$7.89
N/A
N/A
N/A
Stable
LBTYA
— Liberty Global Ltd. - Class A Common Shares
$3.6B
$10.50
N/A
N/A
N/A
Weakening
LBTYB
— Liberty Global Ltd. - Class B Common Shares
$4.1B
$12.13
N/A
N/A
N/A
Weakening
LBTYK
— Liberty Global Ltd. - Class C Common Shares
$3.4B
$10.20
N/A
N/A
N/A
Weakening
LILA
— Liberty Latin America Ltd. - Class A Common Stock
$1.7B
$8.55
N/A
N/A
N/A
Weakening
LILAK
— Liberty Latin America Ltd. - Class C Common Stock
$1.7B
$8.42
N/A
N/A
N/A
Weakening
LUMN
— Lumen Technologies, Inc. Common Stock
$6.6B
$6.41
N/A
N/A
N/A
Stable
NIXX
— Nixxy, Inc. - Common Stock
$19M
$0.69
N/A
N/A
N/A
Stable
OPTU
— Optimum Communications, Inc. Class A Common Stock
$400M
$0.84
N/A
N/A
N/A
Weakening
PCLA
— Picocela Inc.
ADR
$38M
$6.34
N/A
N/A
N/A
Stable
SATS
— Echostar
$30.1B
$103.94
N/A
N/A
N/A
Weakening
SHEN
— Shenandoah Telecommunications Co. - Common Stock
$742M
$13.42
N/A
N/A
N/A
Stable
SIFY
— Sify Technologies Limited - American Depository Shares
ADR
$1.1B
$15.85
N/A
N/A
N/A
Weakening
SKM
— SK Telecom Co., Ltd. Common Stock
ADR
$14.1B
$36.71
N/A
N/A
N/A
Stable
T
— AT&T
$170.9B
$24.60
N/A
N/A
N/A
Growing
TDS
— Telephone and Data Systems, Inc. Common Shares
$3.8B
$35.07
N/A
N/A
N/A
—
TEO
— Telecom Argentina S.A.
ADR
$5.7B
$13.34
N/A
N/A
N/A
Stable
TIGO
— Millicom International Cellular S.A. - Common Stock
Foreign
$15.8B
$94.23
N/A
N/A
N/A
Stable
TIMB
— TIM S.A.
ADR
$8.3B
$17.29
N/A
N/A
N/A
Growing
TU
— Telus Corporation Ordinary Shares
Foreign
$15.1B
$9.68
N/A
N/A
N/A
Growing
TV
— Grupo Televisa S.A.b. Common Stock
ADR
$1.2B
$2.85
N/A
N/A
N/A
Stable
VOD
— Vodafone Group Public Ltd. Co.
ADR
$37.5B
$16.21
N/A
N/A
N/A
Weakening
▶ Electronic Gaming & Multimedia
(5+6 total)
5
+58.2%
+30.3%
Undervalued
3
2
0
Company
Mkt Cap
Current price
DCF value / share
Upside
Valuation
3 Yr Status
GRVY
— Gravity Co., Ltd.
ADR
$485M
$69.75
$178.89
+156.5%
Undervalued
Weakening
GDEV
— Gdev Inc. - Ordinary Shares
Foreign
$218M
$12.01
$23.86
+98.7%
Undervalued
Growing
DDI
— Doubledown Interactive Co., Ltd. - American Depository Shares
ADR
$618M
$12.47
$19.73
+58.2%
Undervalued
Growing
NTES
— Netease, Inc.
ADR
$78.5B
$122.64
$26.37
-78.5%
Overvalued
Growing
EA
— Electronic Arts
$52.6B
$209.86
$35.19
-83.2%
Overvalued
Weakening
Cannot calculate DCF
MYPS
— Playstudios, Inc. - Class A Common Stock
$71M
$0.55
N/A
N/A
N/A
Stable
PLTK
— Playtika Holding Corp. - Common Stock
$959M
$2.52
N/A
N/A
N/A
Stable
RBLX
— Roblox Corporation Class A Common Stock
$27.2B
$37.95
N/A
N/A
N/A
Growing
SKLZ
— Skillz Inc. Class A Common Stock
$152M
$8.79
N/A
N/A
N/A
—
SOHU
— Sohu.com Ltd.
ADR
$365M
$14.00
N/A
N/A
N/A
Stable
TTWO
— Take-two Interactive
$44.9B
$242.03
N/A
N/A
N/A
Stable
▶ Internet Content & Information
(23+29 total)
23
+54.4%
+50.8%
Undervalued
12
11
0
Company
Mkt Cap
Current price
DCF value / share
Upside
Valuation
3 Yr Status
TME
— Tencent Music Entertainment Group
ADR
$14.2B
$8.65
$143.48
+1558.7%
Undervalued
Growing
WB
— Weibo Corp.
ADR
$1.9B
$7.65
$45.99
+501.2%
Undervalued
Stable
YELP
— Yelp Inc. Common Stock
$1.3B
$24.41
$139.30
+470.7%
Undervalued
Growing
UPWK
— Upwork Inc. - Common Stock
$1.1B
$8.64
$46.46
+437.7%
Undervalued
Growing
MOMO
— Hello Group Inc.
ADR
$850M
$5.75
$26.36
+358.4%
Undervalued
Weakening
SEAT
— Vivid Seats Inc. - Class A Common Stock
$79M
$7.18
$31.89
+344.2%
Undervalued
Weakening
SSTK
— Shutterstock, Inc. Common Stock
$215M
$5.84
$20.66
+253.8%
Undervalued
Weakening
MTCH
— Match Group, Inc. - Common Stock
$8.7B
$37.28
$103.85
+178.6%
Undervalued
Stable
EVER
— Everquote, Inc. - Class A Common Stock
$867M
$24.52
$60.43
+146.5%
Undervalued
Stable
NRDS
— Nerdwallet, Inc. - Class A Common Stock
$657M
$9.99
$17.52
+75.4%
Undervalued
Stable
STUB
— Stubhub Holdings, Inc. Class A Common Stock
$2.9B
$7.66
$12.05
+57.3%
Undervalued
Stable
OPRA
— Opera Ltd.
ADR
$1.8B
$20.13
$31.08
+54.4%
Undervalued
Stable
FVRR
— Fiverr International Ltd. Ordinary Shares, No Par Value
Foreign
$326M
$9.06
$7.26
-19.9%
Overvalued
Growing
META
— Meta Platforms
$1.51T
$594.18
$429.89
-27.6%
Overvalued
Growing
PINS
— Pinterest, Inc. Class A Common Stock
$13.1B
$23.32
$11.04
-52.7%
Overvalued
Stable
CARS
— Cars.com Inc. Common Stock
$703M
$12.57
$5.72
-54.5%
Overvalued
Stable
GOOG
— Alphabet Inc. (Class C
$4.17T
$343.95
$143.12
-58.4%
Overvalued
Growing
GOOGL
— Alphabet Inc. (Class A
$4.20T
$346.35
$143.12
-58.7%
Overvalued
Growing
ATHM
— Autohome Inc.
ADR
$2.6B
$22.54
$3.94
-82.5%
Overvalued
Weakening
BIDU
— Baidu, Inc.
ADR
$28.7B
$104.69
$8.75
-91.6%
Overvalued
Weakening
BZ
— Kanzhun Limited - American Depository Shares
ADR
$6.5B
$15.41
$0.19
-98.8%
Overvalued
Growing
JOYY
— Joyy Inc.
ADR
$3.6B
$72.19
$0.84
-98.8%
Overvalued
Stable
MAX
— Mediaalpha, Inc. Class A Common Stock
$718M
$13.28
$0.02
-99.8%
Overvalued
Stable
Cannot calculate DCF
ANGI
— Angi Inc. - Class A Common Stock
$195M
$4.83
N/A
N/A
N/A
Stable
AREN
— the Arena Group Holdings, Inc. Common Stock
$57M
$1.19
N/A
N/A
N/A
Stable
BILI
— Bilibili Inc.
ADR
$5.8B
$17.07
N/A
N/A
N/A
Growing
BMBL
— Bumble Inc. - Common Stock
$355M
$2.72
N/A
N/A
N/A
Stable
BODI
— the Beachbody Company, Inc. - Class A Common Stock
$74M
$6.33
N/A
N/A
N/A
—
BZFD
— Buzzfeed, Inc. - Class A Common Stock
$94M
$1.14
N/A
N/A
N/A
—
CCG
— Cheche Group Inc. - Class A Ordinary Shares
Foreign
$40M
$16.01
N/A
N/A
N/A
Stable
DOYU
— Douyu International Holdings Ltd.
ADR
$134M
$4.58
N/A
N/A
N/A
—
FENG
— Phoenix New Media Ltd.
ADR
$17M
$1.45
N/A
N/A
N/A
Stable
GENI
— Genius Sports Limited Ordinary Shares
Foreign
$2.1B
$7.89
N/A
N/A
N/A
Growing
GETY
— Getty Images Holdings, Inc. Class A Common Stock
$134M
$0.32
N/A
N/A
N/A
Stable
GRPN
— Groupon, Inc. - Common Stock
$834M
$21.95
N/A
N/A
N/A
Stable
NBIS
— Nebius Group N.V. - Class A Ordinary Shares
Foreign
$64.7B
$254.78
N/A
N/A
N/A
Stable
NXDR
— Nextdoor Holdings, Inc. Class A Common Stock
$984M
$2.58
N/A
N/A
N/A
Growing
PERI
— Perion Network Ltd. - Ordinary Shares
Foreign
$395M
$9.77
N/A
N/A
N/A
Weakening
PPLI
— People Incorporated - Common Stock
$3.0B
$40.37
N/A
N/A
N/A
Weakening
RUM
— Rumble Inc. - Class A Common Stock
$1.3B
$7.53
N/A
N/A
N/A
—
SJ
— Scienjoy Holding Corporation - Class A Ordinary Shares
Foreign
$35M
$0.82
N/A
N/A
N/A
Stable
SNAP
— Snap Inc. Class A Common Stock
$8.8B
$5.32
N/A
N/A
N/A
Growing
SOGP
— Sound Group Inc.
ADR
$51M
$12.19
N/A
N/A
N/A
Stable
SPOT
— Spotify Technology S.A. Ordinary Shares
Foreign
$102.5B
$498.59
N/A
N/A
N/A
Stable
TBLA
— Taboola.com Ltd. - Ordinary Shares
$1.2B
$3.95
N/A
N/A
N/A
Stable
TEAD
— Teads Holding Co. - Common Stock
$62M
$0.64
N/A
N/A
N/A
Stable
TRVG
— Trivago N.V.
ADR
$367M
$5.19
N/A
N/A
N/A
Stable
Z
— Zillow Group, Inc. - Class C Capital Stock
$8.2B
$35.94
N/A
N/A
N/A
Stable
ZD
— Ziff Davis, Inc. - Common Stock
$2.1B
$55.89
N/A
N/A
N/A
Growing
ZG
— Zillow Group, Inc. - Class A Common Stock
$8.3B
$36.24
N/A
N/A
N/A
Stable
ZH
— Zhihu Inc.
ADR
$286M
$3.19
N/A
N/A
N/A
—
ZIP
— Ziprecruiter, Inc. Class A Common Stock
$385M
$4.72
N/A
N/A
N/A
Weakening
▶ Advertising Agencies
(6+16 total)
6
+20.9%
+51.0%
Undervalued
3
3
0
Company
Mkt Cap
Current price
DCF value / share
Upside
Valuation
3 Yr Status
CRTO
— Criteo S.A.
ADR
$915M
$18.21
$130.14
+614.7%
Undervalued
Growing
TTD
— Trade Desk (the)
$6.8B
$14.55
$40.06
+175.3%
Undervalued
Growing
WIMI
— Wimi Hologram Cloud Inc. - Class B Ordinary Shares
ADR
$25M
$1.34
$2.05
+53.0%
Undervalued
Stable
APP
— Applovin
$105.0B
$312.45
$277.77
-11.1%
Overvalued
Growing
DV
— Doubleverify Holdings, Inc. Common Stock
$2.0B
$13.29
$7.81
-41.2%
Overvalued
Stable
STGW
— Stagwell Inc. - Class A Common Stock
$2.3B
$9.32
$2.78
-70.2%
Overvalued
Growing
Cannot calculate DCF
ADV
— Advantage Solutions Inc. - Class A Common Stock
$432M
$32.99
N/A
N/A
N/A
Stable
CCO
— Clear Channel Outdoor Holdings, Inc. Common Stock
$1.2B
$2.32
N/A
N/A
N/A
Stable
CDLX
— Cardlytics, Inc. - Common Stock
$25M
$4.26
N/A
N/A
N/A
Weakening
CHR
— Cheer Holding, Inc. - Class A Ordinary Share
Foreign
$3M
$1.89
N/A
N/A
N/A
Weakening
EEX
— Emerald Holding, Inc. Common Stock
$997M
$5.04
N/A
N/A
N/A
Stable
EVC
— Entravision Communications Corporation Common Stock
$817M
$8.88
N/A
N/A
N/A
Stable
FLNT
— Fluent, Inc. - Common Stock
$124M
$4.15
N/A
N/A
N/A
Weakening
KRKR
— 36kr Holdings Inc.
ADR
$6M
$3.19
N/A
N/A
N/A
Stable
MGNI
— Magnite, Inc. - Common Stock
$3.5B
$24.59
N/A
N/A
N/A
Stable
NCMI
— National Cinemedia, Inc. - Common Stock
$251M
$2.68
N/A
N/A
N/A
Stable
NEXN
— Nexxen International Ltd. - Ordinary Shares
ADR
$597M
$10.72
N/A
N/A
N/A
Growing
OMC
— Omnicom Group
$25.2B
$88.37
N/A
N/A
N/A
Weakening
QNST
— Quinstreet, Inc. - Common Stock
$1.2B
$20.74
N/A
N/A
N/A
Stable
SWAG
— Stran & Company, Inc. - Common Stock
$37M
$1.97
N/A
N/A
N/A
Weakening
TSQ
— Townsquare Media, Inc. Class A Common Stock
$102M
$5.67
N/A
N/A
N/A
Stable
WPP
— WPP Plc.
ADR
$5.8B
$26.99
N/A
N/A
N/A
Weakening
▶ Publishing
(2+5 total)
2
+5.2%
+5.2%
Undervalued
1
1
0
Company
Mkt Cap
Current price
DCF value / share
Upside
Valuation
3 Yr Status
NYT
— New York Times Company (the) Common Stock
$10.4B
$64.11
$80.49
+25.5%
Undervalued
Growing
PSO
— Pearson, Plc. Common Stock
ADR
$9.8B
$16.25
$13.81
-15.0%
Overvalued
Weakening
Cannot calculate DCF
LEE
— Lee Enterprises, Incorporated - Common Stock
$181M
$8.15
N/A
N/A
N/A
Weakening
SCHL
— Scholastic Corporation - Common Stock
$886M
$41.60
N/A
N/A
N/A
Weakening
TDAY
— USA Today Co., Inc. Common Stock
$1.0B
$6.83
N/A
N/A
N/A
Stable
WLY
— John Wiley & Sons, Inc. Common Stock
$2.6B
$51.81
N/A
N/A
N/A
Growing
WLYB
— John Wiley & Sons, Inc. Common Stock
$2.5B
$49.70
N/A
N/A
N/A
Growing
▶ Entertainment
(12+23 total)
12
-26.4%
-6.9%
Overvalued
3
7
2
Company
Mkt Cap
Current price
DCF value / share
Upside
Valuation
3 Yr Status
FOX
— Fox Corporation (Class B
$24.4B
$58.10
$123.69
+112.9%
Undervalued
Growing
FOXA
— Fox Corporation (Class A
$27.5B
$65.45
$123.69
+89.0%
Undervalued
Growing
DIS
— Walt Disney Company (the)
$182.0B
$104.81
$137.34
+31.0%
Undervalued
Growing
CNK
— Cinemark Holdings Inc. Cinemark Holdings, Inc. Common Stock
$4.4B
$37.66
$35.91
+0.0%
Fair
Stable
WMG
— Warner Music Group Corp. - Class A Common Stock
$13.2B
$25.32
$24.46
+0.0%
Fair
Weakening
AENT
— Alliance Entertainment Holding Corporation - Common Stock
$296M
$5.81
$4.34
-25.3%
Overvalued
Stable
NFLX
— Netflix
$325.8B
$78.24
$56.72
-27.5%
Overvalued
Growing
NWSA
— News Corp. (Class A
$15.8B
$28.94
$20.85
-28.0%
Overvalued
Stable
NWS
— News Corp. (Class B
$18.0B
$32.96
$20.85
-36.7%
Overvalued
Stable
MSGE
— Madison Square Garden Entertainment Corp. Class A Common Stock
$4.0B
$84.34
$46.57
-44.8%
Overvalued
Weakening
IMAX
— Imax Corporation Common Stock
$2.9B
$53.24
$15.00
-71.8%
Overvalued
Growing
LYV
— Live Nation Entertainment
$43.3B
$186.12
$33.93
-81.8%
Overvalued
Stable
Cannot calculate DCF
AMC
— AMC Entertainment Holdings, Inc. Class A Common Stock
$2.2B
$2.63
N/A
N/A
N/A
—
AMCX
— AMC Global Media Inc. - Class A Common Stock
$528M
$12.02
N/A
N/A
N/A
Weakening
BATRA
— Atlanta Braves Holdings, Inc. - Series A Common Stock
$3.6B
$56.68
N/A
N/A
N/A
Stable
BATRK
— Atlanta Braves Holdings, Inc. - Series C Common Stock
$3.4B
$53.18
N/A
N/A
N/A
Stable
CPOP
— Pop Culture Group Co., Ltd. - Class A Ordinary Shares
Foreign
$32M
$0.39
N/A
N/A
N/A
—
FWONA
— Liberty Media Corporation - Series A Liberty Formula One Common Stock
$23.7B
$94.59
N/A
N/A
N/A
Stable
FWONK
— Liberty Media Corporation - Series C Liberty Formula One Common Stock
$26.0B
$103.74
N/A
N/A
N/A
Stable
HUYA
— Huya Inc.
ADR
$533M
$2.33
N/A
N/A
N/A
Stable
IQ
— Iqiyi, Inc.
ADR
$1.3B
$1.36
N/A
N/A
N/A
Weakening
LFS
— Leifras Co., Ltd.
ADR
$57M
$2.17
N/A
N/A
N/A
Stable
MCS
— Marcus Corporation (the) Common Stock
$923M
$30.04
N/A
N/A
N/A
Weakening
MSGS
— Madison Square Garden Sports Corp. Class A Common Stock (New)
$9.9B
$412.54
N/A
N/A
N/A
Weakening
NIPG
— NIP Group Inc.
ADR
$64M
$8.50
N/A
N/A
N/A
Stable
PLAY
— Dave & Buster's Entertainment, Inc. - Common Stock
$370M
$10.63
N/A
N/A
N/A
Weakening
RDI
— Reading International Inc. - Class A Non-voting Common Stock
$35M
$1.50
N/A
N/A
N/A
—
RDIB
— Reading International Inc. - Class B Voting Common Stock
$204M
$8.39
N/A
N/A
N/A
—
ROKU
— Roku, Inc. - Class A Common Stock
$22.8B
$154.09
N/A
N/A
N/A
Stable
RSVR
— Reservoir Media, Inc.. - Common Stock
$654M
$9.96
N/A
N/A
N/A
Growing
SIRI
— Siriusxm Holdings Inc. - Common Stock
$9.4B
$27.98
N/A
N/A
N/A
Weakening
SPHR
— Sphere Entertainment Co. Class A Common Stock
$6.3B
$176.58
N/A
N/A
N/A
Stable
STRZ
— Starz Entertainment Corp. - Common Shares
$470M
$28.00
N/A
N/A
N/A
Stable
TKO
— TKO Group Holdings
$37.8B
$199.74
N/A
N/A
N/A
Stable
WBD
— Warner Bros. Discovery
$69.5B
$27.73
N/A
N/A
N/A
Stable
▶ Broadcasting
(2+10 total)
2
-75.6%
-75.6%
Overvalued
0
2
0
Company
Mkt Cap
Current price
DCF value / share
Upside
Valuation
3 Yr Status
FUBO
— Fubotv Inc. Class A Common Stock
$289M
$9.81
$3.09
-68.5%
Overvalued
Stable
NXST
— Nexstar Media Group, Inc. - Common Stock
$5.8B
$188.41
$32.64
-82.7%
Overvalued
Stable
Cannot calculate DCF
BBGI
— Beasley Broadcast Group, Inc. - Class A Common Stock
$40M
$24.12
N/A
N/A
N/A
—
GTN
— Gray Media, Inc. Common Stock
$519M
$5.05
N/A
N/A
N/A
Stable
GTN.A
— Gray Media, Inc. Class A Common Stock
$832M
$8.10
N/A
N/A
N/A
Stable
IHRT
— Iheartmedia, Inc. - Class A Common Stock
$456M
$3.02
N/A
N/A
N/A
Stable
MDIA
— Mediaco Holding Inc. - Class A Common Stock
$79M
$0.97
N/A
N/A
N/A
Stable
SBGI
— Sinclair, Inc. - Class A Common Stock
$1.0B
$14.31
N/A
N/A
N/A
Stable
SGA
— Saga Communications, Inc. - Class A Common Stock
$64M
$10.11
N/A
N/A
N/A
Weakening
SSP
— E.w. Scripps Company (the) - Class A Common Stock
$307M
$3.35
N/A
N/A
N/A
Weakening
UONE
— Urban One, Inc. - Class A Common Stock
$23M
$5.09
N/A
N/A
N/A
Weakening
UONEK
— Urban One, Inc. - Class D Common Stock
$23M
$5.20
N/A
N/A
N/A
Weakening
▶ Financial Services
389
+33.2%
247 /
120 /
22
+39.1%
Undervalued
247
120
22
Industry
Valued
Median upside
Average upside
Valuation
Undervalued
Overvalued
Fair
▶ Insurance-Property & Casualty
(26+15 total)
26
+170.5%
+154.9%
Undervalued
25
0
1
Company
Mkt Cap
Current price
DCF value / share
Upside
Valuation
3 Yr Status
UVE
— Universal Insurance Holdings Inc. Common Stock
$1.2B
$42.48
$319.72
+652.6%
Undervalued
Growing
HCI
— HCI Group, Inc. Common Stock
$2.4B
$185.50
$817.30
+340.6%
Undervalued
Growing
MCY
— Mercury General Corporation Common Stock
$5.8B
$104.84
$439.57
+319.3%
Undervalued
Growing
HRTG
— Heritage Insurance Holdings, Inc. Common Stock
$1.0B
$33.28
$136.15
+309.1%
Undervalued
Growing
THG
— Hanover Insurance Group Inc.
$7.8B
$223.18
$791.71
+254.7%
Undervalued
Growing
PGR
— Progressive Corporation
$121.4B
$208.87
$700.15
+235.2%
Undervalued
Growing
TRV
— Travelers Companies (the)
$77.2B
$370.00
$1203.30
+225.2%
Undervalued
Growing
WRB
— W R Berkley Corporation
$26.2B
$70.49
$216.95
+207.8%
Undervalued
Growing
AFG
— American Financial Group, Inc. Common Stock
$12.1B
$145.68
$436.67
+199.7%
Undervalued
Weakening
PLMR
— Palomar Holdings, Inc. - Common Stock
$3.4B
$128.19
$365.20
+184.9%
Undervalued
Growing
SAFT
— Safety Insurance Group, Inc. - Common Stock
$1.5B
$103.58
$294.23
+184.1%
Undervalued
Growing
CINF
— Cincinnati Financial
$26.7B
$172.67
$473.07
+174.0%
Undervalued
Growing
AIZ
— Assurant
$13.9B
$280.92
$763.48
+171.8%
Undervalued
Growing
KNSL
— Kinsale Capital Group, Inc. Common Stock
$8.7B
$377.40
$1015.98
+169.2%
Undervalued
Growing
ORI
— Old Republic International Corporation Common Stock
$10.4B
$42.76
$113.13
+164.6%
Undervalued
Growing
MKL
— Markel Group Inc. Common Stock
$23.0B
$1835.48
$4830.96
+163.2%
Undervalued
Growing
WTM
— White Mountains Insurance Group, Ltd. Common Stock
$5.3B
$2139.51
$5260.43
+145.9%
Undervalued
Growing
RLI
— RLI Corp. Common Stock DE
$5.9B
$64.02
$156.69
+144.8%
Undervalued
Growing
DGICA
— Donegal Group, Inc. - Class A Common Stock
$695M
$18.76
$44.84
+139.0%
Undervalued
Growing
CB
— Chubb Limited
$133.6B
$344.38
$782.01
+127.1%
Undervalued
Stable
DGICB
— Donegal Group, Inc. - Class B Common Stock
$773M
$20.86
$44.84
+115.0%
Undervalued
Growing
CNA
— CNA Financial Corporation Common Stock
$13.8B
$51.15
$108.38
+111.9%
Undervalued
Growing
SIGI
— Selective Insurance Group, Inc. - Common Stock
$5.6B
$94.00
$184.37
+96.1%
Undervalued
Growing
HMN
— Horace Mann Educators Corporation Common Stock
$2.1B
$51.78
$95.00
+83.5%
Undervalued
Growing
STC
— Stewart Information Services Corporation Common Stock
$2.1B
$67.83
$102.89
+51.7%
Undervalued
Growing
L
— Loews Corporation
$23.2B
$112.70
$115.65
+0.0%
Fair
Stable
Cannot calculate DCF
ACIC
— American Coastal Insurance Corporation - Common Stock
$473M
$9.76
N/A
N/A
N/A
Stable
ALL
— Allstate
$67.1B
$260.48
N/A
N/A
N/A
Stable
GBLI
— Global Indemnity Group, LLC - Class A Common Shares
LP
$412M
$28.21
N/A
N/A
N/A
Stable
HGTY
— Hagerty, Inc. Class A Common Stock
$4.4B
$12.93
N/A
N/A
N/A
Growing
HIPO
— Hippo Holdings Inc. Common Stock
$859M
$32.98
N/A
N/A
N/A
Stable
KINS
— Kingstone Companies, Inc. - Common Stock
$282M
$19.45
N/A
N/A
N/A
Stable
KMPR
— Kemper Corporation
$1.6B
$26.93
N/A
N/A
N/A
Stable
LMND
— Lemonade, Inc. Common Stock
$4.1B
$53.02
N/A
N/A
N/A
—
NODK
— NI Holdings, Inc. - Common Stock
$316M
$15.44
N/A
N/A
N/A
Weakening
PRA
— Proassurance Corporation Common Stock
$1.3B
$25.00
N/A
N/A
N/A
Stable
PRCH
— Porch Group, Inc. - Common Stock
$1.9B
$16.94
N/A
N/A
N/A
Stable
ROOT
— Root, Inc. - Common Stock
$786M
$49.69
N/A
N/A
N/A
Stable
SKWD
— Skyward Specialty Insurance Group, Inc. - Common Stock
$2.4B
$58.94
N/A
N/A
N/A
Growing
TRUP
— Trupanion, Inc. - Common Stock
$1.4B
$30.98
N/A
N/A
N/A
Growing
UFCS
— United Fire Group, Inc. - Common Stock
$1.4B
$53.71
N/A
N/A
N/A
Stable
▶ Insurance-Specialty
(11+4 total)
11
+123.7%
+77.0%
Undervalued
8
3
0
Company
Mkt Cap
Current price
DCF value / share
Upside
Valuation
3 Yr Status
ESNT
— Essent Group Ltd. Common Shares
$6.4B
$69.30
$217.96
+214.5%
Undervalued
Stable
NMIH
— NMI Holdings Inc. - Common Stock
$3.5B
$45.44
$128.51
+182.8%
Undervalued
Growing
MTG
— Mgic Investment Corporation Common Stock
$6.5B
$30.84
$85.62
+177.6%
Undervalued
Growing
RDN
— Radian Group Inc. Common Stock
$4.9B
$36.87
$99.93
+171.0%
Undervalued
Weakening
FAF
— First American Corporation (New) Common Stock
$7.5B
$74.06
$177.09
+139.1%
Undervalued
Growing
AXS
— Axis Capital Holdings Limited Common Stock
$7.4B
$100.02
$223.71
+123.7%
Undervalued
Growing
ACT
— Enact Holdings, Inc. - Common Stock
$6.9B
$49.78
$92.60
+86.0%
Undervalued
Growing
ITIC
— Investors Title Company - Common Stock
$532M
$282.02
$318.18
+12.8%
Undervalued
Growing
AGO
— Assured Guaranty Ltd. Common Stock
$3.4B
$76.17
$20.02
-73.7%
Overvalued
Weakening
RYAN
— Ryan Specialty Holdings, Inc. Class A Common Stock
$16.7B
$42.83
$9.15
-78.6%
Overvalued
Growing
AMSF
— Amerisafe, Inc. - Common Stock
$509M
$27.20
$1.59
-94.2%
Overvalued
Weakening
Cannot calculate DCF
EIG
— Employers Holdings Inc. Common Stock
$885M
$48.53
N/A
N/A
N/A
Weakening
FNF
— Fidelity National Financial, Inc. Common Stock
$13.2B
$48.95
N/A
N/A
N/A
Growing
JRVR
— James River Group Holdings, Inc. - Common Stock
$200M
$4.33
N/A
N/A
N/A
Weakening
OSG
— Octave Specialty Group, Inc. Common Stock
$212M
$4.71
N/A
N/A
N/A
Weakening
▶ Insurance-Reinsurance
(6)
6
+61.8%
+62.9%
Undervalued
4
2
0
Company
Mkt Cap
Current price
DCF value / share
Upside
Valuation
3 Yr Status
RNR
— Renaissancere Holdings Ltd. Common Stock
$13.7B
$320.50
$2050.14
+539.7%
Undervalued
Stable
GLRE
— Greenlight Reinsurance, Ltd. - Class A Ordinary Shares
$521M
$15.70
$53.40
+240.1%
Undervalued
Weakening
EG
— Everest Group
$14.5B
$366.09
$700.70
+91.4%
Undervalued
Weakening
RGA
— Reinsurance Group of America, Incorporated Common Stock
$16.4B
$250.31
$330.91
+32.2%
Undervalued
Growing
SPNT
— Siriuspoint Ltd. Common Shares
$2.7B
$23.23
$7.03
-69.7%
Overvalued
Growing
HG
— Hamilton Insurance Group, Ltd. Class B Common Shares
$3.5B
$35.20
$8.39
-76.2%
Overvalued
Growing
▶ Banks-Regional
(196+22 total)
196
+42.8%
+43.2%
Undervalued
142
41
13
Company
Mkt Cap
Current price
DCF value / share
Upside
Valuation
3 Yr Status
AVAL
— Grupo Aval Acciones Y Valores S.A.
ADR
$6.4B
$5.41
$73687.29
+1361957.1%
Undervalued
Stable
BBAR
— Banco Bbva Argentina S.A. ADS
ADR
$3.3B
$15.96
$90786.21
+568735.9%
Undervalued
Weakening
CIB
— Grupo Cibest S.A.
ADR
$22.8B
$96.13
$381099.52
+396341.8%
Undervalued
Growing
SUPV
— Grupo Supervielle S.A.
ADR
$634M
$8.43
$23850.69
+282826.3%
Undervalued
Stable
BMA
— Banco Macro S.A. ADR (Representing Ten Class B Common Shares)
ADR
$5.1B
$80.40
$205503.47
+255501.3%
Undervalued
Stable
GGAL
— Grupo Financiero Galicia S.A.
ADR
$6.0B
$45.01
$37959.29
+84235.2%
Undervalued
Weakening
INTR
— Inter & Co. Inc. - Class A Common Shares
Foreign
$2.3B
$5.21
$74.91
+1337.8%
Undervalued
Growing
IFS
— Intercorp Financial Services Inc. Common Shares
Foreign
$6.1B
$54.69
$376.68
+588.8%
Undervalued
Stable
BAP
— Credicorp Ltd. Common Stock
Foreign
$29.8B
$374.98
$2185.75
+482.9%
Undervalued
Stable
CASH
— Pathward Financial, Inc. - Common Stock
$1.8B
$86.08
$492.10
+471.7%
Undervalued
Growing
SHG
— Shinhan Financial Group Co. Ltd.
ADR
$35.7B
$74.80
$296.06
+295.8%
Undervalued
Stable
DB
— Deutsche Bank AG Common Stock
ADR
$73.4B
$38.38
$147.94
+285.5%
Undervalued
Growing
CUBI
— Customers Bancorp, Inc. Common Stock
$2.8B
$83.36
$314.96
+277.8%
Undervalued
Stable
NECB
— Northeast Community Bancorp, Inc. - Common Stock
$359M
$27.01
$90.42
+234.8%
Undervalued
Stable
BLX
— Banco Latinoamericano de Comercio Exterior, S.A.
Foreign
$2.0B
$54.91
$144.23
+162.7%
Undervalued
Growing
CBNK
— Capital Bancorp, Inc. - Common Stock
$615M
$37.74
$97.86
+159.3%
Undervalued
Growing
WAL
— Western Alliance Bancorporation Common Stock DE
$8.9B
$81.80
$210.04
+156.8%
Undervalued
Stable
FRME
— First Merchants Corporation - Common Stock
$2.7B
$43.34
$106.52
+145.8%
Undervalued
Stable
IBOC
— International Bancshares Corporation - Common Stock
$4.6B
$73.43
$180.00
+145.1%
Undervalued
Stable
FBIZ
— First Business Financial Services, Inc. - Common Stock
$597M
$71.40
$172.93
+142.2%
Undervalued
Growing
PFS
— Provident Financial Services, Inc. Common Stock
$3.3B
$25.01
$59.91
+139.5%
Undervalued
Growing
SRCE
— 1st Source Corporation - Common Stock
$2.1B
$88.74
$209.47
+136.0%
Undervalued
Growing
FBP
— First Bancorp. New Common Stock
$4.5B
$29.41
$66.94
+127.6%
Undervalued
Growing
BANR
— Banner Corporation - Common Stock
$2.5B
$73.70
$166.57
+126.0%
Undervalued
Stable
BCML
— Baycom Corp. - Common Stock
$339M
$31.05
$69.05
+122.4%
Undervalued
Weakening
FMBH
— First Mid Bancshares, Inc. - Common Stock
$1.4B
$52.02
$110.29
+112.0%
Undervalued
Growing
FHB
— First Hawaiian, Inc. - Common Stock
$3.4B
$27.85
$59.00
+111.8%
Undervalued
Growing
CCBG
— Capital City Bank Group - Common Stock
$897M
$52.43
$110.75
+111.2%
Undervalued
Growing
ASB
— Associated Banc-Corp. Common Stock
$6.1B
$32.17
$67.65
+110.3%
Undervalued
Growing
OSBC
— Old Second Bancorp, Inc. - Common Stock
$1.3B
$25.81
$54.19
+110.0%
Undervalued
Stable
SMBC
— Southern Missouri Bancorp, Inc. - Common Stock
$851M
$77.21
$161.77
+109.5%
Undervalued
Growing
FSBW
— FS Bancorp, Inc. - Common Stock
$325M
$43.78
$91.41
+108.8%
Undervalued
Weakening
THFF
— First Financial Corporation - Common Stock
$980M
$82.39
$171.99
+108.8%
Undervalued
Stable
AMAL
— Amalgamated Financial Corp. - Common Stock
$1.5B
$51.08
$106.50
+108.5%
Undervalued
Growing
FFBC
— First Financial Bancorp. - Common Stock
$3.6B
$34.32
$71.52
+108.4%
Undervalued
Stable
BFST
— Business First Bancshares, Inc. - Common Stock
$1.1B
$32.28
$66.64
+106.4%
Undervalued
Growing
UMBF
— UMB Financial Corporation - Common Stock
$11.5B
$150.96
$304.67
+101.8%
Undervalued
Stable
DCOM
— Dime Commercial Bancshares, Inc. Common Stock
$1.8B
$41.20
$82.59
+100.5%
Undervalued
Growing
RBCAA
— Republic Bancorp, Inc. - Class A Common Stock
$1.9B
$98.11
$196.34
+100.1%
Undervalued
Growing
NWG
— Natwest Group Plc.
ADR
$76.9B
$19.32
$38.61
+99.8%
Undervalued
Stable
FCNCA
— First Citizens Bancshares, Inc. - Class A Common Stock
$26.3B
$2268.55
$4520.09
+99.3%
Undervalued
Weakening
BOKF
— BOK Financial Corporation - Common Stock
$8.8B
$145.64
$288.09
+97.8%
Undervalued
Growing
ORRF
— Orrstown Financial Services, Inc. - Common Stock
$854M
$43.48
$84.92
+95.3%
Undervalued
Growing
TRMK
— Trustmark Corporation - Common Stock
$2.8B
$48.31
$93.67
+93.9%
Undervalued
—
UCB
— United Community Banks, Inc. Common Stock
$4.4B
$36.76
$70.49
+91.8%
Undervalued
Growing
UVSP
— Univest Financial Corporation - Common Stock
$1.2B
$42.97
$82.38
+91.7%
Undervalued
Stable
EWBC
— East West Bancorp, Inc. - Common Stock
$18.6B
$136.01
$259.42
+90.7%
Undervalued
Growing
GABC
— German American Bancorp, Inc. - Common Stock
$1.9B
$51.12
$97.03
+89.8%
Undervalued
Stable
ACNB
— Acnb Corporation - Common Stock
$663M
$64.89
$121.83
+87.7%
Undervalued
Growing
TCBI
— Texas Capital Bancshares, Inc. - Common Stock
$4.4B
$100.84
$188.37
+86.8%
Undervalued
Stable
OBT
— Orange County Bancorp, Inc. - Common Stock
$525M
$39.13
$72.96
+86.5%
Undervalued
Growing
HAFC
— Hanmi Financial Corporation - Common Stock
$967M
$32.47
$60.50
+86.3%
Undervalued
Weakening
USB
— U.s. Bancorp
$101.5B
$65.16
$121.07
+85.8%
Undervalued
Growing
FCF
— First Commonwealth Financial Corporation Common Stock
$2.2B
$21.62
$39.90
+84.6%
Undervalued
Stable
HBCP
— Home Bancorp, Inc. - Common Stock
$570M
$72.70
$133.81
+84.1%
Undervalued
Growing
GSBC
— Great Southern Bancorp, Inc. - Common Stock
$901M
$81.48
$149.88
+83.9%
Undervalued
Stable
PEBO
— Peoples Bancorp Inc. - Common Stock
$1.5B
$41.32
$74.16
+79.5%
Undervalued
Weakening
EFSC
— Enterprise Financial Services Corporation - Common Stock
$2.4B
$66.44
$117.43
+76.7%
Undervalued
Stable
SBSI
— Southside Bancshares, Inc. Common Stock
$983M
$33.04
$58.19
+76.1%
Undervalued
Stable
SHBI
— Shore Bancshares, Inc. - Common Stock
$801M
$23.93
$41.89
+75.1%
Undervalued
Growing
MPB
— Mid Penn Bancorp - Common Stock
$971M
$38.32
$67.05
+75.0%
Undervalued
Growing
CPF
— Central Pacific Financial Corp. New
$1.0B
$38.95
$68.04
+74.7%
Undervalued
Growing
FIBK
— First Interstate Bancsystem, Inc. - Common Stock
$3.8B
$38.84
$67.68
+74.3%
Undervalued
Stable
QCRH
— QCR Holdings, Inc. - Common Stock
$1.7B
$105.76
$182.33
+72.4%
Undervalued
Growing
FBNC
— First Bancorp - Common Stock
$2.7B
$66.06
$113.76
+72.2%
Undervalued
Stable
WABC
— Westamerica Bancorporation - Common Stock
$1.4B
$59.84
$102.90
+72.0%
Undervalued
Weakening
FSBC
— Five Star Bancorp - Common Stock
$1.0B
$47.05
$80.39
+70.9%
Undervalued
Stable
FMAO
— Farmers & Merchants Bancorp, Inc. - Common Stock
$487M
$35.37
$60.11
+69.9%
Undervalued
Growing
LOB
— Live Oak Bancshares, Inc. Common Stock
$2.0B
$43.30
$73.40
+69.5%
Undervalued
Growing
UNTY
— Unity Bancorp, Inc. - Common Stock
$620M
$61.73
$104.49
+69.3%
Undervalued
Stable
UBSI
— United Bankshares, Inc. - Common Stock
$6.8B
$49.06
$82.64
+68.4%
Undervalued
Growing
COLB
— Columbia Banking System, Inc. - Common Stock
$9.4B
$32.44
$54.38
+67.6%
Undervalued
Growing
MCB
— Metropolitan Bank Holding Corp. Common Stock
$1.2B
$94.31
$157.38
+66.9%
Undervalued
Stable
FITB
— Fifth Third Bancorp
$52.5B
$57.96
$96.56
+66.6%
Undervalued
Stable
SFBS
— Servisfirst Bancshares, Inc. Common Stock
$5.0B
$91.46
$151.22
+65.3%
Undervalued
Growing
HFWA
— Heritage Financial Corporation - Common Stock
$1.2B
$29.98
$49.19
+64.1%
Undervalued
Stable
CTBI
— Community Trust Bancorp, Inc. - Common Stock
$1.4B
$79.09
$125.33
+58.5%
Undervalued
—
RBB
— RBB Bancorp - Common Stock
$465M
$27.43
$43.45
+58.4%
Undervalued
Weakening
LKFN
— Lakeland Financial Corporation - Common Stock
$1.6B
$62.70
$98.57
+57.2%
Undervalued
Stable
SMBK
— Smartfinancial, Inc. Common Stock
$900M
$52.63
$82.13
+56.1%
Undervalued
Growing
BUSE
— First Busey Corporation - Common Stock
$2.6B
$31.20
$48.40
+55.1%
Undervalued
Stable
BHRB
— Burke & Herbert Financial Services Corp. - Common Stock
$1.5B
$73.25
$113.02
+54.3%
Undervalued
Growing
TBBK
— the Bancorp, Inc. - Common Stock
$2.9B
$69.14
$106.55
+54.1%
Undervalued
Growing
CATY
— Cathay General Bancorp - Common Stock
$4.3B
$64.61
$98.36
+52.2%
Undervalued
Weakening
BHB
— Bar Harbor Bankshares, Inc. Common Stock
$682M
$40.71
$61.44
+50.9%
Undervalued
Stable
TCBX
— Third Coast Bancshares, Inc. Common Stock
$762M
$45.91
$68.69
+49.6%
Undervalued
Growing
CBU
— Community Financial System, Inc. Common Stock
$3.5B
$65.65
$98.07
+49.4%
Undervalued
Stable
HBT
— HBT Financial, Inc. - Common Stock
$1.4B
$37.25
$55.34
+48.6%
Undervalued
Growing
BSBR
— Banco Santander (Brasil) S.A.
ADR
$21.6B
$5.76
$8.45
+46.7%
Undervalued
Growing
CWBC
— Community West Bancshares - Common Stock
$707M
$26.05
$38.04
+46.0%
Undervalued
Stable
PB
— Prosperity Bancshares, Inc. Common Stock
$7.5B
$74.63
$108.92
+45.9%
Undervalued
Stable
ABCB
— Ameris Bancorp Common Stock
$6.0B
$89.39
$130.00
+45.4%
Undervalued
Stable
SYBT
— Stock Yards Bancorp, Inc. - Common Stock
$2.5B
$85.09
$123.49
+45.1%
Undervalued
Growing
BANF
— Bancfirst Corporation - Common Stock
$3.9B
$115.50
$166.98
+44.6%
Undervalued
Stable
ONB
— Old National Bancorp - Common Stock
$10.5B
$27.06
$39.04
+44.3%
Undervalued
Stable
CCB
— Coastal Financial Corporation - Common Stock
$775M
$50.81
$72.93
+43.5%
Undervalued
Growing
WSBC
— Wesbanco, Inc. - Common Stock
$4.1B
$42.70
$61.21
+43.3%
Undervalued
Stable
ITUB
— Itau Unibanco Holding S.A.
ADR
$80.9B
$7.34
$10.50
+43.1%
Undervalued
Stable
CNOB
— Connectone Bancorp, Inc. - Common Stock
$1.7B
$33.35
$47.54
+42.5%
Undervalued
Stable
BSRR
— Sierra Bancorp - Common Stock
$537M
$41.02
$58.22
+41.9%
Undervalued
Stable
HOMB
— Home Bancshares, Inc. Common Stock
$6.3B
$31.35
$43.63
+39.2%
Undervalued
Stable
RNST
— Renasant Corporation Common Stock
$4.0B
$43.82
$60.98
+39.2%
Undervalued
Stable
INDB
— Independent Bank Corp. - Common Stock
$4.1B
$85.47
$118.80
+39.0%
Undervalued
Stable
NBTB
— NBT Bancorp Inc. - Common Stock
$2.8B
$53.58
$74.28
+38.6%
Undervalued
Growing
CZNC
— Citizens & Northern Corp. - Common Stock
$466M
$26.01
$35.87
+37.9%
Undervalued
Stable
MTB
— M&t Bank
$36.7B
$253.33
$347.39
+37.1%
Undervalued
Stable
OBK
— Origin Bancorp, Inc. Common Stock
$1.7B
$54.66
$74.71
+36.7%
Undervalued
Stable
CFFI
— C&f Financial Corporation - Common Stock
$288M
$88.48
$120.33
+36.0%
Undervalued
Stable
HBAN
— Huntington Bancshares
$36.0B
$17.77
$24.14
+35.8%
Undervalued
Stable
CCNE
— CNB Financial Corporation - Common Stock
$1.0B
$34.91
$46.85
+34.2%
Undervalued
Stable
AROW
— Arrow Financial Corporation - Common Stock
$646M
$39.08
$51.82
+32.6%
Undervalued
Growing
AX
— Axos Financial, Inc. Common Stock
$5.7B
$100.81
$133.07
+32.0%
Undervalued
Growing
CZFS
— Citizens Financial Services, Inc. - Common Stock
$401M
$83.45
$109.80
+31.6%
Undervalued
Growing
ZION
— Zions Bancorporation N.a. - Common Stock
$10.5B
$71.61
$93.83
+31.0%
Undervalued
Growing
NRIM
— Northrim Bancorp Inc. - Common Stock
$601M
$27.01
$35.14
+30.1%
Undervalued
Growing
FSUN
— Firstsun Capital Bancorp - Common Stock
$1.9B
$40.86
$52.65
+28.9%
Undervalued
Stable
SBCF
— Seacoast Banking Corporation of Florida - Common Stock
$3.5B
$35.93
$45.77
+27.4%
Undervalued
Growing
FMNB
— Farmers National Banc Corp. - Common Stock
$971M
$16.39
$20.86
+27.3%
Undervalued
Stable
IBCP
— Independent Bank Corporation - Common Stock
$792M
$38.45
$47.48
+23.5%
Undervalued
Growing
NU
— Nu Holdings Ltd. Class A Ordinary Shares
Foreign
$67.6B
$13.90
$17.00
+22.3%
Undervalued
Growing
PDLB
— Ponce Financial Group, Inc. - Common Stock
$501M
$20.72
$25.30
+22.1%
Undervalued
Growing
FFIN
— First Financial Bankshares, Inc. - Common Stock
$5.0B
$35.14
$42.73
+21.6%
Undervalued
Stable
PRK
— Park National Corporation Common Stock
$3.8B
$207.61
$251.03
+20.9%
Undervalued
Stable
RF
— Regions Financial Corporation
$27.0B
$31.64
$38.21
+20.8%
Undervalued
Stable
CVBF
— CVB Financial Corporation - Common Stock
$4.1B
$23.17
$27.73
+19.7%
Undervalued
Stable
WSFS
— Wsfs Financial Corporation - Common Stock
$4.2B
$81.52
$97.14
+19.2%
Undervalued
Stable
CBSH
— Commerce Bancshares, Inc. - Common Stock
$8.6B
$60.04
$71.45
+19.0%
Undervalued
Growing
BWFG
— Bankwell Financial Group, Inc. - Common Stock
$544M
$68.22
$80.53
+18.0%
Undervalued
Weakening
ESQ
— Esquire Financial Holdings, Inc. - Common Stock
$1.1B
$131.66
$155.27
+17.9%
Undervalued
Stable
SFST
— Southern First Bancshares, Inc. - Common Stock
$608M
$64.31
$74.78
+16.3%
Undervalued
Growing
WBS
— Webster Financial Corporation Common Stock
$12.8B
$79.00
$91.60
+15.9%
Undervalued
Growing
PFIS
— Peoples Financial Services Corp. - Common Stock
$717M
$71.61
$82.27
+14.9%
Undervalued
Growing
FHN
— First Horizon Corporation Common Stock
$12.3B
$26.02
$29.71
+14.2%
Undervalued
Stable
HWC
— Hancock Whitney Corporation - Common Stock
$6.4B
$79.41
$89.89
+13.2%
Undervalued
Growing
NWBI
— Northwest Bancshares, Inc. - Common Stock
$2.3B
$15.79
$17.78
+12.6%
Undervalued
Stable
FBK
— FB Financial Corporation Common Stock
$3.1B
$62.08
$69.62
+12.1%
Undervalued
Stable
CIVB
— Civista Bancshares, Inc. - Common Stock
$595M
$28.63
$31.43
+9.8%
Undervalued
Stable
BBDO
— Bank Bradesco
ADR
$33.4B
$3.07
$3.36
+9.4%
Undervalued
Growing
FCBC
— First Community Bankshares, Inc. - Common Stock
$932M
$49.38
$53.87
+9.1%
Undervalued
Stable
BBD
— Bank Bradesco
ADR
$34.4B
$3.16
$3.36
+6.3%
Undervalued
Growing
AUB
— Atlantic Union Bankshares Corporation Common Stock
$6.1B
$42.65
$45.26
+6.1%
Undervalued
Stable
NBHC
— National Bank Holdings Corporation Common Stock
$1.9B
$43.52
$46.06
+5.8%
Undervalued
Stable
BOH
— Bank of Hawaii Corporation Common Stock
$3.2B
$80.05
$78.14
+0.0%
Fair
Stable
BPOP
— Popular, Inc. - Common Stock
$11.4B
$177.06
$176.27
+0.0%
Fair
Growing
CFG
— Citizens Financial Group
$31.3B
$74.11
$73.56
+0.0%
Fair
Stable
CHCO
— City Holding Company - Common Stock
$2.1B
$147.98
$144.90
+0.0%
Fair
Growing
COFS
— Choiceone Financial Services, Inc. - Common Stock
$516M
$34.44
$34.33
+0.0%
Fair
Stable
FNB
— F.n.b. Corporation Common Stock
$6.8B
$19.33
$19.72
+0.0%
Fair
Growing
FULT
— Fulton Financial Corporation - Common Stock
$4.7B
$24.52
$24.79
+0.0%
Fair
Growing
LC
— Lendingclub Corporation Common Stock
$2.2B
$19.20
$19.64
+0.0%
Fair
Growing
MFG
— Mizuho Financial Group, Inc. Sponosred ADR (Japan)
ADR
$134.1B
$11.00
$11.24
+0.0%
Fair
Growing
OCFC
— Oceanfirst Financial Corp. - Common Stock
$1.9B
$19.48
$19.47
+0.0%
Fair
Weakening
SPFI
— South Plains Financial, Inc. - Common Stock
$860M
$45.63
$44.19
+0.0%
Fair
Stable
STBA
— S&t Bancorp, Inc. - Common Stock
$1.9B
$51.58
$53.73
+0.0%
Fair
Stable
TCBK
— Trico Bancshares - Common Stock
$1.9B
$58.10
$55.56
+0.0%
Fair
Stable
NIC
— Nicolet Bankshares Inc. Common Stock
$3.8B
$178.40
$166.42
-6.7%
Overvalued
Growing
PNC
— PNC Financial Services
$102.5B
$255.20
$232.65
-8.8%
Overvalued
Growing
ISTR
— Investar Holding Corporation - Common Stock
$426M
$30.85
$27.15
-12.0%
Overvalued
Stable
EQBK
— Equity Bancshares, Inc. Class A Common Stock
$1.1B
$51.67
$43.86
-15.1%
Overvalued
Growing
PGC
— Peapack-gladstone Financial Corporation - Common Stock
$821M
$46.37
$37.19
-19.8%
Overvalued
Stable
WAFD
— Wafd, Inc. - Common Stock
$2.8B
$37.96
$29.98
-21.0%
Overvalued
Stable
GBCI
— Glacier Bancorp, Inc. Common Stock
$6.5B
$49.80
$39.20
-21.3%
Overvalued
Stable
MRBK
— Meridian Corporation - Common Stock
$239M
$20.09
$15.64
-22.2%
Overvalued
Growing
VLY
— Valley National Bancorp - Common Stock
$8.3B
$15.03
$11.46
-23.8%
Overvalued
Growing
AGBK
— AGI Inc. Class A Common Shares
Foreign
$998M
$6.24
$4.43
-29.0%
Overvalued
Stable
OFG
— OFG Bancorp Common Stock
$2.3B
$53.52
$37.67
-29.6%
Overvalued
Growing
WTFC
— Wintrust Financial Corporation - Common Stock
$11.0B
$162.38
$102.80
-36.7%
Overvalued
Growing
BBT
— Beacon Financial Corporation Common Stock
$2.7B
$32.35
$19.09
-41.0%
Overvalued
Growing
BFC
— Bank First Corporation - Common Stock
$1.8B
$157.78
$80.62
-48.9%
Overvalued
Stable
SSB
— Southstate Bank Corporation Common Stock
$10.8B
$110.87
$54.34
-51.0%
Overvalued
Stable
BCH
— Banco de Chile ADS
ADR
$20.5B
$40.55
$19.24
-52.6%
Overvalued
Stable
TRST
— Trustco Bank Corp. NY - Common Stock
$996M
$57.01
$25.82
-54.7%
Overvalued
—
MCBS
— Metrocity Bankshares, Inc. - Common Stock
$1.0B
$36.38
$12.39
-65.9%
Overvalued
Growing
BWB
— Bridgewater Bancshares, Inc. - Common Stock
$620M
$22.22
$7.22
-67.5%
Overvalued
Stable
CAC
— Camden National Corporation - Common Stock
$992M
$58.63
$18.50
-68.4%
Overvalued
Growing
HTB
— Hometrust Bancshares, Inc. Common Stock
$841M
$50.04
$13.20
-73.6%
Overvalued
Growing
TFSL
— TFS Financial Corporation - Common Stock
$4.9B
$17.58
$4.60
-73.8%
Overvalued
Stable
WSBF
— Waterstone Financial, Inc. - Common Stock
$386M
$21.40
$5.37
-74.9%
Overvalued
Growing
MBWM
— Mercantile Bank Corporation - Common Stock
$1.1B
$61.35
$15.36
-75.0%
Overvalued
Stable
TMP
— Tompkins Financial Corporation Common Stock
$1.4B
$100.66
$22.20
-77.9%
Overvalued
Growing
TFIN
— Triumph Financial, Inc. Common Stock
$1.9B
$78.37
$16.00
-79.6%
Overvalued
Weakening
CARE
— Carter Bankshares, Inc. - Common Stock
$726M
$32.67
$6.45
-80.3%
Overvalued
Growing
PCB
— PCB Bancorp - Common Stock
$406M
$28.51
$5.01
-82.4%
Overvalued
Stable
CFR
— Cullen/Frost Bankers, Inc. Common Stock
$10.6B
$168.59
$28.17
-83.3%
Overvalued
Stable
CBC
— Central Bancompany, Inc. - Class A Common Stock
$8.0B
$33.17
$4.97
-85.0%
Overvalued
Growing
VBNK
— Versabank - Common Shares
Foreign
$647M
$20.09
$2.99
-85.1%
Overvalued
Stable
CBAN
— Colony Bankcorp, Inc. Common Stock
$471M
$22.24
$2.40
-89.2%
Overvalued
Stable
MBIN
— Merchants Bancorp - Common Stock
$2.5B
$55.46
$5.81
-89.5%
Overvalued
Stable
LYG
— Lloyds Banking Group Plc.
