Educational use only — not investment advice. "Undervalued / fairly valued / overvalued" and every risk score reflect our models vs. price, which can be wrong or based on stale or incomplete data. Always review the company's own financials and SEC filings, and consult a licensed advisor, before acting.
BNL
Overvalued
Broadstone Net Lease, Inc.
Price$18.26
Model IV$15.33
P/IV1.25
Premium +19%
Return to IV: -16.0%
BNT
Deeply undervalued
Brookfield Wealth Solutions Ltd.
Price$37.06
Model IV$74.23
P/IV0.51
Discount 50%
Return to IV: +100.3%
BOH
Fairly valued
BANK OF HAWAII CORP
Price$66.81
Model IV$65.50
P/IV1.09
Premium +2%
Return to IV: -2.0%
BOIL
Undervalued
ProShares Trust II
Price$22.16
Model IV$27.89
P/IV0.75
Discount 21%
Return to IV: +25.9%
BOKF
Overvalued
BOK FINANCIAL CORP
Price$125.47
Model IV$107.35
P/IV1.19
Premium +17%
Return to IV: -14.4%
BOOT
Deeply overvalued
Boot Barn Holdings, Inc.
Price$119.96
Model IV$59.92
P/IV2.07
Premium +100%
Return to IV: -50.1%
Market implies +16.9%/yr
vs model +8.9% · above model
BOX
Deeply overvalued
BOX INC
Price$36.39
Model IV$17.75
P/IV1.99
Premium +105%
Return to IV: -51.2%
Market implies +18.5%/yr
vs model +10.7% · above model
BRC
Fairly valued
BRADY CORP
Price$85.35
Model IV$78.62
P/IV1.06
Premium +9%
Return to IV: -7.9%
Market implies +7.4%/yr
vs model +7.5% · in line
BRKR
Deeply overvalued
BRUKER CORP
Price$58.84
Model IV$43.47
P/IV1.39
Premium +35%
Return to IV: -26.1%
Market implies +2.7%/yr
vs model +9.2% · below model
BROS
Fairly valued
Dutch Bros Inc.
Price$38.05
Model IV$40.16
P/IV0.97
Discount 5%
Return to IV: +5.5%
Market implies -0.7%/yr
vs model +34.7% · below model
BRX
Overvalued
Brixmor Property Group Inc.
Price$27.30
Model IV$23.44
P/IV1.17
Premium +16%
Return to IV: -14.1%
BRZE
Undervalued
Braze, Inc.
Price$29.06
Model IV$40.89
P/IV0.64
Discount 29%
Return to IV: +40.7%
Market implies -6.7%/yr
vs model +32.7% · below model
BSM
Undervalued
Black Stone Minerals, L.P.
Price$14.81
Model IV$19.04
P/IV0.77
Discount 22%
Return to IV: +28.6%
Market implies +0.5%/yr
vs model +4.9% · below model
BTDR
Valuation N/A
Bitdeer Technologies Group
Price$9.63
Model IV—
P/IV—
Market implies +37.3%/yr
BTE
Undervalued
BAYTEX ENERGY CORP.
Price$4.81
Model IV$6.09
P/IV0.75
Discount 21%
Return to IV: +26.6%
Market implies -1.9%/yr
vs model +1.8% · below model
BTG
Deeply overvalued
B2GOLD CORP
Price$5.25
Model IV$2.24
P/IV2.24
Premium +134%
Return to IV: -57.3%
Market implies +16.4%/yr
vs model +5.0% · above model
BTU
Overvalued
PEABODY ENERGY CORP
Price$25.13
Model IV$20.46
P/IV1.21
Premium +23%
Return to IV: -18.6%
Market implies +2.9%/yr
vs model +0.1% · in line
BTX
Valuation N/A
BlackRock Technology & Private Equity Term Trust
Price$9.40
Model IV—
P/IV—
Limited data — see page
BULL
Undervalued
Webull Corp
Price$6.31
Model IV$8.51
P/IV0.95
Discount 26%
Return to IV: +34.9%
Market implies 0.0%/yr
vs model +5.7% · below model
BUSE
Fairly valued
FIRST BUSEY CORP /NV/
Price$28.93
Model IV$31.63
P/IV0.94
Discount 9%
Return to IV: +9.3%
BUSEP
Undervalued
FIRST BUSEY CORP /NV/
Price$25.31
Model IV$31.63
P/IV0.80
Discount 20%
Return to IV: +25.0%
BVC
Valuation N/A
BitVentures Ltd
Price$12.09
Model IV—
P/IV—
Market implies +51.7%/yr
BVN
Valuation N/A
BUENAVENTURA MINING CO INC
Price$32.46
Model IV—
P/IV—
Market implies +42.9%/yr
vs model +7.8% · above model
BWIN
Deeply undervalued
Baldwin Insurance Group, Inc.
