Stock Analyses
Model-driven valuations for thousands of US-listed stocks, built from SEC EDGAR filings. Click any card to see the full analysis.
All sectors 6,474
Financial Services 1,896
Healthcare 1,114
Technology 1,079
Industrials 668
Consumer Cyclical 490
Basic Materials 336
Consumer Defensive 248
Communication Services 212
Utilities 185
Energy 165
Real Estate 81
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.
AIT
Deeply overvalued
APPLIED INDUSTRIAL TECHNOLOGIES INC
Price$320.39
Model IV$218.76
P/IV1.39
Premium +46%
Return to IV: -31.7%
Owner yield 3.0%
10-yr IRR 3.1% · moderate
Market implies +11.7%/yr
vs model +8.1% · above model
AMRZ
Deeply overvalued
Amrize Ltd
Price$38.59
Model IV$29.27
P/IV1.86
Premium +32%
Return to IV: -24.2%
Owner yield 7.0%
10-yr IRR 10.4% · steady
Market implies +6.6%/yr
vs model +3.0% · above model
ARW
Deeply overvalued
ARROW ELECTRONICS, INC.
Price$219.10
Model IV$53.94
P/IV3.98
Premium +306%
Return to IV: -75.4%
Owner yield 4.7%
10-yr IRR 2.7% · steady
Market implies +18.5%/yr
vs model +0.0% · above model
ARXS
Valuation N/A
Arxis, Inc.
Price$51.21
Model IV—
P/IV—
ASML
Deeply overvalued
ASML HOLDING NV
Price$1,711.32
Model IV$433.47
P/IV3.92
Premium +295%
Return to IV: -74.7%
Owner yield 1.3%
10-yr IRR -4.5% · moderate
Market implies +29.8%/yr
vs model +11.5% · above model
AXON
Valuation N/A
AXON ENTERPRISE, INC.
Price$452.06
Model IV—
P/IV—
Market implies +26.4%/yr
vs model +34.0% · below model
BA
Valuation N/A
BOEING CO
Price$201.15
Model IV—
P/IV—
Market implies +50.5%/yr
vs model +8.0% · above model
BALL
Undervalued
BALL Corp
Price$59.71
Model IV$75.23
P/IV0.73
Discount 21%
Return to IV: +26.0%
Market implies +2.9%/yr
vs model +7.0% · below model
BIP
Valuation N/A
Brookfield Infrastructure Partners L.P.
Price$35.83
Model IV—
P/IV—
BIPJ
Valuation N/A
Brookfield Infrastructure Partners L.P.
Price$23.31
Model IV—
P/IV—
BKNG
Valuation N/A
Booking Holdings Inc.
Price$168.52
Model IV—
P/IV—
Market implies -50.0%/yr
vs model +23.4% · below model
BKR
Overvalued
Baker Hughes Co
Price$57.83
Model IV$48.76
P/IV1.31
Premium +19%
Return to IV: -15.7%
Owner yield 3.7%
10-yr IRR 5.2% · moderate
Market implies +8.2%/yr
vs model +7.3% · in line
BWXT
Deeply overvalued
BWX Technologies, Inc.
Price$147.47
Model IV$41.43
P/IV4.73
Premium +256%
Return to IV: -71.9%
Owner yield 1.9%
10-yr IRR -1.2% · moderate
Market implies +26.8%/yr
vs model +10.1% · above model
CARR
Deeply overvalued
CARRIER GLOBAL Corp
Price$54.62
Model IV$31.00
P/IV2.06
Premium +76%
Return to IV: -43.2%
Owner yield 3.1%
10-yr IRR 0.2% · steady
Market implies +11.3%/yr
vs model +3.8% · above model
CAT
Deeply overvalued
CATERPILLAR INC
Price$816.50
Model IV$238.33
P/IV3.43
Premium +243%
Return to IV: -70.8%
Owner yield 2.6%
10-yr IRR 0.3% · moderate
Market implies +23.6%/yr
vs model +6.9% · above model
CCK
Deeply undervalued
CROWN HOLDINGS, INC.