ADR
$90.1B
$6.21
$0.37
-94.0%
Overvalued
Stable
ALRS
— Alerus Financial Corporation - Common Stock
$852M
$33.90
$1.65
-95.1%
Overvalued
Growing
EBC
— Eastern Bankshares, Inc. - Common Stock
$5.1B
$23.51
$1.02
-95.7%
Overvalued
Stable
MYFW
— First Western Financial, Inc. - Common Stock
$308M
$31.61
$0.96
-97.0%
Overvalued
Growing
HDB
— Hdfc Bank Limited Common Stock
ADR
$118.5B
$23.09
$0.38
-98.4%
Overvalued
Stable
MVBF
— MVB Financial Corp. - Common Stock
$391M
$30.43
$0.37
-98.8%
Overvalued
Weakening
KB
— KB Financial Group Inc.
ADR
$42.7B
$119.03
$0.13
-99.9%
Overvalued
Stable
WF
— Woori Financial Group Inc.
ADR
$17.2B
$70.72
$0.03
-100.0%
Overvalued
Stable
Cannot calculate DCF
AMTB
— Amerant Bancorp Inc. Class A Common Stock
$1.1B
$29.19
N/A
N/A
N/A
Growing
BANC
— Banc of California, Inc. Common Stock
$3.0B
$19.64
N/A
N/A
N/A
Growing
BCAL
— California Bancorp - Common Stock
$687M
$21.73
N/A
N/A
N/A
Growing
BSAC
— Banco Santander - Chile ADS
ADR
$16.2B
$34.29
N/A
N/A
N/A
Stable
BY
— Byline Bancorp, Inc. Common Stock
$1.8B
$39.17
N/A
N/A
N/A
Stable
CFFN
— Capitol Federal Financial, Inc. - Common Stock
$1.1B
$8.84
N/A
N/A
N/A
Stable
CLBK
— Columbia Financial, Inc. - Common Stock
$1.2B
$11.71
N/A
N/A
N/A
Growing
FINW
— Finwise Bancorp - Common Stock
$190M
$13.85
N/A
N/A
N/A
Stable
FISI
— Financial Institutions, Inc. - Common Stock
$825M
$41.91
N/A
N/A
N/A
Stable
FLG
— Flagstar Bank, N.a. Common Stock
$5.9B
$14.26
N/A
N/A
N/A
Weakening
FRST
— Primis Financial Corp. - Common Stock
$413M
$16.66
N/A
N/A
N/A
Stable
HOPE
— Hope Bancorp, Inc. - Common Stock
$1.9B
$14.49
N/A
N/A
N/A
Stable
IBN
— Icici Bank Ltd.
ADR
$107.9B
$29.48
N/A
N/A
N/A
—
KEY
— Keycorp
$24.9B
$22.99
N/A
N/A
N/A
Growing
KRNY
— Kearny Financial - Common Stock
$605M
$9.62
N/A
N/A
N/A
Weakening
MSBI
— Midland States Bancorp, Inc. - Common Stock
$697M
$33.64
N/A
N/A
N/A
Weakening
NBBK
— NB Bancorp, Inc. - Common Stock
$989M
$22.88
N/A
N/A
N/A
Growing
NEWT
— Newtekone, Inc. - Common Stock
$377M
$13.06
N/A
N/A
N/A
Growing
NFBK
— Northfield Bancorp, Inc. - Common Stock
$640M
$15.33
N/A
N/A
N/A
Weakening
RRBI
— Red River Bancshares, Inc. - Common Stock
$663M
$103.17
N/A
N/A
N/A
—
TFC
— Truist Financial
$64.7B
$52.99
N/A
N/A
N/A
Stable
WASH
— Washington Trust Bancorp, Inc. - Common Stock
$767M
$40.21
N/A
N/A
N/A
—
▶ Credit Services
(30+13 total)
30
+27.1%
+41.9%
Undervalued
18
12
0
Company
Mkt Cap
Current price
DCF value / share
Upside
Valuation
3 Yr Status
LX
— Lexinfintech Holdings Ltd.
ADR
$236M
$1.43
$9.91
+593.0%
Undervalued
Growing
CACC
— Credit Acceptance Corporation - Common Stock
$6.1B
$582.90
$2382.48
+308.7%
Undervalued
Growing
RM
— Regional Management Corp. Common Stock
$301M
$32.66
$114.15
+249.5%
Undervalued
Growing
XYF
— X Financial
ADR
$214M
$5.55
$19.06
+243.4%
Undervalued
Growing
WU
— Western Union Company (the) Common Stock
$2.3B
$7.50
$23.72
+216.3%
Undervalued
Weakening
SYF
— Synchrony Financial
$26.9B
$80.06
$249.92
+212.2%
Undervalued
Growing
MFIN
— Medallion Financial Corp. - Common Stock
$272M
$11.41
$29.40
+157.7%
Undervalued
Weakening
PYPL
— Paypal
$53.4B
$60.59
$140.40
+131.7%
Undervalued
Growing
NNI
— Nelnet, Inc. Common Stock
$4.6B
$127.02
$261.30
+105.7%
Undervalued
Growing
OMF
— Onemain Holdings, Inc. Common Stock
$7.5B
$65.33
$128.35
+96.5%
Undervalued
Growing
AXP
— American Express
$234.5B
$343.71
$578.13
+68.2%
Undervalued
Growing
ATLC
— Atlanticus Holdings Corporation - Common Stock
$1.5B
$97.28
$154.50
+58.8%
Undervalued
Growing
BFH
— Bread Financial Holdings, Inc. Common Stock
$4.5B
$111.80
$177.56
+58.8%
Undervalued
Weakening
EZPW
— Ezcorp, Inc. - Class A Non-voting Common Stock
$1.8B
$28.62
$42.47
+48.4%
Undervalued
Growing
FCFS
— Firstcash Holdings, Inc. - Common Stock
$9.3B
$211.47
$286.70
+35.6%
Undervalued
Growing
FINV
— Finvolution Group
ADR
$1.1B
$4.54
$5.39
+18.7%
Undervalued
Stable
SEZL
— Sezzle Inc. - Common Stock
$4.4B
$130.10
$147.27
+13.2%
Undervalued
Growing
ENVA
— Enova International, Inc. Common Stock
$6.5B
$262.33
$293.29
+11.8%
Undervalued
Growing
AGM.A
— Federal Agricultural Mortgage Corporation Common Stock
$1.8B
$165.00
$137.20
-16.8%
Overvalued
Stable
MA
— Mastercard
$501.3B
$567.34
$459.60
-19.0%
Overvalued
Growing
PMTS
— CPI Card Group Inc. - Common Stock
$333M
$29.00
$23.03
-20.6%
Overvalued
Weakening
V
— Visa Inc.
$694.4B
$365.13
$268.52
-26.5%
Overvalued
Stable
AGM
— Federal Agricultural Mortgage Corporation Common Stock
$2.5B
$231.66
$137.20
-40.8%
Overvalued
Stable
YRD
— Yiren Digital Ltd.
ADR
$104M
$1.19
$0.30
-74.8%
Overvalued
Weakening
WRLD
— World Acceptance Corporation - Common Stock
$875M
$187.98
$41.78
-77.8%
Overvalued
Weakening
COF
— Capital One
$139.3B
$223.83
$23.02
-89.7%
Overvalued
Stable
HTT
— High Templar Tech Ltd.
ADR
$394M
$2.54
$0.24
-90.6%
Overvalued
Stable
SOFI
— Sofi Technologies, Inc. - Common Stock
$23.6B
$18.41
$1.00
-94.6%
Overvalued
Stable
QFIN
— Qfin Holdings, Inc.
ADR
$1.5B
$12.47
$0.12
-99.0%
Overvalued
Growing
SLM
— SLM Corporation - Common Stock
$5.2B
$27.77
$0.23
-99.2%
Overvalued
Stable
Cannot calculate DCF
AFRM
— Affirm Holdings, Inc. - Class A Common Stock
$26.2B
$78.32
N/A
N/A
N/A
Stable
ALLY
— Ally Financial Inc. Common Stock
$13.7B
$44.60
N/A
N/A
N/A
Weakening
ECPG
— Encore Capital Group Inc. - Common Stock
$2.2B
$101.28
N/A
N/A
N/A
Stable
FOA
— Finance of America Companies Inc. Class A Common Stock
$197M
$22.16
N/A
N/A
N/A
Stable
GDOT
— Green Dot Corporation Class A Common Stock, $0.001 Par Value
$766M
$13.51
N/A
N/A
N/A
Stable
JFIN
— Jiayin Group Inc.
ADR
$120M
$2.29
N/A
N/A
N/A
Growing
LU
— Lufax Holding Ltd.
ADR
$1.3B
$1.52
N/A
N/A
N/A
Weakening
NAVI
— Navient Corporation - Common Stock
$869M
$9.25
N/A
N/A
N/A
Weakening
OPFI
— Oppfi Inc. Class A Common Stock
$1.0B
$7.13
N/A
N/A
N/A
Growing
OPRT
— Oportun Financial Corporation - Common Stock
$349M
$7.64
N/A
N/A
N/A
Weakening
PRAA
— PRA Group, Inc. - Common Stock
$772M
$20.25
N/A
N/A
N/A
Stable
UPST
— Upstart Holdings, Inc. - Common Stock
$3.0B
$30.99
N/A
N/A
N/A
Stable
VRM
— Vroom, Inc. - Common Stock
$52M
$9.90
N/A
N/A
N/A
Stable
▶ Capital Markets
(21+26 total)
21
+18.7%
+12.7%
Undervalued
12
9
0
Company
Mkt Cap
Current price
DCF value / share
Upside
Valuation
3 Yr Status
XP
— XP Inc. - Class A Common Stock
Foreign
$8.2B
$15.85
$542.13
+3320.4%
Undervalued
Stable
PIPR
— Piper Sandler Companies Common Stock
$5.3B
$78.42
$192.51
+145.5%
Undervalued
Growing
EVR
— Evercore Inc. Class A Common Stock
$12.1B
$312.30
$723.45
+131.7%
Undervalued
Growing
TIGR
— UP Fintech Holding Ltd.
ADR
$831M
$4.65
$9.50
+104.3%
Undervalued
Growing
SF
— Stifel Financial Corporation Common Stock
$13.2B
$85.70
$162.32
+89.4%
Undervalued
Stable
HLI
— Houlihan Lokey, Inc. Class A Common Stock
$9.1B
$132.10
$233.66
+76.9%
Undervalued
Growing
BGC
— BGC Group, Inc. - Class A Common Stock
$5.2B
$10.94
$18.59
+69.9%
Undervalued
Growing
MKTX
— Marketaxess Holdings, Inc. - Common Stock
$5.8B
$162.63
$249.01
+53.1%
Undervalued
Stable
JEF
— Jefferies Financial Group Inc. Common Stock
$11.4B
$55.84
$73.40
+31.4%
Undervalued
Growing
GS
— Goldman Sachs
$311.0B
$1042.39
$1362.26
+30.7%
Undervalued
Growing
TW
— Tradeweb Markets Inc. - Class A Common Stock
$22.5B
$105.51
$125.25
+18.7%
Undervalued
Growing
SCHW
— Charles Schwab Corporation
$191.4B
$110.06
$119.25
+8.3%
Undervalued
Growing
VIRT
— Virtu Financial, Inc. Class A Common Stock
$5.0B
$57.37
$43.71
-23.8%
Overvalued
Growing
SNEX
— Stonex Group Inc. - Common Stock
$8.0B
$66.74
$25.25
-62.2%
Overvalued
Stable
PJT
— PJT Partners Inc. Class A Common Stock
$11.7B
$178.86
$61.79
-65.5%
Overvalued
Growing
OPY
— Oppenheimer Holdings, Inc. Class A Common Stock DE
$1.2B
$115.18
$17.45
-84.8%
Overvalued
Growing
IBKR
— Interactive Brokers
$155.8B
$91.42
$13.67
-85.0%
Overvalued
Growing
NMR
— Nomura Holdings Inc.
ADR
$29.0B
$10.00
$1.45
-85.5%
Overvalued
Growing
GOLD
— Gold.com, Inc. Common Stock
$1.3B
$43.90
$2.23
-94.9%
Overvalued
Stable
LPLA
— LPL Financial Holdings Inc. - Common Stock
$30.0B
$374.91
$18.40
-95.1%
Overvalued
Weakening
MS
— Morgan Stanley
$343.2B
$218.34
$7.44
-96.6%
Overvalued
Stable
Cannot calculate DCF
ABTC
— American Bitcoin Corp. - Class A Common Stock
$515M
$7.32
N/A
N/A
N/A
—
ARBK
— Argo Blockchain Plc.
ADR
$41M
$2.80
N/A
N/A
N/A
Stable
BRBI
— Brbi BR Partners S.A.
ADR
$267M
$11.43
N/A
N/A
N/A
—
BTBT
— Bit Digital, Inc. - Ordinary Share
$524M
$1.50
N/A
N/A
N/A
Weakening
BTGO
— Bitgo Holdings, Inc. Class A Common Stock
$583M
$5.54
N/A
N/A
N/A
—
CANG
— Cango Inc. Class A Ordinary Shares
ADR
$92M
$2.25
N/A
N/A
N/A
Weakening
CLSK
— Cleanspark, Inc. - Common Stock
$3.0B
$11.52
N/A
N/A
N/A
Stable
COHN
— Cohen & Company Inc.
$30M
$11.97
N/A
N/A
N/A
Stable
CSHR
— Coinshares Plc. - Ordinary Shares
Foreign
$660M
$5.01
N/A
N/A
N/A
Stable
DOMH
— Dominari Holdings Inc. - Common Stock
$66M
$2.91
N/A
N/A
N/A
Stable
FUFU
— Bitfufu Inc. - Class A Ordinary Shares
Foreign
$220M
$1.32
N/A
N/A
N/A
Stable
FUTU
— Futu Holdings Ltd.
ADR
$10.4B
$104.57
N/A
N/A
N/A
—
GLXY
— Galaxy Digital Inc. - Class A Common Stock
$3.8B
$20.94
N/A
N/A
N/A
—
HIVE
— Hive Digital Technologies Ltd. - Common Shares
$669M
$2.58
N/A
N/A
N/A
Weakening
HOOD
— Robinhood Markets
$89.5B
$99.36
N/A
N/A
N/A
Growing
IREN
— Iren Limited - Ordinary Shares
$16.1B
$45.09
N/A
N/A
N/A
Stable
LAZ
— Lazard, Inc. Common Stock
$4.5B
$45.45
N/A
N/A
N/A
Stable
LGHL
— Lion Group Holding Ltd.
ADR
$724866.87
$0.79
N/A
N/A
N/A
Stable
MARA
— Mara Holdings, Inc. - Common Stock
$3.7B
$9.21
N/A
N/A
N/A
—
MC
— Moelis & Company Class A Common Stock
$5.2B
$70.38
N/A
N/A
N/A
Stable
MRX
— Marex Group Plc. - Ordinary Shares
Foreign
$4.4B
$72.33
N/A
N/A
N/A
Stable
NCTY
— The9 Limited - American Depository Shares
ADR
$60M
$3.95
N/A
N/A
N/A
Weakening
PWP
— Perella Weinberg Partners - Class A Common Stock
$1.3B
$18.00
N/A
N/A
N/A
Stable
RIOT
— Riot Platforms, Inc. - Common Stock
$7.3B
$19.21
N/A
N/A
N/A
Weakening
SOS
— SOS Limited Class A Ordinary Shares
ADR
$16M
$0.98
N/A
N/A
N/A
Weakening
WULF
— Terawulf Inc. - Common Stock
$8.1B
$16.30
N/A
N/A
N/A
—
▶ Banks-Diversified
(18+1 total)
18
+8.9%
+25.9%
Undervalued
10
7
1
Company
Mkt Cap
Current price
DCF value / share
Upside
Valuation
3 Yr Status
SMFG
— Sumitomo Mitsui Financial Group, Inc.
ADR
$167.0B
$26.29
$457.38
+1639.7%
Undervalued
Stable
BCS
— Barclays Plc. Common Stock
ADR
$95.1B
$28.09
$106.82
+280.3%
Undervalued
Growing
CM
— Canadian Imperial Bank of Commerce Common Stock
Foreign
$112.0B
$122.40
$323.08
+164.0%
Undervalued
Growing
NTB
— Bank of N.t. Butterfield & Son Limited (the) Voting Ordinary Shares
Foreign
$2.5B
$63.79
$118.64
+86.0%
Undervalued
Stable
BMO
— Bank of Montreal Common Stock
Foreign
$129.0B
$184.16
$329.11
+78.7%
Undervalued
Growing
HSBC
— Hsbc Holdings, Plc. Common Stock
ADR
$357.6B
$104.05
$172.87
+66.1%
Undervalued
Weakening
SAN
— Banco Santander, S.A. Sponsored ADR (Spain)
ADR
$213.0B
$14.79
$20.67
+39.8%
Undervalued
Growing
RY
— Royal Bank of Canada Common Stock
Foreign
$298.8B
$214.99
$279.52
+30.0%
Undervalued
Growing
BNY
— BNY Mellon
$111.4B
$162.26
$178.51
+10.0%
Undervalued
Growing
BNS
— Bank Nova Scotia Halifax Pfd 3 Ordinary Shares
Foreign
$111.1B
$90.64
$97.67
+7.8%
Undervalued
Stable
JPM
— Jpmorgan Chase
$965.2B
$363.11
$353.41
+0.0%
Fair
Stable
BBVA
— Banco Bilbao Vizcaya Argentaria S.A. Common Stock
ADR
$159.4B
$28.64
$23.65
-17.4%
Overvalued
Growing
BAC
— Bank of America
$449.9B
$64.11
$42.53
-33.7%
Overvalued
Growing
C
— Citigroup
$232.7B
$138.72
$81.56
-41.2%
Overvalued
Growing
WFC
— Wells Fargo
$266.9B
$88.13
$26.14
-70.3%
Overvalued
Stable
MUFG
— Mitsubishi UFJ Financial Group, Inc. Common Stock
ADR
$260.6B
$23.11
$5.75
-75.1%
Overvalued
Growing
ING
— ING Group, N.V. Common Stock
ADR
$102.0B
$35.58
$7.55
-78.8%
Overvalued
Growing
UBS
— UBS Group AG Registered Ordinary Shares
Foreign
$179.5B
$53.73
$0.21
-99.6%
Overvalued
Stable
Cannot calculate DCF
TD
— Toronto Dominion Bank (the) Common Stock
Foreign
$208.0B
$123.11
N/A
N/A
N/A
Growing
▶ Financial Data & Stock Exchanges
(11+1 total)
11
+0.0%
-10.0%
Fair
4
5
2
Company
Mkt Cap
Current price
DCF value / share
Upside
Valuation
3 Yr Status
FDS
— Factset
$10.3B
$287.36
$391.07
+36.1%
Undervalued
Growing
MORN
— Morningstar, Inc. - Common Stock
$7.9B
$206.77
$275.45
+33.2%
Undervalued
Growing
CBOE
— Cboe Global Markets
$30.7B
$293.50
$380.28
+29.6%
Undervalued
Growing
ICE
— Intercontinental Exchange
$87.8B
$155.22
$178.48
+15.0%
Undervalued
Growing
CME
— CME Group
$96.0B
$267.21
$276.21
+0.0%
Fair
Growing
SPGI
— S&p Global
$125.0B
$422.20
$436.23
+0.0%
Fair
Growing
MSCI
— Msci Inc.
$41.9B
$575.53
$503.61
-12.5%
Overvalued
Growing
NDAQ
— Nasdaq, Inc.
$55.2B
$97.61
$83.24
-14.7%
Overvalued
Growing
MCO
— Moody's Corporation
$85.3B
$488.52
$348.88
-28.6%
Overvalued
Growing
MKTW
— Marketwise, Inc. - Class A Common Stock
$52M
$19.52
$5.54
-71.6%
Overvalued
Stable
COIN
— Coinbase
$40.5B
$153.90
$5.59
-96.4%
Overvalued
Growing
Cannot calculate DCF
TRU
— Transunion Common Stock
$15.6B
$81.07
N/A
N/A
N/A
Growing
▶ Asset Management
(35+29 total)
35
-8.3%
-2.9%
Overvalued
13
18
4
Company
Mkt Cap
Current price
DCF value / share
Upside
Valuation
3 Yr Status
VINP
— Vinci Compass Investments Ltd. - Class A Common Shares
Foreign
$619M
$9.46
$68.50
+624.1%
Undervalued
Growing
AMP
— Ameriprise Financial
$51.3B
$570.68
$2148.50
+276.5%
Undervalued
Growing
JHG
— Janus Henderson Group Plc. Ordinary Shares
$8.0B
$51.98
$109.20
+110.1%
Undervalued
Growing
PFLT
— Pennantpark Floating Rate Capital Ltd. Common Stock
BDC
$752M
$7.58
$15.83
+108.8%
Undervalued
Growing
APO
— Apollo Global Management
LP
$82.8B
$143.54
$279.23
+94.5%
Undervalued
Weakening
TROW
— T Rowe Price
$23.8B
$111.28
$163.38
+46.8%
Undervalued
Growing
FHI
— Federated Hermes, Inc. Common Stock
$4.8B
$63.52
$91.84
+44.6%
Undervalued
Growing
RJF
— Raymond James Financial
$35.3B
$180.97
$261.04
+44.2%
Undervalued
Stable
HLNE
— Hamilton Lane Incorporated - Class A Common Stock
$7.2B
$107.34
$150.05
+39.8%
Undervalued
Growing
STT
— State Street Corporation
$52.2B
$189.89
$253.72
+33.6%
Undervalued
Stable
AMG
— Affiliated Managers Group, Inc. Common Stock
$9.7B
$367.10
$480.09
+30.8%
Undervalued
Growing
VCTR
— Victory Capital Holdings, Inc. - Common Stock
$7.4B
$118.12
$144.32
+22.2%
Undervalued
Stable
GCMG
— GCM Grosvenor Inc. - Class A Common Stock
$848M
$14.05
$16.41
+16.8%
Undervalued
Stable
NTRS
— Northern Trust
$35.3B
$190.51
$195.36
+0.0%
Fair
—
TRIN
— Trinity Capital Inc. - Common Stock
BDC
$1.7B
$18.44
$18.20
+0.0%
Fair
Stable
VRTS
— Virtus Investment Partners, Inc. Common Stock
$1.1B
$169.92
$177.59
+0.0%
Fair
Growing
WT
— Wisdomtree, Inc. Common Stock
$3.5B
$22.70
$22.86
+0.0%
Fair
Growing
APAM
— Artisan Partners Asset Management Inc. Class A Common Stock
$3.0B
$42.69
$39.15
-8.3%
Overvalued
Growing
SEIC
— SEI Investments Company - Common Stock
$12.8B
$106.38
$90.76
-14.7%
Overvalued
Growing
AB
— Alliancebernstein Holding L.P. Units
LP
$3.4B
$36.59
$30.91
-15.5%
Overvalued
Growing
SII
— Sprott Inc. Common Shares
Foreign
$3.0B
$117.24
$87.97
-25.0%
Overvalued
Stable
PAX
— Patria Investments Limited - Class A Common Shares
Foreign
$1.9B
$11.63
$8.66
-25.5%
Overvalued
Stable
NOAH
— Noah Holdings Ltd.
ADR
$591M
$8.61
$5.81
-32.5%
Overvalued
Weakening
BX
— Blackstone Inc.
$182.4B
$149.34
$88.11
-41.0%
Overvalued
Growing
RPC
— Ridgepost Capital, Inc. Class A Common Stock
$980M
$8.95
$3.91
-56.3%
Overvalued
Stable
ARES
— Ares Management
$33.7B
$149.47
$55.34
-63.0%
Overvalued
Stable
BN
— Brookfield Corporation Class A Limited Voting Shares
Foreign
$100.8B
$45.11
$13.85
-69.3%
Overvalued
Growing
PNNT
— Pennantpark Investment Corporation Common Stock
BDC
$249M
$3.82
$0.73
-80.9%
Overvalued
Stable
CNS
— Cohen & Steers Inc. Common Stock
$4.4B
$85.65
$11.29
-86.8%
Overvalued
Stable
CSWC
— Capital Southwest Corporation - Common Stock
BDC
$1.6B
$25.25
$1.94
-92.3%
Overvalued
Stable
KKR
— KKR & Co.
$103.5B
$115.32
$8.36
-92.8%
Overvalued
Stable
OWL
— Blue Owl Capital Inc. Class A Common Stock
$30.9B
$12.66
$0.76
-94.0%
Overvalued
Stable
TPG
— TPG Inc. - Class A Common Stock
$21.2B
$55.20
$1.31
-97.6%
Overvalued
Growing
HTGC
— Hercules Capital, Inc. Common Stock
BDC
$3.2B
$16.92
$0.30
-98.2%
Overvalued
Growing
AAMI
— Acadian Asset Management Inc. Common Stock
$3.3B
$93.16
$0.09
-99.9%
Overvalued
Stable
Cannot calculate DCF
ALTI
— Alti Global, Inc. - Class A Common Stock
$635M
$4.19
N/A
N/A
N/A
Stable
AMBR
— Amber International Holding Ltd.
ADR
$126M
$1.34
N/A
N/A
N/A
Stable
AMTD
— Amtd Idea Group
ADR
$72M
$0.76
N/A
N/A
N/A
Weakening
BAM
— Brookfield Asset Management Ltd.
ADR
$84.4B
$55.85
N/A
N/A
N/A
Growing
BBDC
— Barings BDC Inc. Common Stock
BDC
$980M
$9.43
N/A
N/A
N/A
—
BCG
— Binah Capital Group, Inc. - Common Stock
$23M
$1.57
N/A
N/A
N/A
Growing
BCSF
— Bain Capital Specialty Finance, Inc. Common Stock
BDC
$840M
$12.65
N/A
N/A
N/A
—
BEN
— Franklin Resources
$17.6B
$33.84
N/A
N/A
N/A
Weakening
CCAP
— Crescent Capital BDC Inc. - Common Stock
BDC
$430M
$11.34
N/A
N/A
N/A
—
CG
— the Carlyle Group Inc. - Common Stock
LP
$18.5B
$51.41
N/A
N/A
N/A
Stable
CION
— Cion Investment Corporation Common Stock
BDC
$368M
$7.68
N/A
N/A
N/A
—
CRBG
— Corebridge Financial Inc. Common Stock
$15.7B
$34.30
N/A
N/A
N/A
Weakening
DBRG
— Digitalbridge Group, Inc.
$2.9B
$15.90
N/A
N/A
N/A
Stable
EQH
— Equitable Holdings, Inc. Common Stock
$14.9B
$52.80
N/A
N/A
N/A
Weakening
FSK
— FS KKR Capital Corp. Common Stock
BDC
$3.4B
$12.63
N/A
N/A
N/A
—
GSBD
— Goldman Sachs BDC Inc. Common Stock
BDC
$1.1B
$9.93
N/A
N/A
N/A
—
IVZ
— Invesco
$14.3B
$32.35
N/A
N/A
N/A
Stable
KBDC
— Kayne Anderson BDC Inc. Common Stock
$927M
$13.77
N/A
N/A
N/A
—
KWY
— Kingsway Corporation Common Stock
$285M
$9.97
N/A
N/A
N/A
Stable
MAIN
— Main Street Capital Corporation Common Stock
BDC
$5.4B
$59.19
N/A
N/A
N/A
—
NMFC
— New Mountain Finance Corporation - Common Stock
BDC
$726M
$7.82
N/A
N/A
N/A
—
OBDC
— Blue Owl Capital Corporation Common Stock
BDC
$5.7B
$11.90
N/A
N/A
N/A
—
OTF
— Blue Owl Technology Finance Corp. Common Stock
$5.2B
$11.50
N/A
N/A
N/A
—
PFG
— Principal Financial Group
$24.8B
$114.93
N/A
N/A
N/A
Growing
RWAY
— Runway Growth Finance Corp. - Common Stock
BDC
$280M
$6.97
N/A
N/A
N/A
—
SAMG
— Silvercrest Asset Management Group Inc. - Common Stock
$78M
$10.20
N/A
N/A
N/A
Weakening
SCM
— Stellus Capital Investment Corporation Common Stock
BDC
$245M
$8.93
N/A
N/A
N/A
—
STEP
— Stepstone Group Inc. - Class A Common Stock
$6.7B
$51.98
N/A
N/A
N/A
Stable
TSLX
— Sixth Street Specialty Lending, Inc. Common Stock
BDC
$1.8B
$19.18
N/A
N/A
N/A
—
▶ Insurance-Diversified
(7+4 total)
7
-13.6%
+19.4%
Overvalued
3
4
0
Company
Mkt Cap
Current price
DCF value / share
Upside
Valuation
3 Yr Status
ACGL
— Arch Capital Group
$34.3B
$98.03
$415.09
+323.4%
Undervalued
Stable
BNT
— Brookfield Wealth Solutions Ltd. Class A Exchangeable Limited Voting Shares
Foreign
$12.3B
$45.05
$83.93
+86.3%
Undervalued
Growing
HIG
— Hartford (the)
$37.8B
$137.79
$155.02
+12.5%
Undervalued
Growing
BRK.A
— Berkshire Hathaway Inc. Common Stock
$686.2B
$477207.28
$412170.19
-13.6%
Overvalued
Weakening
SLF
— Sun Life Financial Inc. Common Stock
Foreign
$44.8B
$80.88
$48.13
-40.5%
Overvalued
Growing
BRK.B
— Berkshire Hathaway
$1.09T
$507.05
$274.78
-45.8%
Overvalued
Weakening
PLGO
— Pelagos Insurance Capital Limited Common Shares
Foreign
$1.9B
$22.75
$8.34
-63.3%
Overvalued
Weakening
Cannot calculate DCF
AEG
— Aegon Ltd. New York Registry Shares
ADR
$14.2B
$9.38
N/A
N/A
N/A
Stable
AIG
— American International Group
$40.3B
$76.03
N/A
N/A
N/A
Weakening
IGIC
— International General Insurance Holdings Ltd. - Ordinary Shares
Foreign
$1.1B
$26.93
N/A
N/A
N/A
Growing
WDH
— Waterdrop Inc.
ADR
$359M
$1.00
N/A
N/A
N/A
Growing
▶ Financial Conglomerates
(3+3 total)
3
-17.5%
-23.2%
Overvalued
1
2
0
Company
Mkt Cap
Current price
DCF value / share
Upside
Valuation
3 Yr Status
HTH
— Hilltop Holdings Inc.
$2.3B
$39.76
$43.25
+8.8%
Undervalued
Stable
IX
— Orix Corp.
ADR
$45.4B
$40.42
$33.35
-17.5%
Overvalued
Growing
FRHC
— Freedom Holding Corp. - Common Stock
$9.0B
$146.87
$57.49
-60.9%
Overvalued
Weakening
Cannot calculate DCF
RILY
— BRC Group Holdings, Inc. - Common Stock
$280M
$7.54
N/A
N/A
N/A
Weakening
TREE
— Lendingtree, Inc. - Common Stock
$459M
$32.91
N/A
N/A
N/A
Stable
VOYA
— Voya Financial, Inc. Common Stock
$9.2B
$101.06
N/A
N/A
N/A
Growing
▶ Insurance-Life
(13+5 total)
13
-20.7%
+1.5%
Overvalued
4
9
0
Company
Mkt Cap
Current price
DCF value / share
Upside
Valuation
3 Yr Status
PRU
— Prudential Financial
$43.3B
$124.75
$383.08
+207.1%
Undervalued
Growing
PRI
— Primerica, Inc. Common Stock
$9.8B
$312.68
$664.16
+112.4%
Undervalued
Growing
CIA
— Citizens, Inc. Class A Common Stock ($1.00 Par)
$197M
$3.90
$6.85
+75.6%
Undervalued
Weakening
GNW
— Genworth Financial Inc. Common Stock
$3.8B
$9.97
$15.15
+52.0%
Undervalued
Growing
MET
— Metlife
$62.7B
$97.45
$83.09
-14.7%
Overvalued
Growing
GL
— Globe Life
$14.1B
$181.13
$148.47
-18.0%
Overvalued
Stable
MFC
— Manulife Financial Corporation Common Stock
Foreign
$73.3B
$43.93
$34.82
-20.7%
Overvalued
Stable
CNO
— CNO Financial Group, Inc. Common Stock
$5.1B
$54.85
$37.34
-31.9%
Overvalued
Stable
UNM
— Unum Group Common Stock
$14.8B
$92.71
$52.81
-43.0%
Overvalued
Weakening
SNFCA
— Security National Financial Corporation - Class A Common Stock
$242M
$9.30
$4.42
-52.5%
Overvalued
Growing
PUK
— Prudential Public Limited Company Common Stock
ADR
$35.5B
$27.74
$11.06
-60.1%
Overvalued
Growing
AFL
— Aflac
$61.6B
$121.10
$24.82
-79.5%
Overvalued
Weakening
JXN
— Jackson Financial Inc. Class A Common Stock
$9.4B
$134.78
$0.36
-99.7%
Overvalued
Weakening
Cannot calculate DCF
AAME
— Atlantic American Corporation - Common Stock
$29M
$1.42
N/A
N/A
N/A
Stable
ABX
— Abacus Global Management, Inc. Class A Common Stock
$817M
$8.52
N/A
N/A
N/A
Stable
BHF
— Brighthouse Financial, Inc. - Common Stock
$3.4B
$59.50
N/A
N/A
N/A
Stable
FG
— F&g Annuities & Life, Inc. Common Stock
$3.6B
$27.43
N/A
N/A
N/A
Stable
LNC
— Lincoln National Corporation Common Stock
$8.7B
$45.27
N/A
N/A
N/A
Stable
▶ Insurance Brokers
(9+7 total)
9
-31.2%
-27.2%
Overvalued
2
6
1
Company
Mkt Cap
Current price
DCF value / share
Upside
Valuation
3 Yr Status
BRO
— Brown & Brown
$24.3B
$71.62
$96.50
+34.7%
Undervalued
Growing
ERIE
— Erie Indemnity
$11.9B
$255.75
$290.16
+13.5%
Undervalued
Growing
AON
— Aon Plc.
$76.3B
$357.08
$356.59
+0.0%
Fair
Growing
CRVL
— Corvel Corp. - Common Stock
$3.3B
$64.42
$51.49
-20.1%
Overvalued
Growing
CRD.B
— Crawford & Company Common Stock
$599M
$12.29
$8.46
-31.2%
Overvalued
Weakening
AJG
— Arthur J Gallagher & Co.
$65.1B
$253.49
$164.44
-35.1%
Overvalued
Growing
CRD.A
— Crawford & Company Common Stock
$647M
$13.27
$8.46
-36.2%
Overvalued
Weakening
GSHD
— Goosehead Insurance, Inc. - Class A Common Stock
$2.4B
$67.37
$18.43
-72.6%
Overvalued
Growing
MRSH
— Marsh McLennan
$90.9B
$188.62
$3.64
-98.1%
Overvalued
Stable
Cannot calculate DCF
AIFU
— Aifu Inc. - Class A Ordinary Share
ADR
$218M
$36.80
N/A
N/A
N/A
Weakening
BWIN
— the Baldwin Insurance Group, Inc. - Class A Common Stock
$3.0B
$30.86
N/A
N/A
N/A
Stable
EHTH
— Ehealth, Inc. - Common Stock
$40M
$1.21
N/A
N/A
N/A
—
HUIZ
— Huize Holding Ltd.
ADR
$13M
$1.28
N/A
N/A
N/A
Weakening
SLQT
— Selectquote, Inc. Common Stock
$125M
$0.71
N/A
N/A
N/A
Stable
WTW
— Willis Towers Watson
$31.5B
$333.97
N/A
N/A
N/A
Growing
XHG
— Xchange Tec.Inc.
ADR
$49M
$3.51
N/A
N/A
N/A
—
▶ Mortgage Finance
(3+6 total)
3
-85.8%
-48.7%
Overvalued
1
2
0
Company
Mkt Cap
Current price
DCF value / share
Upside
Valuation
3 Yr Status
PFSI
— Pennymac Financial Services, Inc. Common Stock
$4.1B
$79.48
$106.35
+33.8%
Undervalued
Growing
UWMC
— UWM Holdings Corporation Class A Common Stock
$4.6B
$1.62
$0.23
-85.8%
Overvalued
Stable
VEL
— Velocity Financial, Inc. Common Stock
$710M
$18.08
$1.08
-94.0%
Overvalued
Growing
Cannot calculate DCF
BETR
— Better Home & Finance Holding Company - Class A Common Stock
$343M
$15.01
N/A
N/A
N/A
—
CNF
— Cnfinance Holdings Ltd.
ADR
$41M
$2.43
N/A
N/A
N/A
Weakening
LDI
— Loandepot, Inc. Class A Common Stock
$515M
$0.95
N/A
N/A
N/A
Stable
ONIT
— Onity Group Inc. Common Stock
$331M
$39.28
N/A
N/A
N/A
Growing
RKT
— Rocket Companies, Inc. Class A Common Stock
$42.6B
$15.04
N/A
N/A
N/A
Stable
WD
— Walker & Dunlop, Inc. Common Stock
$1.5B
$42.75
N/A
N/A
N/A
Stable
▶ Energy
117
+5.7%
59 /
53 /
5
+19.1%
Undervalued
59
53
5
Industry
Valued
Median upside
Average upside
Valuation
Undervalued
Overvalued
Fair
▶ Thermal Coal
(2+3 total)
2
+44.2%
+44.2%
Undervalued
2
0
0
Company
Mkt Cap
Current price
DCF value / share
Upside
Valuation
3 Yr Status
NRP
— Natural Resource Partners L.P. Limited Partnership
LP
$1.4B
$102.88
$155.90
+51.5%
Undervalued
Weakening
ARLP
— Alliance Resource Partners, L.P. - Common Units Representing Limited Partnership Interests
LP
$3.2B
$24.88
$34.07
+36.9%
Undervalued
Weakening
Cannot calculate DCF
BTU
— Peabody Energy Corporation Common Stock
$2.9B
$24.08
N/A
N/A
N/A
Weakening
CNR
— Core Natural Resources, Inc. Common Stock
$4.7B
$93.49
N/A
N/A
N/A
Stable
NC
— Nacco Industries, Inc. Common Stock
$318M
$42.14
N/A
N/A
N/A
Stable
▶ Oil & Gas Midstream
(33+13 total)
33
+22.0%
+21.1%
Undervalued
18
14
1
Company
Mkt Cap
Current price
DCF value / share
Upside
Valuation
3 Yr Status
IMPP
— Imperial Petroleum Inc. - Common Shares
Foreign
$210M
$4.65
$12.79
+175.1%
Undervalued
Weakening
STNG
— Scorpio Tankers Inc. Common Shares
Foreign
$4.0B
$78.72
$211.20
+168.3%
Undervalued
Weakening
GLP
— Global Partners L.P. Common Units Representing Limited Partner Interests
LP
$1.7B
$50.41
$134.69
+167.2%
Undervalued
Stable
PAA
— Plains All American Pipeline, L.P. - Common Units Representing Limited Partner Interests
LP
$16.5B
$23.45
$62.15
+165.0%
Undervalued
Growing
HESM
— Hess Midstream L.P. Class A Representing Limited Partner Interests
LP
$8.2B
$39.79
$83.59
+110.1%
Undervalued
Growing
PBA
— Pembina Pipeline Corp. Ordinary Shares (Canada)
Foreign
$28.4B
$48.91
$102.45
+109.5%
Undervalued
Stable
CQP
— Cheniere Energy Partners, L.P. Common Units
LP
$32.6B
$67.30
$125.61
+86.6%
Undervalued
Weakening
WES
— Western Midstream Partners, L.P. Common Units Representing Limited Partner Interests
LP
$19.0B
$48.23
$89.83
+86.3%
Undervalued
Stable
TEN
— Tsakos Energy Navigation Ltd. Common Shares
Foreign
$1.3B
$40.80
$74.44
+82.5%
Undervalued
Weakening
DLNG
— Dynagas LNG Partners L.P. Common Units
LP
Foreign
$138M
$3.79
$6.69
+76.5%
Undervalued
Growing
EE
— Excelerate Energy, Inc. Class A Common Stock
$4.0B
$35.60
$62.24
+74.8%
Undervalued
Growing
AM
— Antero Midstream Corporation Common Stock
$10.5B
$22.08
$38.38
+73.8%
Undervalued
Stable
MPLX
— Mplx L.P. Common Units Representing Limited Partner Interests
LP
$59.7B
$58.88
$95.65
+62.4%
Undervalued
Growing
FRO
— Frontline Plc. Ordinary Shares
Foreign
$9.0B
$40.49
$65.60
+62.0%
Undervalued
Stable
TRMD
— Torm Plc. - Class A Common Stock
Foreign
$3.0B
$29.32
$41.43
+41.3%
Undervalued
Weakening
ET
— Energy Transfer L.P. Common Units
LP
$71.4B
$20.76
$26.45
+27.4%
Undervalued
Growing
PAGP
— Plains GP Holdings, L.P. - Class A Shares Representing Limited Partner Interests
$5.0B
$25.49
$31.09
+22.0%
Undervalued
Growing
LPG
— Dorian LPG Ltd. Common Stock
$2.0B
$45.63
$48.25
+5.7%
Undervalued
Weakening
LNG
— Cheniere Energy, Inc. Common Stock
$55.9B
$266.53
$277.94
+0.0%
Fair
Weakening
TNK
— Teekay Tankers Ltd.
Foreign
$2.9B
$83.55
$79.00
-5.4%
Overvalued
Weakening
EPD
— Enterprise Products Partners L.P. Common Stock
LP
$82.3B
$38.05
$32.43
-14.8%
Overvalued
Stable
OKE
— Oneok
$58.4B
$92.68
$70.92
-23.5%
Overvalued
Stable
DHT
— DHT Holdings, Inc.
Foreign
$3.1B
$19.20
$14.30
-25.5%
Overvalued
Stable
KMI
— Kinder Morgan
$71.4B
$32.09
$15.86
-50.6%
Overvalued
Stable
FLNG
— Flex LNG Ltd. Ordinary Shares
Foreign
$1.6B
$30.26
$9.85
-67.4%
Overvalued
Weakening
KNTK
— Kinetik Holdings Inc. Class A Common Stock
$8.7B
$51.67
$15.62
-69.8%
Overvalued
Weakening
NVGS
— Navigator Holdings Ltd. Ordinary Shares (Marshall Islands)
Foreign
$1.3B
$20.73
$3.79
-81.7%
Overvalued
Growing
CMBT
— Cmb.tech N.V. Ordinary Shares
Foreign
$4.9B
$16.96
$2.67
-84.3%
Overvalued
Growing
TRP
— TC Energy Corporation Common Stock
Foreign
$65.7B
$63.11
$7.60
-88.0%
Overvalued
Growing
WMB
— Williams Companies
$89.4B
$73.06
$6.14
-91.6%
Overvalued
Weakening
TRGP
— Targa Resources
$57.3B
$266.92
$4.47
-98.3%
Overvalued
Growing
INSW
— International Seaways, Inc. Common Stock
$4.7B
$94.95
$1.47
-98.5%
Overvalued
Weakening
DTM
— DT Midstream, Inc. Common Stock
$13.8B
$134.80
$0.00
-100.0%
Overvalued
Stable
Cannot calculate DCF
BANL
— CBL International Limited - Class B Ordinary Shares
Foreign
$106M
$6.70
N/A
N/A
N/A
—
BWLP
— BW LPG Limited Common Shares
Foreign
$3.3B
$22.32
N/A
N/A
N/A
Stable
ENB
— Enbridge Inc. Common Stock
$112.2B
$51.30
N/A
N/A
N/A
—
GEL
— Genesis Energy, L.P. Common Units
LP
$1.9B
$15.70
N/A
N/A
N/A
Weakening
GLNG
— Golar LNG Limited - Common Shares
Foreign
$5.2B
$51.26
N/A
N/A
N/A
Stable
KNOP
— Knot Offshore Partners L.P. Common Units Representing Limited Partner Interests
LP
Foreign
$366M
$10.60
N/A
N/A
N/A
Stable
MMLP
— Martin Midstream Partners L.P. - Common Units Representing Limited Partnership Interests
LP
$94M
$2.39
N/A
N/A
N/A
Stable
NAT
— Nordic American Tankers Limited Common Stock
Foreign
$1.4B
$6.61
N/A
N/A
N/A
Weakening
NFE
— New Fortress Energy Inc. - Class A Common Stock
$94M
$0.33
N/A
N/A
N/A
Weakening
NGL
— NGL Energy Partners L.P. Common Units Representing Limited Partner Interests
LP
$2.1B
$17.11
N/A
N/A
N/A
Stable
SMC
— Summit Midstream Corporation Common Stock
$440M
$34.73
N/A
N/A
N/A
Stable
TK
— Teekay Corporation Ltd. Common Stock
Foreign
$1.0B
$12.09
N/A
N/A
N/A
Weakening
VNOM
— Viper Energy, Inc. - Class A Common Stock
$8.1B
$41.26
N/A
N/A
N/A
Stable
▶ Oil & Gas Integrated
(15+2 total)
15
+20.2%
+54.4%
Undervalued
9
4
2
Company
Mkt Cap
Current price
DCF value / share
Upside
Valuation
3 Yr Status
EC
— Ecopetrol S.A.
ADR
$35.4B
$17.21
$144072.00
+837041.2%
Undervalued
Weakening
TGS
— Transportadora de Gas Del Sur S.A. TGS Common Stock
ADR
$4.2B
$28.04
$54973.38
+195953.4%
Undervalued
Growing
PBR-A
— Petrobras - Petroleo Brasileiro S.A.
ADR
$103.9B
$16.13
$72.11
+347.1%
Undervalued
Weakening
PBR
— Petroleo Brasileiro S.A. Petrobras ADS
ADR
$115.3B
$17.89
$72.11
+303.1%
Undervalued
Weakening
SHEL
— Shell Plc.
ADR
$248.4B
$89.93
$248.35
+176.2%
Undervalued
Weakening
CVE
— Cenovus Energy Inc. Common Stock
Foreign
$57.1B
$30.61
$42.15
+37.7%
Undervalued
Stable
IMO
— Imperial Oil Limited Common Stock
$64.1B
$132.53
$163.68
+23.5%
Undervalued
Weakening
SU
— Suncor Energy Inc. Common Stock
Foreign
$77.3B
$65.44
$78.63
+20.2%
Undervalued
Weakening
EQNR
— Equinor ASA
ADR
$101.1B
$40.56
$47.90
+18.1%
Undervalued
Weakening
CVX
— Chevron Corporation
$393.8B
$197.72
$197.17
+0.0%
Fair
Weakening
TTE
— Totalenergies SE Ordinary Shares
ADR
$193.4B
$87.06
$88.67
+0.0%
Fair
Weakening
E
— ENI S.p.a. Common Stock
ADR
$81.0B
$54.77
$45.24
-17.4%
Overvalued
Weakening
XOM
— Exxonmobil
$657.5B
$158.63
$91.11
-42.6%
Overvalued
Weakening
BP
— BP P.l.c. Common Stock
ADR
$110.3B
$42.84
$0.15
-99.6%
Overvalued
Weakening
NFG
— National Fuel Gas Company Common Stock
$7.7B
$81.54
$0.00
-100.0%
Overvalued
Growing
Cannot calculate DCF
DEC
— Diversified Energy Company Common Stock
$1.0B
$14.16
N/A
N/A
N/A
Weakening
YPF
— YPF Sociedad Anonima Common Stock
ADR
$19.4B
$49.45
N/A
N/A
N/A
Growing
▶ Oil & Gas E&P
(29+24 total)
29
+14.8%
+31.6%
Undervalued
15
14
0
Company
Mkt Cap
Current price
DCF value / share
Upside
Valuation
3 Yr Status
REPX
— Riley Exploration Permian, Inc. Common Stock
$769M
$35.46
$230.14
+549.0%
Undervalued
Growing
EOG
— EOG Resources
$75.3B
$141.39
$425.01
+200.6%
Undervalued
Weakening
VIST
— Vista Energy, S.A.b. de C.v.
ADR
$6.3B
$66.21
$196.27
+196.4%
Undervalued
Stable
CRC
— California Resources Corporation Common Stock
$4.7B
$52.75
$144.73
+174.4%
Undervalued
Stable
CNQ
— Canadian Natural Resources Limited Common Stock
Foreign
$99.3B
$47.60
$127.53
+167.9%
Undervalued
Growing
MNR
— Mach Natural Resources L.P. Common Units Representing Limited Partner Interests
$2.2B
$12.99
$34.43
+165.1%
Undervalued
Stable
APA
— APA Corporation
$14.1B
$40.00
$96.01
+140.0%
Undervalued
Weakening
DMLP
— Dorchester Minerals, L.P. - Common Units Representing Limited Partnership Interests
LP
$1.3B
$27.64
$64.98
+135.1%
Undervalued
Weakening
PR
— Permian Resources Corporation Class A Common Stock
$17.7B
$21.10
$46.40
+119.9%
Undervalued
Growing
EQT
— EQT Corporation
$33.8B
$54.09
$107.37
+98.5%
Undervalued
Growing
OXY
— Occidental Petroleum
$57.4B
$57.70
$97.68
+69.3%
Undervalued
Weakening
BSM
— Black Stone Minerals, L.P. Common Units Representing Limited Partner Interests
LP
$3.1B
$14.38
$21.28
+48.0%
Undervalued
Weakening
DVN
— Devon Energy
$51.2B
$44.40
$64.00
+44.1%
Undervalued
Stable
RRC
— Range Resources Corporation Common Stock
$9.4B
$39.94
$53.54
+34.1%
Undervalued
Stable
WDS
— Woodside Energy Group Ltd.
ADR
$43.3B
$22.80
$26.18
+14.8%
Undervalued
Stable
OVV
— Ovintiv Inc. DE
$17.5B
$62.31
$56.83
-8.8%
Overvalued
Weakening
MTDR
— Matador Resources Company Common Stock
$6.4B
$51.62
$46.05
-10.8%
Overvalued
Weakening
SM
— SM Energy Company Common Stock
$7.8B
$32.42
$21.87
-32.5%
Overvalued
Stable
TPL
— Texas Pacific Land Corporation
$24.0B
$347.62
$185.11
-46.7%
Overvalued
Stable
FANG
— Diamondback Energy
$56.1B
$199.56
$101.46
-49.2%
Overvalued
Stable
AR
— Antero Resources Corporation Common Stock
$11.4B
$36.83
$17.47
-52.6%
Overvalued
Growing
MGY
— Magnolia Oil & Gas Corporation Class A Common Stock
$4.8B
$25.87
$8.88
-65.7%
Overvalued
Weakening
PNRG
— Primeenergy Resources Corporation - Common Stock
$316M
$195.59
$53.52
-72.6%
Overvalued
Stable
COP
— Conocophillips
$151.7B
$124.52
$19.78
-84.1%
Overvalued
Stable
GPRK
— Geopark Ltd. Common Shares
Foreign
$500M
$9.35
$1.24
-86.7%
Overvalued
Weakening
MUR
— Murphy Oil Corporation Common Stock
$5.0B
$34.78
$3.31
-90.5%
Overvalued
Weakening
HPK
— Highpeak Energy, Inc. - Common Stock
$948M
$7.50
$0.35
-95.3%
Overvalued
Weakening
NOG
— Northern Oil and Gas, Inc. Common Stock
$2.6B
$24.45
$0.83
-96.6%
Overvalued
Weakening
CHRD
— Chord Energy Corporation - Common Stock
$7.6B
$134.46
$2.46
-98.2%
Overvalued
Stable
Cannot calculate DCF
AMPY
— Amplify Energy Corp. Common Stock
$199M
$4.83
N/A
N/A
N/A
Weakening
BATL
— Battalion Oil Corporation Common Stock
$29M
$1.33
N/A
N/A
N/A
Stable
BKV
— BKV Corporation Common Stock
$2.8B
$25.90
N/A
N/A
N/A
Stable
BTE
— Baytex Energy Corp. Common Shares
Foreign
$3.1B
$4.29
N/A
N/A
N/A
Weakening
CNX
— CNX Resources Corporation Common Stock
$5.0B
$35.38
N/A
N/A
N/A
Weakening
CRGY
— Crescent Energy Company Class A Common Stock
$3.9B
$11.90
N/A
N/A
N/A
Stable
CRK
— Comstock Resources, Inc. Common Stock
$4.0B
$13.58
N/A
N/A
N/A
Growing
EGY
— Vaalco Energy, Inc. Common Stock
$602M
$5.63
N/A
N/A
N/A
Weakening
EXE
— Expand Energy
$22.7B
$94.68
N/A
N/A
N/A
Stable
GFR
— Greenfire Resources Ltd. Common Shares
Foreign
$814M
$6.81
N/A
N/A
N/A
Stable
GPOR
— Gulfport Energy Corporation Common Shares
$3.1B
$170.25
N/A
N/A
N/A
Weakening
GRNT
— Granite Ridge Resources, Inc. Common Stock
$662M
$5.02
N/A
N/A
N/A
Weakening
GTE
— Gran Tierra Energy Inc. Common Stock
$336M
$9.50
N/A
N/A
N/A
Weakening
KOS
— Kosmos Energy Ltd. Common Shares DE
$1.5B
$2.52
N/A
N/A
N/A
Weakening
KRP
— Kimbell Royalty Partners Common Units Representing Limited Partner Interests
$1.5B
$15.09
N/A
N/A
N/A
Stable
OBE
— Obsidian Energy Ltd. Common Shares
Foreign
$697M
$10.44
N/A
N/A
N/A
Weakening
PROP
— Prairie Operating Co. - Common Stock
$80M
$0.84
N/A
N/A
N/A
—
REI
— Ring Energy, Inc. Common Stock
$338M
$1.33
N/A
N/A
N/A
Weakening
SD
— Sandridge Energy, Inc. Common Stock
$514M
$13.91
N/A
N/A
N/A
Stable
TALO
— Talos Energy, Inc. Common Stock
$2.6B
$15.45
N/A
N/A
N/A
Stable
TXO
— TXO Partners, L.P. Common Units Representing Limited Partner Interests
$782M
$14.16
N/A
N/A
N/A
Stable
VET
— Vermilion Energy Inc. Common (Canada)
Foreign
$1.7B
$11.22
N/A
N/A
N/A
Weakening
VTS
— Vitesse Energy, Inc. Common Stock
$691M
$16.18
N/A
N/A
N/A
Stable
WTI
— W&t Offshore, Inc. Common Stock
$539M
$3.62
N/A
N/A
N/A
Weakening
▶ Oil & Gas Refining & Marketing
(11+7 total)
11
+8.3%
+22.7%
Undervalued
6
5
0
Company
Mkt Cap
Current price
DCF value / share
Upside
Valuation
3 Yr Status
UGP
— Ultrapar Holdings Inc.