Price$31.87
Model IV$69.82
P/IV0.46
Discount 54%
Return to IV: +119.1%
Market implies -13.9%/yr
vs model +27.6% · below model
BWLP
Deeply undervalued
BW LPG Ltd
Price$26.00
Model IV$44.03
P/IV0.56
Discount 41%
Return to IV: +69.3%
Market implies -2.8%/yr
vs model +5.0% · below model
BWNB
Valuation N/A
BWNB
Price$25.16
Model IV—
P/IV—
Limited data — see page
BXSL
Valuation N/A
Blackstone Secured Lending Fund
Price$23.86
Model IV—
P/IV—
Limited data — see page
BYD
Deeply undervalued
BOYD GAMING CORP
Price$68.93
Model IV$112.75
P/IV0.62
Discount 39%
Return to IV: +63.6%
Market implies -0.6%/yr
vs model +7.1% · below model
BYND
Valuation N/A
BEYOND MEAT, INC.
Price$7.70
Model IV—
P/IV—
Market implies +44.8%/yr
BZ
Deeply undervalued
Kanzhun Ltd
Price$15.73
Model IV$27.44
P/IV0.55
Discount 43%
Return to IV: +74.4%
Market implies +2.7%/yr
vs model +13.0% · below model
CAAP
Deeply undervalued
CORPORACION AMERICA AIRPORTS S.A.
Price$24.54
Model IV$63.02
P/IV0.38
Discount 61%
Return to IV: +156.8%
Market implies -3.0%/yr
vs model +12.9% · below model
CACC
Deeply undervalued
CREDIT ACCEPTANCE CORP
Price$547.60
Model IV$1,293.83
P/IV0.42
Discount 58%
Return to IV: +136.3%
Market implies -6.6%/yr
vs model +7.3% · below model
CAE
Fairly valued
CAE INC
Price$23.74
Model IV$26.29
P/IV0.93
Discount 10%
Return to IV: +10.7%
Market implies +7.8%/yr
vs model +11.6% · below model
CAG
Deeply undervalued
CONAGRA BRANDS INC.
Price$13.49
Model IV$34.65
P/IV0.39
Discount 61%
Return to IV: +156.9%
Market implies -9.7%/yr
vs model +3.3% · below model
CAI
Undervalued
Caris Life Sciences, Inc.
Price$29.70
Model IV$41.40
P/IV0.76
Discount 28%
Return to IV: +39.4%
Market implies -5.0%/yr
vs model +50.0% · below model
CAKE
Deeply overvalued
CHEESECAKE FACTORY INC
Price$108.45
Model IV$54.92
P/IV1.95
Premium +97%
Return to IV: -49.4%
Market implies +15.7%/yr
vs model +8.2% · above model
CALM
Deeply undervalued
CAL-MAINE FOODS INC
Price$64.35
Model IV$125.61
P/IV0.58
Discount 49%
Return to IV: +95.2%
Market implies -3.2%/yr
vs model +7.4% · below model
CALX
Valuation N/A
CALIX, INC
Price$37.24
Model IV—
P/IV—
Market implies +29.0%/yr
CALY
Fairly valued
Callaway Golf Co
Price$13.67
Model IV$15.48
P/IV0.94
Discount 12%
Return to IV: +13.2%
Market implies +0.4%/yr
vs model +2.6% · in line
CAMT
Valuation N/A
CAMTEK LTD
Price$152.81
Model IV—
P/IV—
Market implies +150.0%/yr
CAR
Deeply undervalued
AVIS BUDGET GROUP, INC.