Price$108.73
Model IV$207.82
P/IV0.46
Discount 48%
Return to IV: +91.1%
Owner yield 6.8%
10-yr IRR 12.6% · moderate
Market implies -3.2%/yr
vs model +6.2% · below model
CCL
Deeply undervalued
Carnival Corp Ltd.
Price$22.31
Model IV$45.72
P/IV0.61
Discount 51%
Return to IV: +104.9%
Owner yield 5.2%
10-yr IRR 15.6% · grower
Market implies +8.5%/yr
vs model +25.0% · below model
CHRW
Deeply overvalued
C. H. ROBINSON WORLDWIDE, INC.
Price$152.84
Model IV$64.40
P/IV2.77
Premium +137%
Return to IV: -57.9%
Owner yield 3.7%
10-yr IRR -1.5% · steady
Market implies +8.1%/yr
vs model -1.7% · above model
CMI
Deeply overvalued
CUMMINS INC
Price$534.78
Model IV$249.65
P/IV2.59
Premium +114%
Return to IV: -53.3%
Owner yield 2.4%
10-yr IRR 1.3% · moderate
Market implies +18.4%/yr
vs model +9.2% · above model
CNH
Fairly valued
CNH Industrial N.V.
Price$13.48
Model IV$14.47
P/IV0.71
Discount 7%
Return to IV: +7.3%
Market implies 0.0%/yr
vs model +1.3% · in line
CNI
Valuation N/A
CANADIAN NATIONAL RAILWAY CO
Price$117.51
Model IV—
P/IV—
CP
Valuation N/A
CANADIAN PACIFIC KANSAS CITY LTD/CN
Price$86.81
Model IV—
P/IV—
CR
Deeply overvalued
Crane Co
Price$198.96
Model IV$76.06
P/IV2.41
Premium +162%
Return to IV: -61.8%
Market implies +17.0%/yr
vs model +3.8% · above model
CRH
Overvalued
CRH PUBLIC LTD CO
Price$87.14
Model IV$69.50
P/IV1.57
Premium +25%
Return to IV: -20.2%
Owner yield 4.8%
10-yr IRR 10.6% · moderate
Market implies +11.3%/yr
vs model +10.0% · in line
CRL
Deeply overvalued
CHARLES RIVER LABORATORIES INTERNATIONAL, INC.
Price$279.01
Model IV$114.49
P/IV1.58
Premium +144%
Return to IV: -59.0%
Owner yield 3.3%
10-yr IRR 2.1% · steady
Market implies +16.9%/yr
vs model +5.0% · above model
CSX
Deeply overvalued
CSX CORP
Price$45.99
Model IV$20.26
P/IV2.23
Premium +127%
Return to IV: -55.9%
Owner yield 3.0%
10-yr IRR 2.8% · moderate
Market implies +17.1%/yr
vs model +7.9% · above model
CW
Deeply overvalued
CURTISS WRIGHT CORP
Price$568.02
Model IV$239.65
P/IV3.12
Premium +137%
Return to IV: -57.8%
Owner yield 2.3%
10-yr IRR 0.8% · moderate
Market implies +20.0%/yr
vs model +9.8% · above model
CX
Valuation N/A
CEMEX SAB DE CV
Price$10.02
Model IV—
P/IV—
DAL
Deeply overvalued
DELTA AIR LINES, INC.
Price$82.50
Model IV$47.08
P/IV1.75
Premium +75%
Return to IV: -42.9%
Owner yield 4.9%
10-yr IRR 9.2% · moderate
Market implies +15.0%/yr
vs model +8.0% · above model
DE
Deeply overvalued
DEERE & CO
Price$684.73
Model IV$492.88
P/IV1.10
Premium +39%
Return to IV: -28.0%
Owner yield 3.7%
10-yr IRR 4.6% · moderate
Market implies +9.6%/yr
vs model +6.6% · above model
DHI
Deeply undervalued
HORTON D R INC /DE/
Price$139.25
Model IV$230.96
P/IV0.64
Discount 40%
Return to IV: +65.9%
Owner yield 7.3%
10-yr IRR 16.5% · moderate
Market implies +1.0%/yr
vs model +9.6% · below model
DOV
Deeply overvalued
DOVER Corp
Price$186.09
Model IV$112.91
P/IV0.11
Premium +65%
Return to IV: -39.3%
Owner yield 4.0%
10-yr IRR 3.9% · steady
Market implies +9.5%/yr
vs model +4.3% · above model
DRS
Deeply overvalued
Leonardo DRS, Inc.