ADR
$6.6B
$6.16
$46.40
+653.2%
Undervalued
Weakening
SGU
— Star Group L.P. Common Stock
$413M
$12.57
$40.39
+221.3%
Undervalued
Growing
DINO
— HF Sinclair Corporation Common Stock
$16.6B
$91.84
$170.53
+85.7%
Undervalued
Weakening
CAPL
— Crossamerica Partners L.P. Common Units Representing Limited Partner Interests
LP
$888M
$23.27
$34.59
+48.6%
Undervalued
Stable
VLO
— Valero Energy
$101.8B
$342.79
$400.91
+17.0%
Undervalued
Weakening
MPC
— Marathon Petroleum
$104.1B
$356.67
$386.45
+8.3%
Undervalued
Weakening
PSX
— Phillips 66
$93.3B
$232.61
$161.09
-30.7%
Overvalued
Weakening
SUN
— Sunoco L.P. Common Units Representing Limited Partner Interests
LP
$14.1B
$74.85
$39.14
-47.7%
Overvalued
Growing
DKL
— Delek Logistics Partners, L.P. Common Units Representing Limited Partner Interests
LP
$2.8B
$52.50
$26.10
-50.3%
Overvalued
Stable
CVI
— CVR Energy Inc. Common Stock
$3.6B
$35.53
$6.36
-82.1%
Overvalued
Weakening
APC
— Arko Petroleum Corp. - Class A Common Stock
$909M
$19.10
$0.10
-99.5%
Overvalued
Weakening
Cannot calculate DCF
CLNE
— Clean Energy Fuels Corp. - Common Stock
$394M
$1.79
N/A
N/A
N/A
Weakening
CSAN
— Cosan S.A. ADS
ADR
$2.6B
$2.61
N/A
N/A
N/A
Stable
DK
— Delek US Holdings, Inc. Common Stock
$4.2B
$68.28
N/A
N/A
N/A
Weakening
IEP
— Icahn Enterprises L.P. - Depositary Units Representing Limited Partner Interests
LP
$5.0B
$7.51
N/A
N/A
N/A
Stable
PARR
— Par Pacific Holdings, Inc. Common Stock
$4.1B
$82.14
N/A
N/A
N/A
Weakening
PBF
— PBF Energy Inc. Class A Common Stock
$8.7B
$74.36
N/A
N/A
N/A
Weakening
WKC
— World Kinect Corporation Common Stock
$1.9B
$37.11
N/A
N/A
N/A
Stable
▶ Oil & Gas Equipment & Services
(22+18 total)
22
-15.5%
-11.2%
Overvalued
8
12
2
Company
Mkt Cap
Current price
DCF value / share
Upside
Valuation
3 Yr Status
AROC
— Archrock, Inc. Common Stock
$5.8B
$33.35
$83.27
+149.7%
Undervalued
Growing
EFXT
— Enerflex Ltd. Common Shares
Foreign
$2.6B
$21.49
$44.59
+107.5%
Undervalued
Stable
TDW
— Tidewater Inc. Common Stock
$4.5B
$91.33
$180.42
+97.5%
Undervalued
Growing
SLB
— Schlumberger
$77.8B
$52.06
$95.95
+84.3%
Undervalued
Stable
USAC
— USA Compression Partners, L.P. Common Units Representing Limited Partner Interests
LP
$3.8B
$26.05
$45.22
+73.6%
Undervalued
Growing
NOA
— North American Construction Group Ltd. Common Shares (No Par)
Foreign
$389M
$14.35
$21.01
+46.4%
Undervalued
Weakening
HAL
— Halliburton
$27.4B
$32.84
$43.92
+33.7%
Undervalued
Weakening
TS
— Tenaris S.A.
ADR
$26.6B
$52.61
$58.01
+10.3%
Undervalued
Weakening
BKR
— Baker Hughes
$63.0B
$63.46
$60.52
+0.0%
Fair
Growing
NGS
— Natural Gas Services Group, Inc. Common Stock
$461M
$36.60
$37.44
+0.0%
Fair
Stable
RES
— RPC Inc. Common Stock
$1.4B
$6.28
$5.65
-10.0%
Overvalued
Weakening
NESR
— National Energy Services Reunited Corp. - Ordinary Shares
$3.6B
$35.87
$28.35
-21.0%
Overvalued
Growing
RNGR
— Ranger Energy Services, Inc. Class A Common Stock
$411M
$17.30
$12.25
-29.2%
Overvalued
Weakening
NOV
— NOV Inc. Common Stock
$7.4B
$20.64
$7.42
-64.1%
Overvalued
Stable
INVX
— Innovex International, Inc. Common Stock
$2.1B
$30.77
$8.62
-72.0%
Overvalued
Growing
FTI
— Technipfmc Plc. Ordinary Share
$30.6B
$76.67
$17.01
-77.8%
Overvalued
Growing
WHD
— Cactus, Inc. Class A Common Stock
$5.0B
$72.09
$12.15
-83.1%
Overvalued
Weakening
CLB
— Core Laboratories Inc. Common Stock
$571M
$12.39
$0.37
-97.0%
Overvalued
Stable
WTTR
— Select Water Solutions, Inc. Class A Common Stock
$2.5B
$20.40
$0.28
-98.6%
Overvalued
Weakening
LBRT
— Liberty Energy Inc. Class A Common Stock
$3.4B
$21.11
$0.27
-98.7%
Overvalued
Weakening
SND
— Smart Sand, Inc. - Common Stock
$213M
$4.95
$0.06
-98.8%
Overvalued
Weakening
SEI
— Solaris Energy Infrastructure, Inc. Class A Common Stock
$6.0B
$59.91
$0.65
-98.9%
Overvalued
Stable
Cannot calculate DCF
ACDC
— Profrac Holding Corp. - Class A Common Stock
$952M
$5.26
N/A
N/A
N/A
Stable
AESI
— Atlas Energy Solutions Inc. Common Stock
$1.5B
$11.79
N/A
N/A
N/A
Stable
DTI
— Drilling Tools International Corporation - Common Stock
$86M
$2.46
N/A
N/A
N/A
Weakening
FET
— Forum Energy Technologies, Inc. Common Stock
$930M
$82.30
N/A
N/A
N/A
Stable
FTK
— Flotek Industries, Inc. Common Stock
$1.2B
$34.17
N/A
N/A
N/A
Stable
GEOS
— Geospace Technologies Corporation - Common Stock
$66M
$5.13
N/A
N/A
N/A
Weakening
HLX
— Helix Energy Solutions Group, Inc. Common Stock
$1.5B
$10.11
N/A
N/A
N/A
Stable
KGS
— Kodiak Gas Services, Inc. Common Stock
$6.3B
$62.39
N/A
N/A
N/A
Growing
KLXE
— KLX Energy Services Holdings, Inc. - Common Stock
$34M
$1.69
N/A
N/A
N/A
Weakening
NCSM
— NCS Multistage Holdings, Inc. - Common Stock
$134M
$51.12
N/A
N/A
N/A
Growing
NINE
— Nine Energy Service, Inc. Common Stock
$147M
$10.52
N/A
N/A
N/A
Weakening
OII
— Oceaneering International, Inc. Common Stock
$5.1B
$51.38
N/A
N/A
N/A
Growing
OIS
— Oil States International, Inc. Common Stock
$524M
$8.71
N/A
N/A
N/A
Weakening
PUMP
— Propetro Holding Corp. Common Stock
$1.4B
$11.54
N/A
N/A
N/A
Weakening
RCON
— Recon Technology, Ltd. - Class A Ordinary Shares
Foreign
$1M
$0.03
N/A
N/A
N/A
—
VTOL
— Bristow Group, Inc. Common Stock
$1.4B
$46.45
N/A
N/A
N/A
Stable
WFRD
— Weatherford International Plc. - Ordinary Shares
$6.6B
$92.17
N/A
N/A
N/A
Stable
XPRO
— Expro Group Holdings N.V. Common Stock
$2.1B
$18.64
N/A
N/A
N/A
Growing
▶ Uranium
(2)
2
-67.9%
-67.9%
Overvalued
0
2
0
Company
Mkt Cap
Current price
DCF value / share
Upside
Valuation
3 Yr Status
CCJ
— Cameco Corporation Common Stock
Foreign
$42.6B
$97.75
$58.44
-40.2%
Overvalued
Growing
LEU
— Centrus Energy Corp. Class A Common Stock
$3.8B
$191.57
$8.44
-95.6%
Overvalued
Stable
▶ Oil & Gas Drilling
(3+6 total)
3
-95.8%
-50.1%
Overvalued
1
2
0
Company
Mkt Cap
Current price
DCF value / share
Upside
Valuation
3 Yr Status
NE
— Noble Corporation Plc. A Ordinary Shares
$7.1B
$44.30
$64.10
+44.7%
Undervalued
Stable
BORR
— Borr Drilling Limited Common Shares
Foreign
$1.2B
$4.04
$0.17
-95.8%
Overvalued
Stable
PDS
— Precision Drilling Corporation Common Stock
Foreign
$1.1B
$82.86
$0.59
-99.3%
Overvalued
Weakening
Cannot calculate DCF
HP
— Helmerich & Payne, Inc. Common Stock
$4.3B
$43.05
N/A
N/A
N/A
Weakening
NBR
— Nabors Industries Ltd.
$1.4B
$91.56
N/A
N/A
N/A
Stable
PTEN
— Patterson-uti Energy, Inc. - Common Stock
$4.1B
$10.90
N/A
N/A
N/A
Weakening
RIG
— Transocean Ltd. (Switzerland) Common Stock
$6.3B
$5.71
N/A
N/A
N/A
Stable
SDRL
— Seadrill Limited Common Shares
$2.9B
$47.07
N/A
N/A
N/A
Weakening
VAL
— Valaris Limited Common Shares
$5.9B
$85.28
N/A
N/A
N/A
Stable
▶ Consumer Defensive
98
+0.0%
44 /
47 /
7
+28.5%
Fair
44
47
7
Industry
Valued
Median upside
Average upside
Valuation
Undervalued
Overvalued
Fair
▶ Beverages-Brewers
(4+4 total)
4
+339.2%
+152.2%
Undervalued
4
0
0
Company
Mkt Cap
Current price
DCF value / share
Upside
Valuation
3 Yr Status
CCU
— Compania Cervecerias Unidas, S.A. Common Stock
ADR
$2.2B
$11.65
$25345.94
+217461.7%
Undervalued
Growing
ABEV
— Ambev S.A.
ADR
$44.8B
$2.84
$18.20
+540.8%
Undervalued
Growing
SAM
— Boston Beer Company, Inc. (the) Common Stock
$1.9B
$184.77
$439.11
+137.7%
Undervalued
Growing
BUD
— Anheuser-busch Inbev S.A. Sponsored ADR (Belgium)
ADR
$155.5B
$80.31
$137.23
+70.9%
Undervalued
Growing
Cannot calculate DCF
FMX
— Fomento Economico Mexicano S.A.b. de C.v. Common Stock
ADR
$39.7B
$116.47
N/A
N/A
N/A
Stable
STZ
— Constellation Brands
$23.5B
$136.33
N/A
N/A
N/A
Stable
TAP
— Molson Coors Beverage Company
$7.9B
$42.12
N/A
N/A
N/A
Weakening
TAP.A
— Molson Coors Beverage Company Class A Common Stock
$7.6B
$40.31
N/A
N/A
N/A
Weakening
▶ Beverages-Wineries & Distilleries
(3+2 total)
3
+61.8%
+55.7%
Undervalued
3
0
0
Company
Mkt Cap
Current price
DCF value / share
Upside
Valuation
3 Yr Status
BF.B
— Brown–forman
$12.9B
$28.02
$46.07
+64.4%
Undervalued
Stable
BF.A
— Brown Forman Inc. Class A Common Stock
$13.1B
$28.48
$46.07
+61.8%
Undervalued
Stable
DEO
— Diageo Plc. Common Stock
ADR
$52.8B
$95.01
$133.92
+41.0%
Undervalued
Stable
Cannot calculate DCF
MGPI
— MGP Ingredients, Inc. - Common Stock
$389M
$18.18
N/A
N/A
N/A
Stable
SNDL
— Sndl Inc. - Common Shares
Foreign
$328M
$1.26
N/A
N/A
N/A
Growing
▶ Education & Training Services
(11+15 total)
11
+30.8%
+21.1%
Undervalued
6
5
0
Company
Mkt Cap
Current price
DCF value / share
Upside
Valuation
3 Yr Status
LRN
— Stride, Inc. Common Stock
$3.6B
$83.67
$239.89
+186.7%
Undervalued
Growing
PRDO
— Perdoceo Education Corporation - Common Stock
$2.0B
$31.88
$79.17
+148.3%
Undervalued
Growing
STRA
— Strategic Education, Inc. - Common Stock
$1.9B
$82.09
$161.12
+96.3%
Undervalued
Growing
EDU
— New Oriental Education & Technology Group, Inc. Sponsored ADR Representing 10 Ordinary Share (Cayman Islands)
ADR
$8.6B
$52.31
$94.74
+81.1%
Undervalued
Growing
LOPE
— Grand Canyon Education, Inc. - Common Stock
$3.9B
$145.24
$212.47
+46.3%
Undervalued
Stable
CVSA
— Covista Inc. Common Shares
$4.5B
$131.80
$172.42
+30.8%
Undervalued
Growing
LAUR
— Laureate Education, Inc. - Common Stock
$5.2B
$37.36
$26.27
-29.7%
Overvalued
Growing
IH
— Ihuman Inc.
ADR
$70M
$1.36
$0.45
-66.9%
Overvalued
Weakening
FC
— Franklin Covey Company Common Stock
$228M
$20.19
$6.43
-68.2%
Overvalued
Weakening
LINC
— Lincoln Educational Services Corporation - Common Stock
$956M
$30.13
$1.41
-95.3%
Overvalued
Stable
UTI
— Universal Technical Institute Inc. Common Stock
$1.4B
$25.85
$0.84
-96.8%
Overvalued
Growing
Cannot calculate DCF
AACG
— ATA Creativity Global
ADR
$28M
$1.11
N/A
N/A
N/A
—
AFYA
— Afya Limited - Class A Common Shares
Foreign
$1.2B
$13.41
N/A
N/A
N/A
—
AMBO
— Ambow Education Holding Ltd.
ADR
$5M
$2.12
N/A
N/A
N/A
—
APEI
— American Public Education, Inc. - Common Stock
$830M
$45.27
N/A
N/A
N/A
Growing
CHGG
— Chegg, Inc. Common Stock
$90M
$0.80
N/A
N/A
N/A
Weakening
COE
— 51talk Online Education Group
ADR
$124M
$20.60
N/A
N/A
N/A
Stable
COUR
— Coursera, Inc. Common Stock
$1.7B
$5.80
N/A
N/A
N/A
Growing
DAO
— Youdao, Inc.
ADR
$2.1B
$17.43
N/A
N/A
N/A
Stable
FEDU
— Four Seasons Education (Cayman) Inc.
ADR
$17M
$8.66
N/A
N/A
N/A
—
KLC
— Kindercare Learning Companies, Inc. Common Stock
$572M
$4.83
N/A
N/A
N/A
Stable
MYND
— Mynd.ai, Inc.
ADR
$18M
$0.40
N/A
N/A
N/A
Weakening
STG
— Sunlands Technology Group
ADR
$56M
$4.20
N/A
N/A
N/A
Weakening
TAL
— TAL Education Group
ADR
$6.4B
$11.59
N/A
N/A
N/A
Stable
VSA
— Visionsys AI Inc.
ADR
$11M
$3.83
N/A
N/A
N/A
Stable
YQ
— 17 Education & Technology Group Inc.
ADR
$23M
$2.39
N/A
N/A
N/A
Stable
▶ Packaged Foods
(26+17 total)
26
+21.4%
+59.8%
Undervalued
13
11
2
Company
Mkt Cap
Current price
DCF value / share
Upside
Valuation
3 Yr Status
SENEB
— Seneca Foods Corp. - Class B Common Stock
$748M
$110.27
$628.95
+470.4%
Undervalued
Growing
BRBR
— Bellring Brands, Inc. Common Stock
$1.3B
$11.00
$52.08
+373.5%
Undervalued
Growing
HLF
— Herbalife Ltd. Common Shares
$1.3B
$12.17
$51.76
+325.3%
Undervalued
Growing
CAG
— Conagra Brands
$7.4B
$15.38
$58.89
+282.9%
Undervalued
Stable
SMPL
— the Simply Good Foods Company - Common Stock
$989M
$11.18
$42.26
+278.0%
Undervalued
Weakening
SENEA
— Seneca Foods Corp. - Class A Common Stock
$1.3B
$192.50
$628.95
+226.7%
Undervalued
Growing
POST
— Post Holdings, Inc. Common Stock
$3.7B
$80.54
$254.88
+216.5%
Undervalued
Growing
CENTA
— Central Garden & Pet Company - Class A Common Stock Nonvoting
$2.4B
$38.57
$110.25
+185.8%
Undervalued
Growing
LFVN
— Lifevantage Corporation - Common Stock
$82M
$6.48
$17.49
+169.9%
Undervalued
Growing
NATR
— Nature's Sunshine Products, Inc. - Common Stock
$269M
$15.31
$38.82
+153.6%
Undervalued
Growing
CENT
— Central Garden & Pet Company - Common Stock
$2.8B
$44.44
$110.25
+148.1%
Undervalued
Growing
GIS
— General Mills
$20.8B
$38.93
$81.72
+109.9%
Undervalued
Stable
NOMD
— Nomad Foods Limited Ordinary Shares
Foreign
$1.7B
$12.03
$17.17
+42.7%
Undervalued
Weakening
MKC
— McCormick & Company
$14.6B
$54.46
$56.15
+0.0%
Fair
Growing
MKC.V
— McCormick & Company, Incorporated Common Stock
$14.5B
$54.05
$56.15
+0.0%
Fair
Growing
JJSF
— J & J Snack Foods Corp. - Common Stock
$1.7B
$90.98
$77.93
-14.3%
Overvalued
Stable
MZTI
— the Marzetti Company - Common Stock
$3.2B
$117.44
$96.64
-17.7%
Overvalued
Growing
JBSS
— John B Sanfilippo & Son, Inc. - Common Stock
$1.0B
$86.37
$61.00
-29.4%
Overvalued
Weakening
CPB
— Campbell's Company (the)
$6.9B
$23.28
$15.69
-32.6%
Overvalued
Weakening
PPC
— Pilgrim's Pride Corporation - Common Stock
$6.6B
$27.60
$17.32
-37.2%
Overvalued
Growing
INGR
— Ingredion Incorporated Common Stock
$6.6B
$105.15
$35.43
-66.3%
Overvalued
Stable
MAMA
— Mama's Creations, Inc. - Common Stock
$691M
$16.98
$5.68
-66.5%
Overvalued
Weakening
LW
— Lamb Weston Holdings, Inc. Common Stock
$7.4B
$53.79
$1.85
-96.6%
Overvalued
Stable
LWAY
— Lifeway Foods, Inc. - Common Stock
$377M
$24.70
$0.85
-96.6%
Overvalued
Stable
JBS
— JBS N.V. Class A Common Shares
Foreign
$43.8B
$13.32
$0.21
-98.4%
Overvalued
Growing
UTZ
— Utz Brands Inc. Class A Common Stock
$1.3B
$14.15
$0.01
-99.9%
Overvalued
Stable
Cannot calculate DCF
BGS
— B&g Foods, Inc. Common Stock
$299M
$3.68
N/A
N/A
N/A
Stable
BRCC
— BRC Inc. Class A Common Stock
$213M
$0.85
N/A
N/A
N/A
Growing
BRID
— Bridgford Foods Corporation - Common Stock
$58M
$6.36
N/A
N/A
N/A
Weakening
BYND
— Beyond Meat, Inc. - Common Stock
$268M
$0.42
N/A
N/A
N/A
—
DAR
— Darling Ingredients Inc. Common Stock
$10.4B
$65.73
N/A
N/A
N/A
Stable
DDC
— DDC Enterprise Limited Class A Ordinary Shares
Foreign
$16M
$0.68
N/A
N/A
N/A
—
FLO
— Flowers Foods, Inc. Common Stock
$1.6B
$7.53
N/A
N/A
N/A
Weakening
FRPT
— Freshpet, Inc. - Common Stock
$3.6B
$72.75
N/A
N/A
N/A
Stable
HAIN
— the Hain Celestial Group, Inc. - Common Stock
$54M
$0.60
N/A
N/A
N/A
Weakening
HRL
— Hormel Foods
$13.4B
$24.44
N/A
N/A
N/A
Weakening
KHC
— Kraft Heinz
$30.1B
$25.40
N/A
N/A
N/A
Weakening
NAII
— Natural Alternatives International, Inc. - Common Stock
$14M
$2.17
N/A
N/A
N/A
Weakening
OTLY
— Oatly Group AB
ADR
$432M
$13.83
N/A
N/A
N/A
Stable
PRE
— Prenetics Global Limited - Class A Ordinary Share
Foreign
$335M
$19.70
N/A
N/A
N/A
Stable
SJM
— J.m. Smucker Company (the)
$12.9B
$120.75
N/A
N/A
N/A
Weakening
USNA
— Usana Health Sciences, Inc. Common Stock
$251M
$13.57
N/A
N/A
N/A
Weakening
WEST
— Westrock Coffee Company - Common Stock
$819M
$8.39
N/A
N/A
N/A
Stable
▶ Food Distribution
(7+4 total)
7
+0.0%
-11.6%
Fair
1
3
3
Company
Mkt Cap
Current price
DCF value / share
Upside
Valuation
3 Yr Status
WILC
— G Willi-food International, Ltd. - Ordinary Shares
Foreign
$411M
$29.52
$37.59
+27.3%
Undervalued
Growing
AVO
— Mission Produce, Inc. - Common Stock
$922M
$13.02
$12.44
+0.0%
Fair
Stable
PFGC
— Performance Food Group Company Common Stock
$16.4B
$104.48
$106.08
+0.0%
Fair
Stable
SYY
— Sysco
$40.0B
$83.55
$79.39
+0.0%
Fair
Stable
USFD
— US Foods Holding Corp. Common Stock
$24.2B
$110.11
$103.06
-6.4%
Overvalued
Growing
ANDE
— the Andersons, Inc. - Common Stock
$2.2B
$65.14
$34.32
-47.3%
Overvalued
Stable
CHEF
— the Chefs' Warehouse, Inc. - Common Stock
$4.6B
$112.05
$50.95
-54.5%
Overvalued
Growing
Cannot calculate DCF
DIT
— Amcon Distributing Company Common Stock
$58M
$59.17
N/A
N/A
N/A
Weakening
HFFG
— HF Foods Group Inc. - Common Stock
$96M
$1.80
N/A
N/A
N/A
Stable
MTEX
— Mannatech, Incorporated - Common Stock
$9M
$4.87
N/A
N/A
N/A
Weakening
UNFI
— United Natural Foods, Inc. Common Stock
$2.9B
$48.55
N/A
N/A
N/A
Stable
▶ Beverages-Non-Alcoholic
(14+1 total)
14
-0.0%
+39.7%
Fair
7
7
0
Company
Mkt Cap
Current price
DCF value / share
Upside
Valuation
3 Yr Status
AKO-A
— Andina Bottling Co. Inc.
ADR
$3.8B
$23.80
$27498.57
+115440.2%
Undervalued
Growing
AKO.A
— Embotelladora Andina S.A. Common Stock
ADR
$3.8B
$23.80
$27498.57
+115440.2%
Undervalued
Growing
AKO-B
— Andina Bottling Co. Inc.
ADR
$4.9B
$30.90
$27498.57
+88892.1%
Undervalued
Growing
AKO.B
— Embotelladora Andina S.A. Common Stock
ADR
$4.9B
$30.90
$27498.57
+88892.1%
Undervalued
Growing
KOF
— Coca Cola Femsa SAB DE CV
ADR
$22.9B
$108.97
$220.13
+102.0%
Undervalued
Growing
FIZZ
— National Beverage Corp. - Common Stock
$2.9B
$31.32
$43.08
+37.5%
Undervalued
Growing
COKE
— Coca-cola Consolidated, Inc. - Common Stock
$12.7B
$190.16
$220.29
+15.8%
Undervalued
Growing
KDP
— Keurig Dr Pepper
$42.4B
$31.14
$26.18
-15.9%
Overvalued
Stable
CCEP
— Coca-cola Europacific Partners Plc. - Ordinary Shares
Foreign
$47.6B
$107.49
$66.53
-38.1%
Overvalued
Growing
MNST
— Monster Beverage
$91.5B
$46.69
$23.75
-49.1%
Overvalued
Growing
PEP
— Pepsico
$192.1B
$140.62
$70.94
-49.6%
Overvalued
Weakening
CELH
— Celsius Holdings, Inc. - Common Stock
$7.4B
$28.78
$10.00
-65.3%
Overvalued
Stable
KO
— Coca-cola Company (the)
$376.3B
$87.46
$12.46
-85.8%
Overvalued
Growing
COCO
— the Vita Coco Company, Inc. - Common Stock
$3.7B
$65.21
$2.48
-96.2%
Overvalued
Stable
Cannot calculate DCF
ZVIA
— Zevia PBC Class A Common Stock
$100M
$1.29
N/A
N/A
N/A
—
▶ Confectioners
(3)
3
-6.1%
-5.4%
Overvalued
1
2
0
Company
Mkt Cap
Current price
DCF value / share
Upside
Valuation
3 Yr Status
HSY
— Hershey Company (the)
$37.7B
$186.00
$212.67
+14.3%
Undervalued
Stable
MDLZ
— Mondelez International
$81.6B
$63.54
$59.64
-6.1%
Overvalued
Weakening
TR
— Tootsie Roll Industries, Inc. Common Stock
$3.0B
$40.18
$30.38
-24.4%
Overvalued
Growing
▶ Household & Personal Products
(10+12 total)
10
-14.8%
-6.2%
Overvalued
3
6
1
Company
Mkt Cap
Current price
DCF value / share
Upside
Valuation
3 Yr Status
ODD
— Oddity Tech Ltd. - Class A Ordinary Shares
Foreign
$756M
$13.34
$34.94
+161.9%
Undervalued
Growing
CLX
— Clorox
$12.9B
$106.54
$142.96
+34.2%
Undervalued
Growing
IPAR
— Interparfums, Inc. - Common Stock
$3.7B
$115.57
$140.77
+21.8%
Undervalued
Stable
SPB
— Spectrum Brands Holdings, Inc. Common Stock
$2.1B
$90.75
$95.29
+5.0%
Undervalued
Stable
CHD
— Church & Dwight
$24.0B
$101.32
$90.35
-10.8%
Overvalued
Stable
UL
— Unilever Plc.
ADR
$136.7B
$62.68
$50.83
-18.9%
Overvalued
Growing
PG
— Procter & Gamble
$335.9B
$144.26
$90.10
-37.5%
Overvalued
Growing
KMB
— Kimberly-clark
$36.8B
$110.72
$51.77
-53.2%
Overvalued
Stable
EPC
— Edgewell Personal Care Company Common Stock
$1.3B
$28.51
$6.95
-75.6%
Overvalued
Weakening
ELF
— E.l.f. Beauty, Inc. Common Stock
$5.5B
$92.06
$10.48
-88.6%
Overvalued
Stable
Cannot calculate DCF
CL
— Colgate-palmolive
$74.3B
$92.93
N/A
N/A
N/A
—
COTY
— Coty Inc. Class A Common Stock
$2.4B
$2.75
N/A
N/A
N/A
Stable
EL
— Estée Lauder Companies (the)
$31.6B
$87.27
N/A
N/A
N/A
Weakening
GROV
— Grove Collaborative Holdings, Inc. Class A Common Stock
$43M
$1.03
N/A
N/A
N/A
Stable
HELE
— Helen of Troy Limited - Common Stock
$699M
$30.00
N/A
N/A
N/A
Weakening
HNST
— the Honest Company, Inc. - Common Stock
$551M
$5.01
N/A
N/A
N/A
Stable
KVUE
— Kenvue
$36.5B
$19.22
N/A
N/A
N/A
Weakening
MAGN
— Magnera Corporation Common Stock
$439M
$12.26
N/A
N/A
N/A
Weakening
NUS
— Nu Skin Enterprises, Inc. Common Stock
$236M
$4.86
N/A
N/A
N/A
Growing
NWL
— Newell Brands Inc. - Common Stock
$2.6B
$6.16
N/A
N/A
N/A
Stable
SKIN
— Skinhealth Systems Inc. - Class A Common Stock
$86M
$0.66
N/A
N/A
N/A
Stable
YSG
— Yatsen Holding Ltd.
ADR
$213M
$3.44
N/A
N/A
N/A
—
▶ Grocery Stores
(7+2 total)
7
-16.1%
-28.0%
Overvalued
2
5
0
Company
Mkt Cap
Current price
DCF value / share
Upside
Valuation
3 Yr Status
SFM
— Sprouts Farmers Market, Inc. - Common Stock
$7.8B
$82.69
$117.71
+42.4%
Undervalued
Growing
VLGEA
— Village Super Market, Inc. - Class A Common Stock
$577M
$43.20
$61.02
+41.2%
Undervalued
Growing
NGVC
— Natural Grocers By Vitamin Cottage, Inc. Common Stock
$643M
$27.89
$24.76
-11.2%
Overvalued
Growing
ACI
— Albertsons Companies, Inc. Class A Common Stock
$6.1B
$12.40
$10.40
-16.1%
Overvalued
Weakening
IMKTA
— Ingles Markets, Incorporated - Class A Common Stock
$1.7B
$88.46
$36.05
-59.2%
Overvalued
Weakening
WMK
— Weis Markets, Inc. Common Stock
$1.8B
$71.58
$2.91
-95.9%
Overvalued
Stable
DDL
— Dingdong (Cayman) Ltd.
ADR
$428M
$2.35
$0.07
-97.0%
Overvalued
Stable
Cannot calculate DCF
GO
— Grocery Outlet Holding Corp. - Common Stock
$1.1B
$10.78
N/A
N/A
N/A
Stable
KR
— Kroger
$35.1B
$57.26
N/A
N/A
N/A
Weakening
▶ Discount Stores
(6+2 total)
6
-28.0%
+8.8%
Overvalued
2
3
1
Company
Mkt Cap
Current price
DCF value / share
Upside
Valuation
3 Yr Status
TGT
— Target Corporation
$70.6B
$155.49
$341.93
+119.9%
Undervalued
Weakening
DG
— Dollar General
$26.9B
$122.16
$256.78
+110.2%
Undervalued
Stable
OLLI
— Ollie's Bargain Outlet Holdings, Inc. - Common Stock
$4.7B
$77.70
$75.96
+0.0%
Fair
Growing
PSMT
— Pricesmart, Inc. - Common Stock
$5.5B
$179.82
$79.12
-56.0%
Overvalued
Growing
COST
— Costco
$426.6B
$961.85
$418.20
-56.5%
Overvalued
Growing
WMT
— Walmart
$921.1B
$115.74
$40.96
-64.6%
Overvalued
Growing
Cannot calculate DCF
BJ
— Bj's Wholesale Club Holdings, Inc. Common Stock
$11.9B
$93.50
N/A
N/A
N/A
Weakening
DLTR
— Dollar Tree
$24.9B
$129.51
N/A
N/A
N/A
Stable
▶ Tobacco
(3+3 total)
3
-37.7%
-11.7%
Overvalued
1
2
0
Company
Mkt Cap
Current price
DCF value / share
Upside
Valuation
3 Yr Status
MO
— Altria
$108.7B
$65.08
$95.22
+46.3%
Undervalued
Weakening
TPB
— Turning Point Brands, Inc. Common Stock
$1.7B
$86.04
$53.58
-37.7%
Overvalued
Growing
PM
— Philip Morris International
$294.4B
$188.91
$106.27
-43.7%
Overvalued
Growing
Cannot calculate DCF
BTI
— British American Tobacco Industries, P.l.c. Common Stock ADR
ADR
$123.9B
$57.34
N/A
N/A
N/A
Stable
RLX
— RLX Technology Inc.
ADR
$3.1B
$2.01
N/A
N/A
N/A
Growing
UVV
— Universal Corporation Common Stock
$1.1B
$44.85
N/A
N/A
N/A
Stable
▶ Farm Products
(4+8 total)
4
-47.7%
+2.2%
Overvalued
1
3
0
Company
Mkt Cap
Current price
DCF value / share
Upside
Valuation
3 Yr Status
CALM
— Cal-maine Foods, Inc. - Common Stock
$3.9B
$82.56
$308.99
+274.3%
Undervalued
Growing
LND
— Brasilagro Brazilian Agric Real Estate Co. Sponsored ADR (Brazil)
ADR
$358M
$3.59
$2.20
-38.7%
Overvalued
Weakening
VITL
— Vital Farms, Inc. - Common Stock
$496M
$11.58
$5.03
-56.6%
Overvalued
Growing
BG
— Bunge Global
$21.9B
$112.85
$4.81
-95.7%
Overvalued
Weakening
Cannot calculate DCF
ADM
— Archer Daniels Midland
$38.6B
$80.15
N/A
N/A
N/A
Stable
AFRI
— Forafric Global Plc. - Ordinary Shares
Foreign
$286M
$10.59
N/A
N/A
N/A
Stable
AGRO
— Adecoagro S.A. Common Shares
Foreign
$1.3B
$9.05
N/A
N/A
N/A
Weakening
DOLE
— Dole Plc. Ordinary Shares
$1.3B
$13.36
N/A
N/A
N/A
Stable
LMNR
— Limoneira Co. - Common Stock
$250M
$13.80
N/A
N/A
N/A
Weakening
SDOT
— Sadot Group Inc. - Common Stock
$8M
$11.09
N/A
N/A
N/A
Weakening
TSN
— Tyson Foods
$19.5B
$56.39
N/A
N/A
N/A
Stable
VFF
— Village Farms International, Inc. - Common Shares
$280M
$2.45
N/A
N/A
N/A
Stable
▶ Real Estate
100
-4.6%
42 /
50 /
8
-10.8%
Fair
42
50
8
Industry
Valued
Median upside
Average upside
Valuation
Undervalued
Overvalued
Fair
▶ REIT-Mortgage
(11+11 total)
11
+32.6%
+34.8%
Undervalued
7
4
0
Company
Mkt Cap
Current price
DCF value / share
Upside
Valuation
3 Yr Status
STWD
— Starwood Property Trust, Inc. Starwood Property Trust Inc.
REIT
$6.1B
$16.36
$57.21
+249.7%
Undervalued
—
ABR
— Arbor Realty Trust Common Stock
REIT
$1.0B
$5.26
$13.22
+151.3%
Undervalued
—
FBRT
— Franklin BSP Realty Trust, Inc. Common Stock
REIT
$626M
$8.13
$19.80
+143.5%
Undervalued
—
NREF
— Nexpoint Real Estate Finance, Inc. Common Stock
REIT
$319M
$16.92
$28.77
+70.0%
Undervalued
Growing
EFC
— Ellington Financial Inc. Common Stock
REIT
$1.7B
$13.68
$22.41
+63.8%
Undervalued
Growing
LADR
— Ladder Capital Corp. Class A Common Stock
REIT
$1.3B
$10.02
$13.29
+32.6%
Undervalued
Stable
AGNC
— Agnc Investment Corp. - Common Stock
REIT
$12.6B
$10.96
$13.46
+22.8%
Undervalued
Growing
ADAM
— Adamas Trust, Inc. - Common Stock
REIT
$907M
$10.09
$3.00
-70.3%
Overvalued
—
PMT
— Pennymac Mortgage Investment Trust Common Shares of Beneficial Interest
REIT
$828M
$9.49
$2.51
-73.6%
Overvalued
—
CIM
— Chimera Investment Corporation Common Stock
REIT
$992M
$11.86
$2.61
-78.0%
Overvalued
Stable
RITM
— Rithm Capital Corp. Common Stock
REIT
$5.8B
$10.37
$2.17
-79.1%
Overvalued
Growing
Cannot calculate DCF
ARI
— Apollo Commercial Real Estate Finance, Inc.
REIT
$919M
$6.92
N/A
N/A
N/A
Stable
ARR
— Armour Residential Reit, Inc.
REIT
$2.1B
$16.72
N/A
N/A
N/A
Stable
BRSP
— Brightspire Capital, Inc. Class A Common Stock
REIT
$650M
$4.99
N/A
N/A
N/A
Weakening
BXMT
— Blackstone Mortgage Trust, Inc. Common Stock
REIT
$2.4B
$14.50
N/A
N/A
N/A
—
DX
— Dynex Capital, Inc. Common Stock
REIT
$2.8B
$13.03
N/A
N/A
N/A
Stable
MFA
— MFA Financial, Inc.
$935M
$9.20
N/A
N/A
N/A
Growing
NLY
— Annaly Capital Management Inc. Common Stock
REIT
$17.1B
$23.39
N/A
N/A
N/A
Stable
ORC
— Orchid Island Capital, Inc. Common Stock
REIT
$1.3B
$6.63
N/A
N/A
N/A
Stable
RWT
— Redwood Trust, Inc. Common Stock
REIT
$599M
$4.78
N/A
N/A
N/A
—
TRTX
— TPG RE Finance Trust, Inc. Common Stock
REIT
$619M
$8.01
N/A
N/A
N/A
—
TWO
— Two Harbors Investment Corp.
REIT
$1.3B
$12.02
N/A
N/A
N/A
Stable
▶ Real Estate-Development
(5+3 total)
5
+29.0%
+29.2%
Undervalued
3
2
0
Company
Mkt Cap
Current price
DCF value / share
Upside
Valuation
3 Yr Status
LRE
— Lead Real Estate Co. Ltd.
ADR
$20M
$1.43
$4.43
+209.8%
Undervalued
Growing
CCS
— Century Communities, Inc. Common Stock
$2.1B
$71.47
$102.27
+43.1%
Undervalued
Stable
VTMX
— Vesta Real Estate Corporation, S.A.b. de C.v.
ADR
$3.1B
$33.78
$43.56
+29.0%
Undervalued
Stable
HHH
— Howard Hughes Holdings Inc. Common Stock
$4.0B
$67.77
$49.18
-27.4%
Overvalued
Stable
FOR
— Forestar Group Inc. Common Stock
$1.5B
$29.41
$0.36
-98.8%
Overvalued
Stable
Cannot calculate DCF
FPH
— Five Point Holdings, LLC Class A Common Shares
LP
$763M
$5.16
N/A
N/A
N/A
Stable
MRNO
— Murano Global Investments Plc. - Ordinary Shares
Foreign
$18M
$0.22
N/A
N/A
N/A
Stable
SDHC
— Smith Douglas Homes Corp. Class A Common Stock
$116M
$14.01
N/A
N/A
N/A
Weakening
▶ REIT-Retail
(15+8 total)
15
+12.3%
-3.6%
Undervalued
8
5
2
Company
Mkt Cap
Current price
DCF value / share
Upside
Valuation
3 Yr Status
GTY
— Getty Realty Corporation Common Stock
REIT
$2.0B
$33.16
$49.71
+49.9%
Undervalued
Growing
ADC
— Agree Realty Corporation Common Stock
REIT
$9.0B
$75.11
$99.34
+32.3%
Undervalued
Growing
NNN
— NNN Reit, Inc. Common Stock
REIT
$8.8B
$46.24
$61.02
+32.0%
Undervalued
Weakening
WSR
— Whitestone Reit Common Shares
REIT
$976M
$18.99
$23.24
+22.4%
Undervalued
Growing
KRG
— Kite Realty Group Trust Common Stock
REIT
$5.4B
$26.48
$32.36
+22.2%
Undervalued
—
UE
— Urban Edge Properties Common Shares of Beneficial Interest
REIT
$2.8B
$21.97
$25.86
+17.7%
Undervalued
Weakening
SKT
— Tanger Inc. Common Stock
REIT
$4.4B
$38.52
$43.92
+14.0%
Undervalued
Growing
REG
— Regency Centers
REIT
$14.1B
$76.85
$86.32
+12.3%
Undervalued
Growing
IVT
— Inventrust Properties Corp. Common Stock
REIT
$2.6B
$33.56
$32.09
+0.0%
Fair
Growing
KIM
— Kimco Realty
REIT
$16.4B
$24.38
$23.49
+0.0%
Fair
Stable
SPG
— Simon Property Group
REIT
$71.8B
$221.50
$201.08
-9.2%
Overvalued
Growing
FRT
— Federal Realty Investment Trust
REIT
$10.3B
$118.93
$90.69
-23.7%
Overvalued
—
O
— Realty Income
REIT
$58.7B
$62.96
$26.87
-57.3%
Overvalued
Stable
FCPT
— Four Corners Property Trust, Inc. Common Stock
REIT
$2.8B
$25.16
$6.23
-75.2%
Overvalued
—
AKR
— Acadia Realty Trust Common Stock
REIT
$2.8B
$20.84
$1.94
-90.7%
Overvalued
—
Cannot calculate DCF
ALX
— Alexander's, Inc. Common Stock
REIT
$1.4B
$274.63
N/A
N/A
N/A
Weakening
BFS
— Saul Centers, Inc. Common Stock
REIT
$858M
$34.96
N/A
N/A
N/A
Weakening
BRX
— Brixmor Property Group Inc. Common Stock
REIT
$9.2B
$30.02
N/A
N/A
N/A
Growing
CBL
— CBL & Associates Properties, Inc. Common Stock
$1.8B
$57.53
N/A
N/A
N/A
Growing
EPRT
— Essential Properties Realty Trust, Inc. Common Stock
REIT
$6.5B
$31.02
N/A
N/A
N/A
—
MAC
— Macerich Company (the) Common Stock
REIT
$7.0B
$24.66
N/A
N/A
N/A
Stable
NTST
— Netstreit Corp. Common Stock
REIT
$2.0B
$20.60
N/A
N/A
N/A
Growing
PECO
— Phillips Edison & Company, Inc. - Common Stock
REIT
$5.1B
$40.43
N/A
N/A
N/A
Growing
▶ Real Estate-Diversified
(1)
1
+12.2%
+12.2%
Undervalued
1
0
0
Company
Mkt Cap
Current price
DCF value / share
Upside
Valuation
3 Yr Status
JOE
— St. Joe Company (the) Common Stock
$3.9B
$68.55
$76.94
+12.2%
Undervalued
Growing
▶ Real Estate Services
(7+14 total)
7
+10.1%
-21.5%
Undervalued
4
3
0
Company
Mkt Cap
Current price
DCF value / share
Upside
Valuation
3 Yr Status
JLL
— Jones Lang Lasalle Incorporated Common Stock
$17.1B
$369.61
$499.16
+35.1%
Undervalued
Growing
NMRK
— Newmark Group, Inc. - Class A Common Stock
$2.7B
$15.30
$19.01
+24.2%
Undervalued
Growing
FSV
— Firstservice Corporation - Common Shares
Foreign
$6.5B
$140.86
$163.79
+16.3%
Undervalued
Growing
CIGI
— Colliers International Group Inc. - Subordinate Voting Shares
Foreign
$5.4B
$105.79
$116.44
+10.1%
Undervalued
Growing
CBRE
— Cbre Group
$44.5B
$151.87
$96.42
-36.5%
Overvalued
Stable
BEKE
— KE Holdings Inc.
ADR
$18.7B
$16.95
$0.06
-99.6%
Overvalued
Weakening
COMP
— Compass, Inc. Class A Common Stock
$10.0B
$13.35
$0.01
-99.9%
Overvalued
Growing
Cannot calculate DCF
AGNT
— Agnt, Inc. - Common Stock
$739M
$4.50
N/A
N/A
N/A
Weakening
CSGP
— Costar Group
$13.5B
$33.05
N/A
N/A
N/A
Weakening
CWK
— Cushman & Wakefield Ltd. Common Shares
$3.4B
$14.38
N/A
N/A
N/A
Stable
DOUG
— Douglas Elliman Inc. Common Stock
$182M
$2.00
N/A
N/A
N/A
Stable
DUO
— Fangdd Network Group Ltd. - Class A Ordinary Shares
Foreign
$25M
$0.65
N/A
N/A
N/A
Growing
FTHM
— Fathom Holdings Inc. - Common Stock
$24M
$0.77
N/A
N/A
N/A
—
IHS
— IHS Holding Limited Ordinary Shares
ADR
$2.8B
$8.31
N/A
N/A
N/A
Stable
IRS
— Irsa Investments & Representations Inc.
ADR
$1.2B
$14.76
N/A
N/A
N/A
Stable
MMI
— Marcus & Millichap, Inc. Common Stock
$1.2B
$31.76
N/A
N/A
N/A
Stable
OPAD
— Offerpad Solutions Inc. Class A Common Stock
$22M
$4.58
N/A
N/A
N/A
Stable
OPEN
— Opendoor Technologies Inc. - Common Stock
$3.5B
$3.65
N/A
N/A
N/A
Stable
REAX
— the Real Brokerage, Inc. - Common Shares
Foreign
$515M
$2.40
N/A
N/A
N/A
Weakening
RMAX
— Re/Max Holdings, Inc. Class A Common Stock
$693M
$12.57
N/A
N/A
N/A
Stable
RMR
— the RMR Group Inc. - Class A Common Stock
$346M
$20.25
N/A
N/A
N/A
Weakening
▶ REIT-Office
(6+14 total)
6
+8.2%
-6.4%
Undervalued
4
2
0
Company
Mkt Cap
Current price
DCF value / share
Upside
Valuation
3 Yr Status
HIW
— Highwoods Properties, Inc. Common Stock
REIT
$3.5B
$31.81
$65.27
+105.2%
Undervalued
Stable
ESBA
— Empire State Realty OP L.P. Series ES Operating Partnership Units Representing Limited Partnership Interests
LP
REIT
$1.3B
$4.61
$5.09
+10.4%
Undervalued
Weakening
FISK
— Empire State Realty OP L.P. Series 250 Operating Partnership Units Representing Limited Partnership Interests
LP
REIT
$1.3B
$4.66
$5.09
+9.2%
Undervalued
Weakening
OGCP
— Empire State Realty OP L.P. Series 60 Operating Partnership Units Representing Limited Partnership Interests
LP
REIT
$1.3B
$4.75
$5.09
+7.2%
Undervalued
Weakening
DEA
— Easterly Government Properties, Inc. Common Stock
REIT
$1.2B
$24.84
$4.50
-81.9%
Overvalued
Stable
KRC
— Kilroy Realty Corporation Common Stock
REIT
$4.3B
$37.01
$4.24
-88.5%
Overvalued
Stable
Cannot calculate DCF
ARE
— Alexandria Real Estate Equities
REIT
$8.4B
$48.44
N/A
N/A
N/A
Weakening
BDN
— Brandywine Realty Trust Common Stock
REIT
$547M
$3.15
N/A
N/A
N/A
—
BXP
— BXP Inc.
REIT
$11.0B
$69.18
N/A
N/A
N/A
Growing
CDP
— Copt Defense Properties Common Shares of Beneficial Interest
REIT
$4.2B
$37.28
N/A
N/A
N/A
Stable
CMCT
— Creative Media - Common Stock
REIT
$13M
$5.09
N/A
N/A
N/A
—
CUZ
— Cousins Properties Incorporated Common Stock
REIT
$4.9B
$29.93
N/A
N/A
N/A
Stable
DEI
— Douglas Emmett, Inc. Common Stock
REIT
$2.0B
$11.90
N/A
N/A
N/A
Stable
FSP
— Franklin Street Properties Corp. Common Stock
REIT
$47M
$0.45
N/A
N/A
N/A
Weakening
HPP
— Hudson Pacific Properties, Inc. Common Stock
REIT
$1.6B
$14.49
N/A
N/A
N/A
Stable
ONL
— Orion Properties Inc. Common Stock
REIT
$161M
$2.84
N/A
N/A
N/A
Weakening
PDM
— Piedmont Realty Trust, Inc. Class A Common Stock
REIT
$1.2B
$9.62
N/A
N/A
N/A
—
PSTL
— Postal Realty Trust, Inc. Class A Common Stock
REIT
$678M
$23.16
N/A
N/A
N/A
—
SLG
— SL Green Realty Corp. Common Stock
REIT
$4.1B
$57.63
N/A
N/A
N/A
Stable
VNO
— Vornado Realty Trust Common Stock
REIT
$7.5B
$39.64
N/A
N/A
N/A
—
▶ REIT-Industrial
(12+3 total)
12
-5.0%
-4.1%
Overvalued
5
6
1
Company
Mkt Cap
Current price
DCF value / share
Upside
Valuation
3 Yr Status
IIPR
— Innovative Industrial Properties, Inc. Common Stock
REIT
$1.7B
$57.50
$95.87
+66.7%
Undervalued
Weakening
CUBE
— Cubesmart Common Shares
REIT
$9.5B
$41.75
$63.61
+52.4%
Undervalued
Weakening
EXR
— Extra Space Storage
REIT
$31.6B
$149.37
$204.90
+37.2%
Undervalued
Stable
STAG
— Stag Industrial, Inc. Common Stock
REIT
$7.1B
$36.94
$49.73
+34.6%
Undervalued
Growing
FR
— First Industrial Realty Trust, Inc. Common Stock
REIT
$8.4B
$63.33
$82.36
+30.0%
Undervalued
—
EGP
— Eastgroup Properties, Inc. Common Stock
REIT
$11.0B
$204.94
$211.65
+0.0%
Fair
Growing
PLD
— Prologis
REIT
$131.7B
$141.21
$127.14
-10.0%
Overvalued
Growing
PSA
— Public Storage
REIT
$57.7B
$328.72
$266.22
-19.0%
Overvalued
Stable
TRNO
— Terreno Realty Corporation Common Stock
REIT
$7.3B
$68.86
$46.67
-32.2%
Overvalued
Growing
REXR
— Rexford Industrial Realty, Inc. Common Stock
REIT
$8.2B
$36.41
$17.97
-50.6%
Overvalued
Stable
NSA
— National Storage Affiliates Trust Common Shares of Beneficial Interest
REIT
$6.5B
$44.00
$11.86
-73.0%
Overvalued
—
LXP
— LXP Industrial Trust Common Stock (Maryland Reit)
$3.6B
$60.69
$8.73
-85.6%
Overvalued
—
Cannot calculate DCF
COLD
— Americold Realty Trust, Inc. Common Stock
REIT
$4.3B
$15.12
N/A
N/A
N/A
—
ILPT
— Industrial Logistics Properties Trust - Common Shares of Beneficial Interest
REIT
$610M
$9.15
N/A
N/A
N/A
—
SMA
— Smartstop Self Storage Reit, Inc. Common Stock
REIT
$1.9B
$34.21
N/A
N/A
N/A
Stable
▶ REIT-Diversified
(7+5 total)
7
-28.8%
-9.2%
Overvalued
1
4
2
Company
Mkt Cap
Current price
DCF value / share
Upside
Valuation
3 Yr Status
VICI
— VICI Properties
REIT
$28.4B
$26.34
$55.14
+109.3%
Undervalued
Growing
AAT
— American Assets Trust, Inc. Common Stock
REIT
$1.4B
$22.96
$22.28
+0.0%
Fair
—
OLP
— One Liberty Properties, Inc. Common Stock
REIT
$537M
$24.61
$25.75
+0.0%
Fair
Weakening
GOOD
— Gladstone Commercial Corporation - Real Estate Investment Trust
REIT
$641M
$13.25
$9.43
-28.8%
Overvalued
Growing
ESRT
— Empire State Realty Trust, Inc. Class A Common Stock
REIT
$1.5B
$4.83
$3.05
-36.9%
Overvalued
—
BNL
— Broadstone Net Lease, Inc. Common Stock
REIT
$4.1B
$21.25
$10.22
-51.9%
Overvalued
Weakening
WPC
— W P Carey Inc. Reit
REIT
$15.9B
$71.55
$31.22
-56.4%
Overvalued
Weakening
Cannot calculate DCF
AHRT
— AH Realty Trust, Inc. Common Stock
REIT
$516M
$6.79
N/A
N/A
N/A
—
CTO
— CTO Realty Growth, Inc. Common Stock
REIT
$742M
$21.95
N/A
N/A
N/A
Growing
GNL
— Global Net Lease, Inc. Common Stock
REIT
$1.9B
$9.03
N/A
N/A
N/A
Stable
JBGS
— JBG Smith Properties Common Shares
REIT
$653M
$11.82
N/A
N/A
N/A
—
SAFE
— Safehold Inc. New Common Stock
REIT
$1.1B
$15.47
N/A
N/A
N/A
Stable
▶ REIT-Hotel & Motel
(8+6 total)
8
-32.9%
-34.3%
Overvalued
2
5
1
Company
Mkt Cap
Current price
DCF value / share
Upside
Valuation
3 Yr Status
HST
— Host Hotels & Resorts
REIT
$15.6B
$22.73
$29.93
+31.7%
Undervalued
Stable
XHR
— Xenia Hotels & Resorts, Inc. Common Stock
REIT
$1.8B
$19.07
$23.07
+21.0%
Undervalued
Growing
DRH
— Diamondrock Hospitality Company - Common Stock
REIT
$2.5B
$12.28
$11.90
+0.0%
Fair
Growing
RHP
— Ryman Hospitality Properties, Inc. (Reit)
REIT
$7.8B
$124.81
$88.18
-29.3%
Overvalued
Stable
APLE
— Apple Hospitality Reit, Inc. Common Shares
REIT
$3.7B
$15.87
$10.10
-36.4%
Overvalued
Weakening
CLDT
— Chatham Lodging Trust (Reit) Common Shares of Beneficial Interest
REIT
$603M
$12.91
$2.35
-81.8%
Overvalued
—
RLJ
— RLJ Lodging Trust Common Shares of Beneficial Interest $0.01 Par Value
REIT
$1.7B
$10.95
$1.20
-89.0%
Overvalued
—
SHO
— Sunstone Hotel Investors, Inc. Sunstone Hotel Investors, Inc. Common Shares
REIT
$2.0B
$10.90
$1.04
-90.5%
Overvalued
Weakening
Cannot calculate DCF
AHT
— Ashford Hospitality Trust Inc. Common Stock
REIT
$20M
$3.12
N/A
N/A
N/A
—
BHR
— Braemar Hotels & Resorts Inc. Common Stock
REIT
$139M
$2.02
N/A
N/A
N/A
Stable
INN
— Summit Hotel Properties, Inc. Common Stock
REIT
$659M
$6.08
N/A
N/A
N/A
Stable
PEB
— Pebblebrook Hotel Trust Common Shares of Beneficial Interest
REIT
$2.1B
$18.21
N/A
N/A
N/A
—
PK
— Park Hotels & Resorts Inc. Common Stock
REIT
$3.0B
$15.03
N/A
N/A
N/A
Weakening
SVC
— Service Properties Trust - Shares of Beneficial Interest
REIT
$1.1B
$8.18
N/A
N/A
N/A
—
▶ REIT-Residential
(8+10 total)
8
-46.7%
-34.6%
Overvalued
2
6
0
Company
Mkt Cap
Current price
DCF value / share
Upside
Valuation
3 Yr Status
AMH
— American Homes 4 Rent Common Shares of Beneficial Interest
REIT
$12.4B
$34.25
$48.97
+43.0%
Undervalued
Growing
INVH
— Invitation Homes
REIT
$18.0B
$30.30
$38.39
+26.7%
Undervalued
Growing
EQR
— Equity Residential
REIT
$24.7B
$65.95
$43.50
-34.0%
Overvalued
Growing
UDR
— UDR Inc.