Price$105.98
Model IV$1,902.84
P/IV0.10
Discount 94%
Return to IV: +1,695.5%
Market implies -41.9%/yr
vs model +9.8% · below model
CARG
Deeply undervalued
CarGurus, Inc.
Price$28.85
Model IV$58.22
P/IV0.55
Discount 50%
Return to IV: +101.8%
Market implies +0.4%/yr
vs model +12.7% · below model
CATY
Fairly valued
CATHAY GENERAL BANCORP
Price$59.12
Model IV$59.50
P/IV1.00
Discount 1%
Return to IV: +0.6%
CAVA
Deeply overvalued
CAVA GROUP, INC.
Price$53.64
Model IV$18.17
P/IV2.90
Premium +195%
Return to IV: -66.1%
Market implies +16.5%/yr
vs model +23.9% · below model
CBC
Overvalued
Central Bancompany, Inc.
Price$32.42
Model IV$26.75
P/IV1.21
Premium +21%
Return to IV: -17.5%
Market implies +12.2%/yr
vs model +12.2% · in line
CBSH
Fairly valued
COMMERCE BANCSHARES INC /MO/
Price$54.39
Model IV$49.60
P/IV1.10
Premium +10%
Return to IV: -8.8%
CBT
Undervalued
CABOT CORP
Price$74.91
Model IV$97.16
P/IV0.78
Discount 23%
Return to IV: +29.7%
Market implies 0.0%/yr
vs model +4.2% · below model
CBU
Overvalued
COMMUNITY FINANCIAL SYSTEM, INC.
Price$58.63
Model IV$46.10
P/IV1.28
Premium +27%
Return to IV: -21.4%
CBZ
Fairly valued
CBIZ, Inc.
Price$54.82
Model IV$57.96
P/IV0.94
Discount 5%
Return to IV: +5.7%
Market implies +9.2%/yr
vs model +12.6% · below model
CC
Fairly valued
Chemours Co
Price$13.61
Model IV$14.86
P/IV1.01
Discount 8%
Return to IV: +9.2%
Market implies +1.1%/yr
vs model +2.8% · in line
CCC
Deeply overvalued
CCC Intelligent Solutions Holdings Inc.
Price$7.02
Model IV$2.25
P/IV2.92
Premium +212%
Return to IV: -67.9%
Market implies +24.8%/yr
vs model +11.8% · above model
CCU
Valuation N/A
UNITED BREWERIES CO INC
Price$10.91
Model IV—
P/IV—
Limited data — see page
CDLR
Undervalued
Cadeler A/S
Price$21.80
Model IV$26.98
P/IV0.95
Discount 19%
Return to IV: +23.8%
Market implies -2.2%/yr
vs model +50.0% · below model
CDNA
Deeply overvalued
CareDx, Inc.
Price$63.67
Model IV$13.41
P/IV4.75
Premium +375%
Return to IV: -78.9%
Market implies +19.1%/yr
vs model +6.4% · above model
CDP
Deeply overvalued
COPT DEFENSE PROPERTIES
Price$33.48
Model IV$17.83
P/IV1.93
Premium +88%
Return to IV: -46.7%
CE
Deeply undervalued
Celanese Corp
Price$45.02
Model IV$149.61
P/IV0.32
Discount 70%
Return to IV: +232.3%
Market implies -14.7%/yr
vs model +4.4% · below model
CECO
Valuation N/A
CECO ENVIRONMENTAL CORP
Price$65.82
Model IV—
P/IV—
Market implies +40.2%/yr
CELC
Valuation N/A
Celcuity Inc.
Price$67.94
Model IV—
P/IV—
Limited data — see page
CELH
Deeply overvalued
Celsius Holdings, Inc.
Price$28.58
Model IV$14.20
P/IV2.01
Premium +101%
Return to IV: -50.3%
Market implies +13.5%/yr
vs model +5.0% · above model
CENT
Deeply undervalued
CENTRAL GARDEN & PET CO
Price$40.58
Model IV$73.39
P/IV0.55
Discount 45%
Return to IV: +80.9%
Market implies -5.1%/yr
vs model +3.1% · below model