Price$37.95
Model IV$11.71
P/IV4.17
Premium +224%
Return to IV: -69.1%
Owner yield 1.8%
10-yr IRR -4.1% · moderate
Market implies +21.2%/yr
vs model +6.1% · above model
EMBJ
Valuation N/A
EMBRAER S.A.
Price$77.02
Model IV—
P/IV—
EME
Deeply overvalued
EMCOR Group, Inc.
Price$757.71
Model IV$362.02
P/IV2.34
Premium +109%
Return to IV: -52.2%
Owner yield 1.6%
10-yr IRR -4.8% · moderate
Market implies +16.1%/yr
vs model +7.6% · above model
ESLT
Deeply overvalued
ELBIT SYSTEMS LTD
Price$750.69
Model IV$295.85
P/IV2.98
Premium +154%
Return to IV: -60.6%
Owner yield 0.8%
10-yr IRR -11.1% · moderate
Market implies +19.6%/yr
vs model +9.3% · above model
ETN
Deeply overvalued
Eaton Corp plc
Price$435.43
Model IV$136.70
P/IV2.93
Premium +219%
Return to IV: -68.6%
Owner yield 1.9%
10-yr IRR -1.8% · moderate
Market implies +23.5%/yr
vs model +8.6% · above model
EXPD
Deeply overvalued
EXPEDITORS INTERNATIONAL OF WASHINGTON INC
Price$192.15
Model IV$71.43
P/IV2.21
Premium +169%
Return to IV: -62.8%
Owner yield 3.4%
10-yr IRR -2.0% · steady
Market implies +9.7%/yr
vs model -0.9% · above model
EXPE
Deeply undervalued
Expedia Group, Inc.
Price$281.02
Model IV$473.64
P/IV0.48
Discount 41%
Return to IV: +68.5%
Owner yield 6.6%
10-yr IRR 19.1% · grower
Market implies +4.4%/yr
vs model +15.0% · below model
FDX
Deeply overvalued
FEDEX CORP
Price$295.79
Model IV$199.54
P/IV2.06
Premium +48%
Return to IV: -32.5%
Owner yield 4.1%
10-yr IRR 3.1% · steady
Market implies +8.0%/yr
vs model +3.0% · above model
FER
Valuation N/A
Ferrovial N.V.
Price$55.95
Model IV—
P/IV—
FERG
Deeply overvalued
Ferguson Enterprises Inc. /DE/
Price$216.14
Model IV$124.77
P/IV1.81
Premium +73%
Return to IV: -42.3%
Owner yield 4.2%
10-yr IRR 6.1% · moderate
Market implies +13.1%/yr
vs model +6.6% · above model
FIX
Deeply overvalued
COMFORT SYSTEMS USA INC
Price$1,632.59
Model IV$685.33
P/IV2.67
Premium +138%
Return to IV: -58.0%
Owner yield 1.3%
10-yr IRR -1.8% · grower
Market implies +32.1%/yr
vs model +24.4% · above model
FPS
Deeply overvalued
Forgent Power Solutions, Inc.