REIT
$12.3B
$37.94
$24.63
-35.1%
Overvalued
Stable
CPT
— Camden Property Trust
REIT
$10.9B
$110.47
$46.14
-58.2%
Overvalued
—
ESS
— Essex Property Trust
REIT
$18.5B
$287.51
$112.41
-60.9%
Overvalued
—
ELS
— Equity Lifestyle Properties, Inc. Common Stock
REIT
$12.6B
$65.02
$21.84
-66.4%
Overvalued
Growing
MAA
— Mid-america Apartment Communities
REIT
$15.6B
$134.22
$11.37
-91.5%
Overvalued
Weakening
Cannot calculate DCF
AIV
— Apartment Investment and Management Company Common Stock
REIT
$375M
$2.61
N/A
N/A
N/A
Stable
AVB
— Avalonbay Communities
REIT
$26.1B
$184.05
N/A
N/A
N/A
Weakening
BRT
— BRT Apartments Corp. MD Common Stock
REIT
$259M
$14.36
N/A
N/A
N/A
Stable
CLPR
— Clipper Realty Inc. Common Stock
REIT
$139M
$3.28
N/A
N/A
N/A
Weakening
CSR
— D/B/A Centerspace Common Stock
REIT
$940M
$55.93
N/A
N/A
N/A
Stable
ELME
— Elme Communities Common Stock
REIT
$144M
$1.62
N/A
N/A
N/A
Weakening
IRT
— Independence Realty Trust, Inc. Common Stock
REIT
$4.0B
$17.00
N/A
N/A
N/A
—
NXRT
— Nexpoint Residential Trust, Inc. Common Stock
REIT
$1.3B
$25.01
N/A
N/A
N/A
—
SUI
— Sun Communities, Inc. Common Stock
REIT
$14.8B
$120.16
N/A
N/A
N/A
Stable
UMH
— UMH Properties, Inc. Common Stock
REIT
$1.4B
$16.60
N/A
N/A
N/A
Stable
▶ REIT-Healthcare Facilities
(9+9 total)
9
-53.3%
-32.7%
Overvalued
2
5
2
Company
Mkt Cap
Current price
DCF value / share
Upside
Valuation
3 Yr Status
SBRA
— Sabra Health Care Reit, Inc. - Common Stock
REIT
$5.1B
$20.15
$32.72
+62.4%
Undervalued
Growing
OHI
— Omega Healthcare Investors, Inc. Common Stock
REIT
$13.7B
$46.01
$69.82
+51.7%
Undervalued
Growing
LTC
— LTC Properties, Inc. Common Stock
$2.0B
$38.97
$40.60
+0.0%
Fair
Growing
UHT
— Universal Health Realty Income Trust Common Stock
REIT
$573M
$41.29
$39.85
+0.0%
Fair
—
SILA
— Sila Realty Trust, Inc. Common Stock
REIT
$1.7B
$30.38
$14.19
-53.3%
Overvalued
—
NHI
— National Health Investors, Inc. Common Stock
REIT
$3.5B
$71.27
$20.71
-70.9%
Overvalued
Stable
WELL
— Welltower
REIT
$165.6B
$234.52
$18.29
-92.2%
Overvalued
Growing
CTRE
— Caretrust Reit, Inc. Common Stock
REIT
$9.2B
$38.81
$2.61
-93.3%
Overvalued
Growing
DOC
— Healthpeak Properties
REIT
$14.3B
$20.81
$0.20
-99.0%
Overvalued
Stable
Cannot calculate DCF
AHR
— American Healthcare Reit, Inc. Common Stock
REIT
$10.3B
$53.60
N/A
N/A
N/A
Stable
CHCT
— Community Healthcare Trust Incorporated Common Stock
REIT
$432M
$15.12
N/A
N/A
N/A
—
DHC
— Diversified Healthcare Trust - Common Shares of Beneficial Interest
REIT
$2.0B
$8.38
N/A
N/A
N/A
—
HR
— Healthcare Realty Trust Incorporated Common Stock
REIT
$6.7B
$19.22
N/A
N/A
N/A
—
MPT
— Medical Properties Trust, Inc. Common Stock
REIT
$2.5B
$4.21
N/A
N/A
N/A
—
NHP
— National Healthcare Properties, Inc. - Class A Common Stock
REIT
$1.2B
$16.32
N/A
N/A
N/A
Weakening
STRW
— Strawberry Fields Reit, Inc. Common Stock
REIT
$777M
$13.74
N/A
N/A
N/A
Growing
VTR
— Ventas
REIT
$43.9B
$90.29
N/A
N/A
N/A
Stable
XRN
— Chiron Real Estate Inc. Common Stock
REIT
$484M
$36.58
N/A
N/A
N/A
Stable
▶ REIT-Specialty
(11+2 total)
11
-55.3%
-37.9%
Overvalued
3
8
0
Company
Mkt Cap
Current price
DCF value / share
Upside
Valuation
3 Yr Status
EPR
— EPR Properties Common Stock
$4.7B
$61.73
$128.38
+108.0%
Undervalued
Growing
SBAC
— SBA Communications
REIT
$19.7B
$186.16
$213.73
+14.8%
Undervalued
Growing
AMT
— American Tower
REIT
$81.2B
$174.19
$192.20
+10.3%
Undervalued
Stable
DLR
— Digital Realty
REIT
$69.4B
$197.59
$162.45
-17.8%
Overvalued
—
LAMR
— Lamar Advertising Company - Class A Common Stock
REIT
$15.7B
$155.11
$120.63
-22.2%
Overvalued
Growing
RYN
— Rayonier Inc. Reit Common Stock
REIT
$6.5B
$21.75
$9.72
-55.3%
Overvalued
Stable
GLPI
— Gaming and Leisure Properties, Inc. - Common Stock
REIT
$12.4B
$43.64
$10.11
-76.8%
Overvalued
Growing
WY
— Weyerhaeuser
REIT
$17.9B
$24.83
$1.99
-92.0%
Overvalued
Weakening
EQIX
— Equinix
REIT
$105.9B
$1073.76
$60.17
-94.4%
Overvalued
Growing
UNIT
— Uniti Group Inc. - Common Stock
REIT
$2.4B
$9.79
$0.49
-95.0%
Overvalued
Stable
IRM
— Iron Mountain
REIT
$37.7B
$126.72
$4.97
-96.1%
Overvalued
Stable
Cannot calculate DCF
CCI
— Crown Castle
REIT
$33.0B
$75.72
N/A
N/A
N/A
Weakening
OUT
— Outfront Media Inc. Common Stock
REIT
$5.2B
$29.77
N/A
N/A
N/A
Stable
▶ Healthcare
125
-6.3%
54 /
66 /
5
+2.2%
Overvalued
54
66
5
Industry
Valued
Median upside
Average upside
Valuation
Undervalued
Overvalued
Fair
▶ Biotechnology
(16+96 total)
16
+28.9%
+36.9%
Undervalued
11
5
0
Company
Mkt Cap
Current price
DCF value / share
Upside
Valuation
3 Yr Status
HRMY
— Harmony Biosciences Holdings, Inc. - Common Stock
$2.2B
$38.51
$142.22
+269.3%
Undervalued
Growing
INVA
— Innoviva, Inc. - Common Stock
$1.5B
$20.76
$62.78
+202.4%
Undervalued
Growing
MDXG
— Mimedx Group, Inc. - Common Stock
$624M
$4.19
$11.59
+176.6%
Undervalued
Stable
PBYI
— Puma Biotechnology Inc. - Common Stock
$443M
$8.71
$19.40
+122.7%
Undervalued
Growing
EXEL
— Exelixis, Inc. - Common Stock
$12.7B
$50.60
$82.47
+63.0%
Undervalued
Growing
GMAB
— Genmab A/S
ADR
$19.2B
$31.35
$43.60
+39.1%
Undervalued
Weakening
INCY
— Incyte
$24.1B
$120.54
$157.51
+30.7%
Undervalued
Growing
BMRN
— Biomarin Pharmaceutical Inc. - Common Stock
$13.2B
$68.50
$88.77
+29.6%
Undervalued
Growing
CPRX
— Catalyst Pharmaceuticals, Inc. - Common Stock
$3.9B
$31.49
$40.34
+28.1%
Undervalued
Growing
HALO
— Halozyme Therapeutics, Inc. - Common Stock
$11.9B
$100.67
$128.61
+27.8%
Undervalued
Growing
REGN
— Regeneron Pharmaceuticals
$84.5B
$805.76
$849.97
+5.5%
Undervalued
Growing
LKFT
— Lakefront Biotherapeutics N.V.
ADR
$1.8B
$28.03
$26.61
-5.1%
Overvalued
Growing
RPRX
— Royalty Pharma Plc. - Class A Ordinary Shares
$26.0B
$58.58
$24.97
-57.4%
Overvalued
Stable
CORT
— Corcept Therapeutics Incorporated - Common Stock
$11.9B
$110.51
$31.26
-71.7%
Overvalued
Stable
KRYS
— Krystal Biotech, Inc. - Common Stock
$9.7B
$328.73
$7.13
-97.8%
Overvalued
Growing
ADXN
— Addex Therapeutics Ltd.
ADR
$7M
$5.80
$0.00
-100.0%
Overvalued
Weakening
Cannot calculate DCF
AAPG
— Ascentage Pharma Group International - American Depository Shares
Foreign
$1.8B
$19.00
N/A
N/A
N/A
—
ABUS
— Arbutus Biopharma Corporation - Common Stock
$907M
$4.58
N/A
N/A
N/A
—
ABVX
— Abivax S.A.
ADR
$10.2B
$121.45
N/A
N/A
N/A
—
ACAD
— Acadia Pharmaceuticals Inc. - Common Stock
$4.9B
$28.38
N/A
N/A
N/A
Stable
ADAG
— Adagene Inc.
ADR
$220M
$3.72
N/A
N/A
N/A
Stable
ADMA
— Adma Biologics Inc. - Common Stock
$2.2B
$9.41
N/A
N/A
N/A
Growing
AGEN
— Agenus Inc. - Common Stock
$291M
$7.00
N/A
N/A
N/A
—
AGMB
— Agomab Therapeutics N.V.
ADR
$477M
$13.95
N/A
N/A
N/A
Stable
AKTX
— Akari Therapeutics Plc.
ADR
$9M
$7.00
N/A
N/A
N/A
—
ALNY
— Alnylam Pharmaceuticals, Inc. - Common Stock
$30.3B
$227.12
N/A
N/A
N/A
Stable
ANAB
— Anaptysbio, Inc. - Common Stock
$1.6B
$56.02
N/A
N/A
N/A
Stable
ANL
— Adlai Nortye Ltd.
ADR
$852M
$12.86
N/A
N/A
N/A
—
ARDX
— Ardelyx, Inc. - Common Stock
$997M
$3.90
N/A
N/A
N/A
—
ARGX
— Argenx SE
ADR
$53.0B
$856.93
N/A
N/A
N/A
Stable
ARQT
— Arcutis Biotherapeutics, Inc. - Common Stock
$3.3B
$25.81
N/A
N/A
N/A
—
ARWR
— Arrowhead Pharmaceuticals, Inc. - Common Stock
$12.1B
$85.60
N/A
N/A
N/A
Stable
ASND
— Ascendis Pharma A/S - Ordinary Share
ADR
$15.2B
$246.34
N/A
N/A
N/A
Growing
ATAI
— Ataibeckley Inc.
ADR
$2.7B
$7.24
N/A
N/A
N/A
—
ATHE
— Alterity Therapeutics Ltd.
ADR
$82M
$4.67
N/A
N/A
N/A
—
AUPH
— Aurinia Pharmaceuticals Inc. - Common Shares
$2.0B
$15.19
N/A
N/A
N/A
Stable
AUTL
— Autolus Therapeutics Plc.
ADR
$551M
$2.23
N/A
N/A
N/A
—
AXSM
— Axsome Therapeutics, Inc. - Common Stock
$11.4B
$213.65
N/A
N/A
N/A
—
BBIO
— Bridgebio Pharma, Inc. - Common Stock
$16.6B
$81.22
N/A
N/A
N/A
—
BCYC
— Bicycle Therapeutics Plc.
ADR
$276M
$3.96
N/A
N/A
N/A
Stable
BDRX
— Biodexa Pharmaceuticals Plc.
ADR
$1M
$1.41
N/A
N/A
N/A
—
BEAM
— Beam Therapeutics Inc. - Common Stock
$2.8B
$26.49
N/A
N/A
N/A
—
BLRX
— Biolinerx Ltd.
ADR
$12M
$2.69
N/A
N/A
N/A
—
BLTE
— Belite BIO Inc.
ADR
$6.7B
$166.11
N/A
N/A
N/A
—
BNTC
— Benitec Biopharma Inc.
ADR
$473M
$12.51
N/A
N/A
N/A
—
BNTX
— Biontech SE
ADR
$23.3B
$92.08
N/A
N/A
N/A
Weakening
BRNS
— Barinthus Biotherapeutics Plc.
ADR
$25M
$0.60
N/A
N/A
N/A
Stable
CANF
— Can-fite Biopharma Ltd.
ADR
$4M
$3.39
N/A
N/A
N/A
—
CLLS
— Cellectis S.A.
ADR
$228M
$3.18
N/A
N/A
N/A
Growing
CMMB
— Chemomab Therapeutics Ltd.
ADR
$14M
$1.90
N/A
N/A
N/A
—
CNTA
— Centessa Pharmaceuticals Plc.
ADR
$6.3B
$40.50
N/A
N/A
N/A
—
CNTB
— Connect Biopharma Holdings Ltd.
ADR
$135M
$2.54
N/A
N/A
N/A
—
CRMD
— Cormedix Inc. - Common Stock
$639M
$8.14
N/A
N/A
N/A
Stable
CYTK
— Cytokinetics, Incorporated - Common Stock
$10.8B
$73.44
N/A
N/A
N/A
—
DBVT
— DBV Technologies S.A.
ADR
$845M
$14.00
N/A
N/A
N/A
—
DNA
— Ginkgo Bioworks Holdings, Inc. Class A Common Stock
$464M
$7.22
N/A
N/A
N/A
—
GERN
— Geron Corporation - Common Stock
$951M
$1.53
N/A
N/A
N/A
—
GNTA
— Genenta Science S.p.a.
ADR
$31M
$1.30
N/A
N/A
N/A
—
GPCR
— Structure Therapeutics Inc.
ADR
$3.8B
$54.84
N/A
N/A
N/A
—
GYRE
— Gyre Therapeutics, Inc. - Common Stock
$631M
$6.50
N/A
N/A
N/A
Stable
HRTX
— Heron Therapeutics, Inc. - Common Stock
$63M
$0.33
N/A
N/A
N/A
—
IBRX
— Immunitybio, Inc. - Common Stock
$7.8B
$7.66
N/A
N/A
N/A
—
IDYA
— Ideaya Biosciences, Inc. - Common Stock
$3.2B
$36.67
N/A
N/A
N/A
—
IMCR
— Immunocore Holdings Plc.
ADR
$1.7B
$34.21
N/A
N/A
N/A
Stable
IMMP
— Immutep Ltd.
ADR
$56M
$0.40
N/A
N/A
N/A
—
IMRN
— Immuron Ltd.
ADR
$6M
$1.10
N/A
N/A
N/A
—
INSM
— Insmed Incorporated - Common Stock
$29.4B
$126.17
N/A
N/A
N/A
—
IONS
— Ionis Pharmaceuticals, Inc. - Common Stock
$9.2B
$55.86
N/A
N/A
N/A
Stable
IOVA
— Iovance Biotherapeutics, Inc. - Common Stock
$2.9B
$6.52
N/A
N/A
N/A
—
IPHA
— Innate Pharma S.A.
ADR
$208M
$2.51
N/A
N/A
N/A
—
JAZZ
— Jazz Pharmaceuticals Plc. - Ordinary Shares
$15.4B
$245.62
N/A
N/A
N/A
Stable
KPTI
— Karyopharm Therapeutics Inc. - Common Stock
$44M
$1.99
N/A
N/A
N/A
—
LEGN
— Legend Biotech Corp.
ADR
$3.8B
$20.26
N/A
N/A
N/A
—
LGND
— Ligand Pharmaceuticals Incorporated - Common Stock
$5.8B
$288.46
N/A
N/A
N/A
Growing
MDGL
— Madrigal Pharmaceuticals, Inc. - Common Stock
$11.9B
$507.48
N/A
N/A
N/A
—
MGNX
— Macrogenics, Inc. - Common Stock
$259M
$4.08
N/A
N/A
N/A
—
MIRM
— Mirum Pharmaceuticals, Inc. - Common Stock
$6.0B
$98.77
N/A
N/A
N/A
Growing
MNKD
— Mannkind Corporation - Common Stock
$1.2B
$3.73
N/A
N/A
N/A
Stable
MOLN
— Molecular Partners AG
ADR
$161M
$4.00
N/A
N/A
N/A
Stable
MREO
— Mereo Biopharma Group Plc.
ADR
$43M
$0.31
N/A
N/A
N/A
—
MRNA
— Moderna
$25.3B
$63.65
N/A
N/A
N/A
Stable
MRVI
— Maravai Lifesciences Holdings, Inc. - Class A Common Stock
$2.1B
$5.78
N/A
N/A
N/A
Weakening
NAGE
— Niagen Bioscience, Inc. - Common Stock
$244M
$3.06
N/A
N/A
N/A
Growing
NBP
— Novabridge Biosciences
ADR
$221M
$1.91
N/A
N/A
N/A
Stable
NBTX
— Nanobiotix S.A.
ADR
$1.8B
$38.51
N/A
N/A
N/A
—
NCNA
— Nucana Plc.
ADR
$6M
$1.46
N/A
N/A
N/A
—
NUVB
— Nuvation Bio Inc. Class A Common Stock
$2.3B
$6.12
N/A
N/A
N/A
—
NVAX
— Novavax, Inc. - Common Stock
$1.3B
$8.13
N/A
N/A
N/A
Stable
ONC
— Beone Medicines Ltd.
ADR
$40.3B
$355.98
N/A
N/A
N/A
Stable
PHAR
— Pharming Group N.V. - ADS Each Representing 10 Ordinary Shares
ADR
$866M
$12.35
N/A
N/A
N/A
Stable
PHAT
— Phathom Pharmaceuticals, Inc. - Common Stock
$686M
$9.18
N/A
N/A
N/A
—
PTCT
— PTC Therapeutics, Inc. - Common Stock
$6.0B
$71.97
N/A
N/A
N/A
Stable
RARE
— Ultragenyx Pharmaceutical Inc. - Common Stock
$2.6B
$26.38
N/A
N/A
N/A
—
RCUS
— Arcus Biosciences, Inc. Common Stock
$3.6B
$28.87
N/A
N/A
N/A
Weakening
RIGL
— Rigel Pharmaceuticals, Inc. - Common Stock
$756M
$40.85
N/A
N/A
N/A
Stable
RYTM
— Rhythm Pharmaceuticals, Inc. - Common Stock
$7.9B
$115.95
N/A
N/A
N/A
—
SLN
— Silence Therapeutics Plc.
ADR
$661M
$13.99
N/A
N/A
N/A
Weakening
SNDX
— Syndax Pharmaceuticals, Inc. - Common Stock
$1.7B
$19.07
N/A
N/A
N/A
Weakening
SRPT
— Sarepta Therapeutics, Inc. - Common Stock
$1.8B
$18.41
N/A
N/A
N/A
—
TARS
— Tarsus Pharmaceuticals, Inc. - Common Stock
$3.0B
$68.86
N/A
N/A
N/A
Growing
TBPH
— Theravance Biopharma, Inc. - Ordinary Shares
$872M
$16.91
N/A
N/A
N/A
Stable
TECH
— Bio-techne
$11.3B
$72.18
N/A
N/A
N/A
Weakening
TGTX
— TG Therapeutics, Inc. - Common Stock
$7.5B
$47.95
N/A
N/A
N/A
—
TVTX
— Travere Therapeutics, Inc. - Common Stock
$5.7B
$61.44
N/A
N/A
N/A
—
URGN
— Urogen Pharma Ltd. - Ordinary Shares
$2.3B
$48.22
N/A
N/A
N/A
—
VALN
— Valneva SE
ADR
$456M
$5.47
N/A
N/A
N/A
—
VCEL
— Vericel Corporation - Common Stock
$2.3B
$44.50
N/A
N/A
N/A
Stable
VNDA
— Vanda Pharmaceuticals Inc. - Common Stock
$302M
$5.02
N/A
N/A
N/A
Stable
VRTX
— Vertex Pharmaceuticals
$131.1B
$516.43
N/A
N/A
N/A
Stable
XTLB
— XTL Biopharmaceuticals Ltd.
ADR
$7M
$2.69
N/A
N/A
N/A
Stable
ZLAB
— Zai Lab Ltd.
ADR
$2.6B
$26.01
N/A
N/A
N/A
—
ZVRA
— Zevra Therapeutics, Inc. - Common Stock
$661M
$11.18
N/A
N/A
N/A
Stable
▶ Drug Manufacturers-Specialty & Generic
(16+33 total)
16
+16.2%
+5.7%
Undervalued
9
7
0
Company
Mkt Cap
Current price
DCF value / share
Upside
Valuation
3 Yr Status
AMPH
— Amphastar Pharmaceuticals, Inc. - Common Stock
$890M
$20.18
$65.07
+222.4%
Undervalued
Weakening
PBH
— Prestige Consumer Healthcare Inc. Common Stock
$2.4B
$51.32
$120.10
+134.0%
Undervalued
Weakening
ZTS
— Zoetis
$31.8B
$75.81
$128.88
+70.0%
Undervalued
Growing
COLL
— Collegium Pharmaceutical, Inc. - Common Stock
$913M
$28.15
$45.88
+63.0%
Undervalued
Growing
ALKS
— Alkermes Plc. - Ordinary Shares
$8.2B
$49.45
$68.20
+37.9%
Undervalued
Stable
HLN
— Haleon Plc.
ADR
$43.2B
$9.80
$12.87
+31.3%
Undervalued
Growing
LNTH
— Lantheus Holdings, Inc. - Common Stock
$6.6B
$100.93
$126.73
+25.6%
Undervalued
Stable
NBIX
— Neurocrine Biosciences, Inc. - Common Stock
$15.2B
$150.82
$176.22
+16.8%
Undervalued
Growing
UTHR
— United Therapeutics Corporation - Common Stock
$21.3B
$501.71
$580.25
+15.7%
Undervalued
Stable
KMDA
— Kamada Ltd. - Ordinary Shares
Foreign
$419M
$7.26
$6.42
-11.6%
Overvalued
Growing
RDY
— Dr. Reddy's Laboratories Ltd. Common Stock
ADR
$10.3B
$12.43
$5.41
-56.5%
Overvalued
Weakening
PAHC
— Phibro Animal Health Corporation - Class A Common Stock
$1.4B
$34.06
$14.68
-56.9%
Overvalued
Growing
HIMS
— Hims & Hers Health, Inc. Class A Common Stock
$6.7B
$28.77
$5.87
-79.6%
Overvalued
Stable
HCM
— Hutchmed (China) Ltd.
ADR
$2.1B
$12.16
$0.15
-98.8%
Overvalued
Stable
ORGO
— Organogenesis Holdings Inc. - Class A
$226M
$1.76
$0.01
-99.4%
Overvalued
Growing
INDV
— Indivior Pharmaceuticals, Inc. - Common Stock
$4.5B
$38.22
$0.17
-99.6%
Overvalued
Stable
Cannot calculate DCF
ACB
— Aurora Cannabis Inc. - Common Shares
Foreign
$183M
$3.79
N/A
N/A
N/A
—
AKBA
— Akebia Therapeutics, Inc. - Common Stock
$229M
$0.87
N/A
N/A
N/A
—
ALVO
— Alvotech - Ordinary Shares
Foreign
$1.2B
$4.09
N/A
N/A
N/A
—
AMRX
— Amneal Pharmaceuticals, Inc. - Class A Common Stock
$5.5B
$17.27
N/A
N/A
N/A
Stable
ANIK
— Anika Therapeutics Inc. - Common Stock
$282M
$21.17
N/A
N/A
N/A
Stable
ANIP
— ANI Pharmaceuticals, Inc. - Common Stock
$1.7B
$74.77
N/A
N/A
N/A
Growing
BCRX
— Biocryst Pharmaceuticals, Inc. - Common Stock
$2.5B
$9.80
N/A
N/A
N/A
Stable
BFRI
— Biofrontera Inc.
ADR
$16M
$1.26
N/A
N/A
N/A
Stable
BHC
— Bausch Health Companies Inc. Common Stock
$2.4B
$6.34
N/A
N/A
N/A
Stable
CGC
— Canopy Growth Corporation - Common Shares
$402M
$1.01
N/A
N/A
N/A
—
CRON
— Cronos Group Inc. - Common Share
$1.2B
$3.16
N/A
N/A
N/A
Stable
EBS
— Emergent Biosolutions Inc. Common Stock
$230M
$4.49
N/A
N/A
N/A
Stable
ELAN
— Elanco Animal Health Incorporated Common Stock
$11.1B
$22.50
N/A
N/A
N/A
—
EOLS
— Evolus, Inc. - Common Stock
$500M
$8.01
N/A
N/A
N/A
—
ESPR
— Esperion Therapeutics, Inc. - Common Stock
$819M
$3.19
N/A
N/A
N/A
—
EVO
— Evotec SE
ADR
$714M
$2.01
N/A
N/A
N/A
Weakening
HROW
— Harrow, Inc. - Common Stock
$1.4B
$38.85
N/A
N/A
N/A
Stable
INCR
— Intercure Ltd. - Ordinary Shares
Foreign
$53M
$0.97
N/A
N/A
N/A
Weakening
IRWD
— Ironwood Pharmaceuticals, Inc. - Class A Common Stock
$670M
$4.07
N/A
N/A
N/A
Stable
KNSA
— Kiniksa Pharmaceuticals International, Plc. - Class A Ordinary Shares
$6.0B
$77.88
N/A
N/A
N/A
Growing
LFCR
— Lifecore Biomedical, Inc. - Common Stock
$176M
$4.72
N/A
N/A
N/A
—
LQDA
— Liquidia Corporation - Common Stock
$8.1B
$72.09
N/A
N/A
N/A
—
OGI
— Organigram Global Inc. - Common Shares
Foreign
$148M
$1.27
N/A
N/A
N/A
—
PCRX
— Pacira Biosciences, Inc. - Common Stock
$912M
$23.18
N/A
N/A
N/A
Stable
PRGO
— Perrigo Company Plc. Ordinary Shares
$1.8B
$12.83
N/A
N/A
N/A
Weakening
SUPN
— Supernus Pharmaceuticals, Inc. - Common Stock
$2.7B
$47.09
N/A
N/A
N/A
Stable
TAK
— Takeda Pharmaceutical Co. Ltd.
ADR
$55.6B
$17.41
N/A
N/A
N/A
Weakening
TEVA
— Teva Pharmaceutical Industries Ltd.
ADR
$42.5B
$36.48
N/A
N/A
N/A
Growing
TLRY
— Tilray Brands, Inc. - Common Stock
$579M
$4.68
N/A
N/A
N/A
—
TRLV
— Trulieve Cannabis Corp. Subordinate Voting Shares
$1.7B
$9.64
N/A
N/A
N/A
—
VTRS
— Viatris
$18.7B
$16.05
N/A
N/A
N/A
Weakening
XERS
— Xeris Biopharma Holdings, Inc. - Common Stock
$1.4B
$8.32
N/A
N/A
N/A
Stable
ZYBT
— Zhengye Biotechnology Holding Limited - Class A Ordinary Shares
Foreign
$85M
$1.52
N/A
N/A
N/A
Weakening
▶ Medical Care Facilities
(16+24 total)
16
+13.4%
+39.5%
Undervalued
10
5
1
Company
Mkt Cap
Current price
DCF value / share
Upside
Valuation
3 Yr Status
BTMD
— Biote Corp. - Class A Common Stock
$45M
$1.50
$23.55
+1470.0%
Undervalued
Stable
FMS
— Fresenius Medical Care AG
ADR
$12.6B
$23.63
$86.66
+266.7%
Undervalued
Growing
HCA
— HCA Healthcare
$91.2B
$411.28
$820.61
+99.5%
Undervalued
Growing
UHS
— Universal Health Services
$10.4B
$171.20
$332.01
+93.9%
Undervalued
Growing
HCSG
— Healthcare Services Group, Inc. - Common Stock
$1.4B
$21.09
$38.37
+81.9%
Undervalued
Growing
DVA
— Davita
$11.5B
$179.21
$270.02
+50.7%
Undervalued
Stable
SEM
— Select Medical Holdings Corporation Common Stock
$2.0B
$16.52
$22.37
+35.4%
Undervalued
Weakening
USPH
— U.s. Physical Therapy, Inc. Common Stock
$1.3B
$82.56
$94.84
+14.9%
Undervalued
Growing
ADUS
— Addus Homecare Corporation - Common Stock
$2.2B
$117.59
$131.60
+11.9%
Undervalued
Growing
CHE
— Chemed Corp.
$7.1B
$537.17
$582.70
+8.5%
Undervalued
Stable
NHC
— National Healthcare Corporation Common Stock
$3.4B
$220.61
$225.21
+0.0%
Fair
Growing
OPCH
— Option Care Health, Inc. - Common Stock
$3.8B
$24.06
$22.62
-6.0%
Overvalued
Weakening
ENSG
— the Ensign Group, Inc. - Common Stock
$10.6B
$182.01
$150.12
-17.5%
Overvalued
Growing
EHC
— Encompass Health Corporation Common Stock
$12.2B
$123.48
$89.05
-27.9%
Overvalued
Growing
PNTG
— the Pennant Group, Inc. - Common Stock
$1.3B
$38.64
$24.68
-36.1%
Overvalued
Growing
ASTH
— Astrana Health Inc. - Common Stock
$1.9B
$37.81
$8.36
-77.9%
Overvalued
Weakening
Cannot calculate DCF
ACHC
— Acadia Healthcare Company, Inc. - Common Stock
$2.8B
$30.24
N/A
N/A
N/A
Weakening
AGL
— Agilon Health, Inc. Common Stock
$1.6B
$88.90
N/A
N/A
N/A
—
AIRS
— Airsculpt Technologies, Inc. - Common Stock
$238M
$3.38
N/A
N/A
N/A
Weakening
AMN
— AMN Healthcare Services Inc.
$1.4B
$34.49
N/A
N/A
N/A
—
AUNA
— Auna S.A. Class A Ordinary Shares
Foreign
$389M
$5.25
N/A
N/A
N/A
Growing
AVAH
— Aveanna Healthcare Holdings Inc. - Common Stock
$2.1B
$11.28
N/A
N/A
N/A
Growing
BKD
— Brookdale Senior Living Inc. Common Stock
$3.0B
$12.56
N/A
N/A
N/A
Stable
CCM
— Concord Medical Services Holdings Ltd.
ADR
$19M
$4.84
N/A
N/A
N/A
—
CCRN
— Cross Country Healthcare, Inc. - Common Stock
$411M
$13.26
N/A
N/A
N/A
Weakening
CMPS
— Compass Pathways Plc.
ADR
$1.8B
$13.29
N/A
N/A
N/A
—
CYH
— Community Health Systems, Inc. Common Stock
$419M
$2.97
N/A
N/A
N/A
Stable
DCGO
— Docgo Inc. - Common Stock
$65M
$0.66
N/A
N/A
N/A
Weakening
GRDN
— Guardian Pharmacy Services, Inc. Class A Common Stock
$2.6B
$38.47
N/A
N/A
N/A
Growing
INNV
— Innovage Holding Corp. - Common Stock
$1.4B
$10.63
N/A
N/A
N/A
Stable
LFST
— Lifestance Health Group, Inc. - Common Stock
$4.7B
$12.22
N/A
N/A
N/A
Stable
MD
— Pediatrix Medical Group, Inc. Common Stock
$2.2B
$26.38
N/A
N/A
N/A
Stable
NUTX
— Nutex Health Inc. - Common Stock
$1.3B
$185.96
N/A
N/A
N/A
Stable
PIII
— P3 Health Partners Inc. - Class A Common Stock
$43M
$10.96
N/A
N/A
N/A
—
SGRY
— Surgery Partners, Inc. - Common Stock
$2.0B
$15.19
N/A
N/A
N/A
Weakening
SNDA
— Sonida Senior Living, Inc. Common Stock
$2.0B
$39.24
N/A
N/A
N/A
—
SRTA
— Strata Critical Medical, Inc. - Class A Common Stock
$514M
$5.96
N/A
N/A
N/A
—
THC
— Tenet Healthcare Corporation Common Stock
$23.0B
$267.18
N/A
N/A
N/A
Growing
TOI
— the Oncology Institute, Inc. - Common Stock
$512M
$5.12
N/A
N/A
N/A
Growing
WW
— WW International, Inc. - Common Stock
$145M
$14.47
N/A
N/A
N/A
Weakening
▶ Medical Distribution
(4+4 total)
4
+2.8%
-10.3%
Fair
2
2
0
Company
Mkt Cap
Current price
DCF value / share
Upside
Valuation
3 Yr Status
MCK
— McKesson Corporation
$103.1B
$857.49
$1126.00
+31.3%
Undervalued
Growing
COR
— Cencora
$60.3B
$310.01
$390.12
+25.8%
Undervalued
Stable
CAH
— Cardinal Health
$54.1B
$231.01
$184.37
-20.2%
Overvalued
Growing
YI
— 111, Inc.
ADR
$32M
$3.63
$0.79
-78.2%
Overvalued
Stable
Cannot calculate DCF
ACH
— Accendra Health, Inc. Common Stock
$84M
$1.10
N/A
N/A
N/A
Weakening
AHG
— Akso Health Group
ADR
$1.1B
$1.30
N/A
N/A
N/A
Stable
FOCL
— Edap TMS S.A.
ADR
$178M
$4.76
N/A
N/A
N/A
Stable
HSIC
— Henry Schein
$10.3B
$90.12
N/A
N/A
N/A
Stable
▶ Drug Manufacturers-General
(12+5 total)
12
-6.5%
+14.3%
Overvalued
5
7
0
Company
Mkt Cap
Current price
DCF value / share
Upside
Valuation
3 Yr Status
NVO
— Novo Nordisk A/S Common Stock
ADR
$207.0B
$46.73
$142.90
+205.8%
Undervalued
Stable
GRFS
— Grifols S.A.
ADR
$5.4B
$7.93
$21.70
+173.6%
Undervalued
Growing
PFE
— Pfizer
$152.7B
$26.80
$37.12
+38.5%
Undervalued
Growing
GSK
— GSK Plc.
ADR
$101.1B
$50.46
$69.79
+38.3%
Undervalued
Growing
NVS
— Novartis AG Common Stock
ADR
$289.4B
$151.66
$169.84
+12.0%
Undervalued
Stable
SNY
— Sanofi
ADR
$104.9B
$43.76
$40.99
-6.3%
Overvalued
Growing
MRK
— Merck & Co.
$334.9B
$135.59
$126.50
-6.7%
Overvalued
Growing
AZN
— Astrazeneca Plc. Ordinary Shares
ADR
$243.8B
$157.22
$132.31
-15.8%
Overvalued
Growing
AMGN
— Amgen
$225.5B
$417.84
$244.57
-41.5%
Overvalued
Stable
JNJ
— Johnson & Johnson
$631.0B
$262.11
$103.76
-60.4%
Overvalued
Stable
GILD
— Gilead Sciences
$171.4B
$138.07
$37.40
-72.9%
Overvalued
Growing
LLY
— Lilly (Eli)
$1.08T
$1209.09
$158.28
-86.9%
Overvalued
Growing
Cannot calculate DCF
ABBV
— Abbvie
$443.1B
$250.82
N/A
N/A
N/A
Stable
AMRN
— Amarin Corp. Plc.\uk
ADR
$297M
$14.15
N/A
N/A
N/A
Stable
BIIB
— Biogen
$31.1B
$210.71
N/A
N/A
N/A
Growing
BMY
— Bristol Myers Squibb
$132.0B
$64.65
N/A
N/A
N/A
Stable
OGN
— Organon & Co. Common Stock
$3.6B
$13.72
N/A
N/A
N/A
Weakening
▶ Medical Instruments & Supplies
(11+18 total)
11
-15.2%
-19.4%
Overvalued
2
8
1
Company
Mkt Cap
Current price
DCF value / share
Upside
Valuation
3 Yr Status
RMD
— Resmed
$32.9B
$226.72
$271.12
+19.6%
Undervalued
Growing
ALC
— Alcon Inc. Ordinary Shares
Foreign
$35.9B
$73.52
$77.40
+5.3%
Undervalued
Stable
BDX
— Becton Dickinson
$50.1B
$181.92
$181.28
+0.0%
Fair
Growing
LMAT
— Lemaitre Vascular, Inc. - Common Stock
$1.9B
$81.86
$77.13
-5.8%
Overvalued
Growing
ALGN
— Align Technology
$12.6B
$176.20
$162.18
-8.0%
Overvalued
Weakening
STVN
— Stevanato Group S.p.a. Ordinary Shares
Foreign
$5.9B
$21.60
$18.31
-15.2%
Overvalued
Stable
ATR
— Aptargroup, Inc. Common Stock
$8.5B
$132.57
$111.09
-16.2%
Overvalued
Growing
COO
— Cooper Companies (the)
$14.9B
$76.60
$52.66
-31.3%
Overvalued
Growing
MMSI
— Merit Medical Systems, Inc. - Common Stock
$5.4B
$90.49
$46.21
-48.9%
Overvalued
Growing
WST
— West Pharmaceutical Services
$24.5B
$346.27
$157.08
-54.6%
Overvalued
Stable
ISRG
— Intuitive Surgical
$142.2B
$401.37
$166.44
-58.5%
Overvalued
Growing
Cannot calculate DCF
ANGO
— Angiodynamics, Inc. - Common Stock
$653M
$15.66
N/A
N/A
N/A
Stable
ATRC
— Atricure, Inc. - Common Stock
$2.2B
$43.48
N/A
N/A
N/A
Stable
AVTR
— Avantor, Inc. Common Stock
$9.5B
$13.86
N/A
N/A
N/A
Weakening
AZTA
— Azenta, Inc. - Common Stock
$1.6B
$33.91
N/A
N/A
N/A
Stable
BAX
— Baxter International
$14.0B
$27.05
N/A
N/A
N/A
Weakening
BLCO
— Bausch + Lomb Corporation Common Shares
$6.1B
$17.01
N/A
N/A
N/A
Stable
BLFS
— Biolife Solutions, Inc. - Common Stock
$1.7B
$35.24
N/A
N/A
N/A
Stable
EMBC
— Embecta Corp. - Common Stock
$304M
$5.12
N/A
N/A
N/A
Stable
ICUI
— ICU Medical, Inc. - Common Stock
$4.6B
$183.07
N/A
N/A
N/A
Stable
NVST
— Envista Holdings Corporation Common Stock
$4.6B
$28.07
N/A
N/A
N/A
Stable
OSUR
— Orasure Technologies, Inc. - Common Stock
$277M
$4.02
N/A
N/A
N/A
Weakening
RGEN
— Repligen Corporation - Common Stock
$9.5B
$167.55
N/A
N/A
N/A
Growing
SMTI
— Sanara Medtech Inc. - Common Stock
$313M
$34.16
N/A
N/A
N/A
Stable
SOLV
— Solventum
$14.5B
$86.49
N/A
N/A
N/A
Stable
STAA
— Staar Surgical Company - Common Stock
$1.3B
$25.32
N/A
N/A
N/A
Weakening
TFX
— Teleflex Incorporated Common Stock
$6.1B
$137.18
N/A
N/A
N/A
Weakening
WRBY
— Warby Parker Inc. Class A Common Stock
$3.2B
$25.87
N/A
N/A
N/A
Stable
XRAY
— Dentsply Sirona Inc. - Common Stock
$2.3B
$11.58
N/A
N/A
N/A
Weakening
▶ Diagnostics & Research
(14+16 total)
14
-18.0%
-22.0%
Overvalued
4
9
1
Company
Mkt Cap
Current price
DCF value / share
Upside
Valuation
3 Yr Status
DGX
— Quest Diagnostics
$26.1B
$235.94
$290.55
+23.1%
Undervalued
Growing
IQV
— Iqvia
$40.3B
$241.61
$290.83
+20.4%
Undervalued
Stable
QGEN
— Qiagen N.V. Common Shares
ADR
$8.9B
$43.24
$52.01
+20.3%
Undervalued
Growing
LH
— Labcorp
$26.5B
$322.67
$348.07
+7.9%
Undervalued
Growing
MEDP
— Medpace Holdings, Inc. - Common Stock
$16.6B
$582.01
$565.05
+0.0%
Fair
Growing
RVTY
— Revvity
$13.1B
$117.52
$108.07
-8.0%
Overvalued
Stable
DHR
— Danaher Corporation
$144.3B
$203.91
$186.88
-8.4%
Overvalued
Stable
TMO
— Thermo Fisher Scientific
$221.4B
$595.69
$431.02
-27.6%
Overvalued
Growing
MTD
— Mettler Toledo
$28.9B
$1431.05
$993.92
-30.5%
Overvalued
Growing
A
— Agilent Technologies
$42.2B
$149.29
$96.53
-35.3%
Overvalued
Growing
IDXX
— Idexx Laboratories
$44.7B
$566.93
$317.16
-44.1%
Overvalued
Growing
ICLR
— Icon Plc. - Ordinary Shares
Foreign
$12.8B
$167.57
$70.86
-57.7%
Overvalued
Weakening
SHC
— Sotera Health Company - Common Stock
$5.4B
$19.02
$4.57
-76.0%
Overvalued
Growing
WAT
— Waters Corporation
$40.6B
$413.63
$30.42
-92.6%
Overvalued
Stable
Cannot calculate DCF
ADPT
— Adaptive Biotechnologies Corporation - Common Stock
$4.0B
$24.46
N/A
N/A
N/A
—
CDNA
— Caredx, Inc. - Common Stock
$2.4B
$47.38
N/A
N/A
N/A
Stable
CRL
— Charles River Laboratories
$13.5B
$281.27
N/A
N/A
N/A
Weakening
CSTL
— Castle Biosciences, Inc. - Common Stock
$927M
$30.55
N/A
N/A
N/A
Stable
FLGT
— Fulgent Genetics, Inc. - Common Stock
$529M
$18.61
N/A
N/A
N/A
Stable
GH
— Guardant Health, Inc. - Common Stock
$22.3B
$159.37
N/A
N/A
N/A
—
ILMN
— Illumina, Inc. - Common Stock
$29.1B
$192.60
N/A
N/A
N/A
Stable
MDXH
— Mdxhealth S.A. - Ordinary Shares
Foreign
$23M
$0.47
N/A
N/A
N/A
—
MYGN
— Myriad Genetics, Inc. - Common Stock
$298M
$3.16
N/A
N/A
N/A
Stable
NEO
— Neogenomics, Inc. - Common Stock
$2.1B
$16.39
N/A
N/A
N/A
—
NTRA
— Natera, Inc. - Common Stock
$44.5B
$310.87
N/A
N/A
N/A
Stable
OPK
— Opko Health, Inc. - Common Stock
$1.1B
$1.40
N/A
N/A
N/A
Weakening
RDNT
— Radnet, Inc. - Common Stock
$6.1B
$77.34
N/A
N/A
N/A
Weakening
TWST
— Twist Bioscience Corporation - Common Stock
$7.8B
$125.40
N/A
N/A
N/A
—
VCYT
— Veracyte, Inc. - Common Stock
$3.4B
$42.59
N/A
N/A
N/A
Growing
WGS
— Genedx Holdings Corp. - Class A Common Stock
$2.3B
$79.09
N/A
N/A
N/A
Growing
▶ Medical Devices
(23+42 total)
23
-22.5%
-19.1%
Overvalued
6
15
2
Company
Mkt Cap
Current price
DCF value / share
Upside
Valuation
3 Yr Status
TCMD
— Tactile Systems Technology, Inc. - Common Stock
$535M
$23.73
$42.42
+78.8%
Undervalued
Stable
ZBH
— Zimmer Biomet
$19.3B
$99.58
$156.19
+56.8%
Undervalued
Stable
SNN
— Smith & Nephew Snats, Inc. Common Stock
ADR
$12.8B
$30.13
$43.56
+44.6%
Undervalued
Stable
GMED
— Globus Medical, Inc. Class A Common Stock
$11.7B
$85.95
$102.65
+19.4%
Undervalued
Growing
ABT
— Abbott Laboratories
$193.8B
$111.27
$127.71
+14.8%
Undervalued
Growing
BSX
— Boston Scientific
$76.9B
$51.71
$58.24
+12.6%
Undervalued
Growing
INSP
— Inspire Medical Systems, Inc. Common Stock
$1.7B
$58.18
$60.67
+0.0%
Fair
Stable
STE
— Steris
$23.0B
$236.01
$235.79
+0.0%
Fair
Growing
PODD
— Insulet Corporation
$10.1B
$146.44
$129.05
-11.9%
Overvalued
Growing
UFPT
— UFP Technologies, Inc. - Common Stock
$2.5B
$320.06
$281.02
-12.2%
Overvalued
Growing
VMD
— Viemed Healthcare, Inc. - Common Shares
$352M
$9.18
$7.37
-19.7%
Overvalued
Growing
SYK
— Stryker Corporation
$130.8B
$341.08
$264.38
-22.5%
Overvalued
Growing
DXCM
— Dexcom
$35.3B
$91.50
$66.07
-27.8%
Overvalued
Growing
CNMD
— Conmed Corporation Common Stock
$1.5B
$49.82
$34.10
-31.6%
Overvalued
Stable
BWAY
— Brainsway Ltd.
ADR
$643M
$16.43
$10.57
-35.7%
Overvalued
Growing
INFU
— Infusystems Holdings, Inc. Common Stock
$252M
$12.48
$7.77
-37.7%
Overvalued
Growing
EW
— Edwards Lifesciences
$53.3B
$92.55
$54.87
-40.7%
Overvalued
Stable
ITGR
— Integer Holdings Corporation Common Stock
$4.2B
$125.03
$73.27
-41.4%
Overvalued
Growing
HAE
— Haemonetics Corporation Common Stock
$4.1B
$90.44
$50.67
-44.0%
Overvalued
Stable
PEN
— Penumbra, Inc. Common Stock
$12.9B
$326.75
$105.26
-67.8%
Overvalued
Growing
INMD
— Inmode Ltd. - Ordinary Shares
Foreign
$964M
$15.22
$3.37
-77.9%
Overvalued
Weakening
TMDX
— Transmedics Group, Inc. - Common Stock
$3.1B
$89.53
$4.55
-94.9%
Overvalued
Stable
OWLT
— Owlet, Inc. Class A Common Stock
$182M
$6.27
$0.04
-99.4%
Overvalued
Growing
Cannot calculate DCF
AHCO
— Adapthealth Corp. - Common Stock
$776M
$5.70
N/A
N/A
N/A
Stable
AORT
— Artivion, Inc. Common Stock
$1.4B
$28.41
N/A
N/A
N/A
Stable
ARAY
— Accuray Incorporated - Common Stock
$33M
$0.28
N/A
N/A
N/A
Stable
ATEC
— Alphatec Holdings, Inc. - Common Stock
$1.5B
$9.74
N/A
N/A
N/A
Stable
AVNS
— Avanos Medical, Inc. Common Stock
$1.2B
$24.99
N/A
N/A
N/A
Stable
AXGN
— Axogen, Inc. - Common Stock
$2.6B
$48.08
N/A
N/A
N/A
Stable
BFLY
— Butterfly Network, Inc. Class A Common Stock
$2.6B
$8.84
N/A
N/A
N/A
—
BIO
— Bio-rad Laboratories, Inc. Class A Common Stock
$9.7B
$361.25
N/A
N/A
N/A
Stable
BIO.B
— Bio-rad Laboratories, Inc. Class B Common Stock
$8.0B
$298.50
N/A
N/A
N/A
Stable
BRKR
— Bruker Corporation - Common Stock
$8.8B
$57.93
N/A
N/A
N/A
Weakening
BVS
— Bioventus Inc. - Class A Common Stock
$942M
$13.90
N/A
N/A
N/A
Growing
CERS
— Cerus Corporation - Common Stock
$569M
$2.84
N/A
N/A
N/A
Stable
CTKB
— Cytek Biosciences, Inc. - Common Stock
$632M
$4.89
N/A
N/A
N/A
Weakening
ENOV
— Enovis Corporation Common Stock
$1.5B
$25.66
N/A
N/A
N/A
Stable
ESTA
— Establishment Labs Holdings Inc. - Common Shares
$2.2B
$75.56
N/A
N/A
N/A
—
GEHC
— GE Healthcare
$33.6B
$73.77
N/A
N/A
N/A
Growing
GKOS
— Glaukos Corporation Common Stock
$10.7B
$189.43
N/A
N/A
N/A
—
IART
— Integra Lifesciences Holdings Corporation - Common Stock
$1.4B
$18.23
N/A
N/A
N/A
Weakening
INGN
— Inogen, Inc. - Common Stock
$158M
$5.83
N/A
N/A
N/A
Stable
IRTC
— Irhythm Holdings, Inc. - Common Stock
$4.0B
$123.11
N/A
N/A
N/A
Stable
KIDS
— Orthopediatrics Corp. - Common Stock
$643M
$25.04
N/A
N/A
N/A
Stable
LIVN
— Livanova Plc. - Ordinary Shares
$4.5B
$82.16
N/A
N/A
N/A
Stable
LMRI
— Lumexa Imaging Holdings, Inc. - Common Stock
$1.1B
$12.21
N/A
N/A
N/A
—
MDT
— Medtronic
$114.5B
$90.57
N/A
N/A
N/A
—
NEOG
— Neogen Corporation - Common Stock
$2.6B
$11.89
N/A
N/A
N/A
Weakening
NSYS
— Nortech Systems Incorporated - Common Stock
$36M
$12.78
N/A
N/A
N/A
Weakening
NVCR
— Novocure Limited - Ordinary Shares
$2.0B
$17.37
N/A
N/A
N/A
Stable
OFIX
— Orthofix Medical Inc. - Common Stock
$411M
$10.17
N/A
N/A
N/A
Stable
OM
— Outset Medical, Inc. - Common Stock
$93M
$4.27
N/A
N/A
N/A
—
PACB
— Pacific Biosciences of California, Inc. - Common Stock
$357M
$1.15
N/A
N/A
N/A
—
PHG
— Koninklijke Philips N.V. NY Registry Shares
ADR
$26.1B
$27.38
N/A
N/A
N/A
Stable
PRCT
— Procept Biorobotics Corporation - Common Stock
$1.2B
$21.95
N/A
N/A
N/A
—
QDEL
— Quidelortho Corporation - Common Stock
$1.0B
$15.09
N/A
N/A
N/A
Weakening
QTRX
— Quanterix Corporation - Common Stock
$114M
$2.87
N/A
N/A
N/A
—
RXST
— Rxsight, Inc. - Common Stock
$273M
$7.03
N/A
N/A
N/A
—
SIBN
— Si-bone, Inc. - Common Stock
$842M
$18.96
N/A
N/A
N/A
—
STIM
— Neuronetics, Inc. - Common Stock
$210M
$3.02
N/A
N/A
N/A
Stable
TMCI
— Treace Medical Concepts, Inc. - Common Stock
$305M
$4.51
N/A
N/A
N/A
—
TNDM
— Tandem Diabetes Care, Inc. - Common Stock
$1.6B
$23.11
N/A
N/A
N/A
Stable
TRIB
— Trinity Biotech Plc.
ADR
$8M
$12.00
N/A
N/A
N/A
Weakening
VREX
— Varex Imaging Corporation - Common Stock
$780M
$18.51
N/A
N/A
N/A
Weakening
XTNT
— Xtant Medical Holdings, Inc. Common Stock
$43M
$0.31
N/A
N/A
N/A
Growing
▶ Healthcare Plans
(7+4 total)
7
-31.7%
-11.8%
Overvalued
3
4
0
Company
Mkt Cap
Current price
DCF value / share
Upside
Valuation
3 Yr Status
CI
— Cigna
$73.5B
$277.99
$750.53
+170.0%
Undervalued
Stable
ELV
— Elevance Health
$86.4B
$398.29
$531.66
+33.5%
Undervalued
Weakening
MOH
— Molina Healthcare Inc. Common Stock
$10.7B
$205.59
$225.01
+9.4%
Undervalued
Weakening
PGNY
— Progyny, Inc. - Common Stock
$2.0B
$25.89
$17.69
-31.7%
Overvalued
Stable
UNH
— Unitedhealth Group
$362.5B
$399.18
$60.56
-84.8%
Overvalued
Weakening
HUM
— Humana
$46.2B
$384.81
$52.97
-86.2%
Overvalued
Weakening
CVS
— CVS Health
$121.2B
$94.98
$6.77
-92.9%
Overvalued
Stable
Cannot calculate DCF
ALHC
— Alignment Healthcare, Inc. - Common Stock
$2.9B
$13.46
N/A
N/A
N/A
—
CLOV
— Clover Health Investments, Corp. - Class A Common Stock
$2.4B
$4.49
N/A
N/A
N/A
Stable
CNC
— Centene Corporation
$32.6B
$66.04
N/A
N/A
N/A
Stable
OSCR
— Oscar Health, Inc. Class A Common Stock
$9.3B
$30.78
N/A
N/A
N/A
Stable
▶ Health Information Services
(6+22 total)
6
-33.3%
-21.9%
Overvalued
2
4
0
Company
Mkt Cap
Current price
DCF value / share
Upside
Valuation
3 Yr Status
DOCS
— Doximity, Inc. Class A Common Stock
$4.9B
$26.59
$42.25
+58.9%
Undervalued
Stable
HQY
— Healthequity, Inc. - Common Stock
$8.8B
$105.76
$128.84
+21.8%
Undervalued
Growing
VEEV
— Veeva Systems
$41.1B
$252.52
$205.55
-18.6%
Overvalued
Growing
GDRX
— Goodrx Holdings, Inc. - Class A Common Stock
$1.3B
$3.73
$1.94
-48.0%
Overvalued
Stable
HSTM
— Healthstream, Inc. - Common Stock
$848M
$29.04
$14.86
-48.8%
Overvalued
Growing
TALK
— Talkspace, Inc. - Common Stock
$879M
$5.25
$0.16
-97.0%
Overvalued
Stable
Cannot calculate DCF
AMWL
— American Well Corporation Class A Common Stock
$216M
$12.94
N/A
N/A
N/A
Stable
CCLD
— Carecloud, Inc. - Common Stock
$104M
$2.44
N/A
N/A
N/A
Stable
CERT
— Certara, Inc. - Common Stock
$1.3B
$8.15
N/A
N/A
N/A
Growing
CTEV
— Claritev Corporation Class A Common Stock
$701M
$41.14
N/A
N/A
N/A
Growing
DH
— Definitive Healthcare Corp. - Class A Common Stock
$68M
$0.64
N/A
N/A
N/A
Stable
EVH
— Evolent Health, Inc. Class A Common Stock
$525M
$4.67
N/A
N/A
N/A
Weakening
HCAT
— Health Catalyst, Inc. - Common Stock
$129M
$1.75
N/A
N/A
N/A
Weakening
LFMD
— Lifemd, Inc. - Common Stock
$167M
$3.46
N/A
N/A
N/A
Stable
NRC
— NRC Health - Common Stock
$483M
$21.41
N/A
N/A
N/A
Weakening
OMCL
— Omnicell, Inc. - Common Stock
$1.7B
$37.66
N/A
N/A
N/A
Stable
OPRX
— Optimizerx Corporation - Common Stock
$165M
$8.78
N/A
N/A
N/A
Stable
PHR
— Phreesia, Inc. Common Stock
$780M
$12.62
N/A
N/A
N/A
Stable
PRVA
— Privia Health Group, Inc. - Common Stock
$2.7B
$21.76
N/A
N/A
N/A
Growing
SDGR
— Schrodinger, Inc. - Common Stock
$1.4B
$18.48
N/A
N/A
N/A
Weakening
SPOK
— Spok Holdings, Inc. - Common Stock
$230M
$11.00
N/A
N/A
N/A
Growing
SY
— So-young International Inc. - American Depository Shares
ADR
$192M
$2.21
N/A
N/A
N/A
—
TBRG
— Trubridge, Inc. - Common Stock
$394M
$26.25
N/A
N/A
N/A
Growing
TDOC
— Teladoc Health, Inc. Common Stock
$1.3B
$6.95
N/A
N/A
N/A
Weakening
TEM
— Tempus AI Inc. - Class A Common Stock
$9.9B
$54.34
N/A
N/A
N/A
Growing
TXG
— 10x Genomics, Inc. - Common Stock
$7.6B
$58.16
N/A
N/A
N/A
—
WAY
— Waystar Holding Corp. - Common Stock
$4.7B
$25.09
N/A
N/A
N/A
Stable
WEAV
— Weave Communications, Inc. Common Stock
$424M
$5.33
N/A
N/A
N/A
Growing
▶ Consumer Cyclical
229
-26.2%
85 /
132 /
12
-9.8%
Overvalued
85
132
12
Industry
Valued
Median upside
Average upside
Valuation
Undervalued
Overvalued
Fair
▶ Personal Services
(7+2 total)
7
+55.3%
+26.7%
Undervalued
5
2
0
Company
Mkt Cap
Current price
DCF value / share
Upside
Valuation
3 Yr Status
HRB
— H&r Block, Inc. Common Stock
$6.8B
$53.33
$87.93
+64.9%
Undervalued
Stable
CSV
— Carriage Services, Inc. Common Stock
$554M
$34.88
$56.95
+63.3%
Undervalued
Growing
BFAM
— Bright Horizons Family Solutions Inc. Common Stock
$3.9B
$73.31
$116.32
+58.7%
Undervalued
Growing
FTDR
— Frontdoor, Inc. - Common Stock
$5.9B
$84.60
$131.42
+55.3%
Undervalued
Growing
SCI
— Service Corporation International Common Stock
$11.5B
$83.10
$95.07
+14.4%
Undervalued
Stable
ROL
— Rollins, Inc.
$17.4B
$36.23
$31.95
-11.8%
Overvalued
Growing
MRM
— Medirom Healthcare Technologies Inc. - American Depositary Share
ADR
$8M
$1.02
$0.43
-57.8%
Overvalued
Weakening
Cannot calculate DCF
MED
— Medifast Inc. Common Stock
$128M
$11.48
N/A
N/A
N/A
Weakening
RGS
— Regis Corporation - Common Stock
$68M
$27.25
N/A
N/A
N/A
Stable
▶ Leisure
(9+13 total)
9
+45.6%
+19.7%
Undervalued
5
3
1
Company
Mkt Cap
Current price
DCF value / share
Upside
Valuation
3 Yr Status
ESCA
— Escalade, Incorporated - Common Stock
$286M
$20.71
$48.86
+135.9%
Undervalued
Growing
MAT
— Mattel, Inc. - Common Stock
$4.3B
$14.88
$31.66
+112.8%
Undervalued
Growing
PRKS
— United Parks & Resorts Inc. Common Stock
$2.1B
$45.05
$81.64
+81.2%
Undervalued
Weakening
PLNT
— Planet Fitness, Inc. Common Stock
$3.9B
$49.10
$76.20
+55.2%
Undervalued
Growing
YETI
— Yeti Holdings, Inc. Common Stock
$3.4B
$45.50
$66.25
+45.6%
Undervalued
Weakening
AS
— Amer Sports, Inc. Ordinary Shares
Foreign
$19.1B
$33.11
$33.22
+0.0%
Fair
Growing
GOLF
— Acushnet Holdings Corp. Common Stock
$5.3B
$90.12
$31.53
-65.0%
Overvalued
Weakening
LTH
— Life Time Group Holdings, Inc. Common Stock
$9.9B
$44.33
$3.75
-91.5%
Overvalued
Stable
HERE
— Here Group Ltd.
ADR
$100M
$1.83
$0.06
-96.7%
Overvalued
Stable
Cannot calculate DCF
AOUT
— American Outdoor Brands, Inc. - Common Stock
$161M
$12.89
N/A
N/A
N/A
Weakening
CALY
— Callaway Golf Company Common Stock
$3.0B
$16.50
N/A
N/A
N/A
Stable
CLAR
— Clarus Corporation - Common Stock
$146M
$3.79
N/A
N/A
N/A
Weakening
FNKO
— Funko, Inc. - Class A Common Stock
$334M
$5.99
N/A
N/A
N/A
Stable
FUN
— Six Flags Entertainment Corporation Common Stock New
LP
$1.6B
$16.70
N/A
N/A
N/A
Weakening
HAS
— Hasbro
$13.7B
$96.71
N/A
N/A
N/A
Stable
JAKK
— Jakks Pacific, Inc. - Common Stock
$294M
$25.69
N/A
N/A
N/A
Weakening
JOUT
— Johnson Outdoors Inc. - Class A Common Stock
$513M
$48.95
N/A
N/A
N/A
Weakening
LUCK
— Lucky Strike Entertainment Corporation Class A Common Stock
$927M
$6.80
N/A
N/A
N/A
Weakening
OSW
— Onespaworld Holdings Limited - Common Shares
$2.7B
$26.92
N/A
N/A
N/A
Stable
PLBY
— Playboy, Inc. - Common Stock
$137M
$1.24
N/A
N/A
N/A
—
PTON
— Peloton Interactive, Inc. - Common Stock
$2.4B
$5.56
N/A
N/A
N/A
—
XPOF
— Xponential Fitness, Inc. Class A Common Stock
$204M
$4.88
N/A
N/A
N/A
Weakening
▶ Recreational Vehicles
(6+4 total)
6
+34.8%
+46.9%
Undervalued
3
2
1
Company
Mkt Cap
Current price
DCF value / share
Upside
Valuation
3 Yr Status
THO
— Thor Industries, Inc. Common Stock
$4.1B
$78.77
$251.62
+219.4%
Undervalued
Weakening
PATK
— Patrick Industries, Inc. - Common Stock
$2.8B
$86.46
$177.35
+105.1%
Undervalued
Stable
DOO
— BRP Inc. - Common Subordinate Voting Shares
Foreign
$4.8B
$64.77
$109.84
+69.6%
Undervalued
Weakening
HOG
— Harley-davidson, Inc. Common Stock
$2.9B
$27.84
$28.95
+0.0%
Fair
Weakening
LCII
— LCI Industries
$2.6B
$107.11
$84.24
-21.4%
Overvalued
Growing
MCFT
— Mastercraft Boat Holdings, Inc. - Common Stock
$598M
$24.68
$6.88
-72.1%
Overvalued
Weakening
Cannot calculate DCF
BC
— Brunswick Corporation Common Stock
$5.3B
$81.69
N/A
N/A
N/A
Weakening
MBUU
— Malibu Boats, Inc. - Common Stock
$572M
$29.15
N/A
N/A
N/A
Weakening
PII
— Polaris Inc. Common Stock
$3.9B
$68.64
N/A
N/A
N/A
Weakening
WGO
— Winnebago Industries, Inc. Common Stock
$918M
$32.56
N/A
N/A
N/A
Weakening
▶ Residential Construction
(17+3 total)
17
+17.6%
+15.2%
Undervalued
10
7
0
Company
Mkt Cap
Current price
DCF value / share
Upside
Valuation
3 Yr Status
DFH
— Dream Finders Homes, Inc. Class A Common Stock
$1.4B
$14.84
$95.52
+543.7%
Undervalued
Weakening
TMHC
— Taylor Morrison Home Corporation Common Stock
$6.8B
$72.45
$196.82
+171.7%
Undervalued
Stable
KBH
— KB Home Common Stock
$3.5B
$56.31
$109.37
+94.2%
Undervalued
Weakening
DHI
— D R Horton
$42.5B
$150.03
$274.03
+82.7%
Undervalued
Weakening
TOL
— Toll Brothers, Inc. Common Stock
$14.0B
$149.33
$259.84
+74.0%
Undervalued
Weakening
PHM
— Pultegroup
$24.9B
$130.55
$217.24
+66.4%
Undervalued
Weakening
NVR
— NVR Inc.
$17.2B
$6382.52
$9616.52
+50.7%
Undervalued
Weakening
HOV
— Hovnanian Enterprises, Inc. Class A Common Stock
$797M
$136.18
$169.56
+24.5%
Undervalued
Stable
CVCO
— Cavco Industries, Inc. - Common Stock
$4.7B
$607.84
$714.82
+17.6%
Undervalued
Stable
IBP
— Installed Building Products, Inc. Common Stock
$6.6B
$246.10
$264.24
+7.4%
Undervalued
Growing
MHO
— M/I Homes, Inc. Common Stock
$3.9B
$154.11
$118.14
-23.3%
Overvalued
Weakening
MTH
— Meritage Homes Corporation Common Stock
$4.9B
$73.68
$32.84
-55.4%
Overvalued
Weakening
GRBK
— Green Brick Partners, Inc. Common Stock
$3.0B
$70.53
$24.91
-64.7%
Overvalued
Growing
BZH
— Beazer Homes USA Inc. Common Stock
$908M
$33.21
$3.01
-90.9%
Overvalued
Weakening
LEGH
— Legacy Housing Corporation - Common Stock
$692M
$29.10
$1.08
-96.3%
Overvalued
Stable
LEN
— Lennar
$21.1B
$87.55
$0.15
-99.8%
Overvalued
Weakening
LEN.B
— Lennar Corporation Class B
$20.7B
$86.07
$0.15
-99.8%
Overvalued
Weakening
Cannot calculate DCF
GFASY
— Gafisa S.A.
ADR
$8M
$1.69
N/A
N/A
N/A
—
LGIH
— LGI Homes, Inc. - Common Stock
$1.4B
$58.94
N/A
N/A
N/A
Weakening
SKY
— Champion Homes, Inc. Common Stock
$5.3B
$96.21
N/A
N/A
N/A
Growing
▶ Auto & Truck Dealerships
(11+10 total)
11
+12.3%
+11.6%
Undervalued
6
5
0
Company
Mkt Cap
Current price
DCF value / share
Upside
Valuation
3 Yr Status
ABG
— Asbury Automotive Group Inc. Common Stock
$3.9B
$210.58
$724.54
+244.1%
Undervalued
Stable
GPI
— Group 1 Automotive, Inc. Common Stock
$3.1B
$262.39
$844.37
+221.8%
Undervalued
Stable
CARG
— Cargurus, Inc. - Class A Common Stock
$3.4B
$37.96
$75.81
+99.7%
Undervalued
Growing
RUSHB
— Rush Enterprises, Inc. - Class B Common Stock
$9.4B
$80.25
$93.67
+16.7%
Undervalued
Weakening
RUSHA
— Rush Enterprises, Inc. - Class A Common Stock
$9.6B
$82.45
$93.67
+13.6%
Undervalued
Weakening
SAH
— Sonic Automotive, Inc. Common Stock
$2.5B
$79.17
$88.89
+12.3%
Undervalued
Stable
PAG
— Penske Automotive Group, Inc. Common Stock
$14.4B
$218.67
$161.40
-26.2%
Overvalued
Weakening
VVV
— Valvoline Inc. Common Stock
$4.3B
$33.77
$1.68
-95.0%
Overvalued
Stable
AN
— Autonation, Inc. Common Stock
$7.0B
$208.41
$5.10
-97.6%
Overvalued
Weakening
CVNA
— Carvana
$109.7B
$73.69
$1.68
-97.7%
Overvalued
Growing
LAD
— Lithia Motors, Inc. Common Stock
$8.6B
$378.47
$6.02
-98.4%
Overvalued
Stable
Cannot calculate DCF
ACVA
— ACV Auctions Inc. Class A Common Stock
$1.4B
$7.96
N/A
N/A
N/A
Growing
BGSI
— Boyd Group Services Inc. Common Shares
Foreign
$2.8B
$91.78
N/A
N/A
N/A
Stable
CRMT
— America's Car-mart, Inc. - Common Stock
$26M
$3.09
N/A
N/A
N/A
Weakening
CWH
— Camping World Holdings, Inc. Class A Common Stock
$675M
$6.53
N/A
N/A
N/A
Weakening
DRVN
— Driven Brands Holdings Inc. - Common Stock
$2.1B
$12.84
N/A
N/A
N/A
Stable
KMX
— Carmax Inc.
$8.5B
$60.10
N/A
N/A
N/A
Stable
OPLN
— Openlane, Inc. Common Stock
$3.7B
$35.30
N/A
N/A
N/A
Stable
RDNW
— Ridenow Group, Inc. - Class B Common Stock
$238M
$6.17
N/A
N/A
N/A
Stable
SDA
— Suncar Technology Group Inc. - Ordinary Shares
Foreign
$83M
$0.81
N/A
N/A
N/A
Weakening
UXIN
— Uxin Ltd.
ADR
$257M
$1.16
N/A
N/A
N/A
—
▶ Apparel Manufacturing
(12+8 total)
12
+9.6%
+12.5%
Undervalued
7
5
0
Company
Mkt Cap
Current price
DCF value / share
Upside
Valuation
3 Yr Status
OXM
— Oxford Industries, Inc. Common Stock
$542M
$36.31
$94.79
+161.1%
Undervalued
Weakening
KTB
— Kontoor Brands, Inc. Common Stock
$4.6B
$84.08
$180.67
+114.9%
Undervalued
Stable
ZGN
— Ermenegildo Zegna N.V. Ordinary Shares
Foreign
$3.7B
$13.91
$22.50
+61.8%
Undervalued
Growing
NCI
— Neo-concept International Group Holdings Limited - Class A Ordinary Shares
Foreign
$28M
$11.94
$14.30
+19.8%
Undervalued
Stable
GIII
— G-iii Apparel Group, Ltd. - Common Stock
$1.4B
$33.81
$37.78
+11.7%
Undervalued
Weakening
GIL
— Gildan Activewear, Inc. Class A Sub. Vot. Common Stock
Foreign
$10.6B
$57.03
$62.94
+10.4%
Undervalued
Stable
COLM
— Columbia Sportswear Company - Common Stock
$3.0B
$57.79
$62.85
+8.8%
Undervalued
Weakening
LEVI
— Levi Strauss & Co. Class A Common Stock
$8.6B
$22.42
$18.95
-15.5%
Overvalued
Growing
GOOS
— Canada Goose Holdings Inc. Subordinate Voting Shares
Foreign
$845M
$8.70
$6.56
-24.6%
Overvalued
Stable
RL
— Ralph Lauren Corporation
$23.1B
$387.45
$280.30
-27.7%
Overvalued
Growing
FIGS
— Figs, Inc. Class A Common Stock
$2.5B
$14.85
$3.71
-75.0%
Overvalued
Stable
PVH
— PVH Corp. Common Stock
$3.8B
$81.60
$3.11
-96.2%
Overvalued
Weakening
Cannot calculate DCF
JRSH
— Jerash Holdings US Inc. - Common Stock
$68M
$5.36
N/A
N/A
N/A
Stable
LAKE
— Lakeland Industries, Inc. - Common Stock
$117M
$11.89
N/A
N/A
N/A
Weakening
PLCE
— Children's Place, Inc. (the) - Common Stock
$53M
$2.40
N/A
N/A
N/A
Stable
SGC
— Superior Group of Companies, Inc. - Common Stock
$206M
$13.18
N/A
N/A
N/A
Stable
UA
— Under Armour, Inc. Class C Common Stock
$2.2B
$5.24
N/A
N/A
N/A
Weakening
UAA
— Under Armour, Inc. Class A Common Stock
$2.3B
$5.36
N/A
N/A
N/A
Weakening
VFC
— V.f. Corporation Common Stock
$5.8B
$14.73
N/A
N/A
N/A
Stable
VNCE
— Vince Holding Corp. - Common Stock
$79M
$6.17
N/A
N/A
N/A
Stable
▶ Auto Parts
(19+23 total)
19
+0.0%
-3.5%
Fair
7
9
3
Company
Mkt Cap
Current price
DCF value / share
Upside
Valuation
3 Yr Status
LKQ
— LKQ Corporation - Common Stock
$6.4B
$25.20
$59.98
+138.0%
Undervalued
Weakening
VC
— Visteon Corporation - Common Stock
$2.9B
$107.20
$240.38
+124.2%
Undervalued
Stable
ALV
— Autoliv, Inc. Common Stock
$8.9B
$121.41
$204.72
+68.6%
Undervalued
Growing
GNTX
— Gentex Corporation - Common Stock
$5.0B
$23.70
$35.20
+48.5%
Undervalued
Stable
CAAS
— China Automotive Systems, Inc. - Ordinary Share
Foreign
$147M
$4.87
$7.12
+46.2%
Undervalued
Stable
PLOW
— Douglas Dynamics, Inc. Common Stock
$969M
$41.92
$50.79
+21.2%
Undervalued
Growing
GTX
— Garrett Motion Inc. - Common Stock
$5.4B
$28.68
$34.32
+19.7%
Undervalued
Stable
ALSN
— Allison Transmission Holdings, Inc. Common Stock
$10.2B
$122.92
$126.59
+0.0%
Fair
Stable
MGA
— Magna International, Inc. Common Stock
Foreign
$19.0B
$69.95
$66.82
+0.0%
Fair
Stable
XPEL
— Xpel, Inc. - Common Stock
$1.4B
$50.26
$52.10
+0.0%
Fair
Stable
MLR
— Miller Industries, Inc. Common Stock
$641M
$56.23
$47.80
-15.0%
Overvalued
Stable
AZO
— Autozone
$49.8B
$3041.68
$2250.80
-26.0%
Overvalued
Stable
LEA
— Lear Corporation Common Stock
$6.1B
$122.38
$85.33
-30.3%
Overvalued
Weakening
ORLY
— O’reilly Automotive
$76.7B
$92.58
$42.54
-54.1%
Overvalued
Stable
BWA
— Borgwarner Inc. Common Stock
$13.9B
$67.87
$26.90
-60.4%
Overvalued
Stable
MOD
— Modine Manufacturing Company Common Stock
$10.8B
$203.61
$46.44
-77.2%
Overvalued
Weakening
DORM
— Dorman Products, Inc. - Common Stock
$4.0B
$132.92
$22.33
-83.2%
Overvalued
Growing
SMP
— Standard Motor Products, Inc. Common Stock
$869M
$39.02
$4.92
-87.4%
Overvalued
Stable
GPC
— Genuine Parts Company
$18.6B
$135.15
$0.65
-99.5%
Overvalued
Stable
Cannot calculate DCF
AAP
— Advance Auto Parts Inc.
$3.5B
$57.36
N/A
N/A
N/A
Stable
ADNT
— Adient Plc. Ordinary Shares
$1.6B
$20.03
N/A
N/A
N/A
Weakening
APTV
— Aptiv
$10.4B
$49.15
N/A
N/A
N/A
Stable
CPS
— Cooper-standard Holdings Inc. Common Stock
$483M
$27.23
N/A
N/A
N/A
Stable
CVGI
— Commercial Vehicle Group, Inc. - Common Stock
$107M
$3.19
N/A
N/A
N/A
Weakening
DAN
— Dana Incorporated Common Stock
$3.3B
$30.33
N/A
N/A
N/A
Stable
DCH
— Dauch Corporation Common Stock
$1.6B
$6.76
N/A
N/A
N/A
Stable
ECX
— Ecarx Holdings Inc. - Class A Ordinary Shares
Foreign
$375M
$1.07
N/A
N/A
N/A
—
FOXF
— Fox Factory Holding Corp. - Common Stock
$884M
$21.08
N/A
N/A
N/A
Weakening
FRSX
— Foresight Autonomous Holdings Ltd.
ADR
$2M
$1.30
N/A
N/A
N/A
—
GT
— the Goodyear Tire & Rubber Company - Common Stock
$1.8B
$6.18
N/A
N/A
N/A
Weakening
HLLY
— Holley Inc. Common Stock
$360M
$2.99
N/A
N/A
N/A
Stable
HSAI
— Hesai Group - American Depositary Share, Each ADS Represents One Class B Ordinary Share
ADR
$19.9B
$19.30
N/A
N/A
N/A
—
MBLY
— Mobileye Global Inc. - Class A Common Stock
$7.5B
$8.92
N/A
N/A
N/A
Weakening
MNRO
— Monro, Inc. - Common Stock
$338M
$11.26
N/A
N/A
N/A
Weakening
MPAA
— Motorcar Parts of America, Inc. - Common Stock
$234M
$12.37
N/A
N/A
N/A
Stable
MVST
— Microvast Holdings, Inc. - Common Stock
$297M
$0.89
N/A
N/A
N/A
Growing
PHIN
— Phinia Inc. Common Stock
$2.7B
$73.72
N/A
N/A
N/A
Stable
PRTS
— Carparts.com, Inc. - Common Stock
$49M
$6.54
N/A
N/A
N/A
—
SRI
— Stoneridge, Inc. Common Stock
$198M
$7.03
N/A
N/A
N/A
Weakening
STRT
— Strattec Security Corporation - Common Stock
$337M
$80.53
N/A
N/A
N/A
Stable
SYPR
— Sypris Solutions, Inc. - Common Stock
$49M
$2.14
N/A
N/A
N/A
Weakening
THRM
— Gentherm Inc. - Common Stock
$1.3B
$43.08
N/A
N/A
N/A
Stable
▶ Specialty Retail
(17+19 total)
17
+0.0%
+26.5%
Fair
7
8
2
Company
Mkt Cap
Current price
DCF value / share
Upside
Valuation
3 Yr Status
BWMX
— Betterware de Mexico, S.A.p.i. de C.v. Ordinary Shares
Foreign
$610M
$16.38
$1348.59
+8133.2%
Undervalued
Stable
BBWI
— Bath & Body Works, Inc.
$3.8B
$18.63
$53.43
+186.8%
Undervalued
Stable
ARHS
— Arhaus, Inc. - Class A Common Stock
$1.4B
$9.71
$22.88
+135.6%
Undervalued
Weakening
SBH
— Sally Beauty Holdings, Inc. (Name To Be Changed From Sally Holdings, Inc.) Common Stock
$1.6B
$16.55
$32.83
+98.4%
Undervalued
Growing
BBW
— Build-a-bear Workshop, Inc. Common Stock
$478M
$37.84
$74.04
+95.7%
Undervalued
Stable
RH
— RH Common Stock
$3.4B
$179.53
$316.04
+76.0%
Undervalued
Stable
BBY
— Best Buy
$18.0B
$85.37
$109.83
+28.7%
Undervalued
Stable
MNSO
— Miniso Group Holding Ltd.
ADR
$3.5B
$11.80
$12.31
+0.0%
Fair
Stable
ULTA
— Ulta Beauty
$22.3B
$515.54
$527.62
+0.0%
Fair
Weakening
TSCO
— Tractor Supply
$19.0B
$36.15
$33.42
-7.6%
Overvalued
Stable
WSM
— Williams-sonoma, Inc.
$28.5B
$242.34
$212.14
-12.5%
Overvalued
Growing
FIVE
— Five Below, Inc. - Common Stock
$13.4B
$241.82
$176.20
-27.1%
Overvalued
Stable
MUSA
— Murphy USA Inc. Common Stock
$10.4B
$563.54
$361.66
-35.8%
Overvalued
Weakening
DKS
— Dick's Sporting Goods Inc. Common Stock
$17.9B
$202.22
$103.25
-48.9%
Overvalued
Weakening
CASY
— Casey's
$31.5B
$853.79
$298.47
-65.0%
Overvalued
Growing
ASO
— Academy Sports and Outdoors, Inc. - Common Stock
$3.1B
$48.91
$8.91
-81.8%
Overvalued
Weakening
ARKO
— Arko Corp. - Common Stock
$504M
$4.49
$0.38
-91.5%
Overvalued
Weakening
Cannot calculate DCF
ABLV
— Able View Global Inc. - Class B Ordinary Shares
Foreign
$34M
$0.69
N/A
N/A
N/A
Stable
BARK
— Bark, Inc. Class A Common Stock
$106M
$10.54
N/A
N/A
N/A
—
BNED
— Barnes & Noble Education, Inc. Common Stock
$419M
$12.18
N/A
N/A
N/A
Stable
BQ
— Boqii Holding Limited Class A Ordinary Shares
ADR
$9M
$1.22
N/A
N/A
N/A
Stable
CHPT
— Chargepoint Holdings, Inc. Common Stock
$158M
$6.19
N/A
N/A
N/A
—
EVGO
— Evgo Inc. - Common Stock
$223M
$1.65
N/A
N/A
N/A
—
EYE
— National Vision Holdings, Inc. - Common Stock
$1.5B
$19.06
N/A
N/A
N/A
Growing
FLWS
— 1-800-flowers.com, Inc. - Class A Common Stock
$262M
$4.08
N/A
N/A
N/A
Weakening
GME
— Gamestop Corporation Common Stock
$8.3B
$18.57
N/A
N/A
N/A
Stable
GRWG
— Growgeneration Corp. - Common Stock
$111M
$1.85
N/A
N/A
N/A
Weakening
HTLM
— Homestolife Ltd. - Ordinary Shares
Foreign
$178M
$2.07
N/A
N/A
N/A
Stable
HZO
— Marinemax, Inc. FL Common Stock
$1.1B
$52.02
N/A
N/A
N/A
Weakening
LESL
— Leslie's, Inc. - Common Stock
$7M
$0.77
N/A
N/A
N/A
Weakening
OLPX
— Olaplex Holdings, Inc. - Common Stock
$1.4B
$2.08
N/A
N/A
N/A
Weakening
ONEW
— Onewater Marine Inc. - Class A Common Stock
$203M
$12.21
N/A
N/A
N/A
Stable
SPWH
— Sportsman's Warehouse Holdings, Inc. - Common Stock
$47M
$1.21
N/A
N/A
N/A
Stable
SVV
— Savers Value Village, Inc. Common Stock
$1.7B
$10.82
N/A
N/A
N/A
Stable
TKLF
— Tokyo Lifestyle Co., Ltd.
ADR
$8M
$1.93
N/A
N/A
N/A
Weakening
WOOF
— Petco Health and Wellness Company, Inc. - Class A Common Stock
$821M
$2.88
N/A
N/A
N/A
Weakening
▶ Gambling
(5+7 total)
5
+0.0%
-19.8%
Fair
2
2
1
Company
Mkt Cap
Current price
DCF value / share
Upside
Valuation
3 Yr Status
ACEL
— Accel Entertainment, Inc.
$1.0B
$12.41
$18.01
+45.1%
Undervalued
Growing
SGHC
— Super Group (Sghc) Limited Ordinary Shares
Foreign
$6.6B
$13.10
$17.82
+36.0%
Undervalued
Stable
CHDN
— Churchill Downs, Incorporated - Common Stock
$6.2B
$88.99
$90.80
+0.0%
Fair
Stable
RSI
— Rush Street Interactive, Inc. Class A Common Stock
$5.7B
$24.60
$4.16
-83.1%
Overvalued
Stable
CDRO
— Codere Online Luxembourg, S.A. - Ordinary Shares
Foreign
$412M
$9.08
$0.28
-96.9%
Overvalued
Stable
Cannot calculate DCF
BRAG
— Bragg Gaming Group Inc. - Common Shares
Foreign
$39M
$1.52
N/A
N/A
N/A
Growing
BRSL
— Brightstar Lottery Plc. Trading Under the Legal Name To Begin AT the Market Open On July 21, 2025. Ordinary Shares
Foreign
$2.2B
$11.69
N/A
N/A
N/A
Weakening
DKNG
— Draftkings Inc. - Class A Common Stock
$12.6B
$25.44
N/A
N/A
N/A
Stable
FLUT
— Flutter Entertainment Plc. Ordinary Shares
$17.0B
$98.17
N/A
N/A
N/A
Stable
GAMB
— Gambling.com Group Limited - Ordinary Shares
Foreign
$65M
$1.84
N/A
N/A
N/A
Stable
INSE
— Inspired Entertainment, Inc. - Common Stock
$166M
$6.23
N/A
N/A
N/A
Weakening
MRDN
— Meridian Holdings Inc. - Common Stock
$178M
$14.12
N/A
N/A
N/A
Stable
▶ Packaging & Containers
(14+5 total)
14
-16.1%
+3.0%
Overvalued
6
8
0
Company
Mkt Cap
Current price
DCF value / share
Upside
Valuation
3 Yr Status
GPK
— Graphic Packaging Holding Company
$3.5B
$11.83
$27.20
+129.9%
Undervalued
Weakening
SLGN
— Silgan Holdings Inc. Common Stock
$4.5B
$42.17
$94.67
+124.5%
Undervalued
Stable
CCK
— Crown Holdings, Inc.
$13.2B
$118.47
$236.57
+99.7%
Undervalued
Growing
SON
— Sonoco Products Company Common Stock
$5.8B
$58.31
$82.77
+41.9%
Undervalued
Stable
MYE
— Myers Industries, Inc. Common Stock
$1.2B
$33.22
$42.35
+27.5%
Undervalued
Stable
AVY
— Avery Dennison
$13.8B
$179.99
$220.42
+22.5%
Undervalued
Growing
TRS
— Trimas Corporation - Common Stock
$1.4B
$38.70
$33.21
-14.2%
Overvalued
Stable
KRT
— Karat Packaging Inc. - Common Stock
$955M
$47.82
$39.19
-18.0%
Overvalued
Weakening
REYN
— Reynolds Consumer Products Inc. - Common Stock
$5.5B
$26.31
$19.00
-27.8%
Overvalued
Stable
PKG
— Packaging Corporation of America
$22.9B
$257.05
$162.58
-36.8%
Overvalued
Stable
GEF.B
— Greif, Inc. Corporation Class B Common Stock
$4.3B
$112.44
$36.61
-67.4%
Overvalued
Growing
GEF
— Greif Inc. Class A Common Stock
$5.0B
$88.60
$24.39
-72.5%
Overvalued
Growing
AMCR
— Amcor
$21.4B
$46.38
$12.18
-73.7%
Overvalued
Stable
BALL
— Ball Corporation
$16.5B
$61.93
$3.98
-93.6%
Overvalued
Stable
Cannot calculate DCF
AMBP
— Ardagh Metal Packaging S.A. Ordinary Shares
Foreign
$3.2B
$5.28
N/A
N/A
N/A
Growing
IP
— International Paper
$21.8B
$41.13
N/A
N/A
N/A
Stable
OI
— O-i Glass, Inc. Common Stock
$1.0B
$6.84
N/A
N/A
N/A
Weakening
PACK
— Ranpak Holdings Corp. Class A Common Stock
$478M
$5.59
N/A
N/A
N/A
Stable
SW
— Smurfit Westrock
$25.0B
$50.03
N/A
N/A
N/A
Weakening
▶ Department Stores
(2+1 total)
2
-16.2%
-16.2%
Overvalued
1
1
0
Company
Mkt Cap
Current price
DCF value / share
Upside
Valuation
3 Yr Status
M
— Macy's Inc. Common Stock
$6.3B
$23.84
$32.33
+35.6%
Undervalued
Stable
DDS
— Dillard's, Inc. Common Stock
$9.6B
$613.43
$197.11
-67.9%
Overvalued
Weakening
Cannot calculate DCF
KSS
— Kohl's Corporation Common Stock
$2.2B
$19.64
N/A
N/A
N/A
Stable
▶ Home Improvement Retail
(3+3 total)
3
-23.3%
-28.4%
Overvalued
1
2
0
Company
Mkt Cap
Current price
DCF value / share
Upside
Valuation
3 Yr Status
LOW
— Lowe's
$122.4B
$218.23
$249.45
+14.3%
Undervalued
Stable
HD
— Home Depot (the)
$340.7B
$341.66
$261.99
-23.3%
Overvalued
Weakening
FND
— Floor & Decor Holdings, Inc. Common Stock
$6.4B
$58.88
$14.03
-76.2%
Overvalued
Stable
Cannot calculate DCF
HVT
— Haverty Furniture Companies, Inc. Common Stock
$465M
$28.87
N/A
N/A
N/A
Weakening
HVT.A
— Haverty Furniture Companies, Inc. Common Stock
$676M
$41.98
N/A
N/A
N/A
Weakening
LIVE
— Live Ventures Incorporated - Common Stock
$32M
$10.58
N/A
N/A
N/A
Stable
▶ Travel Services
(12+4 total)
12
-32.7%
-24.7%
Overvalued
4
7
1
Company
Mkt Cap
Current price
DCF value / share
Upside
Valuation
3 Yr Status
EXPE
— Expedia Group
$39.4B
$328.30
$613.25
+86.8%
Undervalued
Growing
TNL
— Travel Leisure Co. Common Stock
$4.7B
$74.80
$118.43
+58.3%
Undervalued
Stable
BKNG
— Booking Holdings
$168.9B
$213.31
$281.22
+31.8%
Undervalued
Growing
NCLH
— Norwegian Cruise Line Holdings
$9.0B
$19.57
$21.82
+11.5%
Undervalued
Growing
ABNB
— Airbnb
$109.9B
$185.13
$185.26
+0.0%
Fair
Weakening
VIK
— Viking Holdings Ltd. Ordinary Shares
Foreign
$46.7B
$106.08
$82.37
-22.4%
Overvalued
Stable
TCOM
— Trip.com Group Ltd.
ADR
$29.2B
$44.99
$25.65
-43.0%
Overvalued
Stable
RCL
— Royal Caribbean Group
$83.1B
$309.82
$109.07
-64.8%
Overvalued
Growing
PRSU
— Pursuit Attractions and Hospitality, Inc. Common Stock
$1.3B
$47.18
$9.64
-79.6%
Overvalued
Growing
TRIP
— Tripadvisor, Inc. - Common Stock
$1.3B
$10.98
$1.52
-86.2%
Overvalued
Growing
MMYT
— Makemytrip Limited - Ordinary Shares
Foreign
$5.8B
$60.71
$6.94
-88.6%
Overvalued
Weakening
GBTG
— Global Business Travel Group, Inc. Class A Common Stock
$4.9B
$9.44
$0.00
-100.0%
Overvalued
Stable
Cannot calculate DCF
CCL
— Carnival Corporation
$39.0B
$28.43
N/A
N/A
N/A
Stable
LIND
— Lindblad Expeditions Holdings Inc. - Common Stock
$2.3B
$34.49
N/A
N/A
N/A
Stable
TOUR
— Tuniu Corp.
ADR
$56M
$5.13
N/A
N/A
N/A
Stable
YTRA
— Yatra Online, Inc. - Ordinary Shares
Foreign
$58M
$0.91
N/A
N/A
N/A
Stable
▶ Apparel Retail
(13+14 total)
13
-33.6%
+9.9%
Overvalued
5
8
0
Company
Mkt Cap
Current price
DCF value / share
Upside
Valuation
3 Yr Status
LULU
— Lululemon Athletica
$13.7B
$119.58
$327.52
+173.9%
Undervalued
Growing
CAL
— Caleres, Inc. Common Stock
$459M
$13.71
$35.50
+158.9%
Undervalued
Weakening
ANF
— Abercrombie & Fitch Company Common Stock
$4.8B
$108.82
$280.96
+158.2%
Undervalued
Growing
BKE
— Buckle, Inc. (the) Common Stock
$2.3B
$44.75
$84.79
+89.5%
Undervalued
Weakening
AEO
— American Eagle Outfitters, Inc. Common Stock
$2.7B
$16.30
$18.69
+14.7%
Undervalued
Stable
TJX
— TJX Companies
$169.9B
$153.82
$105.34
-31.5%
Overvalued
Growing
ROST
— Ross Stores
$78.6B
$244.93
$162.74
-33.6%
Overvalued
Growing
BOOT
— Boot Barn Holdings, Inc. Common Stock
$4.9B
$162.24
$98.53
-39.3%
Overvalued
Growing
VSXY
— Victorias Secret & Co. Common Stock
$7.2B
$91.12
$40.35
-55.7%
Overvalued
Growing
JILL
— J Jill, Inc. Common Stock
$282M
$18.84
$7.35
-61.0%
Overvalued
Weakening
URBN
— Urban Outfitters, Inc. - Common Stock
$6.5B
$76.25
$20.56
-73.0%
Overvalued
Growing
BURL
— Burlington Stores, Inc. Common Stock
$22.4B
$355.44
$63.68
-82.1%
Overvalued
Growing
DXLG
— Destination XL Group, Inc. - Common Stock
$33M
$0.59
$0.06
-89.8%
Overvalued
Weakening
Cannot calculate DCF
AKA
— A.k.a. Brands Holding Corp. Common Stock
$116M
$10.73
N/A
N/A
N/A
—
CATO
— Cato Corporation (the) Class A Common Stock
$67M
$3.37
N/A
N/A
N/A
Weakening
CRI
— Carter's, Inc. Common Stock
$1.4B
$39.15
N/A
N/A
N/A
Weakening
CTRN
— Citi Trends, Inc. - Common Stock
$627M
$74.98
N/A
N/A
N/A
Stable
CURV
— Torrid Holdings Inc. Common Stock
$243M
$2.30
N/A
N/A
N/A
Weakening
DLTH
— Duluth Holdings Inc. - Class B Common Stock
$152M
$3.99
N/A
N/A
N/A
Stable
GAP
— Gap, Inc. (the) Common Stock
$7.3B
$20.40
N/A
N/A
N/A
Stable
GCO
— Genesco Inc. Common Stock
$393M
$35.43
N/A
N/A
N/A
Stable
LE
— Lands' End, Inc. - Common Stock
$392M
$12.72
N/A
N/A
N/A
Stable
LVLU
— Lulu's Fashion Lounge Holdings, Inc. - Common Stock
$49M
$17.20
N/A
N/A
N/A
Stable
RENT
— Rent the Runway, Inc. - Class A Common Stock
$121M
$3.63
N/A
N/A
N/A
Stable
SFIX
— Stitch Fix, Inc. - Class A Common Stock
$490M
$3.67
N/A
N/A
N/A
Stable
TLYS
— Tilly's, Inc. Common Stock
$123M
$4.02
N/A
N/A
N/A
Weakening
ZUMZ
— Zumiez Inc. - Common Stock
$322M
$18.89
N/A
N/A
N/A
Stable
▶ Restaurants
(24+16 total)
24
-36.5%
-19.1%
Overvalued
8
15
1
Company
Mkt Cap
Current price
DCF value / share
Upside
Valuation
3 Yr Status
WEN
— Wendy's Company (the) - Common Stock
$1.6B
$8.64
$30.14
+248.8%
Undervalued
Weakening
PZZA
— Papa John's International, Inc. - Common Stock
$803M
$24.41
$41.86
+71.5%
Undervalued
Weakening
BDL
— Flanigan's Enterprises, Inc. Common Stock
$81M
$43.45
$59.59
+37.1%
Undervalued
Stable
DPZ
— Domino's
$11.7B
$350.94
$477.79
+36.1%
Undervalued
Growing
QSR
— Restaurant Brands International Inc. Common Shares
$26.6B
$76.60
$98.83
+29.0%
Undervalued
Stable
LOCO
— El Pollo Loco Holdings, Inc. - Common Stock
$471M
$15.45
$19.66
+27.2%
Undervalued
Growing
YUMC
— Yum China Holdings, Inc. Common Stock
$16.6B
$47.26
$56.64
+19.8%
Undervalued
Growing
NATH
— Nathan's Famous, Inc. - Common Stock
$397M
$97.01
$103.26
+6.4%
Undervalued
Growing
RICK
— RCI Hospitality Holdings, Inc. - Common Stock
$227M
$29.73
$30.47
+0.0%
Fair
Weakening
CMG
— Chipotle Mexican Grill
$41.8B
$32.61
$26.71
-18.1%
Overvalued
Growing
WING
— Wingstop Inc. - Common Stock
$3.1B
$113.81
$91.79
-19.3%
Overvalued
Growing
CAKE
— the Cheesecake Factory Incorporated - Common Stock
$5.6B
$111.90
$73.87
-34.0%
Overvalued
Growing
DIN
— Dine Brands Global, Inc. Common Stock
$441M
$34.75
$21.17
-39.1%
Overvalued
Weakening
EAT
— Brinker International, Inc. Common Stock
$10.2B
$238.36
$143.45
-39.8%
Overvalued
Growing
TXRH
— Texas Roadhouse, Inc. - Common Stock
$13.6B
$207.27
$123.17
-40.6%
Overvalued
Growing
GTIM
— Good Times Restaurants Inc. - Common Stock
$17M
$1.62
$0.95
-41.4%
Overvalued
Stable
BJRI
— Bj's Restaurants, Inc. - Common Stock
$1.4B
$66.57
$29.73
-55.3%
Overvalued
Growing
YUM
— Yum! Brands
$41.6B
$150.81
$64.98
-56.9%
Overvalued
Stable
CBRL
— Cracker Barrel Old Country Store, Inc. - Common Stock
$1.3B
$58.38
$21.83
-62.6%
Overvalued
Stable
FWRG
— First Watch Restaurant Group, Inc. - Common Stock
$800M
$12.98
$1.75
-86.5%
Overvalued
Weakening
SHAK
— Shake Shack, Inc. Class A Common Stock
$3.0B
$73.58
$2.33
-96.8%
Overvalued
Growing
ARCO
— Arcos Dorados Holdings Inc. Class A Shares
Foreign
$1.7B
$8.14
$0.14
-98.3%
Overvalued
Growing
CHA
— Chagee Holdings Ltd.
ADR
$2.0B
$10.23
$0.14
-98.6%
Overvalued
Weakening
CAVA
— Cava Group, Inc. Common Stock
$8.4B
$72.23
$0.90
-98.8%
Overvalued
Growing
Cannot calculate DCF
ARKR
— Ark Restaurants Corp. - Common Stock
$21M
$5.88
N/A
N/A
N/A
Weakening
BH
— Biglari Holdings Inc. Class B Common Stock
$1.2B
$388.08
N/A
N/A
N/A
Stable
BH.A
— Biglari Holdings Inc. Class A Common Stock
$1.2B
$1935.44
N/A
N/A
N/A
Stable
BLMN
— Bloomin' Brands, Inc. - Common Stock
$923M
$10.78
N/A
N/A
N/A
Weakening
CNNE
— Cannae Holdings, Inc. Common Stock
$644M
$15.56
N/A
N/A
N/A
—
DRI
— Darden Restaurants
$24.9B
$223.58
N/A
N/A
N/A
—
GENK
— GEN Restaurant Group, Inc. - Class A Common Stock
$10M
$1.93
N/A
N/A
N/A
Weakening
JACK
— Jack In the Box Inc. - Common Stock
$358M
$18.76
N/A
N/A
N/A
Weakening
KRUS
— Kura Sushi USA Inc. - Class A Common Stock
$643M
$52.96
N/A
N/A
N/A
Weakening
MCD
— McDonald's
$194.5B
$272.25
N/A
N/A
N/A
—
NDLS
— Noodles & Company - Class A Common Stock
$99M
$16.80
N/A
N/A
N/A
Weakening
PTLO
— Portillo's Inc. - Class A Common Stock
$325M
$5.03
N/A
N/A
N/A
—
RRGB
— Red Robin Gourmet Burgers, Inc. - Common Stock
$183M
$9.91
N/A
N/A
N/A
Weakening
SG
— Sweetgreen, Inc. Class A Common Stock
$649M
$6.06
N/A
N/A
N/A
—
STKS
— the ONE Group Hospitality, Inc. - Common Stock
$56M
$1.76
N/A
N/A
N/A
Weakening
THCH
— TH International Limited - Ordinary Shares
Foreign
$56M
$1.60
N/A
N/A
N/A
—
▶ Furnishings, Fixtures & Appliances
(10+14 total)
10
-45.0%
-43.4%
Overvalued
2
8
0
Company
Mkt Cap
Current price
DCF value / share
Upside
Valuation
3 Yr Status
ETD
— Ethan Allen Interiors Inc. Common Stock
$582M
$22.89
$32.49
+41.9%
Undervalued
Weakening
SGI
— Somnigroup International Inc. Common Stock
$14.0B
$66.33
$71.25
+7.4%
Undervalued
Stable
TILE
— Interface, Inc. - Common Stock
$2.2B
$38.73
$35.74
-7.7%
Overvalued
Growing
FLXS
— Flexsteel Industries, Inc. - Common Stock
$303M
$74.25
$62.14
-16.3%
Overvalued
Growing
LZB
— La-z-boy Incorporated Common Stock
$1.7B
$41.70
$30.79
-26.2%
Overvalued
Stable
HNI
— HNI Corporation Common Stock
$3.6B
$49.34
$17.82
-63.9%
Overvalued
Stable
KEQU
— Kewaunee Scientific Corporation - Common Stock
$103M
$35.90
$7.94
-77.9%
Overvalued
Growing
VIRC
— Virco Manufacturing Corporation - Common Stock
$96M
$6.13
$0.22
-96.4%
Overvalued
Weakening
HBB
— Hamilton Beach Brands Holding Company Class A Common Stock
$450M
$33.20
$0.83
-97.5%
Overvalued
Stable
LOVE
— the Lovesac Company - Common Stock
$258M
$17.60
$0.38
-97.8%
Overvalued
Weakening
Cannot calculate DCF
BSET
— Bassett Furniture Industries, Incorporated - Common Stock
$170M
$19.66
N/A
N/A
N/A
Stable
COOK
— Traeger, Inc. Common Stock
$163M
$59.26
N/A
N/A
N/A
Weakening
FGI
— FGI Industries Ltd. - Ordinary Shares
$22M
$11.33
N/A
N/A
N/A
Weakening
HOFT
— Hooker Furnishings Corporation - Common Stock
$160M
$14.84
N/A
N/A
N/A
Stable
LCUT
— Lifetime Brands, Inc. - Common Stock
$218M
$9.55
N/A
N/A
N/A
Stable
LEG
— Leggett & Platt, Incorporated Common Stock
$1.3B
$9.70
N/A
N/A
N/A
Stable
MBC
— Masterbrand, Inc. Common Stock
$1.9B
$9.30
N/A
N/A
N/A
Weakening
MHK
— Mohawk Industries, Inc. Common Stock
$8.5B
$139.03
N/A
N/A
N/A
Weakening
MLKN
— Millerknoll, Inc. - Common Stock
$1.6B
$23.73
N/A
N/A
N/A
Weakening
NTZ
— Natuzzi, S.p.a.
Foreign
$17M
$1.56
N/A
N/A
N/A
Weakening
PRPL
— Purple Innovation, Inc. - Common Stock
$29M
$6.60
N/A
N/A
N/A
Stable
SNBR
— Sleep Number Corporation - Common Stock
$3M
$0.12
N/A
N/A
N/A
Weakening
VIOT
— Viomi Technology Co., Ltd.
ADR
$50M
$0.74
N/A
N/A
N/A
Stable
WHR
— Whirlpool Corporation Common Stock
$2.8B
$42.85
N/A
N/A
N/A
Weakening
▶ Resorts & Casinos
(10+6 total)
10
-57.1%
-45.4%
Overvalued
2
8
0
Company
Mkt Cap
Current price
DCF value / share
Upside
Valuation
3 Yr Status
WYNN
— Wynn Resorts
$10.6B
$102.38
$143.48
+40.1%
Undervalued
Stable
BYD
— Boyd Gaming Corporation Common Stock
$6.2B
$83.20
$109.69
+31.8%
Undervalued
Stable
MTN
— Vail Resorts, Inc. Common Stock
$5.2B
$145.54
$101.08
-30.5%
Overvalued
Growing
HGV
— Hilton Grand Vacations Inc. Common Stock
$3.6B
$44.91
$24.03
-46.5%
Overvalued
Stable
MCRI
— Monarch Casino & Resort, Inc. - Common Stock
$2.2B
$122.50
$61.27
-50.0%
Overvalued
Growing
MGM
— MGM Resorts
$11.3B
$44.05
$15.74
-64.3%
Overvalued
Weakening
LVS
— Las Vegas Sands
$30.3B
$45.76
$12.19
-73.4%
Overvalued
Stable
RRR
— Red Rock Resorts, Inc. - Class A Common Stock
$6.3B
$62.04
$16.10
-74.0%
Overvalued
Stable
MSC
— Studio City International Holdings Ltd.
ADR
$337M
$1.75
$0.18
-89.7%
Overvalued
Stable
PENN
— Penn Entertainment, Inc. - Common Stock
$2.5B
$18.85
$0.39
-97.9%
Overvalued
Weakening
Cannot calculate DCF
BALY
— Bally's Corporation Common Stock
$637M
$13.49
N/A
N/A
N/A
—
CNTY
— Century Casinos, Inc. - Common Stock
$35M
$1.25
N/A
N/A
N/A
Stable
CZR
— Caesars Entertainment, Inc. - Common Stock
$6.0B
$29.65
N/A
N/A
N/A
Weakening
FLL
— Full House Resorts, Inc. - Common Stock
$90M
$2.31
N/A
N/A
N/A
—
MLCO
— Melco Resorts & Entertainment Ltd.
ADR
$2.1B
$5.51
N/A
N/A
N/A
Stable
VAC
— Marriott Vacations Worldwide Corporation Common Stock
$4.2B
$120.94
N/A
N/A
N/A
Weakening
▶ Auto Manufacturers
(5+13 total)
5
-68.4%
-49.8%
Overvalued
1
4
0
Company
Mkt Cap
Current price
DCF value / share
Upside
Valuation
3 Yr Status
TM
— Toyota Motor Corporation Common Stock
ADR
$245.8B
$188.62
$311.79
+65.3%
Undervalued
Stable
RACE
— Ferrari N.V. Common Shares
Foreign
$72.7B
$412.34
$188.69
-54.2%
Overvalued
Growing
GM
— General Motors
$77.9B
$86.39
$27.30
-68.4%
Overvalued
Weakening
TSLA
— Tesla, Inc.
$1.28T
$340.77
$23.91
-93.0%
Overvalued
Weakening
LI
— Li Auto Inc.
ADR
$12.1B
$12.28
$0.14
-98.9%
Overvalued
Weakening
Cannot calculate DCF
F
— Ford Motor Company
$55.4B
$13.91
N/A
N/A
N/A
Stable
GGR
— Gogoro Inc. - Ordinary Shares
Foreign
$46M
$2.30
N/A
N/A
N/A
Weakening
HMC
— Honda Motor Company, Ltd. Common Stock
ADR
$40.5B
$31.20
N/A
N/A
N/A
Stable
LCID
— Lucid Group, Inc. - Common Stock
$2.6B
$6.45
N/A
N/A
N/A
—
LOT
— Lotus Technology Inc.
ADR
$557M
$0.95
N/A
N/A
N/A
—
NIO
— NIO Inc.
ADR
$11.2B
$4.52
N/A
N/A
N/A
Stable
NIU
— Niu Technologies
ADR
$166M
$2.11
N/A
N/A
N/A
Stable
PSNY
— Polestar Automotive Holding UK Limited - Class A ADS
ADR
$1.3B
$13.79
N/A
N/A
N/A
—
PSNYW
— Polestar Automotive Holding UK Limited - Class C-1 ADS ADW
ADR
$238M
$2.78
N/A
N/A
N/A
—
RIVN
— Rivian Automotive, Inc. - Class A Common Stock
$22.3B
$15.82
N/A
N/A
N/A
—
STLA
— Stellantis N.V. Common Shares
Foreign
$15.6B
$5.37
N/A
N/A
N/A
Weakening
VFS
— Vinfast Auto Ltd. - Ordinary Shares
Foreign
$7.5B
$3.15
N/A
N/A
N/A
—
XPEV
— Xpeng Inc.
ADR
$11.5B
$11.79
N/A
N/A
N/A
—
▶ Lodging
(8+2 total)
8
-70.1%
-66.2%
Overvalued
0
8
0
Company
Mkt Cap
Current price
DCF value / share
Upside
Valuation
3 Yr Status
MAR
— Marriott International
$93.0B
$352.51
$234.07
-33.6%
Overvalued
Weakening
HLT
— Hilton Worldwide
$73.0B
$320.83
$210.83
-34.3%
Overvalued
Growing
WH
— Wyndham Hotels & Resorts, Inc. Common Stock
$5.6B
$74.28
$39.64
-46.6%
Overvalued
Stable
CHH
— Choice Hotels International, Inc. Common Stock
$4.8B
$104.57
$41.12
-60.7%
Overvalued
Growing
HTHT
— H World Group Ltd.
ADR
$12.5B
$40.52
$8.29
-79.5%
Overvalued
Growing
ATAT
— Atour Lifestyle Holdings Ltd.
ADR
$4.6B
$33.03
$5.88
-82.2%
Overvalued
Growing
GHG
— Greentree Hospitality Group Ltd.
ADR
$115M
$1.14
$0.08
-93.0%
Overvalued
Weakening
IHG
— Intercontinental Hotels Group Plc. /New/
ADR
$26.3B
$159.49
$0.02
-100.0%
Overvalued
Growing
Cannot calculate DCF
CVEO
— Civeo Corporation (Canada) Common Shares
$365M
$33.37
N/A
N/A
N/A
Weakening
H
— Hyatt Hotels Corporation Class A Common Stock
$16.9B
$179.98
N/A
N/A
N/A
Stable
▶ Internet Retail
(13+14 total)
13
-76.6%
-52.0%
Overvalued
1
10
2
Company
Mkt Cap
Current price
DCF value / share
Upside
Valuation
3 Yr Status
CART
— Maplebear Inc. - Common Stock
$11.8B
$50.08
$91.63
+83.0%
Undervalued
Stable
JD
— Jd.com, Inc.
ADR
$39.6B
$29.30
$28.95
+0.0%
Fair
Stable
LQDT
— Liquidity Services, Inc. - Common Stock
$1.3B
$42.91
$44.75
+0.0%
Fair
Stable
CHWY
— Chewy, Inc. Class A Common Stock
$9.2B
$22.46
$12.87
-42.7%
Overvalued
Growing
SE
— Sea Ltd.
ADR
$73.4B
$123.28
$62.77
-49.1%
Overvalued
Growing
ETSY
— Etsy, Inc. Common Stock
$7.7B
$80.67
$40.65
-49.6%
Overvalued
Stable
EBAY
— Ebay Inc.
$46.4B
$104.58
$24.49
-76.6%
Overvalued
Weakening
BABA
— Alibaba Group Holding Ltd.
ADR
$227.0B
$122.15
$28.29
-76.8%
Overvalued
Growing
CPNG
— Coupang, Inc. Class A Common Stock
$29.2B
$16.29
$2.74
-83.2%
Overvalued
Stable
PDD
— PDD Holdings Inc.
ADR
$119.8B
$84.17
$9.16
-89.1%
Overvalued
Stable
AMZN
— Amazon
$2.85T
$265.13
$16.93
-93.6%
Overvalued
Growing
MELI
— Mercadolibre, Inc. - Common Stock
$92.6B
$1826.92
$40.46
-97.8%
Overvalued
Growing
RVLV
— Revolve Group, Inc. Class A Common Stock
$1.7B
$24.16
$0.02
-99.9%
Overvalued
Growing
Cannot calculate DCF
BZUN
— Baozun Inc.