Price$37.75
Model IV$11.78
P/IV2.66
Premium +220%
Return to IV: -68.8%
Market implies +25.0%/yr
vs model +50.0% · below model
FRO
Valuation N/A
Frontline plc
Price$49.81
Model IV—
P/IV—
Market implies +30.1%/yr
vs model +15.0% · above model
FTI
Deeply undervalued
TechnipFMC plc
Price$71.31
Model IV$109.84
P/IV0.62
Discount 35%
Return to IV: +54.0%
Owner yield 2.9%
10-yr IRR 5.3% · moderate
Market implies +3.8%/yr
vs model +11.9% · below model
GGG
Overvalued
GRACO INC
Price$76.59
Model IV$66.13
P/IV1.14
Premium +16%
Return to IV: -13.7%
Owner yield 4.2%
10-yr IRR 4.6% · steady
Market implies +6.1%/yr
vs model +4.7% · in line
GIB
Valuation N/A
CGI INC
Price$69.42
Model IV—
P/IV—
GPC
Fairly valued
GENUINE PARTS CO
Price$126.45
Model IV$111.03
P/IV0.89
Premium +14%
Return to IV: -12.2%
Owner yield 3.8%
10-yr IRR 4.9% · moderate
Market implies +6.9%/yr
vs model +6.4% · in line
GRMN
Deeply overvalued
GARMIN LTD
Price$280.31
Model IV$104.43
P/IV2.24
Premium +168%
Return to IV: -62.7%
Owner yield 2.3%
10-yr IRR 0.4% · moderate
Market implies +21.1%/yr
vs model +8.7% · above model
GTLS
Deeply undervalued
CHART INDUSTRIES INC
Price$209.90
Model IV$325.38
P/IV0.64
Discount 35%
Return to IV: +55.0%
Owner yield 2.2%
10-yr IRR 3.8% · grower
Market implies +12.9%/yr
vs model +25.0% · below model
GWW
Deeply overvalued
W.W. GRAINGER, INC.
Price$1,277.79
Model IV$587.90
P/IV2.10
Premium +117%
Return to IV: -54.0%
Owner yield 2.4%
10-yr IRR 1.7% · moderate
Market implies +18.1%/yr
vs model +9.7% · above model
HEI
Deeply overvalued
HEICO CORP
Price$303.03
Model IV$181.61
P/IV1.92
Premium +67%
Return to IV: -40.1%
Owner yield 1.5%
10-yr IRR -0.7% · grower
Market implies +21.7%/yr
vs model +19.0% · in line
HON
Deeply overvalued
HONEYWELL INTERNATIONAL INC
Price$206.48
Model IV$152.89
P/IV1.56
Premium +35%
Return to IV: -26.0%
Owner yield 3.8%
10-yr IRR 4.1% · steady
Market implies +8.5%/yr
vs model +5.4% · above model
HWM
Deeply overvalued
Howmet Aerospace Inc.
Price$227.37
Model IV$74.46
P/IV3.08
Premium +205%
Return to IV: -67.3%
Owner yield 1.1%
10-yr IRR -6.7% · moderate
Market implies +24.1%/yr
vs model +11.3% · above model
ICLR
Deeply undervalued
ICON PLC
Price$169.55
Model IV$399.30
P/IV0.34
Discount 58%
Return to IV: +135.5%
Owner yield 6.1%
10-yr IRR 17.9% · grower
Market implies +5.8%/yr
vs model +23.6% · below model
IEX
Deeply overvalued
IDEX CORP /DE/
Price$222.53
Model IV$142.72
P/IV1.48
Premium +56%
Return to IV: -35.9%
Owner yield 3.7%
10-yr IRR 3.9% · steady
Market implies +11.0%/yr
vs model +5.8% · above model
INCY
Undervalued
INCYTE CORP
Price$124.65
Model IV$168.99
P/IV0.57
Discount 26%
Return to IV: +35.6%
Market implies +7.2%/yr
vs model +14.5% · below model
IQV
Deeply overvalued
IQVIA HOLDINGS INC.
Price$269.88
Model IV$168.95
P/IV1.08
Premium +60%
Return to IV: -37.4%
Owner yield 4.0%
10-yr IRR 6.4% · moderate
Market implies +12.7%/yr
vs model +7.6% · above model
IR
Deeply overvalued
Ingersoll Rand Inc.
Price$72.31
Model IV$49.92
P/IV1.44
Premium +45%
Return to IV: -31.0%
Owner yield 4.3%
10-yr IRR 9.3% · moderate
Market implies +13.8%/yr
vs model +10.3% · above model