ADR
$167M
$2.88
N/A
N/A
N/A
Growing
DASH
— Doordash
$94.2B
$216.22
N/A
N/A
N/A
Stable
GLBE
— Global-e Online Ltd. - Ordinary Shares
Foreign
$7.1B
$42.17
N/A
N/A
N/A
Stable
HEPS
— D-market Electronic Services & Trading
ADR
$1.0B
$2.83
N/A
N/A
N/A
Weakening
HOUR
— Hour Loop, Inc. - Common Stock
$68M
$1.93
N/A
N/A
N/A
Stable
JMIA
— Jumia Technologies AG
ADR
$743M
$6.21
N/A
N/A
N/A
—
JWEL
— Jowell Global Ltd. - Ordinary Shares
Foreign
$7M
$2.83
N/A
N/A
N/A
Stable
NEGG
— Newegg Commerce, Inc. - Common Shares
Foreign
$394M
$18.77
N/A
N/A
N/A
Stable
RERE
— Atrenew Inc.
ADR
$1.0B
$4.61
N/A
N/A
N/A
Stable
TDUP
— Thredup Inc. - Class A Common Stock
$424M
$3.17
N/A
N/A
N/A
—
VIPS
— Vipshop Holdings Ltd.
ADR
$6.8B
$14.15
N/A
N/A
N/A
Weakening
W
— Wayfair Inc. Class A Common Stock
$13.3B
$101.06
N/A
N/A
N/A
Stable
YJ
— Yunji Inc. - American Depository Shares
ADR
$13M
$2.03
N/A
N/A
N/A
—
ZKH
— ZKH Group Ltd.
ADR
$465M
$2.92
N/A
N/A
N/A
Stable
▶ Footwear & Accessories
(5+6 total)
5
-81.5%
-46.4%
Overvalued
1
4
0
Company
Mkt Cap
Current price
DCF value / share
Upside
Valuation
3 Yr Status
DECK
— Deckers Brands
$13.0B
$93.34
$187.00
+100.3%
Undervalued
Growing
RCKY
— Rocky Brands, Inc. - Common Stock
$358M
$47.45
$16.26
-65.7%
Overvalued
Growing
SHOO
— Steven Madden, Ltd. - Common Stock
$3.5B
$47.31
$8.76
-81.5%
Overvalued
Weakening
WEYS
— Weyco Group, Inc. - Common Stock
$434M
$45.55
$6.51
-85.7%
Overvalued
Weakening
ONON
— On Holding AG Class A Ordinary Shares
Foreign
$11.0B
$31.58
$0.24
-99.2%
Overvalued
Growing
Cannot calculate DCF
CROX
— Crocs, Inc. - Common Stock
$6.6B
$132.56
N/A
N/A
N/A
Stable
DBI
— Designer Brands Inc. Class A Common Stock
$312M
$6.14
N/A
N/A
N/A
Weakening
FOSL
— Fossil Group, Inc. - Common Stock
$330M
$5.58
N/A
N/A
N/A
—
NKE
— Nike, Inc.
$62.4B
$41.21
N/A
N/A
N/A
—
VRA
— Vera Bradley, Inc. - Common Stock
$95M
$3.33
N/A
N/A
N/A
Weakening
WWW
— Wolverine World Wide, Inc. Common Stock
$1.6B
$19.88
N/A
N/A
N/A
Growing
▶ Retail - Eating & Drinking Places
(2)
2
-85.8%
-85.8%
Overvalued
0
2
0
Company
Mkt Cap
Current price
DCF value / share
Upside
Valuation
3 Yr Status
SBUX
— Starbucks
$123.7B
$108.56
$18.05
-83.4%
Overvalued
Weakening
BROS
— Dutch Bros Inc. Class A Common Stock
$10.8B
$51.12
$6.07
-88.1%
Overvalued
Growing
▶ Luxury Goods
(5+5 total)
5
-87.3%
-52.8%
Overvalued
1
4
0
Company
Mkt Cap
Current price
DCF value / share
Upside
Valuation
3 Yr Status
MOV
— Movado Group Inc. Common Stock
$796M
$35.82
$56.87
+58.8%
Undervalued
Weakening
SIG
— Signet Jewelers Limited Common Shares
$3.6B
$92.52
$45.07
-51.3%
Overvalued
Stable
BRLT
— Brilliant Earth Group, Inc. - Class A Common Stock
$136M
$1.34
$0.17
-87.3%
Overvalued
Weakening
TPR
— Tapestry, Inc.
$25.9B
$128.42
$12.47
-90.3%
Overvalued
Stable
ELA
— Envela Corporation Common Stock
$418M
$16.10
$1.01
-93.7%
Overvalued
Stable
Cannot calculate DCF
BGI
— Birks Group Inc. Common Stock
Foreign
$6M
$0.32
N/A
N/A
N/A
Stable
CPRI
— Capri Holdings Limited Ordinary Shares
$1.8B
$15.60
N/A
N/A
N/A
Weakening
LANV
— Lanvin Group Holdings Limited Ordinary Shares
Foreign
$154M
$1.15
N/A
N/A
N/A
—
LUXE
— Luxexperience B.v.
ADR
$1.0B
$7.59
N/A
N/A
N/A
Stable
REAL
— the Realreal, Inc. - Common Stock
$1.3B
$10.93
N/A
N/A
N/A
Growing
▶ Technology
215
-31.4%
79 /
133 /
3
-5.4%
Overvalued
79
133
3
Industry
Valued
Median upside
Average upside
Valuation
Undervalued
Overvalued
Fair
▶ Information Technology Services
(28+23 total)
28
+62.9%
+76.8%
Undervalued
22
6
0
Company
Mkt Cap
Current price
DCF value / share
Upside
Valuation
3 Yr Status
WIT
— Wipro Limited Common Stock
ADR
$19.5B
$1.97
$192.92
+9692.9%
Undervalued
Growing
FORTY
— Formula Systems (1985) Ltd.
ADR
$1.8B
$118.64
$589.54
+396.9%
Undervalued
Growing
VRRM
— Verra Mobility Corporation - Class A Common Stock
$729M
$4.80
$19.19
+299.8%
Undervalued
Growing
GLOB
— Globant S.A. Common Shares
Foreign
$1.7B
$41.02
$137.42
+235.0%
Undervalued
Weakening
G
— Genpact Limited Common Stock
$5.8B
$34.38
$102.57
+198.3%
Undervalued
Stable
EPAM
— Epam Systems, Inc. Common Stock
$5.3B
$101.74
$277.55
+172.8%
Undervalued
Stable
TASK
— Taskus, Inc. - Class A Common Stock
$666M
$7.27
$19.05
+162.0%
Undervalued
Growing
SAIC
— Science Applications International Corporation - Common Stock
$5.4B
$126.63
$323.01
+155.1%
Undervalued
Stable
ACN
— Accenture
$109.2B
$178.49
$420.62
+135.7%
Undervalued
Growing
LDOS
— Leidos
$17.9B
$142.53
$328.32
+130.4%
Undervalued
Growing
IT
— Gartner
$12.3B
$183.40
$415.43
+126.5%
Undervalued
Stable
PSN
— Parsons Corporation Common Stock
$5.1B
$47.59
$90.79
+90.8%
Undervalued
Growing
EFOR
— Everforth, Inc. Common Stock
$1.4B
$33.52
$62.23
+85.7%
Undervalued
Weakening
INFY
— Infosys Ltd.
ADR
$50.3B
$12.40
$21.78
+75.6%
Undervalued
Stable
GIB
— CGI Inc. Common Stock
Foreign
$15.6B
$74.67
$112.13
+50.2%
Undervalued
Growing
CTSH
— Cognizant
$28.0B
$59.29
$87.72
+48.0%
Undervalued
Stable
CDW
— CDW Corporation
$18.1B
$142.05
$201.57
+41.9%
Undervalued
Weakening
IBEX
— Ibex Limited - Common Share
$482M
$35.99
$48.24
+34.0%
Undervalued
Growing
BR
— Broadridge Financial Solutions
$19.9B
$172.27
$230.72
+33.9%
Undervalued
Growing
EXLS
— Exlservice Holdings, Inc. - Common Stock
$5.4B
$35.38
$46.18
+30.5%
Undervalued
Growing
JKHY
— Jack Henry & Associates
$11.1B
$155.92
$184.80
+18.5%
Undervalued
Growing
HCKT
— the Hackett Group, Inc. - Common Stock
$281M
$11.16
$12.16
+9.0%
Undervalued
Stable
IBM
— IBM
$222.7B
$236.96
$204.93
-13.5%
Overvalued
Growing
KD
— Kyndryl Holdings, Inc. Common Stock
$3.1B
$13.94
$11.62
-16.6%
Overvalued
Stable
CACI
— Caci International, Inc. Class A Common Stock
$14.8B
$670.15
$515.74
-23.0%
Overvalued
Growing
III
— Information Services Group, Inc. - Common Stock
$247M
$5.16
$3.29
-36.2%
Overvalued
Growing
GDYN
— Grid Dynamics Holdings, Inc. - Class A Common Stock
$662M
$7.92
$2.74
-65.4%
Overvalued
Stable
TSSI
— TSS Inc. - Common Stock
$337M
$11.99
$0.69
-94.2%
Overvalued
Growing
Cannot calculate DCF
ARBB
— ARB IOT Group Limited - Ordinary Shares
Foreign
$7M
$4.24
N/A
N/A
N/A
Stable
BBAI
— Bigbear.ai, Inc. Common Stock
$1.5B
$3.33
N/A
N/A
N/A
—
CIFR
— Cipher Digital Inc. - Common Stock
$6.7B
$16.62
N/A
N/A
N/A
—
CLPS
— Clps Incorporation - Common Stock
Foreign
$26M
$0.88
N/A
N/A
N/A
Stable
CLVT
— Clarivate Plc. Ordinary Shares
$1.2B
$1.96
N/A
N/A
N/A
—
CNDT
— Conduent Incorporated - Common Stock
$251M
$1.62
N/A
N/A
N/A
Weakening
CNXC
— Concentrix Corporation - Common Stock
$1.5B
$24.87
N/A
N/A
N/A
Weakening
DXC
— DXC Technology Company Common Stock
$1.8B
$11.21
N/A
N/A
N/A
Weakening
FIS
— Fidelity National Information Services
$22.8B
$44.13
N/A
N/A
N/A
Stable
GDS
— GDS Holdings Ltd.
ADR
$6.3B
$34.79
N/A
N/A
N/A
—
INOD
— Innodata Inc. - Common Stock
$2.0B
$62.19
N/A
N/A
N/A
Stable
JFU
— 9F Inc.
ADR
$31M
$2.64
N/A
N/A
N/A
Stable
KEEL
— Keel Infrastructure Corp. - Common Stock
$2.0B
$3.36
N/A
N/A
N/A
Stable
LZMH
— LZ Technology Holdings Limited - Class B Ordinary Shares
Foreign
$11M
$1.22
N/A
N/A
N/A
Weakening
NABL
— N-able, Inc. Common Stock
$697M
$3.70
N/A
N/A
N/A
Weakening
PENG
— Penguin Solutions, Inc. - Common Stock
$3.1B
$60.90
N/A
N/A
N/A
Stable
SLAI
— Solai Ltd.
ADR
$74M
$3.79
N/A
N/A
N/A
—
TDTH
— Trident Digital Tech Holdings Ltd.
ADR
$11M
$2.17
N/A
N/A
N/A
—
TTEC
— Ttec Holdings, Inc. - Common Stock
$76M
$1.56
N/A
N/A
N/A
Stable
UIS
— Unisys Corporation New Common Stock
$210M
$2.88
N/A
N/A
N/A
Stable
VNET
— Vnet Group, Inc.
ADR
$2.1B
$7.44
N/A
N/A
N/A
Stable
VYX
— NCR Voyix Corporation Common Stock
$1.2B
$8.49
N/A
N/A
N/A
Stable
WYY
— Widepoint Corporation Common Stock
$115M
$11.62
N/A
N/A
N/A
Stable
▶ Computer Hardware
(6+13 total)
6
+9.9%
-2.4%
Undervalued
3
3
0
Company
Mkt Cap
Current price
DCF value / share
Upside
Valuation
3 Yr Status
SMCI
— Supermicro
$23.5B
$39.13
$63.10
+61.3%
Undervalued
Stable
LOGI
— Logitech International S.A. - Registered Shares
$15.0B
$104.59
$160.87
+53.8%
Undervalued
Growing
HPQ
— HP Inc.
$28.6B
$31.32
$43.45
+38.7%
Undervalued
Weakening
CRCT
— Cricut, Inc. - Class A Common Stock
$1.2B
$5.93
$4.81
-18.9%
Overvalued
Growing
ANET
— Arista Networks
$256.4B
$203.62
$79.93
-60.7%
Overvalued
Growing
P
— Everpure, Inc. Class A Common Stock
$39.0B
$117.35
$13.41
-88.6%
Overvalued
Growing
Cannot calculate DCF
ALOT
— Astronova, Inc. - Common Stock
$223M
$28.90
N/A
N/A
N/A
Weakening
CAN
— Canaan Inc.
ADR
$156M
$0.21
N/A
N/A
N/A
Stable
CRSR
— Corsair Gaming, Inc. - Common Stock
$1.4B
$13.45
N/A
N/A
N/A
Stable
DDD
— 3D Systems Corporation Common Stock
$532M
$3.62
N/A
N/A
N/A
Stable
DELL
— Dell Technologies
$320.8B
$494.26
N/A
N/A
N/A
Growing
IONQ
— Ionq, Inc. Common Stock
$15.9B
$44.91
N/A
N/A
N/A
—
KTCC
— Key Tronic Corporation - Common Stock
$46M
$4.22
N/A
N/A
N/A
Weakening
NNDM
— Nano Dimension Ltd.
ADR
$347M
$1.66
N/A
N/A
N/A
Weakening
QMCO
— Quantum Corporation - Common Stock
$172M
$24.64
N/A
N/A
N/A
—
SSYS
— Stratasys, Ltd. - Common Stock
Foreign
$779M
$8.97
N/A
N/A
N/A
Stable
STX
— Seagate Technology
$206.6B
$921.50
N/A
N/A
N/A
Growing
WDC
— Western Digital
$167.8B
$486.86
N/A
N/A
N/A
Stable
YIBO
— Planet Image International Limited - Class A Ordinary Shares
Foreign
$70M
$1.30
N/A
N/A
N/A
Weakening
▶ Software-Application
(53+79 total)
53
-7.4%
+1.7%
Overvalued
23
29
1
Company
Mkt Cap
Current price
DCF value / share
Upside
Valuation
3 Yr Status
KARO
— Karooooo Ltd. - Ordinary Shares
Foreign
$2.0B
$63.95
$883.12
+1281.0%
Undervalued
Growing
YB
— Yuanbao Inc.
ADR
$635M
$13.77
$113.57
+724.8%
Undervalued
Growing
LYFT
— Lyft, Inc. - Class A Common Stock
$6.5B
$17.13
$69.54
+306.0%
Undervalued
Stable
NICE
— Nice Ltd.
ADR
$6.4B
$105.24
$273.23
+159.6%
Undervalued
Growing
OTEX
— Open Text Corporation - Common Shares
$6.0B
$24.88
$58.44
+134.9%
Undervalued
Growing
ADBE
— Adobe Inc.
$107.9B
$270.49
$584.37
+116.0%
Undervalued
Growing
PEGA
— Pegasystems Inc. - Common Stock
$5.7B
$33.49
$68.82
+105.5%
Undervalued
Growing
SSNC
— Ss&c Technologies Holdings, Inc. - Common Stock
$19.8B
$82.03
$163.52
+99.3%
Undervalued
Growing
CRM
— Salesforce
$164.9B
$201.37
$379.62
+88.5%
Undervalued
Growing
DAVE
— Dave Inc. - Class A Common Stock
$4.2B
$333.18
$539.27
+61.9%
Undervalued
Stable
GTM
— Zoominfo Technologies Inc. - Common Stock
$1.3B
$4.30
$6.89
+60.2%
Undervalued
Growing
INTU
— Intuit
$98.0B
$358.26
$529.77
+47.9%
Undervalued
Growing
ROP
— Roper Technologies
$40.1B
$397.53
$571.19
+43.7%
Undervalued
Stable
IDCC
— Interdigital, Inc. - Common Stock
$8.9B
$344.22
$484.01
+40.6%
Undervalued
Growing
ZM
— Zoom Communications, Inc. - Class A Common Stock
$32.2B
$109.82
$145.09
+32.1%
Undervalued
Growing
DUOL
— Duolingo, Inc. - Class A Common Stock
$6.7B
$144.12
$187.80
+30.3%
Undervalued
Growing
SPSC
— SPS Commerce, Inc. - Common Stock
$2.9B
$79.40
$98.16
+23.6%
Undervalued
Growing
ALRM
— Alarm.com Holdings, Inc. - Common Stock
$2.8B
$55.79
$65.58
+17.5%
Undervalued
Growing
PCTY
— Paylocity Holding Corporation - Common Stock
$8.2B
$152.71
$179.08
+17.3%
Undervalued
Growing
PTC
— PTC Inc.
$17.8B
$153.89
$175.53
+14.1%
Undervalued
Growing
BSY
— Bentley Systems, Incorporated - Class B Common Stock
$11.1B
$36.55
$40.53
+10.9%
Undervalued
Growing
DCBO
— Docebo Inc. - Common Shares
Foreign
$589M
$23.21
$25.35
+9.2%
Undervalued
Growing
TYL
— Tyler Technologies
$13.9B
$329.35
$357.81
+8.6%
Undervalued
Growing
ADSK
— Autodesk
$54.5B
$257.96
$270.02
+0.0%
Fair
Growing
ADP
— Automatic Data Processing
$110.4B
$276.23
$260.07
-5.9%
Overvalued
Growing
DSGX
— the Descartes Systems Group Inc. - Common Stock
Foreign
$6.6B
$77.31
$71.79
-7.1%
Overvalued
Growing
PAYC
— Paycom Software, Inc. Common Stock
$10.4B
$223.63
$207.09
-7.4%
Overvalued
Growing
APPF
— Appfolio, Inc. - Class A Common Stock
$7.2B
$204.23
$159.94
-21.7%
Overvalued
Growing
PAYX
— Paychex
$44.6B
$125.40
$97.23
-22.5%
Overvalued
Growing
SAP
— SAP SE ADS
ADR
$257.2B
$209.32
$162.17
-22.5%
Overvalued
Growing
MANH
— Manhattan Associates, Inc. - Common Stock
$11.9B
$201.05
$149.61
-25.6%
Overvalued
Growing
FICO
— Fair Isaac
$25.8B
$1110.54
$785.68
-29.3%
Overvalued
Growing
MTLS
— Materialise N.V.
ADR
$405M
$6.86
$4.02
-41.4%
Overvalued
Growing
MNDY
— Monday.com Ltd. - Ordinary Shares
Foreign
$4.8B
$94.27
$54.93
-41.7%
Overvalued
Stable
SRAD
— Sportradar Group AG - Class A Ordinary Shares
Foreign
$4.2B
$13.59
$7.71
-43.3%
Overvalued
Growing
AGYS
— Agilysys, Inc. - Common Stock
$3.2B
$115.20
$57.26
-50.3%
Overvalued
Stable
PLUS
— Eplus Inc. - Common Stock
$2.3B
$88.72
$37.47
-57.8%
Overvalued
Growing
CDNS
— Cadence Design Systems
$89.3B
$323.77
$136.17
-57.9%
Overvalued
Stable
CXM
— Sprinklr, Inc. Class A Common Stock
$1.6B
$7.04
$2.32
-67.0%
Overvalued
Weakening
WDAY
— Workday, Inc.
$51.0B
$206.60
$66.41
-67.9%
Overvalued
Stable
ADEA
— Adeia Inc. - Common Stock
$3.2B
$28.69
$9.19
-68.0%
Overvalued
Growing
BL
— Blackline, Inc. - Common Stock
$1.8B
$31.33
$9.89
-68.4%
Overvalued
Stable
NOW
— Servicenow
$131.2B
$127.20
$40.11
-68.5%
Overvalued
Stable
YOU
— Clear Secure, Inc. Class A Common Stock
$4.6B
$45.66
$13.85
-69.7%
Overvalued
Growing
DT
— Dynatrace, Inc. Common Stock
$14.8B
$50.73
$13.21
-74.0%
Overvalued
Stable
MITK
— Mitek Systems, Inc. - Common Stock
$855M
$18.93
$4.61
-75.6%
Overvalued
Growing
SHOP
— Shopify Inc. - Class A Subordinate Voting Shares
$205.7B
$158.52
$36.60
-76.9%
Overvalued
Growing
DOCU
— Docusign, Inc. - Common Stock
$12.4B
$64.09
$13.21
-79.4%
Overvalued
Growing
DFIN
— Donnelley Financial Solutions, Inc. Common Stock
$1.2B
$49.62
$3.95
-92.0%
Overvalued
Weakening
IMMR
— Immersion Corporation - Common Stock
$247M
$7.46
$0.48
-93.6%
Overvalued
Stable
DDOG
— Datadog
$89.8B
$252.31
$7.16
-97.2%
Overvalued
Growing
CVLT
— Commvault Systems, Inc. - Common Stock
$6.2B
$151.13
$2.68
-98.2%
Overvalued
Weakening
CCC
— CCC Intelligent Solutions Holdings Inc. - Common Stock
$4.2B
$7.12
$0.00
-100.0%
Overvalued
Stable
Cannot calculate DCF
AIXI
— Xiao-i Corp.
ADR
$929806.0
$0.89
N/A
N/A
N/A
—
ALIT
— Alight, Inc. Class A Common Stock
$694M
$14.63
N/A
N/A
N/A
Stable
ALKT
— Alkami Technology, Inc. - Common Stock
$2.2B
$20.78
N/A
N/A
N/A
Growing
AMPL
— Amplitude, Inc. - Class A Common Stock
$1.8B
$13.30
N/A
N/A
N/A
Growing
API
— Agora, Inc. - ADS
ADR
$360M
$4.84
N/A
N/A
N/A
Stable
APPS
— Digital Turbine, Inc. - Common Stock
$1.5B
$12.63
N/A
N/A
N/A
Growing
ASAN
— Asana, Inc. Class A Common Stock
$2.3B
$9.87
N/A
N/A
N/A
Stable
ASUR
— Asure Software Inc. - Common Stock
$248M
$8.66
N/A
N/A
N/A
Stable
BILL
— Bill Holdings, Inc. Common Stock
$5.1B
$51.32
N/A
N/A
N/A
Stable
BLKB
— Blackbaud, Inc. - Common Stock
$2.1B
$46.27
N/A
N/A
N/A
Growing
BLND
— Blend Labs, Inc. Class A Common Stock
$375M
$1.55
N/A
N/A
N/A
Stable
BRZE
— Braze, Inc. - Class A Common Stock
$3.4B
$29.90
N/A
N/A
N/A
Stable
BTDR
— Bitdeer Technologies Group - Ordinary Shares
Foreign
$2.1B
$8.76
N/A
N/A
N/A
Stable
BVC
— Bitventures Ltd.
ADR
$2.2B
$13.78
N/A
N/A
N/A
Weakening
CMRC
— Commerce.com, Inc. - Series 1 Common Stock
$184M
$2.22
N/A
N/A
N/A
Growing
CRNC
— Cerence Inc. - Common Stock
$389M
$8.61
N/A
N/A
N/A
Stable
CWAN
— Clearwater Analytics Holdings, Inc. Class A Common Stock
$7.3B
$24.56
N/A
N/A
N/A
Stable
DBD
— Diebold Nixdorf Incorporated Common Stock
$2.4B
$72.31
N/A
N/A
N/A
—
DHX
— DHI Group, Inc. Common Stock
$173M
$4.00
N/A
N/A
N/A
Weakening
DOMO
— Domo, Inc. - Class B Common Stock
$182M
$3.98
N/A
N/A
N/A
—
DSP
— Viant Technology Inc. - Common Stock
$852M
$12.99
N/A
N/A
N/A
Stable
EGHT
— 8x8 Inc. - Common Stock
$295M
$2.09
N/A
N/A
N/A
Stable
ESTC
— Elastic N.V. Ordinary Shares
$9.0B
$86.07
N/A
N/A
N/A
Growing
EVCM
— Evercommerce Inc. - Common Stock
$1.8B
$10.11
N/A
N/A
N/A
Stable
EXFY
— Expensify, Inc. - Class A Common Stock
$214M
$2.22
N/A
N/A
N/A
Weakening
FROG
— Jfrog Ltd. - Ordinary Shares
$11.5B
$95.09
N/A
N/A
N/A
Stable
FRSH
— Freshworks Inc. - Class A Common Stock
$3.5B
$12.69
N/A
N/A
N/A
Stable
FSLY
— Fastly, Inc. - Class A Common Stock
$4.7B
$30.03
N/A
N/A
N/A
Growing
GRAB
— Grab Holdings Limited - Class A Ordinary Shares
Foreign
$15.0B
$3.69
N/A
N/A
N/A
—
GRND
— Grindr Inc. Common Stock
$2.8B
$15.76
N/A
N/A
N/A
Growing
GWRE
— Guidewire Software, Inc. Common Stock
$15.2B
$182.70
N/A
N/A
N/A
Growing
HKD
— Amtd Digital Inc.
ADR
$528M
$1.68
N/A
N/A
N/A
Stable
HOLO
— Microcloud Hologram Inc. - Ordinary Shares
Foreign
$40M
$1.75
N/A
N/A
N/A
Stable
HUBS
— Hubspot, Inc. Common Stock
$12.3B
$240.41
N/A
N/A
N/A
Stable
INTA
— Intapp, Inc. - Common Stock
$3.2B
$41.03
N/A
N/A
N/A
Growing
KC
— Kingsoft Cloud Holdings Ltd.
ADR
$3.5B
$11.40
N/A
N/A
N/A
—
KLTR
— Kaltura, Inc. - Common Stock
$241M
$1.60
N/A
N/A
N/A
Stable
KVYO
— Klaviyo, Inc. Series A Common Stock
$5.8B
$19.23
N/A
N/A
N/A
Growing
LAW
— CS Disco, Inc. Common Stock
$270M
$4.59
N/A
N/A
N/A
—
LGCL
— Lucas GC Limited - Class A Ordinary Shares
Foreign
$56M
$1.58
N/A
N/A
N/A
—
LIF
— Life360, Inc. - Common Stock
$4.1B
$50.27
N/A
N/A
N/A
Stable
LPSN
— Liveperson, Inc. - Common Stock
$31M
$2.92
N/A
N/A
N/A
—
LSPD
— Lightspeed Commerce Inc. Subordinate Voting Shares
Foreign
$1.5B
$10.97
N/A
N/A
N/A
Stable
MNTN
— Mntn, Inc. Class A Common Stock
$854M
$12.26
N/A
N/A
N/A
Growing
MSTR
— Strategy Inc. - Class A Common Stock
$34.1B
$97.06
N/A
N/A
N/A
Weakening
NCNO
— Ncino, Inc. - Common Stock
$2.3B
$20.67
N/A
N/A
N/A
Stable
NRDY
— Nerdy Inc. Class A Common Stock
$93M
$0.72
N/A
N/A
N/A
—
NVNI
— Nvni Group Limited - Ordinary Shares
Foreign
$12M
$1.02
N/A
N/A
N/A
Growing
OOMA
— Ooma, Inc. Common Stock
$575M
$20.90
N/A
N/A
N/A
Stable
PAR
— PAR Technology Corporation Common Stock
$753M
$18.61
N/A
N/A
N/A
—
PCOR
— Procore Technologies, Inc. Common Stock
$9.4B
$62.17
N/A
N/A
N/A
Weakening
PD
— Pagerduty, Inc. Common Stock
$916M
$12.09
N/A
N/A
N/A
—
PDFS
— PDF Solutions, Inc. - Common Stock
$2.1B
$50.35
N/A
N/A
N/A
Stable
PUBM
— Pubmatic, Inc. - Class A Common Stock
$803M
$17.29
N/A
N/A
N/A
Stable
QH
— Quhuo Limited - American Depository Shares
ADR
$408.5B
$4.64
N/A
N/A
N/A
Weakening
QTWO
— Q2 Holdings, Inc. Common Stock
$4.1B
$66.24
N/A
N/A
N/A
Stable
RBBN
— Ribbon Communications Inc. - Common Stock
$370M
$2.10
N/A
N/A
N/A
Growing
RMNI
— Rimini Street, Inc. - Common Stock
$466M
$5.03
N/A
N/A
N/A
Stable
RNG
— Ringcentral, Inc. Class A Common Stock
$5.7B
$67.83
N/A
N/A
N/A
Stable
RSKD
— Riskified Ltd. Class A Ordinary Shares
Foreign
$928M
$6.44
N/A
N/A
N/A
Growing
SCOR
— Comscore, Inc. - Common Stock
$92M
$6.07
N/A
N/A
N/A
Weakening
SMRT
— Smartrent, Inc. Class A Common Stock
$278M
$1.44
N/A
N/A
N/A
Weakening
SMWB
— Similarweb Ltd. Ordinary Shares
Foreign
$786M
$8.97
N/A
N/A
N/A
Growing
SNOW
— Snowflake Inc. Common Stock
$116.9B
$337.39
N/A
N/A
N/A
Stable
SOUN
— Soundhound AI Inc. - Class A Common Stock
$3.3B
$7.47
N/A
N/A
N/A
—
SPT
— Sprout Social, Inc. - Class A Common Stock
$599M
$9.96
N/A
N/A
N/A
Growing
TEAM
— Atlassian Corporation - Class A Common Stock
$42.1B
$165.81
N/A
N/A
N/A
Stable
THRY
— Thryv Holdings, Inc. - Common Stock
$97M
$2.19
N/A
N/A
N/A
Stable
UBER
— Uber
$154.4B
$75.87
N/A
N/A
N/A
Weakening
UPBD
— Upbound Group, Inc. - Common Stock
$1.1B
$19.68
N/A
N/A
N/A
Stable
UPLD
— Upland Software, Inc. - Common Stock
$19M
$6.33
N/A
N/A
N/A
Stable
VERX
— Vertex, Inc. - Class A Common Stock
$2.1B
$13.25
N/A
N/A
N/A
Stable
VTEX
— Vtex Class A Common Shares
Foreign
$650M
$3.81
N/A
N/A
N/A
Growing
WK
— Workiva Inc. Class A Common Stock
$4.1B
$73.79
N/A
N/A
N/A
Stable
WRD
— Weride Inc.
ADR
$2.1B
$5.95
N/A
N/A
N/A
Stable
XPER
— Xperi Inc. Common Stock
$332M
$6.56
N/A
N/A
N/A
—
YALA
— Yalla Group Ltd.
ADR
$844M
$5.41
N/A
N/A
N/A
Stable
YMM
— Full Truck Alliance Co. Ltd.
ADR
$9.3B
$8.85
N/A
N/A
N/A
Growing
YXT
— Yxt.com Group Holding Limited - American Depository Shares
ADR
$327M
$5.48
N/A
N/A
N/A
Stable
▶ Software-Infrastructure
(41+57 total)
41
-21.6%
+1.2%
Overvalued
18
22
1
Company
Mkt Cap
Current price
DCF value / share
Upside
Valuation
3 Yr Status
KSPI
— Joint Stock Company Kaspi.kz - American Depository Shares
ADR
$18.9B
$99.45
$81165.50
+81514.4%
Undervalued
Stable
PAGS
— Pagseguro Digital Ltd. Class A Common Shares
Foreign
$2.4B
$8.82
$180.65
+1948.2%
Undervalued
Stable
DAVA
— Endava Plc.
ADR
$124M
$3.16
$29.59
+836.4%
Undervalued
Weakening
EEFT
— Euronet Worldwide, Inc. - Common Stock
$2.8B
$74.28
$269.95
+263.4%
Undervalued
Stable
GDDY
— Godaddy
$13.3B
$100.61
$281.60
+179.9%
Undervalued
Stable
DBX
— Dropbox, Inc. - Class A Common Stock
$8.4B
$35.94
$77.01
+114.3%
Undervalued
Growing
DOX
— Amdocs Limited - Ordinary Shares
Foreign
$6.2B
$58.70
$123.20
+109.9%
Undervalued
Stable
EVTC
— Evertec, Inc. Common Stock
$2.0B
$31.95
$60.44
+89.2%
Undervalued
Growing
TUYA
— Tuya Inc.
ADR
$1.1B
$1.81
$2.86
+58.0%
Undervalued
Stable
ACIW
— ACI Worldwide, Inc. - Common Stock
$5.5B
$53.66
$72.15
+34.5%
Undervalued
Growing
AKAM
— Akamai Technologies
$18.2B
$125.29
$164.57
+31.4%
Undervalued
Stable
GEN
— Gen Digital
$17.8B
$29.57
$38.43
+30.0%
Undervalued
Growing
CHKP
— Check Point Software Technologies Ltd. - Ordinary Shares
ADR
$14.0B
$134.23
$159.86
+19.1%
Undervalued
Growing
XYZ
— Block, Inc.
$49.4B
$83.07
$96.41
+16.1%
Undervalued
Growing
XNET
— Xunlei Ltd.
ADR
$328M
$5.15
$5.63
+9.3%
Undervalued
Growing
CPAY
— Corpay
$27.8B
$425.24
$461.02
+8.4%
Undervalued
Stable
NTAP
— Netapp
$40.2B
$205.00
$221.48
+8.0%
Undervalued
Growing
WEX
— WEX Inc. Common Stock
$6.9B
$199.09
$214.15
+7.6%
Undervalued
Growing
QLYS
— Qualys, Inc. - Common Stock
$6.9B
$195.75
$204.57
+0.0%
Fair
Growing
MSFT
— Microsoft
$3.69T
$496.81
$396.92
-20.1%
Overvalued
Stable
ATEN
— A10 Networks, Inc. Common Stock
$1.9B
$27.01
$21.18
-21.6%
Overvalued
Stable
FOUR
— Shift4 Payments, Inc. Class A Common Stock
$3.8B
$47.93
$35.50
-25.9%
Overvalued
Stable
PAY
— Paymentus Holdings, Inc. Class A Common Stock
$5.3B
$42.19
$30.44
-27.9%
Overvalued
Growing
FFIV
— F5, Inc.
$23.5B
$416.03
$285.43
-31.4%
Overvalued
Growing
VRSN
— Verisign
$26.1B
$287.24
$190.70
-33.6%
Overvalued
Growing
PRGS
— Progress Software Corporation - Common Stock
$1.8B
$44.73
$26.20
-41.4%
Overvalued
Stable
FTNT
— Fortinet
$121.2B
$165.47
$71.90
-56.5%
Overvalued
Growing
SNPS
— Synopsys
$78.8B
$411.57
$166.75
-59.5%
Overvalued
Stable
BOX
— Box, Inc. Class A Common Stock
$4.7B
$33.65
$12.46
-63.0%
Overvalued
Stable
DOCN
— Digitalocean Holdings, Inc. Common Stock
$13.8B
$132.26
$40.94
-69.0%
Overvalued
Growing
ORCL
— Oracle Corporation
$449.9B
$156.22
$33.72
-78.4%
Overvalued
Growing
OKTA
— Okta, Inc. - Class A Common Stock
$26.9B
$154.90
$32.00
-79.3%
Overvalued
Stable
CINT
— Ci&t Inc. Class A Common Shares
Foreign
$474M
$3.69
$0.34
-90.8%
Overvalued
Weakening
IMXI
— International Money Express, Inc. - Common Stock
$352M
$11.71
$1.02
-91.3%
Overvalued
Weakening
PAYO
— Payoneer Global Inc. - Common Stock
$2.4B
$7.14
$0.52
-92.7%
Overvalued
Stable
FLYW
— Flywire Corporation - Voting Common Stock
$2.3B
$18.24
$1.09
-94.0%
Overvalued
Stable
TOST
— Toast, Inc. Class A Common Stock
$20.4B
$35.23
$2.11
-94.0%
Overvalued
Growing
MLGO
— Microalgo, Inc. - Ordinary Shares
Foreign
$46M
$4.23
$0.18
-95.7%
Overvalued
Stable
CRWD
— Crowdstrike
$229.6B
$225.53
$0.02
-100.0%
Overvalued
Weakening
PANW
— Palo Alto Networks
$321.9B
$396.00
$0.11
-100.0%
Overvalued
Growing
PLTR
— Palantir Technologies
$429.1B
$179.01
$0.00
-100.0%
Overvalued
Growing
Cannot calculate DCF
AI
— C3.ai, Inc. Class A Common Stock
$1.5B
$10.18
N/A
N/A
N/A
—
AIOT
— Powerfleet, Inc. - Common Stock
$421M
$3.14
N/A
N/A
N/A
Stable
ALAR
— Alarum Technologies Ltd.
ADR
$13M
$1.83
N/A
N/A
N/A
Stable
ALLT
— Allot Ltd. - Ordinary Shares
Foreign
$384M
$7.93
N/A
N/A
N/A
Stable
APPN
— Appian Corporation - Class A Common Stock
$2.7B
$36.99
N/A
N/A
N/A
Stable
AVPT
— Avepoint, Inc. - Class A Common Stock
$2.9B
$13.75
N/A
N/A
N/A
Stable
BAND
— Bandwidth Inc. - Class A Common Stock
$1.7B
$54.08
N/A
N/A
N/A
Stable
BB
— Blackberry Limited Common Stock
$5.3B
$8.98
N/A
N/A
N/A
Stable
BIRD
— Allbirds, Inc. - Class A Common Stock
$23M
$2.64
N/A
N/A
N/A
—
BKKT
— Bakkt, Inc. Class A Common Stock
$342M
$7.40
N/A
N/A
N/A
—
BLSH
— Bullish Ordinary Shares
Foreign
$3.7B
$27.49
N/A
N/A
N/A
Weakening
BLZE
— Backblaze, Inc. - Common Stock
$1.2B
$20.43
N/A
N/A
N/A
Growing
CALX
— Calix, Inc. Common Stock
$2.5B
$39.85
N/A
N/A
N/A
Weakening
CCSI
— Consensus Cloud Solutions, Inc. - Common Stock
$720M
$39.11
N/A
N/A
N/A
Stable
CGNT
— Cognyte Software Ltd. - Ordinary Shares
Foreign
$690M
$9.36
N/A
N/A
N/A
Stable
CLBT
— Cellebrite DI Ltd. - Ordinary Shares
Foreign
$2.7B
$10.80
N/A
N/A
N/A
Growing
CORZ
— Core Scientific, Inc. - Common Stock
$6.3B
$19.78
N/A
N/A
N/A
Stable
DLO
— Dlocal Limited - Class A Common Shares
Foreign
$4.2B
$14.77
N/A
N/A
N/A
—
FIVN
— Five9, Inc. - Common Stock
$2.6B
$33.83
N/A
N/A
N/A
Stable
GCT
— Gigacloud Technology Inc. - Class A Ordinary Shares
$1.9B
$53.14
N/A
N/A
N/A
Stable
GRRR
— Gorilla Technology Group Inc. - Ordinary Shares
Foreign
$426M
$15.41
N/A
N/A
N/A
Stable
GTLB
— Gitlab Inc. - Class A Common Stock
$7.3B
$43.35
N/A
N/A
N/A
Stable
IIIV
— I3 Verticals, Inc. - Common Stock
$325M
$16.61
N/A
N/A
N/A
Weakening
IOT
— Samsara Inc. Class A Common Stock
$24.0B
$41.14
N/A
N/A
N/A
Growing
KPLT
— Katapult Holdings, Inc. - Common Stock
$35M
$7.40
N/A
N/A
N/A
Stable
LSAK
— Lesaka Technologies, Inc. - Common Stock
$415M
$4.84
N/A
N/A
N/A
Stable
MDB
— Mongodb, Inc. - Class A Common Stock
$37.9B
$471.60
N/A
N/A
N/A
Stable
MQ
— Marqeta, Inc. - Class A Common Stock
$1.7B
$16.46
N/A
N/A
N/A
Stable
NET
— Cloudflare, Inc. Class A Common Stock
$116.9B
$330.85
N/A
N/A
N/A
Stable
NTCT
— Netscout Systems, Inc. - Common Stock
$2.8B
$39.72
N/A
N/A
N/A
Growing
NTNX
— Nutanix, Inc. - Class A Common Stock
$18.4B
$67.94
N/A
N/A
N/A
Stable
NYAX
— Nayax Ltd. - Ordinary Shares
Foreign
$1.9B
$50.33
N/A
N/A
N/A
Growing
OSPN
— Onespan Inc. - Common Stock
$627M
$16.92
N/A
N/A
N/A
Stable
PATH
— Uipath, Inc. Class A Common Stock
$8.7B
$16.68
N/A
N/A
N/A
Stable
PGY
— Pagaya Technologies Ltd. - Class A Ordinary Shares
$1.8B
$21.46
N/A
N/A
N/A
Stable
PRTH
— Priority Technology Holdings, Inc. - Common Stock
$458M
$5.56
N/A
N/A
N/A
Stable
PSFE
— Paysafe Limited Common Shares
Foreign
$405M
$7.91
N/A
N/A
N/A
Stable
RAMP
— Liveramp Holdings, Inc. Common Stock
$2.3B
$37.92
N/A
N/A
N/A
Growing
RDWR
— Radware Ltd. - Ordinary Shares
Foreign
$1.2B
$29.65
N/A
N/A
N/A
Stable
RELY
— Remitly Global, Inc. - Common Stock
$5.4B
$25.60
N/A
N/A
N/A
Stable
RPAY
— Repay Holdings Corporation - Class A Common Stock
$317M
$3.83
N/A
N/A
N/A
—
RPD
— Rapid7, Inc. - Common Stock
$921M
$13.78
N/A
N/A
N/A
Stable
RXT
— Rackspace Technology, Inc. - Common Stock
$1.2B
$4.29
N/A
N/A
N/A
—
S
— Sentinelone, Inc. Class A Common Stock
$8.2B
$23.83
N/A
N/A
N/A
Growing
SABR
— Sabre Corporation - Common Stock
$874M
$2.21
N/A
N/A
N/A
Weakening
SANG
— Sangoma Technologies Corporation - Common Shares
Foreign
$127M
$3.81
N/A
N/A
N/A
Weakening
STNE
— Stoneco Ltd. - Class A Common Share
Foreign
$2.5B
$10.24
N/A
N/A
N/A
Stable
TCX
— Tucows Inc. - Common Stock
$134M
$12.02
N/A
N/A
N/A
Stable
TDC
— Teradata Corporation Common Stock
$2.6B
$27.66
N/A
N/A
N/A
Stable
TENB
— Tenable Holdings, Inc. - Common Stock
$4.4B
$39.99
N/A
N/A
N/A
Growing
TLS
— Telos Corporation - Common Stock
$345M
$4.61
N/A
N/A
N/A
Stable
TWLO
— Twilio Inc. Class A Common Stock
$37.9B
$249.43
N/A
N/A
N/A
Stable
VRNS
— Varonis Systems, Inc. - Common Stock
$5.3B
$45.80
N/A
N/A
N/A
Stable
WIX
— Wix.com Ltd. - Ordinary Shares
ADR
$3.4B
$80.13
N/A
N/A
N/A
Growing
YEXT
— Yext, Inc. Common Stock
$612M
$6.11
N/A
N/A
N/A
Stable
ZETA
— Zeta Global Holdings Corp. Class A Common Stock
$7.4B
$29.63
N/A
N/A
N/A
Stable
ZS
— Zscaler, Inc. - Common Stock
$30.4B
$188.16
N/A
N/A
N/A
Stable
▶ Electronics & Computer Distribution
(6+2 total)
6
-25.7%
-12.6%
Overvalued
2
4
0
Company
Mkt Cap
Current price
DCF value / share
Upside
Valuation
3 Yr Status
SCSC
— Scansource, Inc. - Common Stock
$1.1B
$52.41
$89.31
+70.4%
Undervalued
Stable
SNX
— TD Synnex Corporation Common Stock
$20.2B
$254.44
$414.46
+62.9%
Undervalued
Growing
NSIT
— Insight Enterprises, Inc. - Common Stock
$4.7B
$156.30
$141.60
-9.4%
Overvalued
Weakening
CNXN
— PC Connection, Inc. - Common Stock
$2.0B
$80.97
$46.98
-42.0%
Overvalued
Stable
CLMB
— Climb Global Solutions, Inc. - Common Stock
$526M
$28.49
$11.86
-58.4%
Overvalued
Stable
ARW
— Arrow Electronics, Inc. Common Stock
$10.7B
$209.25
$2.25
-98.9%
Overvalued
Weakening
Cannot calculate DCF
AVT
— Avnet, Inc. - Common Stock
$7.9B
$95.96
N/A
N/A
N/A
Weakening
IZM
— Iczoom Group Inc. - Class A Ordinary Shares
Foreign
$3M
$0.25
N/A
N/A
N/A
Weakening
▶ Scientific & Technical Instruments
(11+6 total)
11
-33.5%
-9.0%
Overvalued
4
7
0
Company
Mkt Cap
Current price
DCF value / share
Upside
Valuation
3 Yr Status
ITRI
— Itron, Inc. - Common Stock
$4.6B
$102.63
$196.70
+91.7%
Undervalued
Growing
VNT
— Vontier Corporation Common Stock
$4.7B
$33.09
$58.08
+75.5%
Undervalued
Growing
ITRN
— Ituran Location and Control Ltd. - Ordinary Shares
Foreign
$1.1B
$53.63
$79.93
+49.0%
Undervalued
Growing
BMI
— Badger Meter, Inc. Common Stock
$3.8B
$130.40
$137.59
+5.5%
Undervalued
Growing
TDY
— Teledyne Technologies
$31.2B
$673.49
$548.64
-18.5%
Overvalued
Stable
FTV
— Fortive
$18.8B
$61.81
$41.09
-33.5%
Overvalued
Weakening
TRMB
— Trimble Inc.
$13.4B
$57.56
$36.64
-36.3%
Overvalued
Weakening
GRMN
— Garmin
$60.2B
$311.98
$167.25
-46.4%
Overvalued
Growing
KEYS
— Keysight Technologies
$60.4B
$353.46
$177.54
-49.8%
Overvalued
Weakening
ESE
— Esco Technologies Inc. Common Stock
$7.8B
$300.84
$135.41
-55.0%
Overvalued
Growing
NOVT
— Novanta Inc. - Common Shares
$6.0B
$167.47
$32.18
-80.8%
Overvalued
Weakening
Cannot calculate DCF
CGNX
— Cognex Corporation - Common Stock
$10.2B
$61.59
N/A
N/A
N/A
Stable
COHR
— Coherent Corp.
$64.0B
$327.23
N/A
N/A
N/A
Stable
MKSI
— MKS Inc. - Common Stock
$20.7B
$306.01
N/A
N/A
N/A
Growing
MLAB
— Mesa Laboratories, Inc. - Common Stock
$622M
$112.52
N/A
N/A
N/A
Stable
ST
— Sensata Technologies Holding Plc. Ordinary Shares
$6.6B
$45.41
N/A
N/A
N/A
Stable
VPG
— Vishay Precision Group, Inc. Common Stock
$912M
$68.45
N/A
N/A
N/A
Weakening
▶ Technology
(1+1 total)
1
-52.3%
-52.3%
Overvalued
0
1
0
Company
Mkt Cap
Current price
DCF value / share
Upside
Valuation
3 Yr Status
FISV
— Fiserv
$29.6B
$55.47
$26.48
-52.3%
Overvalued
Growing
Cannot calculate DCF
CORZZ
— Core Scientific, Inc. - Tranche 2 Warrants
$6.8B
$21.25
N/A
N/A
N/A
Stable
▶ Consumer Electronics
(1+9 total)
1
-54.2%
-54.2%
Overvalued
0
1
0
Company
Mkt Cap
Current price
DCF value / share
Upside
Valuation
3 Yr Status
AAPL
— Apple Inc.
$4.48T
$305.26
$139.76
-54.2%
Overvalued
Growing
Cannot calculate DCF
BOXL
— Boxlight Corporation - Class A Common Stock
$5M
$7.02
N/A
N/A
N/A
Weakening
GPRO
— Gopro, Inc. - Class A Common Stock
$109M
$0.63
N/A
N/A
N/A
Stable
LPL
— LG Display Co., Ltd. American Depository Shares
ADR
$3.4B
$3.38
N/A
N/A
N/A
Stable
SONO
— Sonos, Inc. - Common Stock
$2.0B
$16.58
N/A
N/A
N/A
Stable
SONY
— Sony Group Corp.
ADR
$138.5B
$23.59
N/A
N/A
N/A
Weakening
TBCH
— Turtle Beach Corporation - Common Stock
$254M
$12.82
N/A
N/A
N/A
Growing
UEIC
— Universal Electronics Inc. - Common Stock
$65M
$5.15
N/A
N/A
N/A
Stable
WTO
— Utime Limited - Class A Ordinary Shares
$1M
$6.96
N/A
N/A
N/A
Weakening
ZEPP
— Zepp Health Corp.
ADR
$80M
$5.45
N/A
N/A
N/A
Weakening
▶ Semiconductors
(22+27 total)
22
-63.6%
-25.9%
Overvalued
4
17
1
Company
Mkt Cap
Current price
DCF value / share
Upside
Valuation
3 Yr Status
UMC
— United Microelectronics Corporation NEW Common Stock
ADR
$48.8B
$19.38
$462.18
+2284.8%
Undervalued
Stable
TSM
— Taiwan Semiconductor Manufacturing Company Ltd.
ADR
$2.23T
$430.44
$4528.37
+952.0%
Undervalued
Growing
CRUS
— Cirrus Logic, Inc. - Common Stock
$6.1B
$121.22
$297.86
+145.7%
Undervalued
Growing
QCOM
— Qualcomm
$173.7B
$164.81
$287.86
+74.7%
Undervalued
Weakening
NXPI
— NXP Semiconductors
$58.5B
$231.86
$227.13
+0.0%
Fair
Weakening
STM
— Stmicroelectronics N.V. Common Stock
ADR
$47.9B
$53.94
$50.72
-6.0%
Overvalued
Weakening
RMBS
— Rambus, Inc. - Common Stock
$10.7B
$99.38
$72.92
-26.6%
Overvalued
Stable
DIOD
— Diodes Incorporated - Common Stock
$4.5B
$96.99
$70.65
-27.2%
Overvalued
Weakening
ADI
— Analog Devices
$185.7B
$381.17
$207.89
-45.5%
Overvalued
Weakening
NVDA
— Nvidia
$5.46T
$225.36
$94.46
-58.1%
Overvalued
Growing
HIMX
— Himax Technologies, Inc.
ADR
$2.6B
$14.66
$5.96
-59.3%
Overvalued
Weakening
AVGO
— Broadcom
$1.99T
$417.76
$133.87
-68.0%
Overvalued
Stable
MPWR
— Monolithic Power Systems
$66.9B
$1362.15
$320.91
-76.4%
Overvalued
Stable
AMD
— Advanced Micro Devices
$787.6B
$483.01
$97.75
-79.8%
Overvalued
Growing
CRDO
— Credo Technology Group Holding Ltd. - Ordinary Shares
$49.3B
$265.99
$51.95
-80.5%
Overvalued
Growing
ASX
— ASE Technology Holding Co., Ltd.
ADR
$103.3B
$39.66
$7.12
-82.0%
Overvalued
Growing
TXN
— Texas Instruments
$248.8B
$273.38
$49.17
-82.0%
Overvalued
Stable
TSEM
— Tower Semiconductor Ltd. - Ordinary Shares
Foreign
$28.5B
$252.46
$2.87
-98.9%
Overvalued
Weakening
LSCC
— Lattice Semiconductor Corporation - Common Stock
$17.6B
$128.42
$0.53
-99.6%
Overvalued
Weakening
ALGM
— Allegro Microsystems, Inc. - Common Stock
$8.2B
$44.13
$0.03
-99.9%
Overvalued
Growing
ARM
— ARM Holdings Plc. /Uk
ADR
$296.4B
$278.58
$0.00
-100.0%
Overvalued
Growing
SIMO
— Silicon Motion Technology Corp.
ADR
$8.4B
$248.60
$0.04
-100.0%
Overvalued
Growing
Cannot calculate DCF
AOSL
— Alpha and Omega Semiconductor Limited - Common Shares
$916M
$30.62
N/A
N/A
N/A
Weakening
CEVA
— Ceva, Inc. - Common Stock
$846M
$30.37
N/A
N/A
N/A
Stable
GFS
— Globalfoundries Inc. - Ordinary Share
Foreign
$28.9B
$52.68
N/A
N/A
N/A
Weakening
ICG
— Intchains Group Ltd.
ADR
$53M
$0.88
N/A
N/A
N/A
Stable
IMOS
— Chipmos Technologies Inc.
ADR
$2.0B
$58.18
N/A
N/A
N/A
Stable
INDI
— Indie Semiconductor, Inc. - Class A Common Stock
$786M
$4.13
N/A
N/A
N/A
—
INTC
— Intel
$525.9B
$104.63
N/A
N/A
N/A
Weakening
LASR
— Nlight, Inc. - Common Stock
$2.8B
$50.30
N/A
N/A
N/A
Growing
MCHP
— Microchip Technology
$42.1B
$77.72
N/A
N/A
N/A
Weakening
MRVL
— Marvell Technology, Inc. - Common Stock
$195.9B
$223.95
N/A
N/A
N/A
Stable
MTSI
— Macom Technology Solutions Holdings, Inc. - Common Stock
$23.4B
$307.28
N/A
N/A
N/A
Weakening
MU
— Micron Technology
$1.09T
$962.40
N/A
N/A
N/A
Stable
MX
— Magnachip Semiconductor Corporation Common Stock
$136M
$3.74
N/A
N/A
N/A
Weakening
MXL
— Maxlinear, Inc. - Common Stock
$6.9B
$76.64
N/A
N/A
N/A
Weakening
ON
— ON Semiconductor
$32.0B
$81.56
N/A
N/A
N/A
Weakening
PI
— Impinj, Inc. - Common Stock
$5.4B
$178.81
N/A
N/A
N/A
Stable
POWI
— Power Integrations, Inc. - Common Stock
$3.5B
$62.31
N/A
N/A
N/A
Weakening
QRVO
— Qorvo, Inc. - Common Stock
$8.7B
$98.49
N/A
N/A
N/A
Stable
SITM
— Sitime Corporation - Common Stock
$18.1B
$686.88
N/A
N/A
N/A
Stable
SKHY
— SK Hynix Inc.
ADR
$958.3B
$165.62
N/A
N/A
N/A
—
SKYT
— Skywater Technology, Inc. - Common Stock
$1.6B
$32.42
N/A
N/A
N/A
Stable
SLAB
— Silicon Laboratories, Inc. - Common Stock
$7.2B
$218.39
N/A
N/A
N/A
Stable
SMTC
— Semtech Corporation - Common Stock
$12.4B
$133.59
N/A
N/A
N/A
Stable
SWKS
— Skyworks Solutions
$10.5B
$69.73
N/A
N/A
N/A
Weakening
SYNA
— Synaptics Incorporated - Common Stock
$4.1B
$107.33
N/A
N/A
N/A
Weakening
VSH
— Vishay Intertechnology, Inc. Common Stock
$4.5B
$33.27
N/A
N/A
N/A
Weakening
WOLF
— Wolfspeed, Inc. Common Stock New
$1.4B
$31.47
N/A
N/A
N/A
—
▶ Semiconductor Equipment & Materials
(14+9 total)
14
-64.1%
-50.8%
Overvalued
1
13
0
Company
Mkt Cap
Current price
DCF value / share
Upside
Valuation
3 Yr Status
KLAC
— KLA Corporation
$273.4B
$209.22
$678.80
+224.4%
Undervalued
Growing
PLAB
— Photronics, Inc. - Common Stock
$1.9B
$33.48
$20.60
-38.5%
Overvalued
Stable
ACLS
— Axcelis Technologies, Inc. - Common Stock
$4.4B
$143.03
$82.40
-42.4%
Overvalued
Weakening
ASML
— Asml Holding N.V. - New York Registry Shares
ADR
$712.3B
$1848.24
$784.50
-57.6%
Overvalued
Growing
ONTO
— Onto Innovation Inc. Common Stock
$16.8B
$337.69
$142.64
-57.8%
Overvalued
Stable
NVMI
— Nova Ltd. - Ordinary Shares
Foreign
$13.1B
$411.54
$162.15
-60.6%
Overvalued
Growing
ENTG
— Entegris, Inc. - Common Stock
$25.0B
$163.86
$61.57
-62.4%
Overvalued
Growing
LRCX
— Lam Research
$421.6B
$337.12
$115.30
-65.8%
Overvalued
Growing
AMKR
— Amkor Technology, Inc. - Common Stock
$14.3B
$57.75
$18.24
-68.4%
Overvalued
Stable
CAMT
— Camtek Ltd. - Ordinary Shares
Foreign
$8.0B
$173.03
$26.07
-84.9%
Overvalued
Stable
TER
— Teradyne
$64.3B
$410.56
$46.86
-88.6%
Overvalued
Growing
AMAT
— Applied Materials
$424.4B
$534.54
$56.76
-89.4%
Overvalued
Stable
ACMR
— ACM Research, Inc. - Class A Common Stock
$5.6B
$81.19
$3.11
-96.2%
Overvalued
Stable
FORM
— Formfactor, Inc. - Common Stock
$10.3B
$131.59
$2.28
-98.3%
Overvalued
Stable
Cannot calculate DCF
AMBA
— Ambarella, Inc. - Ordinary Shares
$3.6B
$81.96
N/A
N/A
N/A
Stable
COHU
— Cohu, Inc. - Common Stock
$2.8B
$58.34
N/A
N/A
N/A
Weakening
DQ
— Daqo NEW Energy Corp.
ADR
$1.0B
$14.89
N/A
N/A
N/A
Weakening
ICHR
— Ichor Holdings - Ordinary Shares
$2.5B
$71.20
N/A
N/A
N/A
Weakening
INTT
— Intest Corporation Common Stock
$171M
$13.63
N/A
N/A
N/A
Weakening
IPGP
— IPG Photonics Corporation - Common Stock
$3.6B
$83.96
N/A
N/A
N/A
Weakening
KLIC
— Kulicke and Soffa Industries, Inc. - Common Stock
$5.0B
$95.84
N/A
N/A
N/A
Weakening
UCTT
— Ultra Clean Holdings, Inc. - Common Stock
$4.2B
$92.99
N/A
N/A
N/A
Weakening
VECO
— Veeco Instruments Inc. - Common Stock
$3.3B
$53.62
N/A
N/A
N/A
Stable
▶ Electronic Components
(19+8 total)
19
-66.4%
-51.0%
Overvalued
2
17
0
Company
Mkt Cap
Current price
DCF value / share
Upside
Valuation
3 Yr Status
TEL
— TE Connectivity
$62.7B
$214.80
$259.70
+20.9%
Undervalued
Stable
CTS
— CTS Corporation Common Stock
$1.8B
$62.65
$71.49
+14.1%
Undervalued
Growing
SANM
— Sanmina Corporation - Common Stock
$11.1B
$206.84
$194.70
-5.9%
Overvalued
Stable
OLED
— Universal Display Corporation - Common Stock
$4.2B
$90.89
$78.14
-14.0%
Overvalued
Growing
JBL
— Jabil
$38.8B
$370.50
$264.61
-28.6%
Overvalued
Stable
ALNT
— Allient Inc. - Common Stock
$1.9B
$109.68
$69.18
-36.9%
Overvalued
Stable
APH
— Amphenol
$203.9B
$165.78
$97.45
-41.2%
Overvalued
Growing
PLXS
— Plexus Corp. - Common Stock
$7.1B
$264.04
$136.19
-48.4%
Overvalued
Growing
OSIS
— OSI Systems, Inc. - Common Stock
$3.8B
$228.56
$95.86
-58.1%
Overvalued
Growing
LYTS
— LSI Industries Inc. - Common Stock
$911M
$24.82
$8.33
-66.4%
Overvalued
Weakening
BELFA
— Bel Fuse Inc. - Class A Common Stock
$3.3B
$234.73
$76.67
-67.3%
Overvalued
Stable
CLS
— Celestica, Inc. Common Stock
$40.0B
$347.63
$94.34
-72.9%
Overvalued
Growing
BELFB
— Bel Fuse Inc. - Class B Common Stock
$4.1B
$286.17
$76.67
-73.2%
Overvalued
Stable
GLW
— Corning Inc.
$137.2B
$159.46
$38.86
-75.6%
Overvalued
Growing
FN
— Fabrinet Ordinary Shares
$20.3B
$567.19
$136.92
-75.9%
Overvalued
Growing
VICR
— Vicor Corporation - Common Stock
$10.3B
$226.69
$50.30
-77.8%
Overvalued
Growing
BHE
— Benchmark Electronics, Inc. Common Stock
$2.9B
$80.53
$15.83
-80.3%
Overvalued
Weakening
FLEX
— Flex Ltd. - Ordinary Shares
$45.6B
$124.34
$17.23
-86.1%
Overvalued
Stable
TTMI
— TTM Technologies, Inc. - Common Stock
$14.4B
$138.92
$5.63
-95.9%
Overvalued
Growing
Cannot calculate DCF
DAKT
— Daktronics, Inc. - Common Stock
$986M
$20.44
N/A
N/A
N/A
Stable
KN
— Knowles Corporation Common Stock
$3.3B
$37.83
N/A
N/A
N/A
—
LFUS
— Littelfuse, Inc. - Common Stock
$11.4B
$450.19
N/A
N/A
N/A
Weakening
MEI
— Methode Electronics, Inc. Common Stock
$596M
$16.80
N/A
N/A
N/A
Weakening
OUST
— Ouster, Inc. - Common Stock
$2.9B
$45.13
N/A
N/A
N/A
—
RELL
— Richardson Electronics, Ltd. - Common Stock
$296M
$20.36
N/A
N/A
N/A
Weakening
ROG
— Rogers Corporation Common Stock
$2.5B
$138.16
N/A
N/A
N/A
Weakening
WBX
— Wallbox N.V. Class A Ordinary Shares
Foreign
$61M
$3.50
N/A
N/A
N/A
Growing
▶ Communication Equipment
(11+17 total)
11
-66.7%
-69.2%
Overvalued
0
11
0
Company
Mkt Cap
Current price
DCF value / share
Upside
Valuation
3 Yr Status
MSI
— Motorola Solutions
$77.3B
$465.69
$366.70
-21.3%
Overvalued
Growing
BDC
— Belden Inc. Common Stock
$5.3B
$137.09
$64.27
-53.1%
Overvalued
Stable
UI
— Ubiquiti Inc. Common Stock
$35.3B
$582.94
$245.36
-57.9%
Overvalued
Growing
AUDC
— Audiocodes Ltd. - Ordinary Shares
Foreign
$275M
$10.27
$4.13
-59.8%
Overvalued
Growing
CSCO
— Cisco
$447.2B
$113.47
$43.60
-61.6%
Overvalued
Weakening
ZBRA
— Zebra Technologies
$18.1B
$379.66
$126.36
-66.7%
Overvalued
Growing
DGII
— Digi International Inc. - Common Stock
$3.2B
$84.95
$22.63
-73.4%
Overvalued
Growing
GILT
— Gilat Satellite Networks Ltd. - Ordinary Shares
Foreign
$855M
$11.50
$2.93
-74.5%
Overvalued
Weakening
CIEN
— Ciena
$62.7B
$442.79
$20.61
-95.3%
Overvalued
Stable
AVNW
— Aviat Networks, Inc. - Common Stock
$283M
$21.86
$0.56
-97.4%
Overvalued
Stable
HPE
— Hewlett Packard Enterprise
$79.2B
$59.81
$0.09
-99.8%
Overvalued
Weakening
Cannot calculate DCF
AAOI
— Applied Optoelectronics, Inc. - Common Stock
$11.2B
$130.08
N/A
N/A
N/A
—
ADTN
— Adtran Holdings, Inc. - Common Stock
$654M
$8.07
N/A
N/A
N/A
Stable
CLFD
— Clearfield, Inc. - Common Stock
$391M
$28.74
N/A
N/A
N/A
Weakening
CMTL
— Comtech Telecommunications Corp. - Common Stock
$51M
$1.76
N/A
N/A
N/A
—
CRNT
— Ceragon Networks Ltd. - Ordinary Shares
Foreign
$198M
$2.18
N/A
N/A
N/A
Weakening
ERIC
— Ericsson LM Telephone Co.
ADR
$31.0B
$10.28
N/A
N/A
N/A
Stable
EXTR
— Extreme Networks, Inc. - Common Stock
$3.1B
$24.04
N/A
N/A
N/A
Weakening
HLIT
— Harmonic Inc. - Common Stock
$1.4B
$13.09
N/A
N/A
N/A
Weakening
INSG
— Inseego Corp. - Common Stock
$77M
$4.74
N/A
N/A
N/A
Stable
LITE
— Lumentum
$68.5B
$880.90
N/A
N/A
N/A
Weakening
LTRX
— Lantronix, Inc. - Common Stock
$242M
$6.09
N/A
N/A
N/A
Weakening
NOK
— Nokia Corp.
ADR
$60.8B
$10.58
N/A
N/A
N/A
Stable
NTGR
— Netgear, Inc. - Common Stock
$640M
$23.85
N/A
N/A
N/A
Stable
TSAT
— Telesat Corporation - Class A Common Shares and Class B Variable Voting Shares
Foreign
$2.7B
$52.70
N/A
N/A
N/A
Weakening
VIAV
— Viavi Solutions Inc. - Common Stock
$10.6B
$43.00
N/A
N/A
N/A
Stable
VISN
— Vistance Networks, Inc. - Common Stock
$2.6B
$11.35
N/A
N/A
N/A
Stable
VSAT
— Viasat, Inc. - Common Stock
$11.7B
$82.94
N/A
N/A
N/A
—
▶ Solar
(2+11 total)
2
-72.8%
-72.8%
Overvalued
0
2
0
Company
Mkt Cap
Current price
DCF value / share
Upside
Valuation
3 Yr Status
ENPH
— Enphase Energy, Inc. - Common Stock
$5.4B
$40.79
$17.22
-57.8%
Overvalued
Weakening
FSLR
— First Solar
$24.0B
$223.51
$27.53
-87.7%
Overvalued
Growing
Cannot calculate DCF
ARRY
— Array Technologies, Inc. - Common Stock
$794M
$5.16
N/A
N/A
N/A
Weakening
CSIQ
— Canadian Solar Inc. - Common Shares
Foreign
$1.0B
$15.31
N/A
N/A
N/A
Stable
JKS
— Jinkosolar Holding Co., Ltd.
ADR
$856M
$16.34
N/A
N/A
N/A
Weakening
NXT
— Nextpower Inc. - Class A Common Stock
$15.7B
$104.56
N/A
N/A
N/A
Growing
RUN
— Sunrun Inc. - Common Stock
$2.4B
$9.86
N/A
N/A
N/A
Stable
SEDG
— Solaredge Technologies, Inc. - Common Stock
$2.0B
$32.16
N/A
N/A
N/A
Weakening
SHLS
— Shoals Technologies Group, Inc. - Class A Common Stock
$1.4B
$8.13
N/A
N/A
N/A
Weakening
SPRU
— Spruce Power Holding Corporation Class A Common Stock
$41M
$1.80
N/A
N/A
N/A
—
SPWR
— Sunpower Inc. - Common Stock
$36M
$0.24
N/A
N/A
N/A
—
TURB
— Turbo Energy, S.A.
ADR
$16M
$1.30
N/A
N/A
N/A
Growing
TYGO
— Tigo Energy, Inc. - Common Stock
$91M
$1.25
N/A
N/A
N/A
—
▶ Industrials
272
-32.6%
84 /
177 /
11
-14.5%
Overvalued
84
177
11
Industry
Valued
Median upside
Average upside
Valuation
Undervalued
Overvalued
Fair
▶ Airports & Air Services
(4+2 total)
4
+61.4%
+61.4%
Undervalued
2
2
0
Company
Mkt Cap
Current price
DCF value / share
Upside
Valuation
3 Yr Status
PAC
— Grupo Aeroportuario Del Pacifico, S.A. B de C.v. Grupo Aeroportuario Del Pacifico, S.A. de C.v. (Each Representing 10 Series B Shares)
ADR
$10.9B
$209.13
$8318.34
+3877.6%
Undervalued
Weakening
CAAP
— Corporacion America Airports S.A. Common Shares
Foreign
$4.1B
$24.91
$64.76
+160.0%
Undervalued
Growing
ASLE
— Aersale Corporation - Common Stock
$270M
$5.72
$3.59
-37.2%
Overvalued
Stable
OMAB
— Central North Airport Group
ADR
$4.5B
$107.97
$24.48
-77.3%
Overvalued
Stable
Cannot calculate DCF
ASR
— Grupo Aeroportuario Del Sureste, S.A. de C.v. Common Stock
ADR
$7.4B
$266.98
N/A
N/A
N/A
Stable
UP
— Wheels Up Experience Inc. Class A Common Stock
$188M
$5.18
N/A
N/A
N/A
Stable
▶ Business Equipment & Supplies
(1+3 total)
1
+55.9%
+55.9%
Undervalued
1
0
0
Company
Mkt Cap
Current price
DCF value / share
Upside
Valuation
3 Yr Status
EBF
— Ennis, Inc. Common Stock
$557M
$22.06
$34.39
+55.9%
Undervalued
Stable
Cannot calculate DCF
ACCO
— Acco Brands Corporation Common Stock
$399M
$4.32
N/A
N/A
N/A
Stable
ACTG
— Acacia Research Corporation - Common Stock
$444M
$4.60
N/A
N/A
N/A
Stable
XRX
— Xerox Holdings Corporation - Common Stock
$412M
$3.15
N/A
N/A
N/A
Weakening
▶ Staffing & Employment Services
(4+9 total)
4
+53.0%
+40.6%
Undervalued
3
1
0
Company
Mkt Cap
Current price
DCF value / share
Upside
Valuation
3 Yr Status
TNET
— Trinet Group, Inc. Common Stock
$3.2B
$70.12
$120.54
+71.9%
Undervalued
Weakening
KFY
— Korn Ferry Common Stock
$4.3B
$84.62
$142.25
+68.1%
Undervalued
Stable
BBSI
— Barrett Business Services, Inc. - Common Stock
$810M
$32.97
$45.46
+37.9%
Undervalued
Stable
KFRC
— Kforce, Inc. Common Stock
$1.1B
$60.41
$51.16
-15.3%
Overvalued
Weakening
Cannot calculate DCF
ATLN
— Atlantic International Corp. - Common Stock
$60M
$0.90
N/A
N/A
N/A
—
KELYA
— Kelly Services, Inc. - Class A Common Stock
$565M
$16.30
N/A
N/A
N/A
Stable
KELYB
— Kelly Services, Inc. - Class B Common Stock
$745M
$21.50
N/A
N/A
N/A
Stable
MAN
— Manpowergroup Common Stock
$2.7B
$59.07
N/A
N/A
N/A
Weakening
MHH
— Mastech Digital, Inc. Common Stock
$95M
$7.92
N/A
N/A
N/A
Stable
NSP
— Insperity, Inc. Common Stock
$2.1B
$53.72
N/A
N/A
N/A
Weakening
RHI
— Robert Half Inc. Common Stock
$4.5B
$43.76
N/A
N/A
N/A
Weakening
STRR
— Star Equity Holdings, Inc. - Common Stock
$40M
$10.81
N/A
N/A
N/A
Stable
TBI
— Trueblue, Inc. Common Stock
$307M
$10.10
N/A
N/A
N/A
Weakening
▶ Rental & Leasing Services
(8+7 total)
8
+43.9%
+27.7%
Undervalued
5
3
0
Company
Mkt Cap
Current price
DCF value / share
Upside
Valuation
3 Yr Status
WLFC
— Willis Lease Finance Corporation - Common Stock
$1.3B
$54.23
$249.69
+360.4%
Undervalued
Growing
GATX
— Gatx Corporation Common Stock
$6.4B
$179.35
$409.47
+128.3%
Undervalued
Growing
MGRC
— McGrath Rentcorp - Common Stock
$2.9B
$119.85
$203.60
+69.9%
Undervalued
Stable
URI
— United Rentals
$70.2B
$1121.20
$1796.40
+60.2%
Undervalued
Stable
AER
— Aercap Holdings N.V. Ordinary Shares
Foreign
$24.1B
$149.19
$190.22
+27.5%
Undervalued
Growing
PRG
— Prog Holdings, Inc. Common Stock
$1.7B
$42.78
$11.19
-73.8%
Overvalued
Weakening
R
— Ryder System, Inc. Common Stock
$10.2B
$263.35
$24.43
-90.7%
Overvalued
Growing
HRI
— Herc Holdings Inc. Common Stock
$5.6B
$168.31
$0.18
-99.9%
Overvalued
Weakening
Cannot calculate DCF
ALTG
— Alta Equipment Group Inc. Class A Common Stock
$233M
$7.15
N/A
N/A
N/A
Weakening
CAR
— Avis Budget Group, Inc. - Common Stock
$4.8B
$137.28
N/A
N/A
N/A
Weakening
CTOS
— Custom Truck One Source, Inc. Common Stock
$2.3B
$10.26
N/A
N/A
N/A
Weakening
HTZ
— Hertz Global Holdings, Inc. - Common Stock
$838M
$2.35
N/A
N/A
N/A
Weakening
UHAL
— U-haul Holding Company Common Stock
$14.5B
$74.09
N/A
N/A
N/A
Growing
VSTS
— Vestis Corporation Common Stock
$1.8B
$13.52
N/A
N/A
N/A
Weakening
WSC
— Willscot Holdings Corporation - Class A Common Stock
$4.2B
$22.99
N/A
N/A
N/A
Weakening
▶ Consulting Services
(7+4 total)
7
+21.5%
+33.1%
Undervalued
5
2
0
Company
Mkt Cap
Current price
DCF value / share
Upside
Valuation
3 Yr Status
BAH
— Booz Allen Hamilton Holding Corporation Common Stock
$9.4B
$78.35
$204.16
+160.6%
Undervalued
Growing
ICFI
— ICF International, Inc. - Common Stock
$1.6B
$89.20
$157.15
+76.2%
Undervalued
Stable
HURN
— Huron Consulting Group Inc. - Common Stock
$2.5B
$155.00
$267.09
+72.3%
Undervalued
Growing
EFX
— Equifax
$22.1B
$185.59
$225.45
+21.5%
Undervalued
Growing
VRSK
— Verisk Analytics
$24.4B
$185.92
$215.29
+15.8%
Undervalued
Growing
FCN
— FTI Consulting, Inc. Common Stock
$4.6B
$153.42
$69.69
-54.6%
Overvalued
Weakening
CRAI
— CRA International,Inc. - Common Stock
$1.1B
$170.83
$67.95
-60.2%
Overvalued
Growing
Cannot calculate DCF
FORR
— Forrester Research, Inc. - Common Stock
$229M
$11.78
N/A
N/A
N/A
Weakening
LAWR
— Robot Consulting Co., Ltd.
ADR
$172M
$3.75
N/A
N/A
N/A
Stable
PPHC
— Public Policy Holding Company, Inc. - Common Stock
$308M
$10.63
N/A
N/A
N/A
Stable
RGP
— Resources Connection, Inc. - Common Stock
$146M
$4.24
N/A
N/A
N/A
Weakening
▶ Marine Shipping
(15+6 total)
15
+14.7%
+44.7%
Undervalued
9
6
0
Company
Mkt Cap
Current price
DCF value / share
Upside
Valuation
3 Yr Status
CMRE
— Costamare Inc. Common Stock $0.0001 Par Value
Foreign
$1.7B
$14.44
$93.35
+546.5%
Undervalued
Stable
GASS
— Stealthgas, Inc. - Common Stock
Foreign
$341M
$9.18
$53.95
+487.7%
Undervalued
Stable
NMM
— Navios Maritime Partners L.P. Common Units Representing Limited Partner Interests
LP
Foreign
$2.3B
$80.96
$313.41
+287.1%
Undervalued
Stable
DAC
— Danaos Corporation Common Stock
Foreign
$2.5B
$140.04
$452.52
+223.1%
Undervalued
Stable
PANL
— Pangaea Logistics Solutions Ltd. - Common Stock
$495M
$7.57
$17.09
+125.8%
Undervalued
Stable
ASC
— Ardmore Shipping Corporation Common Stock
Foreign
$704M
$17.26
$37.62
+118.0%
Undervalued
Weakening
KEX
— Kirby Corporation Common Stock
$7.4B
$137.62
$160.36
+16.5%
Undervalued
Growing
SHIP
— Seanergy Maritime Holdings Corp. - Common Stock
Foreign
$351M
$16.63
$19.08
+14.7%
Undervalued
Growing
DSX
— Diana Shipping Inc. Common Stock
Foreign
$307M
$2.47
$2.76
+11.7%
Undervalued
Weakening
SBLK
— Star Bulk Carriers Corp. - Common Shares
Foreign
$3.2B
$28.74
$17.86
-37.9%
Overvalued
Weakening
ZIM
— ZIM Integrated Shipping Services Ltd. Ordinary Shares
ADR
$3.2B
$26.85
$14.51
-46.0%
Overvalued
Stable
MATX
— Matson, Inc. Common Stock
$6.5B
$214.38
$65.55
-69.4%
Overvalued
Growing
ESEA
— Euroseas Ltd. - Common Stock
Foreign
$525M
$74.43
$13.73
-81.6%
Overvalued
Growing
SB
— Safe Bulkers, Inc. Common Stock ($0.001 Par Value)
Foreign
$784M
$7.67
$1.40
-81.7%
Overvalued
Stable
CCEC
— Capital Clean Energy Carriers Corp. - Common Share
Foreign
$1.4B
$22.79
$0.19
-99.2%
Overvalued
Growing
Cannot calculate DCF
GNK
— Genco Shipping & Trading Limited Ordinary Shares New (Marshall Islands)
$1.1B
$26.05
N/A
N/A
N/A
Stable
GSL
— Global Ship Lease Inc. New Class A Common Shares
Foreign
$1.5B
$41.51
N/A
N/A
N/A
—
HAFN
— Hafnia Limited Common Shares
Foreign
$3.7B
$7.61
N/A
N/A
N/A
Weakening
HTCO
— High-trend International Group - Class A Ordinary Shares
Foreign
$22M
$3.04
N/A
N/A
N/A
Stable
SFL
— SFL Corporation Ltd.
Foreign
$1.8B
$12.11
N/A
N/A
N/A
Weakening
SMHI
— Seacor Marine Holdings Inc. Common Stock
$262M
$9.69
N/A
N/A
N/A
Weakening
▶ Specialty Business Services
(19+12 total)
19
+5.7%
+11.3%
Undervalued
10
9
0
Company
Mkt Cap
Current price
DCF value / share
Upside
Valuation
3 Yr Status
THH
— Tryhard Holdings Limited - Ordinary Shares
Foreign
$12M
$2.49
$435.20
+17377.9%
Undervalued
Stable
MMS
— Maximus, Inc. Common Stock
$2.9B
$56.06
$164.94
+194.2%
Undervalued
Growing
GPN
— Global Payments
$25.9B
$94.84
$176.40
+86.0%
Undervalued
Growing
DLB
— Dolby Laboratories Common Stock
$5.9B
$62.37
$101.75
+63.1%
Undervalued
Growing
RTO
— Rentokil Initial Plc. /Fi
ADR
$12.1B
$24.11
$37.85
+57.0%
Undervalued
Growing
CBZ
— Cbiz, Inc. Common Stock
$2.9B
$54.57
$77.43
+41.9%
Undervalued
Stable
ABM
— ABM Industries Incorporated Common Stock
$2.8B
$48.12
$62.66
+30.2%
Undervalued
Weakening
CPRT
— Copart
$27.2B
$29.39
$31.46
+7.0%
Undervalued
Growing
RBA
— RB Global, Inc. Common Stock
$16.1B
$86.38
$91.36
+5.8%
Undervalued
Growing
RELX
— Relx Plc.
ADR
$63.0B
$34.66
$36.62
+5.7%
Undervalued
Growing
AZZ
— AZZ Inc.
$4.5B
$150.43
$124.75
-17.1%
Overvalued
Growing
CASS
— Cass Information Systems, Inc. - Common Stock
$755M
$58.64
$39.54
-32.6%
Overvalued
Growing
UNF
— Unifirst Corporation Common Stock
$5.0B
$288.08
$194.15
-32.6%
Overvalued
Growing
ARMK
— Aramark Common Stock
$16.1B
$61.10
$38.86
-36.4%
Overvalued
Weakening
TRI
— Thomson Reuters Corp. - Common Shares
Foreign
$46.3B
$106.02
$61.78
-41.7%
Overvalued
Weakening
CTAS
— Cintas
$80.3B
$200.62
$103.92
-48.2%
Overvalued
Growing
LZ
— Legalzoom.com, Inc. - Common Stock
$994M
$5.79
$0.91
-84.3%
Overvalued
Growing
TRNS
— Transcat, Inc. - Common Stock
$895M
$95.78
$13.62
-85.8%
Overvalued
Stable
ULS
— UL Solutions Inc. Class A Common Stock
$15.5B
$76.79
$2.03
-97.4%
Overvalued
Growing
Cannot calculate DCF
BV
— Brightview Holdings, Inc. Common Stock
$1.1B
$11.60
N/A
N/A
N/A
Stable
CMPR
— Cimpress Plc. - Ordinary Shares
$2.4B
$97.34
N/A
N/A
N/A
Stable
CRE
— Cre8 Enterprise Limited - Class A Ordinary Shares
Foreign
$6M
$2.77
N/A
N/A
N/A
Stable
DLHC
— DLH Holdings Corp. - Common Stock
$70M
$4.80
N/A
N/A
N/A
Weakening
FA
— First Advantage Corporation - Common Stock
$3.8B
$22.18
N/A
N/A
N/A
Weakening
KODK
— Eastman Kodak Company Common New
$975M
$9.99
N/A
N/A
N/A
Weakening
QUAD
— Quad Graphics, Inc. Class A Common Stock
$504M
$9.78
N/A
N/A
N/A
Stable
SFHG
— Samfine Creation Holdings Group Limited - Class A Ordinary Share
Foreign
$9M
$2.61
N/A
N/A
N/A
Weakening
SGRP
— Spar Group, Inc. - Common Stock
$7M
$0.28
N/A
N/A
N/A
Weakening
SST
— System1, Inc. Class A Common Stock
$14M
$1.67
N/A
N/A
N/A
Stable
TH
— Target Hospitality Corp. - Common Stock
$1.6B
$16.28
N/A
N/A
N/A
Weakening
TISI
— Team, Inc. Common Stock
$101M
$22.00
N/A
N/A
N/A
Stable
▶ Conglomerates
(10+11 total)
10
-6.5%
+14.0%
Overvalued
5
5
0
Company
Mkt Cap
Current price
DCF value / share
Upside
Valuation
3 Yr Status
CRESY
— Cresud Inc.
ADR
$752M
$10.60
$50492.82
+476247.4%
Undervalued
Stable
DLX
— Deluxe Corporation Common Stock
$1.1B
$24.27
$83.17
+242.7%
Undervalued
Stable
BBUC
— Brookfield Business Corporation Class A Subordinate Voting Shares
Foreign
$6.0B
$29.24
$41.75
+42.8%
Undervalued
Weakening
GHC
— Graham Holdings Company Common Stock
$5.1B
$1178.30
$1512.74
+28.4%
Undervalued
Growing
HON
— Honeywell
$74.1B
$234.00
$256.74
+9.7%
Undervalued
Stable
VMI
— Valmont Industries, Inc. Common Stock
$9.5B
$490.38
$379.68
-22.6%
Overvalued
Growing
OTTR
— Otter Tail Corporation - Common Stock
$3.9B
$92.87
$36.88
-60.3%
Overvalued
Weakening
RCMT
— RCM Technologies, Inc. - Common Stock
$206M
$29.04
$8.66
-70.2%
Overvalued
Stable
PAM
— Pampa Energia S.A.
ADR
$4.3B
$79.11
$9.32
-88.2%
Overvalued
Growing
SEB
— Seaboard Corporation Common Stock
$4.0B
$4226.47
$5.22
-99.9%
Overvalued
Growing
Cannot calculate DCF
AIRT
— Air T Inc. - Common Stock
$78M
$29.00
N/A
N/A
N/A
Stable
BOC
— Boston Omaha Corporation Class A Common Stock
$433M
$14.24
N/A
N/A
N/A
Weakening
BOOM
— DMC Global Inc. - Common Stock
$153M
$7.47
N/A
N/A
N/A
Weakening
CODI
— D/B/A Compass Diversified Holdings Shares of Beneficial Interest
LP
$924M
$12.28
N/A
N/A
N/A
Weakening
FIP
— Ftai Infrastructure Inc. - Common Stock
$552M
$4.67
N/A
N/A
N/A
Stable
GPUS
— Hyperscale Data, Inc. Common Stock
$64M
$0.11
N/A
N/A
N/A
—
HHS
— Harte Hanks, Inc. - Common Stock
$21M
$2.89
N/A
N/A
N/A
Stable
MATW
— Matthews International Corporation - Class A Common Stock
$723M
$23.17
N/A
N/A
N/A
Weakening
MMM
— 3M
$95.3B
$182.67
N/A
N/A
N/A
Weakening
NNBR
— NN Inc. - Common Stock
$297M
$3.60
N/A
N/A
N/A
Weakening
TTI
— Tetra Technologies, Inc. Common Stock
$1.1B
$8.46
N/A
N/A
N/A
Weakening
▶ Tools & Accessories
(7+2 total)
7
-10.9%
-10.1%
Overvalued
3
4
0
Company
Mkt Cap
Current price
DCF value / share
Upside
Valuation
3 Yr Status
TTC
— Toro Company (the) Common Stock
$9.2B
$96.61
$143.49
+48.5%
Undervalued
Weakening
SNA
— Snap-on
$21.0B
$404.59
$459.47
+13.6%
Undervalued
Weakening
TKR
— Timken Company (the) Common Stock
$9.1B
$131.13
$138.30
+5.5%
Undervalued
Weakening
KMT
— Kennametal Inc. Common Stock
$2.3B
$30.39
$27.08
-10.9%
Overvalued
Weakening
LECO
— Lincoln Electric Holdings, Inc. - Common Shares
$15.6B
$284.70
$230.76
-18.9%
Overvalued
Stable
RBC
— RBC Bearings Incorporated Common Stock
$17.5B
$553.10
$256.30
-53.7%
Overvalued
Growing
HLMN
— Hillman Solutions Corp. - Common Stock
$1.7B
$8.81
$3.98
-54.8%
Overvalued
Stable
Cannot calculate DCF
EML
— Eastern Company (the) - Common Stock
$156M
$25.84
N/A
N/A
N/A
Weakening
SWK
— Stanley Black & Decker
$15.9B
$102.23
N/A
N/A
N/A
Growing
▶ Security & Protection Services
(9+5 total)
9
-11.0%
+9.3%
Overvalued
4
5
0
Company
Mkt Cap
Current price
DCF value / share
Upside
Valuation
3 Yr Status
ADT
— ADT Inc. Common Stock
$5.0B
$7.47
$20.68
+176.8%
Undervalued
Growing
BCO
— Brinks Company (the) Common Stock
$4.7B
$115.17
$250.80
+117.8%
Undervalued
Growing
CIX
— Compx International Inc. Common Stock
$389M
$31.59
$36.73
+16.3%
Undervalued
Weakening
ALLE
— Allegion
$14.3B
$166.44
$180.85
+8.7%
Undervalued
Growing
MSA
— MSA Safety Incorporated Common Stock
$7.3B
$189.87
$169.02
-11.0%
Overvalued
Growing
NSSC
— Napco Security Technologies, Inc. - Common Stock
$1.4B
$38.25
$34.06
-11.0%
Overvalued
Growing
BRC
— Brady Corporation Common Stock
$4.5B
$94.02
$67.11
-28.6%
Overvalued
Stable
CXW
— Corecivic, Inc. Common Stock
$3.1B
$31.70
$2.40
-92.4%
Overvalued
Stable
GEO
— Geo Group Inc. (the) Reit
$4.1B
$30.36
$2.02
-93.3%
Overvalued
Stable
Cannot calculate DCF
BAER
— Bridger Aerospace Group Holdings, Inc. - Common Stock
$79M
$1.25
N/A
N/A
N/A
Stable
EVLV
— Evolv Technologies Holdings, Inc. - Class A Common Stock
$1.1B
$5.77
N/A
N/A
N/A
—
MG
— Mistras Group Inc. Common Stock
$583M
$18.33
N/A
N/A
N/A
Stable
NL
— NLI Holdings, Inc. Common Stock
$325M
$6.65
N/A
N/A
N/A
Weakening
SUGP
— SU Group Holdings Limited - Class A Ordinary Shares
Foreign
$3M
$1.93
N/A
N/A
N/A
—
▶ Pollution & Treatment Controls
(3+1 total)
3
-14.8%
-38.1%
Overvalued
0
2
1
Company
Mkt Cap
Current price
DCF value / share
Upside
Valuation
3 Yr Status
ERII
— Energy Recovery, Inc. - Common Stock
$403M
$7.82
$8.01
+0.0%
Fair
Stable
ZWS
— Zurn Elkay Water Solutions Corporation Common Stock
$8.5B
$50.71
$43.21
-14.8%
Overvalued
Growing
CECO
— Ceco Environmental Corp. - Common Stock
$4.5B
$76.82
$0.33
-99.6%
Overvalued
Growing
Cannot calculate DCF
ARQ
— Arq, Inc. - Common Stock
$97M
$2.27
N/A
N/A
N/A
Stable
▶ Industrial Distribution
(12+9 total)
12
-15.5%
-24.4%
Overvalued
2
8
2
Company
Mkt Cap
Current price
DCF value / share
Upside
Valuation
3 Yr Status
EVI
— EVI Industries, Inc. Common Stock
$209M
$16.21
$30.17
+86.1%
Undervalued
Stable
SITE
— Siteone Landscape Supply, Inc. Common Stock
$4.3B
$97.53
$131.08
+34.4%
Undervalued
Stable
POOL
— Pool Corporation
$7.3B
$200.57
$201.00
+0.0%
Fair
Weakening
WSO
— Watsco, Inc. Common Stock
$12.7B
$311.50
$311.46
+0.0%
Fair
Stable
GIC
— Global Industrial Company Common Stock
$1.5B
$38.92
$34.38
-11.7%
Overvalued
Stable
WSO.B
— Watsco, Inc. Class B Common Stock
$14.8B
$363.55
$311.46
-14.3%
Overvalued
Stable
AIT
— Applied Industrial Technologies, Inc. Common Stock
$13.2B
$357.62
$297.89
-16.7%
Overvalued
Growing
GWW
— W W Grainger
$62.4B
$1321.36
$664.95
-49.7%
Overvalued
Weakening
FAST
— Fastenal
$58.9B
$51.35
$21.67
-57.8%
Overvalued
Stable
DXPE
— DXP Enterprises, Inc. - Common Stock
$3.0B
$192.83
$69.60
-63.9%
Overvalued
Growing
WCC
— Wesco International, Inc. Common Stock
$17.5B
$359.08
$3.29
-99.1%
Overvalued
Weakening
BXC
— Bluelinx Holdings Inc. Common Stock
$693M
$88.99
$0.13
-99.9%
Overvalued
Weakening
Cannot calculate DCF
CNM
— Core & Main, Inc. Class A Common Stock
$8.7B
$46.14
N/A
N/A
N/A
Weakening
DNOW
— Dnow Inc. Common Stock
$3.0B
$16.34
N/A
N/A
N/A
Weakening
DSGR
— Distribution Solutions Group, Inc. - Common Stock
$1.6B
$34.87
N/A
N/A
N/A
Stable
FERG
— Ferguson Enterprises Inc. Common Stock
$51.2B
$248.06
N/A
N/A
N/A
Weakening
MSM
— MSC Industrial Direct Company, Inc. Common Stock
$6.8B
$121.24
N/A
N/A
N/A
Weakening
QXO
— QXO Inc. Common Stock
$11.1B
$15.34
N/A
N/A
N/A
Stable
REZI
— Resideo Technologies, Inc. Common Stock
$3.1B
$20.45
N/A
N/A
N/A
Stable
TITN
— Titan Machinery Inc. - Common Stock
$420M
$18.00
N/A
N/A
N/A
Weakening
XMTR
— Xometry, Inc. - Class A Common Stock
$4.8B
$94.51
N/A
N/A
N/A
—
▶ Engineering & Construction
(24+12 total)
24
-23.3%
-5.4%
Overvalued
10
14
0
Company
Mkt Cap
Current price
DCF value / share
Upside
Valuation
3 Yr Status
CDLR
— Cadeler A/S American Depositary Share (Each Representing Four (4) Ordinary Shares)
ADR
$2.2B
$22.60
$70.61
+212.4%
Undervalued
Stable
STN
— Stantec Inc. Common Stock
Foreign
$8.4B
$73.88
$164.12
+122.1%
Undervalued
Growing
PRIM
— Primoris Services Corporation Common Stock
$4.4B
$80.87
$148.53
+83.7%
Undervalued
Growing
AMRC
— Ameresco, Inc. Class A Common Stock
$1.5B
$27.79
$50.64
+82.2%
Undervalued
Weakening
BLD
— Topbuild Corp. Common Stock
$10.0B
$353.73
$586.06
+65.7%
Undervalued
Weakening
ACM
— Aecom Common Stock
$8.2B
$63.61
$102.73
+61.5%
Undervalued
Growing
WLDN
— Willdan Group, Inc. - Common Stock
$1.3B
$84.72
$123.24
+45.5%
Undervalued
Growing
GVA
— Granite Construction Incorporated Common Stock
$5.4B
$123.90
$178.88
+44.4%
Undervalued
Growing
TTEK
— Tetra Tech, Inc. - Common Stock
$9.5B
$36.42
$40.04
+9.9%
Undervalued
Stable
MYRG
— MYR Group, Inc. - Common Stock
$5.1B
$327.33
$352.92
+7.8%
Undervalued
Growing
EXPO
— Exponent, Inc. - Common Stock
$3.3B
$68.22
$59.68
-12.5%
Overvalued
Stable
DY
— Dycom Industries, Inc. Common Stock
$12.3B
$409.65
$316.57
-22.7%
Overvalued
Growing
EME
— Emcor
$37.0B
$832.16
$633.37
-23.9%
Overvalued
Growing
ACA
— Arcosa, Inc. Common Stock
$7.1B
$144.96
$84.60
-41.6%
Overvalued
Growing
STRL
— Sterling Infrastructure, Inc. - Common Stock
$17.0B
$553.16
$279.71
-49.4%
Overvalued
Growing
ROAD
— Construction Partners, Inc. - Common Stock
$6.7B
$118.70
$59.06
-50.2%
Overvalued
Growing
FIX
— Comfort Systems USA
$60.8B
$1728.33
$693.45
-59.9%
Overvalued
Growing
BWMN
— Bowman Consulting Group Ltd. - Common Stock
$739M
$42.20
$16.53
-60.8%
Overvalued
Stable
IESC
— IES Holdings, Inc. - Common Stock
$14.9B
$750.26
$259.95
-65.4%
Overvalued
Growing
AGX
— Argan, Inc. Common Stock
$7.8B
$558.89
$87.11
-84.4%
Overvalued
Growing
J
— Jacobs Solutions
$17.0B
$143.92
$18.75
-87.0%
Overvalued
Weakening
ESOA
— Energy Services of America Corporation - Common Stock
$233M
$12.48
$0.41
-96.7%
Overvalued
Weakening
BBCP
— Concrete Pumping Holdings, Inc. - Common Stock
$476M
$9.44
$0.11
-98.8%
Overvalued
Weakening
PWR
— Quanta Services
$100.9B
$672.29
$2.14
-99.7%
Overvalued
Growing
Cannot calculate DCF
APG
— Api Group Corporation Common Stock
$18.8B
$43.47
N/A
N/A
N/A
Growing
BLNK
— Blink Charging Co. - Common Stock
$86M
$0.60
N/A
N/A
N/A
—
FER
— Ferrovial N.V. - Ordinary Shares
Foreign
$46.9B
$64.52
N/A
N/A
N/A
Growing
FGL
— Founder Group Limited - Class A Ordinary Shares
Foreign
$753342.0
$0.50
N/A
N/A
N/A
Weakening
FLR
— Fluor Corporation Common Stock
$7.3B
$52.31
N/A
N/A
N/A
Weakening
KBR
— KBR Inc. Common Stock
$4.8B
$38.16
N/A
N/A
N/A
Growing
MTRX
— Matrix Service Company - Common Stock
$327M
$11.62
N/A
N/A
N/A
Stable
MTZ
— Mastec, Inc. Common Stock
$22.6B
$285.93
N/A
N/A
N/A
Stable
ORN
— Orion Group Holdings, Inc. Common
$392M
$9.68
N/A
N/A
N/A
Stable
SHIM
— Shimmick Corporation - Common Stock
$154M
$3.75
N/A
N/A
N/A
Stable
TPC
— Tutor Perini Corporation Common Stock
$5.0B
$94.64
N/A
N/A
N/A
Stable
VATE
— Innovate Corp. Common Stock
$104M
$7.60
N/A
N/A
N/A
Stable
▶ Farm & Heavy Construction Machinery
(13+6 total)
13
-27.7%
-11.3%
Overvalued
4
9
0
Company
Mkt Cap
Current price
DCF value / share
Upside
Valuation
3 Yr Status
LNN
— Lindsay Corporation Common Stock
$1.2B
$114.61
$221.63
+93.4%
Undervalued
Stable
BLBD
— Blue Bird Corporation - Common Stock
$2.0B
$64.62
$114.68
+77.5%
Undervalued
Growing
OSK
— Oshkosh Corporation (Holding Company)common Stock
$9.5B
$152.35
$234.57
+54.0%
Undervalued
Growing
PCAR
— Paccar
$68.8B
$130.72
$180.67
+38.2%
Undervalued
Weakening
DE
— Deere & Company
$165.3B
$612.49
$534.73
-12.7%
Overvalued
Weakening
ALG
— Alamo Group, Inc. Common Stock
$2.0B
$163.58
$138.84
-15.1%
Overvalued
Weakening
TEX
— Terex Corporation Common Stock
$7.6B
$66.17
$47.84
-27.7%
Overvalued
Weakening
FSS
— Federal Signal Corporation Common Stock
$7.5B
$123.04
$88.11
-28.4%
Overvalued
Growing
CNH
— CNH Industrial N.V. Common Shares
Foreign
$12.9B
$10.39
$6.21
-40.2%
Overvalued
Weakening
CAT
— Caterpillar Inc.
$393.7B
$854.86
$458.23
-46.4%
Overvalued
Stable
ASTE
— Astec Industries, Inc. - Common Stock
$970M
$42.18
$20.69
-50.9%
Overvalued
Growing
MTW
— Manitowoc Company, Inc. (the) Common Stock
$750M
$20.89
$2.19
-89.5%
Overvalued
Weakening
GENC
— Gencor Industries, Inc. Common Stock
$262M
$17.88
$0.23
-98.7%
Overvalued
Stable
Cannot calculate DCF
AGCO
— Agco Corporation Common Stock
$7.2B
$99.45
N/A
N/A
N/A
Weakening
CMCO
— Columbus McKinnon Corporation - Common Stock
$548M
$19.07
N/A
N/A
N/A
Weakening
HY
— Hyster-yale, Inc. Class A Common Stock
$617M
$34.44
N/A
N/A
N/A
Weakening
HYFM
— Hydrofarm Holdings Group, Inc. - Common Stock
$9M
$1.79
N/A
N/A
N/A
Weakening
TWI
— Titan International, Inc. DE Common Stock
$437M
$6.79
N/A
N/A
N/A
Weakening
WNC
— Wabash National Corporation Common Stock
$508M
$12.49
N/A
N/A
N/A
Weakening
▶ Building Products & Equipment
(18+9 total)
18
-31.0%
-13.2%
Overvalued
6
11
1
Company
Mkt Cap
Current price
DCF value / share
Upside
Valuation
3 Yr Status
BLDR
— Builders Firstsource
$7.9B
$73.55
$187.75
+155.3%
Undervalued
Weakening
LMB
— Limbach Holdings, Inc. - Common Stock
$526M
$44.13
$83.17
+88.5%
Undervalued
Growing
APOG
— Apogee Enterprises, Inc. - Common Stock
$898M
$42.63
$76.71
+79.9%
Undervalued
Weakening
CSL
— Carlisle Companies Incorporated Common Stock
$15.2B
$375.80
$567.67
+51.1%
Undervalued
Stable
WMS
— Advanced Drainage Systems, Inc. Common Stock
$11.4B
$149.26
$175.90
+17.8%
Undervalued
Stable
MAS
— Masco
$15.0B
$74.61
$86.61
+16.1%
Undervalued
Weakening
LII
— Lennox International
$14.6B
$418.19
$434.43
+0.0%
Fair
Growing
CARR
— Carrier Global
$52.6B
$63.34
$53.87
-15.0%
Overvalued
Stable
AWI
— Armstrong World Industries Inc. Common Stock
$7.8B
$181.95
$136.47
-25.0%
Overvalued
Growing
TT
— Trane Technologies
$105.7B
$477.99
$301.01
-37.0%
Overvalued
Growing
TREX
— Trex Company, Inc. Common Stock
$5.2B
$50.05
$30.64
-38.8%
Overvalued
Weakening
SPXC
— SPX Technologies, Inc. Common Stock
$10.6B
$211.59
$115.11
-45.6%
Overvalued
Growing
JCI
— Johnson Controls
$92.4B
$151.44
$81.32
-46.3%
Overvalued
Growing
LPX
— Louisiana-pacific Corporation Common Stock
$5.2B
$74.20
$19.02
-74.4%
Overvalued
Stable
GFF
— Griffon Corporation Common Stock
$4.9B
$105.80
$20.87
-80.3%
Overvalued
Weakening
JBI
— Janus International Group, Inc. Common Stock
$686M
$5.03
$0.51
-89.9%
Overvalued
Weakening
PPIH
— Perma-pipe International Holdings, Inc. - Common Stock
$216M
$26.56
$1.43
-94.6%
Overvalued
Stable
AAON
— Aaon, Inc. - Common Stock
$7.2B
$87.67
$0.17
-99.8%
Overvalued
Weakening
Cannot calculate DCF
ARLO
— Arlo Technologies, Inc. Common Stock
$1.6B
$14.35
N/A
N/A
N/A
Stable
CSTE
— Caesarstone Ltd. - Ordinary Shares
Foreign
$105M
$3.05
N/A
N/A
N/A
Weakening
FBIN
— Fortune Brands Innovations, Inc. Common Stock
$5.8B
$48.45
N/A
N/A
N/A
Weakening
JELD
— Jeld-wen Holding, Inc. Common Stock
$170M
$1.97
N/A
N/A
N/A
Weakening
NPKI
— NPK International Inc. Common Stock
$1.2B
$13.85
N/A
N/A
N/A
Growing
NX
— Quanex Building Products Corporation Common Stock
$981M
$21.36
N/A
N/A
N/A
Stable
OC
— Owens Corning Inc. Common Stock New
$12.5B
$155.81
N/A
N/A
N/A
Stable
ROCK
— Gibraltar Industries, Inc. - Common Stock
$1.5B
$48.94
N/A
N/A
N/A
Weakening
SWIM
— Latham Group, Inc. - Common Stock
$885M
$7.54
N/A
N/A
N/A
Stable
▶ Specialty Industrial Machinery
(33+17 total)
33
-35.9%
-38.7%
Overvalued
3
27
3
Company
Mkt Cap
Current price
DCF value / share
Upside
Valuation
3 Yr Status
AOS
— A O Smith
$8.6B
$62.50
$93.75
+50.0%
Undervalued
Weakening
PNR
— Pentair
$10.8B
$66.87
$86.47
+29.3%
Undervalued
Growing
GGG
— Graco Inc. Common Stock
$13.6B
$82.24
$90.97
+10.6%
Undervalued
Growing
FELE
— Franklin Electric Co., Inc. - Common Stock
$4.7B
$106.03
$103.67
+0.0%
Fair
Stable
MWA
— Mueller Water Products Common Stock
$4.0B
$25.49
$26.02
+0.0%
Fair
Growing
XYL
— Xylem Inc.
$28.6B
$120.33
$118.69
+0.0%
Fair
Growing
KAI
— Kadant Inc. Common Stock
$3.9B
$330.35
$309.21
-6.4%
Overvalued
—
FLS
— Flowserve Corporation Common Stock
$10.4B
$81.17
$75.88
-6.5%
Overvalued
Growing
HLIO
— Helios Technologies, Inc. Common Stock
$2.7B
$80.80
$74.19
-8.2%
Overvalued
Growing
DOV
— Dover Corporation
$27.8B
$206.66
$187.98
-9.0%
Overvalued
Stable
NDSN
— Nordson Corporation
$17.3B
$309.92
$280.81
-9.4%
Overvalued
Stable
AME
— AMETEK
$58.7B
$256.22
$172.59
-32.6%
Overvalued
Growing
IR
— Ingersoll Rand
$33.0B
$84.27
$55.94
-33.6%
Overvalued
Stable
WTS
— Watts Water Technologies, Inc. Class A Common Stock
$12.8B
$383.32
$252.54
-34.1%
Overvalued
Growing
GRC
— Gorman-rupp Company (the) Common Stock
$2.1B
$79.81
$52.20
-34.6%
Overvalued
Growing
ROK
— Rockwell Automation
$49.6B
$445.50
$288.76
-35.2%
Overvalued
Stable
EPAC
— Enerpac Tool Group Corp. Common Stock
$1.9B
$36.90
$23.67
-35.9%
Overvalued
Growing
IEX
— IDEX Corporation
$17.7B
$239.18
$152.68
-36.2%
Overvalued
Stable
CSW
— CSW Industrials, Inc. Common Stock
$5.6B
$343.30
$210.07
-38.8%
Overvalued
Stable
PH
— Parker Hannifin
$133.4B
$1058.87
$627.54
-40.7%
Overvalued
Growing
ETN
— Eaton Corporation
$176.0B
$453.15
$231.09
-49.0%
Overvalued
Growing
DCI
— Donaldson Company, Inc. Common Stock
$11.1B
$95.67
$44.74
-53.2%
Overvalued
Stable
GNRC
— Generac
$12.8B
$216.92
$91.55
-57.8%
Overvalued
Stable
EMR
— Emerson Electric
$92.0B
$164.22
$68.84
-58.1%
Overvalued
Stable
CMI
— Cummins
$87.2B
$631.61
$181.27
-71.3%
Overvalued
Growing
GTES
— Gates Industrial Corporation Plc. Ordinary Shares
$7.0B
$27.66
$6.35
-77.0%
Overvalued
Weakening
CXT
— Crane NXT Co. Common Stock
$3.0B
$51.49
$11.46
-77.7%
Overvalued
Weakening
SXI
— Standex International Corporation Common Stock
$4.0B
$326.99
$36.81
-88.7%
Overvalued
Stable
TNC
— Tennant Company Common Stock
$1.2B
$67.92
$7.32
-89.2%
Overvalued
Weakening
GTLS
— Chart Industries, Inc. Common Stock
$10.1B
$209.97
$20.12
-90.4%
Overvalued
Stable
PSIX
— Power Solutions International, Inc. - Common Stock
$947M
$41.07
$1.90
-95.4%
Overvalued
Growing
GHM
— Graham Corporation Common Stock
$1.2B
$111.39
$0.65
-99.4%
Overvalued
Growing
PKOH
— Park-ohio Holdings Corp. - Common Stock
$713M
$49.55
$0.32
-99.4%
Overvalued
Stable
Cannot calculate DCF
AMSC
— American Superconductor Corporation - Common Stock
$1.5B
$31.51
N/A
N/A
N/A
Growing
BW
— Babcock & Wilcox Enterprises, Inc. Common Stock
$1.4B
$9.36
N/A
N/A
N/A
Stable
BWEN
— Broadwind, Inc. - Common Stock
$124M
$5.30
N/A
N/A
N/A
Weakening
CR
— Crane Company Common Stock
$12.6B
$219.04
N/A
N/A
N/A
Stable
HURC
— Hurco Companies, Inc. - Common Stock
$144M
$22.25
N/A
N/A
N/A
Weakening
ITT
— ITT Inc. Common Stock
$18.9B
$216.59
N/A
N/A
N/A
—
ITW
— Illinois Tool Works
$83.7B
$290.94
N/A
N/A
N/A
Stable
JBTM
— JBT Marel Corporation Common Stock
$6.1B
$117.52
N/A
N/A
N/A
Stable
KRNT
— Kornit Digital Ltd. - Ordinary Shares
Foreign
$800M
$17.86
N/A
N/A
N/A
Stable
LXFR
— Luxfer Holdings Plc. Ordinary Shares
$462M
$17.09
N/A
N/A
N/A
Stable
MIDD
— the Middleby Corporation - Common Stock
$5.3B
$117.03
N/A
N/A
N/A
Weakening
MIR
— Mirion Technologies, Inc. Class A Common Stock
$3.8B
$15.61
N/A
N/A
N/A
Stable
NPO
— Enpro Inc. Common Stock
$7.1B
$336.69
N/A
N/A
N/A
Growing
OTIS
— Otis Worldwide
$27.7B
$73.03
N/A
N/A
N/A
—
RRX
— Regal Rexnord Corporation Common Stock
$11.4B
$170.58
N/A
N/A
N/A
Stable
SYM
— Symbotic Inc. - Class A Common Stock
$5.2B
$41.81
N/A
N/A
N/A
—
TWIN
— Twin Disc, Incorporated - Common Stock
$350M
$24.25
N/A
N/A
N/A
Stable
▶ Waste Management
(5+4 total)
5
-36.9%
-43.3%
Overvalued
0
5
0
Company
Mkt Cap
Current price
DCF value / share
Upside
Valuation
3 Yr Status
RSG
— Republic Services
$66.2B
$215.29
$185.31
-13.9%
Overvalued
Growing
WCN
— Waste Connections, Inc. Common Shares
$42.1B
$165.54
$115.02
-30.5%
Overvalued
Growing
WM
— Waste Management
$90.0B
$224.21
$141.45
-36.9%
Overvalued
Growing
CLH
— Clean Harbors, Inc. Common Stock
$16.9B
$320.24
$197.86
-38.2%
Overvalued
Growing
CWST
— Casella Waste Systems, Inc. - Class A Common Stock
$5.8B
$91.07
$2.93
-96.8%
Overvalued
Weakening
Cannot calculate DCF
GFL
— GFL Environmental Inc. Subordinate Voting Shares, No Par Value
Foreign
$15.0B
$41.66
N/A
N/A
N/A
Growing
NVRI
— Enviri Corporation Common Stock
$566M
$20.13
N/A
N/A
N/A
Weakening
ONT
— Onterris, Inc. Common Stock
$613M
$17.45
N/A
N/A
N/A
Stable
QRHC
— Quest Resource Holding Corporation - Common Stock
$31M
$1.46
N/A
N/A
N/A
Weakening
▶ Railroads
(8+2 total)
8
-42.5%
-24.4%
Overvalued
1
6
1
Company
Mkt Cap
Current price
DCF value / share
Upside
Valuation
3 Yr Status
TRN
— Trinity Industries, Inc. Common Stock
$2.3B
$29.31
$56.45
+92.6%
Undervalued
Growing
GBX
— Greenbrier Companies, Inc. (the) Common Stock
$1.4B
$46.00
$47.81
+0.0%
Fair
Stable
WAB
— Wabtec
$50.6B
$297.93
$209.08
-29.8%
Overvalued
Growing
NSC
— Norfolk Southern
$75.9B
$338.09
$222.39
-34.2%
Overvalued
Growing
UNP
— Union Pacific Corporation
$176.8B
$297.76
$146.51
-50.8%
Overvalued
Growing
CP
— Canadian Pacific Kansas City Limited Common Shares
$83.4B
$93.92
$41.84
-55.5%
Overvalued
Stable
CSX
— CSX Corporation
$93.1B
$50.13
$21.79
-56.5%
Overvalued
Weakening
FSTR
— L.b. Foster Company - Common Stock
$402M
$38.41
$15.02
-60.9%
Overvalued
Growing
Cannot calculate DCF
CNI
— Canadian National Railway Company Common Stock
Foreign
$77.5B
$127.70
N/A
N/A
N/A
Weakening
RAIL
— Freightcar America, Inc. - Common Stock
$244M
$7.43
N/A
N/A
N/A
Stable
▶ Integrated Freight & Logistics
(10+8 total)
10
-51.8%
-47.3%
Overvalued
1
9
0
Company
Mkt Cap
Current price
DCF value / share
Upside
Valuation
3 Yr Status
HUBG
— Hub Group, Inc. - Class A Common Stock
$2.5B
$41.62
$52.60
+26.4%
Undervalued
Weakening
EXPD
— Expeditors International
$24.5B
$186.96
$172.52
-7.7%
Overvalued
Stable
CHRW
— C.h. Robinson
$17.6B
$149.35
$131.83
-11.7%
Overvalued
Growing
JBHT
— J.b. Hunt
$26.5B
$282.39
$238.79
-15.4%
Overvalued
Weakening
UPS
— United Parcel Service
$89.7B
$105.55
$56.77
-46.2%
Overvalued
Weakening
SFWL
— Shengfeng Development Limited - Class A Ordinary Shares
Foreign
$73M
$0.89
$0.38
-57.3%
Overvalued
Stable
ZTO
— ZTO Express (Cayman) Inc.
ADR
$18.1B
$22.93
$5.75
-74.9%
Overvalued
Stable
RLGT
— Radiant Logistics, Inc. Common Stock
$407M
$8.69
$0.78
-91.0%
Overvalued
Weakening
FDX
— Fedex
$81.0B
$339.42
$9.99
-97.1%
Overvalued
Weakening
GXO
— GXO Logistics, Inc. Common Stock
$5.6B
$48.35
$0.77
-98.4%
Overvalued
Weakening
Cannot calculate DCF
BTOC
— Armlogi Holding Corp. - Common Stock
$13M
$0.30
N/A
N/A
N/A
Weakening
CYRX
— Cryoport, Inc. - Common Stock
$751M
$15.12
N/A
N/A
N/A
—
FLX
— Bingex Ltd.
ADR
$109M
$1.95
N/A
N/A
N/A
Stable
FWRD
— Forward Air Corporation - Common Stock
$639M
$20.22
N/A
N/A
N/A
Weakening
JYD
— Jayud Global Logistics Limited - Class A Ordinary Shares
Foreign
$8M
$1.06
N/A
N/A
N/A
—
LSTR
— Landstar System, Inc. - Common Stock
$6.4B
$188.60
N/A
N/A
N/A
Weakening
PBI
— Pitney Bowes Inc. Common Stock
$2.3B
$16.65
N/A
N/A
N/A
Stable
SLGB
— Smart Logistics Global Limited - Ordinary Shares
Foreign
$27M
$0.60
N/A
N/A
N/A
—
▶ Airlines
(8+8 total)
8
-54.0%
-13.1%
Overvalued
3
5
0
Company
Mkt Cap
Current price
DCF value / share
Upside
Valuation
3 Yr Status
SKYW
— Skywest, Inc. - Common Stock
$4.3B
$108.30
$542.04
+400.5%
Undervalued
Growing
DAL
— Delta Air Lines
$60.1B
$91.32
$138.30
+51.4%
Undervalued
Stable
RYAAY
— Ryanair Holdings Plc.
ADR
$30.7B
$59.17
$82.20
+38.9%
Undervalued
Stable
UAL
— United Airlines Holdings
$41.0B
$126.37
$88.21
-30.2%
Overvalued
Stable
CPA
— Copa Holdings, S.A. Class A Common Stock
Foreign
$5.6B
$136.37
$30.37
-77.7%
Overvalued
Stable
LUV
— Southwest Airlines
$21.9B
$44.87
$3.42
-92.4%
Overvalued
Stable
ALK
— Alaska Air Group, Inc. Common Stock
$5.3B
$47.50
$1.63
-96.6%
Overvalued
Stable
AAL
— American Airlines Group, Inc. - Common Stock
$10.0B
$15.06
$0.29
-98.1%
Overvalued
Weakening
Cannot calculate DCF
ALGT
— Allegiant Travel Company - Common Stock
$2.3B
$86.45
N/A
N/A
N/A
Weakening
AZUL
— Azul S.A.
ADR
$1.5B
$8.46
N/A
N/A
N/A
Growing
FLYX
— Flyexclusive, Inc. Class A Common Stock
$130M
$1.28
N/A
N/A
N/A
Stable
JBLU
— Jetblue Airways Corporation - Common Stock
$2.1B
$5.82
N/A
N/A
N/A
—
RJET
— Republic Airways Holdings Inc. - Common Stock
$962M
$20.54
N/A
N/A
N/A
Stable
SRFM
— Surf Air Mobility Inc. Common Stock
$85M
$0.78
N/A
N/A
N/A
Growing
ULCC
— Frontier Group Holdings, Inc. - Common Stock
$1.6B
$6.82
N/A
N/A
N/A
Weakening
VLRS
— Controladora Vuela Compania de Aviacion, S.A.b. de C.v.
ADR
$920M
$8.00
N/A
N/A
N/A
Weakening
▶ Electrical Equipment & Parts
(12+12 total)
12
-55.0%
-44.3%
Overvalued
2
10
0
Company
Mkt Cap
Current price
DCF value / share
Upside
Valuation
3 Yr Status
ENS
— Enersys Common Stock
$7.2B
$196.50
$302.99
+54.2%
Undervalued
Growing
AYI
— Acuity Inc. Common Stock
$10.8B
$359.60
$419.08
+16.5%
Undervalued
Growing
HAYW
— Hayward Holdings, Inc. Common Stock
$3.3B
$15.29
$14.29
-6.5%
Overvalued
Growing
HUBB
— Hubbell Incorporated
$26.8B
$507.13
$391.76
-22.7%
Overvalued
Growing
KE
— Kimball Electronics, Inc. - Common Stock
$627M
$26.06
$16.71
-35.9%
Overvalued
Weakening
POWL
— Powell Industries, Inc. - Common Stock
$7.4B
$204.04
$100.57
-50.7%
Overvalued
Growing
VRT
— Vertiv
$110.3B
$287.13
$116.69
-59.4%
Overvalued
Growing
NVT
— Nvent Electric Plc. Ordinary Shares
$27.5B
$170.11
$41.62
-75.5%
Overvalued
Weakening
AEIS
— Advanced Energy Industries, Inc. - Common Stock
$12.5B
$329.54
$65.05
-80.3%
Overvalued
Growing
ENR
— Energizer Holdings, Inc. Common Stock
$1.6B
$22.64
$3.97
-82.5%
Overvalued
Stable
PLPC
— Preformed Line Products Company - Common Stock
$2.2B
$447.39
$50.69
-88.7%
Overvalued
Weakening
APWC
— Asia Pacific Wire & Cable Corporation Limited - Common Shares, Par Value 01 Per Share
Foreign
$63M
$1.54
$0.00
-100.0%
Overvalued
Stable
Cannot calculate DCF
ATKR
— Atkore Inc. Common Stock
$3.2B
$93.84
N/A
N/A
N/A
Weakening
BE
— Bloom Energy Corporation Class A Common Stock
$67.2B
$236.20
N/A
N/A
N/A
Stable
BLDP
— Ballard Power Systems, Inc. - Common Shares
Foreign
$769M
$2.62
N/A
N/A
N/A
—
CBAT
— Cbak Energy Technology, Inc. - Common Stock
$66M
$0.74
N/A
N/A
N/A
Weakening
EAF
— Graftech International Ltd. Common Stock
$203M
$7.80
N/A
N/A
N/A
Weakening
EOSE
— Eos Energy Enterprises, Inc. - Common Stock
$1.4B
$4.16
N/A
N/A
N/A
—
FCEL
— Fuelcell Energy, Inc. - Common Stock
$1.3B
$20.36
N/A
N/A
N/A
—
NVX
— Novonix Ltd.
ADR
$71M
$0.43
N/A
N/A
N/A
—
PLUG
— Plug Power, Inc. - Common Stock
$2.9B
$2.30
N/A
N/A
N/A
—
TE
— T1 Energy Inc. Common Stock
$1.3B
$4.78
N/A
N/A
N/A
Stable
ULBI
— Ultralife Corporation - Common Stock
$122M
$7.31
N/A
N/A
N/A
Stable
XCH
— Xchg Ltd.
ADR
$23M
$0.26
N/A
N/A
N/A
Weakening
▶ Aerospace & Defense
(29+15 total)
29
-55.2%
-49.0%
Overvalued
4
22
3
Company
Mkt Cap
Current price
DCF value / share
Upside
Valuation
3 Yr Status
HII
— Huntington Ingalls Industries
$12.8B
$325.83
$442.41
+35.8%
Undervalued
Stable
TXT
— Textron
$15.3B
$87.98
$109.76
+24.8%
Undervalued
Stable
LHX
— L3harris
$53.7B
$288.40
$340.72
+18.1%
Undervalued
Growing
NPK
— National Presto Industries, Inc. Common Stock
$978M
$136.41
$143.83
+5.4%
Undervalued
Weakening
GD
— General Dynamics
$106.3B
$392.91
$388.57
+0.0%
Fair
Growing
LMT
— Lockheed Martin
$137.9B
$598.29
$593.83
+0.0%
Fair
Stable
NOC
— Northrop Grumman
$81.7B
$574.90
$551.04
+0.0%
Fair
Growing
CDRE
— Cadre Holdings, Inc. Common Stock
$1.5B
$33.90
$31.44
-7.3%
Overvalued
Stable
RTX
— RTX Corporation
$296.9B
$220.48
$139.54
-36.7%
Overvalued
Growing
TDG
— Transdigm Group
$69.7B
$1246.33
$768.39
-38.3%
Overvalued
Growing
HEI.A
— Heico Corporation Common Stock
$38.1B
$272.93
$145.97
-46.5%
Overvalued
Growing
CW
— Curtiss-wright Corporation Common Stock
$25.4B
$688.59
$344.33
-50.0%
Overvalued
Growing
SWBI
— Smith & Wesson Brands, Inc. - Common Stock
$639M
$14.33
$6.82
-52.4%
Overvalued
Weakening
DRS
— Leonardo DRS Inc. - Common Stock
$11.9B
$44.74
$20.14
-55.0%
Overvalued
Growing
BWXT
— BWX Technologies, Inc. Common Stock
$15.6B
$170.23
$76.28
-55.2%
Overvalued
Growing
HXL
— Hexcel Corporation Common Stock
$7.7B
$102.31
$42.00
-58.9%
Overvalued
Stable
HEI
— Heico Corporation Common Stock
$51.9B
$371.89
$145.97
-60.7%
Overvalued
Growing
WWD
— Woodward, Inc. - Common Stock
$21.4B
$358.42
$135.20
-62.3%
Overvalued
Growing
ESLT
— Elbit Systems Ltd. - Ordinary Shares
ADR
$36.5B
$780.23
$279.57
-64.2%
Overvalued
Stable
MOG.B
— Moog Inc. Class B Common Stock
$13.3B
$420.07
$95.88
-77.2%
Overvalued
Growing
MOG.A
— Moog Inc. Class A Common Stock
$13.5B
$426.42
$95.88
-77.5%
Overvalued
Growing
HWM
— Howmet Aerospace
$113.2B
$282.90
$59.24
-79.1%
Overvalued
Growing
EMBJ
— Embraer S.A. Common Stock
ADR
$13.2B
$74.17
$7.44
-90.0%
Overvalued
Growing
AXON
— Axon Enterprise
$49.6B
$615.59
$19.61
-96.8%
Overvalued
Weakening
TATT
— TAT Technologies Ltd. - Ordinary Shares
Foreign
$519M
$39.97
$0.57
-98.6%
Overvalued
Growing
AIR
— AAR Corp. Common Stock
$5.7B
$143.39
$0.81
-99.4%
Overvalued
Stable
FTAI
— Ftai Aviation Ltd. - Common Stock
$22.2B
$216.19
$1.19
-99.4%
Overvalued
Stable
VSEC
— VSE Corporation - Common Stock
$6.5B
$230.72
$0.17
-99.9%
Overvalued
Stable
EH
— Ehang Holdings Limited - ADS
ADR
$324M
$5.83
$0.00
-100.0%
Overvalued
Stable
Cannot calculate DCF
ATRO
— Astronics Corporation - Common Stock
$3.3B
$92.77
N/A
N/A
N/A
Stable
AVAV
— Aerovironment, Inc. - Common Stock
$9.6B
$189.43
N/A
N/A
N/A
—
BA
— Boeing
$181.6B
$230.39
N/A
N/A
N/A
Stable
BYRN
— Byrna Technologies, Inc. - Common Stock
$97M
$4.28
N/A
N/A
N/A
Stable
CAE
— CAE Inc. Ordinary Shares
Foreign
$8.4B
$26.32
N/A
N/A
N/A
Growing
DCO
— Ducommun Incorporated Common Stock
$3.0B
$199.04
N/A
N/A
N/A
Stable
GE
— GE Aerospace
$374.1B
$360.60
N/A
N/A
N/A
Stable
KTOS
— Kratos Defense & Security Solutions, Inc. - Common Stock
$11.8B
$62.76
N/A
N/A
N/A
Stable
LUNR
— Intuitive Machines, Inc. - Class A Common Stock
$2.5B
$17.56
N/A
N/A
N/A
—
MRCY
— Mercury Systems Inc. - Common Stock
$6.6B
$109.81
N/A
N/A
N/A
Weakening
PL
— Planet Labs PBC Class A Common Stock
$8.8B
$24.75
N/A
N/A
N/A
Growing
RDW
— Redwire Corporation Common Stock
$3.3B
$13.19
N/A
N/A
N/A
—
RGR
— Sturm, Ruger & Company, Inc. Common Stock
$601M
$37.70
N/A
N/A
N/A
Weakening
RKLB
— Rocket Lab Corporation - Common Stock
$46.3B
$80.07
N/A
N/A
N/A
—
VVX
— V2x, Inc. Common Stock
$2.5B
$81.22
N/A
N/A
N/A
Stable
▶ Trucking
(6+8 total)
6
-68.6%
-59.2%
Overvalued
0
6
0
Company
Mkt Cap
Current price
DCF value / share
Upside
Valuation
3 Yr Status
TFII
— TFI International Inc. Common Shares
Foreign
$12.1B
$147.06
$137.40
-6.6%
Overvalued
Weakening
ARCB
— Arcbest Corporation - Common Stock
$3.3B
$146.78
$121.37
-17.3%
Overvalued
Weakening
ODFL
— Old Dominion
$44.9B
$215.72
$98.42
-54.4%
Overvalued
Weakening
XPO
— XPO Inc. Common Stock
$24.8B
$211.05
$36.39
-82.8%
Overvalued
Growing
CVLG
— Covenant Logistics Group, Inc. Class A Common Stock
$872M
$34.66
$1.11
-96.8%
Overvalued
Stable
SAIA
— Saia, Inc. - Common Stock
$10.1B
$380.09
$10.68
-97.2%
Overvalued
Weakening
Cannot calculate DCF
HTLD
— Heartland Express, Inc. - Common Stock
$981M
$12.66
N/A
N/A
N/A
Weakening
KNX
— Knight-swift Transportation Holdings Inc.
$11.9B
$73.27
N/A
N/A
N/A
Weakening
MRTN
— Marten Transport, Ltd. - Common Stock
$1.2B
$15.23
N/A
N/A
N/A
Weakening
PAMT
— Pamt Corp. - Common Stock
$285M
$13.61
N/A
N/A
N/A
Weakening
RXO
— RXO Inc. Common Stock
$3.8B
$23.32
N/A
N/A
N/A
Weakening
SNDR
— Schneider National, Inc. Common Stock
$6.4B
$36.31
N/A
N/A
N/A
Stable
ULH
— Universal Logistics Holdings, Inc. - Common Stock
$525M
$19.90
N/A
N/A
N/A
Weakening
WERN
— Werner Enterprises, Inc. - Common Stock
$2.2B
$38.52
N/A
N/A
N/A
—
▶ Metal Fabrication
(7+5 total)
7
-74.6%
-58.5%
Overvalued
1
6
0
Company
Mkt Cap
Current price
DCF value / share
Upside
Valuation
3 Yr Status
MLI
— Mueller Industries, Inc. Common Stock
$14.7B
$66.64
$73.47
+10.2%
Undervalued
Growing
ESAB
— Esab Corporation Common Stock
$5.2B
$85.27
$58.34
-31.6%
Overvalued
Growing
ATI
— ATI Inc. Common Stock
$31.0B
$227.16
$57.87
-74.5%
Overvalued
Stable
CRS
— Carpenter Technology Corporation Common Stock
$26.6B
$535.57
$136.28
-74.6%
Overvalued
Growing
CMC
— Commercial Metals Company Common Stock
$8.0B
$72.13
$18.10
-74.9%
Overvalued
Weakening
WOR
— Worthington Enterprises, Inc. Common Shares
$2.9B
$58.03
$11.53
-80.1%
Overvalued
Stable
IIIN
— Insteel Industries, Inc. Common Stock
$633M
$32.71
$5.16
-84.2%
Overvalued
Stable
Cannot calculate DCF
AP
— Ampco-pittsburgh Corporation Common Stock
$187M
$9.19
N/A
N/A
N/A
Stable
MEC
— Mayville Engineering Company, Inc. Common Stock
$596M
$23.38
N/A
N/A
N/A
Weakening
PRLB
— Proto Labs, Inc. Common Stock
$2.2B
$92.32
N/A
N/A
N/A
Growing
RYZ
— Ryerson Holding Corporation Common Stock
$1.5B
$28.81
N/A
N/A
N/A
Weakening
TG
— Tredegar Corporation Common Stock
$278M
$7.98
N/A
N/A
N/A
Stable
▶ Basic Materials
78
-34.5%
21 /
55 /
2
-10.6%
Overvalued
21
55
2
Industry
Valued
Median upside
Average upside
Valuation
Undervalued
Overvalued
Fair
▶ Gold
(14+15 total)
14
+62.7%
+44.2%
Undervalued
9
5
0
Company
Mkt Cap
Current price
DCF value / share
Upside
Valuation
3 Yr Status
HMY
— Harmony Gold Mining Company Limited
ADR
$12.0B
$19.25
$408.76
+2023.4%
Undervalued
Growing
GFI
— Gold Fields Ltd.
ADR
$35.4B
$39.52
$113.94
+188.3%
Undervalued
Growing
IAG
— Iamgold Corporation Ordinary Shares
Foreign
$10.3B
$17.74
$44.74
+152.2%
Undervalued
Growing
KGC
— Kinross Gold Corporation Common Stock
Foreign
$32.1B
$26.85
$62.63
+133.3%
Undervalued
Growing
DRD
— Drdgold Ltd.
ADR
$2.1B
$23.77
$43.46
+82.8%
Undervalued
Growing
EGO
— Eldorado Gold Corporation Ordinary Shares
Foreign
$10.0B
$38.43
$66.42
+72.8%
Undervalued
Growing
AU
— Anglogold Ashanti Plc. Ordinary Shares
ADR
$48.1B
$95.09
$156.10
+64.2%
Undervalued
Growing
AEM
— Agnico Eagle Mines Limited Common Stock
Foreign
$90.1B
$180.36
$290.69
+61.2%
Undervalued
Growing
B
— Barrick Mining Corporation Common Shares
Foreign
$68.6B
$40.92
$54.64
+33.5%
Undervalued
Growing
AGI
— Alamos Gold Inc. Class A Common Shares
Foreign
$13.8B
$32.85
$15.28
-53.5%
Overvalued
Growing
ARIS
— Aris Mining Corporation Common Shares
Foreign
$3.6B
$17.41
$5.93
-65.9%
Overvalued
Growing
RGLD
— Royal Gold, Inc. - Common Stock
$19.2B
$225.95
$55.15
-75.6%
Overvalued
Growing
WPM
— Wheaton Precious Metals Corp. Common Shares (Canada)
Foreign
$59.9B
$131.85
$29.37
-77.7%
Overvalued
Growing
EQX
— Equinox Gold Corp. Common Shares
Foreign
$13.1B
$11.21
$0.33
-97.1%
Overvalued
Growing
Cannot calculate DCF
AUGO
— Aura Minerals Inc. - Common Shares
Foreign
$6.2B
$74.83
N/A
N/A
N/A
Stable
BTG
— B2gold Corp. Common Shares (Canada)
Foreign
$6.8B
$5.07
N/A
N/A
N/A
Growing
CDE
— Coeur Mining, Inc. Common Stock
$19.0B
$18.45
N/A
N/A
N/A
Stable
CGAU
— Centerra Gold Inc. Common Shares
Foreign
$4.2B
$21.24
N/A
N/A
N/A
Weakening
CMCL
— Caledonia Mining Corporation Plc. Common Shares
Foreign
$439M
$22.74
N/A
N/A
N/A
Growing
FNV
— Franco-nevada Corporation
Foreign
$44.7B
$231.69
N/A
N/A
N/A
Growing
FSM
— Fortuna Mining Corp. Common Shares
Foreign
$3.2B
$10.50
N/A
N/A
N/A
Growing
GAU
— Galiano Gold Inc.
Foreign
$549M
$2.10
N/A
N/A
N/A
Weakening
IAUX
— I-80 Gold Corp. Common Shares
$1.4B
$1.67
N/A
N/A
N/A
Stable
MAKO
— Mako Mining Corp. - Common Stock
Foreign
$853M
$9.74
N/A
N/A
N/A
Stable
NEM
— Newmont
$121.9B
$114.18
N/A
N/A
N/A
Growing
OR
— OR Royalties Inc. Common Shares
Foreign
$6.2B
$32.81
N/A
N/A
N/A
Growing
ORLA
— Orla Mining Ltd. Common Shares
Foreign
$3.3B
$9.44
N/A
N/A
N/A
Stable
PAAS
— Pan American Silver Corp. Common Stock
Foreign
$19.9B
$47.30
N/A
N/A
N/A
Growing
SSRM
— SSR Mining Inc. - Common Stock
$6.6B
$31.84
N/A
N/A
N/A
Stable
▶ Agricultural Inputs
(6+5 total)
6
+3.4%
+11.8%
Fair
3
3
0
Company
Mkt Cap
Current price
DCF value / share
Upside
Valuation
3 Yr Status
CF
— CF Industries
$18.0B
$117.05
$277.60
+137.2%
Undervalued
Stable
NTR
— Nutrien Ltd. Common Shares
Foreign
$32.4B
$67.45
$106.85
+58.4%
Undervalued
Growing
UAN
— CVR Partners, L.P. Common Units Representing Limited Partner Interests
LP
$1.3B
$118.32
$174.75
+47.7%
Undervalued
Weakening
MOS
— Mosaic Company (the)
$6.9B
$21.79
$12.85
-41.0%
Overvalued
Weakening
CTVA
— Corteva
$50.7B
$75.74
$26.01
-65.7%
Overvalued
Growing
ICL
— ICL Group Ltd. Ordinary Shares
ADR
$7.0B
$5.40
$1.85
-65.7%
Overvalued
Weakening
Cannot calculate DCF
AVD
— American Vanguard Corporation Common Stock ($0.10 Par Value)
$61M
$2.14
N/A
N/A
N/A
Weakening
BIOX
— Bioceres Crop Solutions Corp. - Ordinary Shares
Foreign
$27M
$0.44
N/A
N/A
N/A
Weakening
FMC
— FMC Corporation Common Stock
$1.3B
$10.15
N/A
N/A
N/A
Weakening
IPI
— Intrepid Potash, Inc. Common Stock
$483M
$35.97
N/A
N/A
N/A
Stable
SMG
— Scotts Miracle-gro Company (the) Common Stock
$3.6B
$61.76
N/A
N/A
N/A
Stable
▶ Lumber & Wood Production
(3+2 total)
3
-12.2%
-38.7%
Overvalued
0
3
0
Company
Mkt Cap
Current price
DCF value / share
Upside
Valuation
3 Yr Status
UFPI
— UFP Industries, Inc. - Common Stock
$5.2B
$91.30
$81.60
-10.6%
Overvalued
Weakening
SSD
— Simpson Manufacturing Company, Inc. Common Stock
$8.0B
$195.12
$171.22
-12.2%
Overvalued
Weakening
BCC
— Boise Cascade, L.l.c. Common Stock
$3.0B
$84.03
$5.55
-93.4%
Overvalued
Weakening
Cannot calculate DCF
NWGL
— CL Workshop Group Ltd.
ADR
$7M
$0.40
N/A
N/A
N/A
Stable
WFG
— West Fraser Timber Co. Ltd. Common Stock
Foreign
$5.4B
$69.38
N/A
N/A
N/A
Weakening
▶ Specialty Chemicals
(20+27 total)
20
-26.2%
-20.0%
Overvalued
3
15
2
Company
Mkt Cap
Current price
DCF value / share
Upside
Valuation
3 Yr Status
HDSN
— Hudson Technologies, Inc. - Common Stock
$239M
$5.67
$13.34
+135.3%
Undervalued
Weakening
KOP
— Koppers Holdings Inc. Common Stock
$889M
$46.20
$83.07
+79.8%
Undervalued
Stable
AXTA
— Axalta Coating Systems Ltd. Common Shares
$7.9B
$37.06
$50.09
+35.2%
Undervalued
Growing
AVNT
— Avient Corporation Common Stock
$4.2B
$46.12
$45.20
+0.0%
Fair
Growing
ODC
— Oil-dri Corporation of America Common Stock
$1.2B
$87.06
$83.92
+0.0%
Fair
Growing
PPG
— PPG Industries
$25.6B
$114.73
$108.33
-5.6%
Overvalued
Stable
NEU
— Newmarket Corp. Common Stock
$8.7B
$942.78
$869.66
-7.8%
Overvalued
Growing
RPM
— RPM International Inc. Common Stock
$14.5B
$113.30
$99.81
-11.9%
Overvalued
Growing
FUL
— H B Fuller Company Common Stock
$3.2B
$60.14
$52.42
-12.8%
Overvalued
Stable
HWKN
— Hawkins, Inc. - Common Stock
$2.7B
$128.87
$97.63
-24.2%
Overvalued
Stable
BCPC
— Balchem Corporation - Common Stock
$5.7B
$177.54
$127.48
-28.2%
Overvalued
Growing
CBT
— Cabot Corporation Common Stock
$4.5B
$86.28
$58.88
-31.8%
Overvalued
Stable
IOSP
— Innospec Inc. - Common Stock
$2.3B
$93.99
$60.34
-35.8%
Overvalued
Stable
SHW
— Sherwin-williams
$89.2B
$361.59
$219.21
-39.4%
Overvalued
Growing
WDFC
— Wd-40 Company - Common Stock
$3.1B
$231.38
$111.56
-51.8%
Overvalued
Growing
ECL
— Ecolab
$77.8B
$276.30
$126.05
-54.4%
Overvalued
Growing
ESI
— Element Solutions Inc. Common Stock
$9.5B
$39.02
$15.01
-61.5%
Overvalued
Growing
LIN
— Linde Plc.
$221.1B
$478.13
$37.02
-92.3%
Overvalued
Growing
CMT
— Core Molding Technologies Inc. Common Stock
$221M
$25.82
$1.06
-95.9%
Overvalued
Weakening
SXT
— Sensient Technologies Corporation Common Stock
$5.5B
$130.07
$4.64
-96.4%
Overvalued
Growing
Cannot calculate DCF
ALB
— Albemarle Corporation
$15.4B
$130.48
N/A
N/A
N/A
Stable
ALTO
— Alto Ingredients, Inc. - Common Stock
$325M
$4.20
N/A
N/A
N/A
Stable
AMTX
— Aemetis, Inc. - Common Stock
$120M
$1.74
N/A
N/A
N/A
—
APD
— Air Products
$68.6B
$305.73
N/A
N/A
N/A
—
ASH
— Ashland Inc. Common Stock
$3.5B
$73.28
N/A
N/A
N/A
—
ASPN
— Aspen Aerogels, Inc. Common Stock
$503M
$6.07
N/A
N/A
N/A
Stable
CC
— Chemours Company (the) Common Stock
$2.3B
$15.27
N/A
N/A
N/A
Weakening
CLMT
— Calumet, Inc. - Common Stock
LP
$4.0B
$48.79
N/A
N/A
N/A
Weakening
DD
— Dupont
$19.4B
$144.04
N/A
N/A
N/A
Weakening
ECVT
— Ecovyst Inc. Common Stock
$1.1B
$10.08
N/A
N/A
N/A
Weakening
EMN
— Eastman Chemical Company Common Stock
$8.4B
$73.75
N/A
N/A
N/A
Weakening
FF
— Futurefuel Corp. Common Shares
$249M
$5.67
N/A
N/A
N/A
Weakening
GEVO
— Gevo, Inc. - Common Stock
$388M
$1.63
N/A
N/A
N/A
—
IFF
— International Flavors & Fragrances
$21.5B
$84.06
N/A
N/A
N/A
Stable
KRO
— Kronos Worldwide Inc. Common Stock
$994M
$8.64
N/A
N/A
N/A
Stable
KWR
— Quaker Houghton Common Stock
$3.0B
$171.33
N/A
N/A
N/A
Weakening
LYB
— Lyondellbasell
$20.1B
$62.41
N/A
N/A
N/A
Weakening
MATV
— Mativ Holdings, Inc. Common Stock
$667M
$12.11
N/A
N/A
N/A
Stable
MNTK
— Montauk Renewables, Inc. - Common Stock
$268M
$1.88
N/A
N/A
N/A
Weakening
MTX
— Minerals Technologies Inc. Common Stock
$2.3B
$72.73
N/A
N/A
N/A
Weakening
NGVT
— Ingevity Corporation Common Stock
$2.6B
$75.26
N/A
N/A
N/A
Stable
OEC
— Orion S.A. Common Shares
$360M
$6.38
N/A
N/A
N/A
Weakening
PRM
— Perimeter Solutions, S.A. Common Stock
$5.5B
$33.79
N/A
N/A
N/A
Weakening
SCL
— Stepan Company Common Stock
$1.5B
$65.36
N/A
N/A
N/A
Stable
SQM
— Sociedad Quimica Y Minera S.A. Common Stock
ADR
$20.6B
$72.17
N/A
N/A
N/A
Weakening
SSL
— Sasol Ltd.
ADR
$7.1B
$11.19
N/A
N/A
N/A
Weakening
WLK
— Westlake Corporation Common Stock
$10.3B
$80.20
N/A
N/A
N/A
Weakening
▶ Building Materials
(9+1 total)
9
-28.3%
+14.4%
Overvalued
3
6
0
Company
Mkt Cap
Current price
DCF value / share
Upside
Valuation
3 Yr Status
LOMA
— Loma Negra Compania Industrial Argentina Sociedad Anonima ADS
ADR
$1.1B
$9.48
$4967.54
+52300.2%
Undervalued
Growing
CPAC
— Cementos Pacasmayo SAA
ADR
$1.0B
$12.05
$71.24
+491.2%
Undervalued
Growing
CRH
— CRH Plc.
Foreign
$65.3B
$97.70
$103.14
+5.6%
Undervalued
Growing
VMC
— Vulcan Materials Company
$36.0B
$277.34
$207.07
-25.3%
Overvalued
Growing
USLM
— United States Lime & Minerals, Inc. - Common Stock
$3.4B
$117.71
$84.39
-28.3%
Overvalued
Growing
MLM
— Martin Marietta Materials
$32.7B
$544.68
$385.47
-29.2%
Overvalued
Stable
CX
— Cemex, S.A.b. de C.v. Sponsored ADR
ADR
$15.9B
$11.07
$5.34
-51.8%
Overvalued
Stable
TGLS
— Tecnoglass Inc. Ordinary Shares
$1.9B
$41.95
$18.32
-56.3%
Overvalued
Weakening
EXP
— Eagle Materials Inc. Common Stock
$6.5B
$208.64
$31.27
-85.0%
Overvalued
Weakening
Cannot calculate DCF
JHX
— James Hardie Industries Plc. Ordinary Shares
$17.9B
$30.87
N/A
N/A
N/A
Weakening
▶ Chemicals
(4+10 total)
4
-43.5%
-35.5%
Overvalued
1
3
0
Company
Mkt Cap
Current price
DCF value / share
Upside
Valuation
3 Yr Status
MEOH
— Methanex Corporation - Common Stock
Foreign
$4.2B
$54.22
$62.17
+14.7%
Undervalued
Weakening
WLKP
— Westlake Chemical Partners L.P. Common Units Representing Limited Partner Interests
LP
$755M
$21.41
$16.91
-21.0%
Overvalued
Weakening
ASIX
— Advansix Inc. Common Stock
$446M
$16.54
$5.63
-66.0%
Overvalued
Weakening
REX
— REX American Resources Corporation
$1.4B
$43.73
$13.19
-69.8%
Overvalued
Stable
Cannot calculate DCF
BAK
— Braskem S.A. ADR
ADR
$889M
$2.09
N/A
N/A
N/A
—
CE
— Celanese Corporation Common Stock
$4.9B
$44.30
N/A
N/A
N/A
Weakening
DOW
— Dow Inc.
$21.9B
$30.34
N/A
N/A
N/A
Weakening
GPRE
— Green Plains, Inc. - Common Stock
$1.1B
$15.53
N/A
N/A
N/A
Weakening
HUN
— Huntsman Corporation Common Stock
$1.8B
$10.32
N/A
N/A
N/A
Weakening
LXU
— LSB Industries, Inc. Common Stock
$711M
$9.89
N/A
N/A
N/A
Stable
OLN
— Olin Corporation Common Stock
$2.2B
$19.07
N/A
N/A
N/A
Weakening
RYAM
— Rayonier Advanced Materials Inc. Common Stock
$569M
$8.43
N/A
N/A
N/A
—
TROX
— Tronox Holdings Plc. Ordinary Shares UK
$960M
$6.02
N/A
N/A
N/A
Weakening
VHI
— Valhi, Inc. Common Stock
$463M
$16.35
N/A
N/A
N/A
Stable
▶ Steel
(9+4 total)
9
-45.2%
-2.5%
Overvalued
2
7
0
Company
Mkt Cap
Current price
DCF value / share
Upside
Valuation
3 Yr Status
PKX
— Posco Holdings Inc.
ADR
$17.1B
$56.58
$20601.72
+36311.7%
Undervalued
Weakening
SIM
— Grupo Simec, S.A.b. de C.v.
ADR
$4.7B
$30.50
$372.28
+1120.6%
Undervalued
Stable
NUE
— Nucor
$62.1B
$272.49
$230.28
-15.5%
Overvalued
Weakening
GGB
— Gerdau S.A. Common Stock
ADR
$9.4B
$4.79
$3.48
-27.3%
Overvalued
Weakening
RS
— RELIANCE Inc. Common Stock
$21.7B
$425.18
$232.96
-45.2%
Overvalued
Weakening
STLD
— Steel Dynamics
$37.6B
$260.50
$82.30
-68.4%
Overvalued
Weakening
NWPX
— Nwpx Infrastructure, Inc. - Common Stock
$1.1B
$115.45
$19.90
-82.8%
Overvalued
Growing
MT
— Arcelor Mittal NY Registry Shares NEW
ADR
$55.7B
$73.22
$10.98
-85.0%
Overvalued
Growing
FRD
— Friedman Industries Inc. - Common Stock
$320M
$44.94
$0.60
-98.7%
Overvalued
Growing
Cannot calculate DCF
CLF
— Cleveland-cliffs Inc. Common Stock
$6.9B
$12.15
N/A
N/A
N/A
Weakening
MTUS
— Metallus Inc. Common Shares
$895M
$21.50
N/A
N/A
N/A
Weakening
SID
— Companhia Siderurgica Nacional S.A. Common Stock
ADR
$1.2B
$0.89
N/A
N/A
N/A
Stable
TX
— Ternium S.A.
ADR
$10.6B
$54.16
N/A
N/A
N/A
Weakening
▶ Copper
(4+2 total)
4
-56.4%
-58.4%
Overvalued
0
4
0
Company
Mkt Cap
Current price
DCF value / share
Upside
Valuation
3 Yr Status
HBM
— Hudbay Minerals Inc. Ordinary Shares (Canada)
Foreign
$10.5B
$26.45
$14.17
-46.4%
Overvalued
Growing
SCCO
— Southern Copper Corporation Common Stock
$156.5B
$187.56
$97.21
-48.2%
Overvalued
Growing
TECK
— Teck Resources Ltd. Ordinary Shares
Foreign
$31.2B
$63.75
$22.62
-64.5%
Overvalued
Weakening
FCX
— Freeport-mcmoran
$96.1B
$66.83
$16.95
-74.6%
Overvalued
Growing
Cannot calculate DCF
ERO
— Ero Copper Corp. Common Shares
Foreign
$3.6B
$34.37
N/A
N/A
N/A
Growing
TGB
— Taseko Mines, Ltd. Common Stock
Foreign
$3.1B
$8.41
N/A
N/A
N/A
Stable
▶ Other Precious Metals & Mining
(1+7 total)
1
-78.9%
-78.9%
Overvalued
0
1
0
Company
Mkt Cap
Current price
DCF value / share
Upside
Valuation
3 Yr Status
BVN
— Buenaventura Mining Company Inc.
ADR
$8.6B
$33.73
$7.12
-78.9%
Overvalued
Growing
Cannot calculate DCF
ASM
— Avino Silver & Gold Mines Ltd. Common Shares (Canada)
Foreign
$1.2B
$6.92
N/A
N/A
N/A
Growing
GORO
— Gold Resource Corporation Common Stock
$211M
$2.80
N/A
N/A
N/A
Stable
HL
— Hecla Mining Company Common Stock
$11.9B
$17.72
N/A
N/A
N/A
Stable
ITRG
— Integra Resources Corp. Common Shares
Foreign
$534M
$2.71
N/A
N/A
N/A
—
MUX
— McEwen Inc. Common Stock
$1.1B
$18.58
N/A
N/A
N/A
—
SBSW
— D/B/A Sibanye-stillwater Limited ADS
ADR
$7.4B
$10.48
N/A
N/A
N/A
Growing
TFPM
— Triple Flag Precious Metals Corp. Common Shares
Foreign
$6.5B
$31.29
N/A
N/A
N/A
Growing
▶ Other Industrial Metals & Mining
(5+8 total)
5
-84.4%
-72.2%
Overvalued
0
5
0
Company
Mkt Cap
Current price
DCF value / share
Upside
Valuation
3 Yr Status
RIO
— Rio Tinto Plc. Common Stock
ADR
$159.6B
$98.17
$65.45
-33.3%
Overvalued
Weakening
CMP
— Compass Minerals Intl Inc. Common Stock
$1.1B
$26.27
$11.00
-58.1%
Overvalued
Stable
VALE
— Vale S.A.
ADR
$58.7B
$13.79
$2.15
-84.4%
Overvalued
Weakening
MTRN
— Materion Corporation
$5.9B
$282.93
$38.73
-86.3%
Overvalued
Stable
BHP
— BHP Group Ltd.
ADR
$221.6B
$87.23
$0.96
-98.9%
Overvalued
Weakening
Cannot calculate DCF
ELVR
— Elevra Lithium Limited - American Depository Shares
Foreign
$1.0B
$63.38
N/A
N/A
N/A
—
GSM
— Ferroglobe Plc. - Ordinary Shares
Foreign
$818M
$4.38
N/A
N/A
N/A
Weakening
IONR
— Ioneer Ltd.
ADR
$206M
$3.12
N/A
N/A
N/A
—
LGO
— Largo Inc. - Common Shares
Foreign
$77M
$0.76
N/A
N/A
N/A
Weakening
MP
— MP Materials Corp. Common Stock
$9.9B
$55.65
N/A
N/A
N/A
Weakening
NEXA
— Nexa Resources S.A. Common Shares
Foreign
$1.9B
$14.32
N/A
N/A
N/A
Growing
SGML
— Sigma Lithium Corporation - Common Shares
Foreign
$1.3B
$11.35
N/A
N/A
N/A
Weakening
USAS
— Americas Gold and Silver Corporation Common Shares, No Par Value
Foreign
$1.7B
$5.06
N/A
N/A
N/A
—
▶ Coking Coal
(1+4 total)
1
-95.5%
-95.5%
Overvalued
0
1
0
Company
Mkt Cap
Current price
DCF value / share
Upside
Valuation
3 Yr Status
HCC
— Warrior Met Coal, Inc. Common Stock
$5.0B
$94.34
$4.28
-95.5%
Overvalued
Weakening
Cannot calculate DCF
AMR
— Alpha Metallurgical Resources, Inc. Common Stock
$2.0B
$155.60
N/A
N/A
N/A
Weakening
METC
— Ramaco Resources, Inc. - Class A Common Stock
$687M
$10.54
N/A
N/A
N/A
Weakening
METCB
— Ramaco Resources, Inc. - Class B Common Stock
$431M
$6.62
N/A
N/A
N/A
Weakening
SXC
— Suncoke Energy, Inc. Common Stock
$789M
$9.30
N/A
N/A
N/A
Weakening
▶ Aluminum
(2+2 total)
2
-97.4%
-97.4%
Overvalued
0
2
0
Company
Mkt Cap
Current price
DCF value / share
Upside
Valuation
3 Yr Status
CSTM
— Constellium SE Ordinary Shares (France)
$4.0B
$29.14
$1.37
-95.3%
Overvalued
Growing
KALU
— Kaiser Aluminum Corporation - Common Stock
$3.0B
$182.64
$0.96
-99.5%
Overvalued
Growing
Cannot calculate DCF
AA
— Alcoa Corporation Common Stock
$13.1B
$49.59
N/A
N/A
N/A
Stable
CENX
— Century Aluminum Company - Common Stock
$4.6B
$46.39
N/A
N/A
N/A
Growing
▶ Utilities
55
-67.7%
19 /
34 /
2
-2.0%
Overvalued
19
34
2
Industry
Valued
Median upside
Average upside
Valuation
Undervalued
Overvalued
Fair
▶ Utilities
(2+1 total)
2
+6877.6%
+52.3%
Undervalued
1
1
0
Company
Mkt Cap
Current price
DCF value / share
Upside
Valuation
3 Yr Status
TVC
— Tennessee Valley Authority Common Stock
$13M
$24.04
$3353.71
+13850.5%
Undervalued
Stable
SOMN
— Southern Company (the) 2025 Series A Corporate Units
$55.4B
$49.18
$2.25
-95.4%
Overvalued
Stable
Cannot calculate DCF
PPLC
— PPL Corporation Corporate Units
—
$47.17
N/A
N/A
N/A
—
▶ Utilities-Regulated Water
(6+3 total)
6
-17.8%
-12.1%
Overvalued
3
3
0
Company
Mkt Cap
Current price
DCF value / share
Upside
Valuation
3 Yr Status
WTRG
— Essential Utilities, Inc. Common Stock
$11.5B
$40.47
$72.22
+78.5%
Undervalued
Growing
CWCO
— Consolidated Water Co. Ltd. - Ordinary Shares
$504M
$31.53
$49.07
+55.6%
Undervalued
Stable
SBS
— Companhia DE Saneamento Basico DO Estado DE SAO Paulo-sabesp
ADR
$16.5B
$4.70
$5.81
+23.6%
Undervalued
Stable
CWT
— California Water Service Group Common Stock
$3.0B
$50.23
$20.53
-59.1%
Overvalued
Growing
HTO
— H2o America - Common Stock
$2.6B
$63.30
$9.83
-84.5%
Overvalued
Growing
MSEX
— Middlesex Water Company - Common Stock
$1.1B
$58.83
$7.94
-86.5%
Overvalued
Growing
Cannot calculate DCF
ARTNA
— Artesian Resources Corporation - Class A Non-voting Common Stock
$357M
$35.62
N/A
N/A
N/A
—
AWK
— American Water Works
$26.9B
$136.49
N/A
N/A
N/A
—
AWR
— American States Water Company Common Stock
$3.4B
$88.64
N/A
N/A
N/A
—
▶ Utilities-Regulated Electric
(30+11 total)
30
-52.0%
+13.4%
Overvalued
12
17
1
Company
Mkt Cap
Current price
DCF value / share
Upside
Valuation
3 Yr Status
EDN
— Edenor
ADR
$1.1B
$24.07
$23595.44
+97928.4%
Undervalued
Growing
CEPU
— Central Puerto S.A.
ADR
$2.0B
$13.28
$2528.93
+18943.1%
Undervalued
Growing
CIG
— Energy Co. of Minas Gerais
ADR
$5.6B
$1.95
$27.95
+1333.3%
Undervalued
Weakening
CIG-C
— Energy Co. of Minas Gerais
ADR
$8.0B
$2.81
$27.95
+894.7%
Undervalued
Weakening
CIG.C
— Comp En de Mn Cemig ADS American Depositary Receipts
ADR
$8.0B
$2.81
$27.95
+894.7%
Undervalued
Weakening
ELPC
— Energy Co. of Parana
ADR
$7.9B
$10.59
$91.36
+762.7%
Undervalued
Weakening
GNE
— Genie Energy Ltd. Class B Common Stock Stock
$388M
$14.71
$39.84
+170.8%
Undervalued
Growing
DUK
— Duke Energy
$97.1B
$124.50
$293.13
+135.4%
Undervalued
Growing
EXC
— Exelon
$46.7B
$45.61
$100.40
+120.1%
Undervalued
Growing
PCG
— Pg&e Corporation
$38.5B
$17.46
$29.05
+66.4%
Undervalued
Stable
FE
— Firstenergy
$27.1B
$46.85
$67.73
+44.6%
Undervalued
Stable
XEL
— Xcel Energy
$49.3B
$78.95
$109.20
+38.3%
Undervalued
Growing
ETR
— Entergy
$48.9B
$106.86
$109.22
+0.0%
Fair
Stable
ENIC
— Enel Chile S.A.
ADR
$6.1B
$4.41
$3.00
-32.0%
Overvalued
Weakening
TXNM
— Txnm Energy, Inc. Common Stock
$6.4B
$57.38
$36.30
-36.7%
Overvalued
Weakening
POR
— Portland General Electric Co. Common Stock
$5.8B
$50.33
$16.49
-67.2%
Overvalued
Growing
EIX
— Edison International
$27.2B
$70.67
$22.85
-67.7%
Overvalued
Growing
MGEE
— MGE Energy Inc. - Common Stock
$3.1B
$81.04
$25.62
-68.4%
Overvalued
Stable
NGG
— National Grid Plc.
ADR
$81.6B
$81.19
$22.65
-72.1%
Overvalued
Stable
DTE
— DTE Energy
$29.0B
$139.52
$26.29
-81.2%
Overvalued
Stable
LNT
— Alliant Energy
$18.1B
$70.22
$9.18
-86.9%
Overvalued
Growing
NEE
— Nextera Energy
$179.4B
$86.01
$10.97
-87.2%
Overvalued
Weakening
AEP
— American Electric Power
$68.2B
$125.38
$9.96
-92.1%
Overvalued
Growing
D
— Dominion Energy
$60.3B
$68.54
$4.73
-93.1%
Overvalued
Growing
IDA
— Idacorp, Inc. Common Stock
$7.8B
$141.15
$4.18
-97.0%
Overvalued
Growing
OGE
— OGE Energy Corp. Common Stock
$9.7B
$47.02
$1.34
-97.2%
Overvalued
Stable
SO
— Southern Company
$104.6B
$92.78
$2.25
-97.6%
Overvalued
Stable
ED
— Consolidated Edison
$40.0B
$108.41
$1.58
-98.5%
Overvalued
Stable
WEC
— WEC Energy Group
$35.9B
$110.25
$1.10
-99.0%
Overvalued
Stable
PEG
— Public Service Enterprise Group
$37.8B
$75.93
$0.16
-99.8%
Overvalued
Weakening
Cannot calculate DCF
AEE
— Ameren
$29.6B
$109.12
N/A
N/A
N/A
—
CMS
— CMS Energy
$21.7B
$70.51
N/A
N/A
N/A
—
CNP
— Centerpoint Energy
$26.4B
$40.48
N/A
N/A
N/A
—
EMA
— Emera Incorporated Common Shares
Foreign
$15.6B
$51.33
N/A
N/A
N/A
—
ES
— Eversource Energy
$27.2B
$72.21
N/A
N/A
N/A
Stable
EVRG
— Evergy
$18.9B
$83.49
N/A
N/A
N/A
—
FTS
— Fortis Inc. Common Shares
Foreign
$28.3B
$56.32
N/A
N/A
N/A
—
HE
— Hawaiian Electric Industries, Inc. Common Stock
$2.0B
$11.83
N/A
N/A
N/A
Weakening
KEP
— Korea Electric Power Corporation Common Stock
ADR
$14.8B
$11.51
N/A
N/A
N/A
Stable
PNW
— Pinnacle West Capital
$12.0B
$100.72
N/A
N/A
N/A
—
PPL
— PPL Corporation
$26.3B
$35.68
N/A
N/A
N/A
—
▶ Utilities-Renewable
(5+7 total)
5
-73.9%
-10.3%
Overvalued
1
3
1
Company
Mkt Cap
Current price
DCF value / share
Upside
Valuation
3 Yr Status
AXIA
— Axia Energia S.A.
ADR
$23.2B
$10.20
$91.36
+795.7%
Undervalued
Growing
CWEN
— Clearway Energy, Inc. Class C Common Stock
$8.4B
$34.23
$35.41
+0.0%
Fair
Growing
ENLT
— Enlight Renewable Energy Ltd. - Ordinary Shares
Foreign
$12.0B
$85.99
$22.44
-73.9%
Overvalued
Growing
RNW
— Renew Energy Global Plc. - Class A Shares
Foreign
$2.5B
$6.81
$1.29
-81.1%
Overvalued
Stable
ORA
— Ormat Technologies, Inc. Common Stock
$7.0B
$113.52
$3.79
-96.7%
Overvalued
Stable
Cannot calculate DCF
BEP
— Brookfield Renewable Partners L.P. Limited Partnership Units
LP
Foreign
$9.8B
$35.22
N/A
N/A
N/A
—
BEPC
— Brookfield Renewable Corporation Brookfield Renewable Corporation Class A Subordinate Voting Shares
Foreign
$6.5B
$35.87
N/A
N/A
N/A
Weakening
FLNC
— Fluence Energy, Inc. - Class A Common Stock
$3.0B
$13.21
N/A
N/A
N/A
Stable
NRGV
— Energy Vault Holdings, Inc. Common Stock
$595M
$3.69
N/A
N/A
N/A
—
STEM
— Stem, Inc. Class A Common Stock
$54M
$6.26
N/A
N/A
N/A
Stable
WAVE
— Eco Wave Power Global AB (Publ)
ADR
$42M
$7.04
N/A
N/A
N/A
—
XIFR
— Xplr Infrastructure, L.P. Common Units Representing Limited Partner Interests
$1.1B
$11.60
N/A
N/A
N/A
Weakening
▶ Utilities-Regulated Gas
(9+6 total)
9
-76.8%
-26.0%
Overvalued
2
7
0
Company
Mkt Cap
Current price
DCF value / share
Upside
Valuation
3 Yr Status
BIPC
— Brookfield Infrastructure Corporation Brookfield Infrastructure Corporation
Foreign
$5.0B
$40.73
$309.42
+659.7%
Undervalued
Stable
SPH
— Suburban Propane Partners, L.P. Common Stock
LP
$1.2B
$17.62
$40.77
+131.4%
Undervalued
Stable
OGS
— ONE Gas, Inc. Common Stock
$5.1B
$81.07
$37.07
-54.3%
Overvalued
Stable
ATO
— Atmos Energy
$28.4B
$169.99
$61.03
-64.1%
Overvalued
Stable
SWX
— Southwest Gas Holdings, Inc. Common Stock DE
$6.7B
$92.21
$21.43
-76.8%
Overvalued
Stable
BKH
— Black Hills Corporation Common Stock
$5.6B
$73.99
$10.09
-86.4%
Overvalued
Stable
RGCO
— RGC Resources Inc. - Common Stock
$222M
$21.29
$2.15
-89.9%
Overvalued
Stable
SR
— Spire Inc. Common Stock
$4.9B
$82.88
$4.27
-94.8%
Overvalued
Stable
CPK
— Chesapeake Utilities Corporation Common Stock
$3.2B
$135.35
$1.16
-99.1%
Overvalued
Growing
Cannot calculate DCF
MDU
— MDU Resources Group, Inc. Common Stock (Holding Company)
$4.3B
$20.28
N/A
N/A
N/A
—
NI
— Nisource
$20.0B
$42.07
N/A
N/A
N/A
—
NJR
— Newjersey Resources Corporation Common Stock
$5.4B
$55.54
N/A
N/A
N/A
—
NWN
— Northwest Natural Holding Company Common Stock
$2.1B
$50.81
N/A
N/A
N/A
—
OPAL
— Opal Fuels Inc. - Class A Common Stock
$393M
$2.25
N/A
N/A
N/A
Stable
UGI
— UGI Corporation Common Stock
$7.6B
$35.29
N/A
N/A
N/A
Stable
▶ Utilities-Diversified
(3+3 total)
3
-87.5%
-85.7%
Overvalued
0
3
0
Company
Mkt Cap
Current price
DCF value / share
Upside
Valuation
3 Yr Status
BIP
— Brookfield Infrastructure Partners L.P. Limited Partnership Units
LP
Foreign
$31.5B
$39.99
$12.16
-69.6%
Overvalued
Growing
SRE
— Sempra
$56.5B
$86.48
$10.77
-87.5%
Overvalued
Stable
AVA
— Avista Corporation Common Stock
$3.2B
$38.68
$0.03
-99.9%
Overvalued
Stable
Cannot calculate DCF
AES
— AES Corporation
$10.5B
$14.73
N/A
N/A
N/A
Stable
AQN
— Algonquin Power & Utilities Corp. Common Shares
Foreign
$4.5B
$5.82
N/A
N/A
N/A
Stable
UTL
— Unitil Corporation Common Stock
$965M
$54.55
N/A
N/A
N/A
—