{
  "asAt": "2026-08-28",
  "universe": "ASX 300",
  "summary": {
    "tickers": 300,
    "evaluated": 298,
    "qualified": 22,
    "shown": 20,
    "marginCapPct": 80,
    "dropped": {
      "fetchFailed": 2,
      "unvaluable": 134,
      "overvalued": 104,
      "marginOverCap": 29,
      "proxyFcf": 9
    }
  },
  "rows": [
    {
      "rank": 1,
      "ticker": "GLF.AX",
      "name": "GemLife Communities Group",
      "sector": "Real Estate",
      "method": "DCF",
      "intrinsic": 8.33,
      "snapshotPrice": 4.7,
      "marginOfSafety": 0.7723,
      "wacc": 0.0945,
      "terminalValuePct": 79.1,
      "trailingPE": 27.6,
      "marketCap": 1787355648,
      "operatingMargin": 0.3413,
      "analystTarget": 5.57,
      "currency": "AUD"
    },
    {
      "rank": 2,
      "ticker": "SLC.AX",
      "name": "Superloop Limited",
      "sector": "Communication Services",
      "method": "DCF",
      "intrinsic": 4.93,
      "snapshotPrice": 2.85,
      "marginOfSafety": 0.7297,
      "wacc": 0.077,
      "terminalValuePct": 83.9,
      "trailingPE": 95,
      "marketCap": 1466934528,
      "operatingMargin": 0.0566,
      "analystTarget": 3.79,
      "currency": "AUD"
    },
    {
      "rank": 3,
      "ticker": "AZJ.AX",
      "name": "Aurizon Holdings Limited",
      "sector": "Industrials",
      "method": "DCF",
      "intrinsic": 6.43,
      "snapshotPrice": 3.76,
      "marginOfSafety": 0.7105,
      "wacc": 0.0695,
      "terminalValuePct": 86,
      "trailingPE": 17.9,
      "marketCap": 6329235456,
      "operatingMargin": 0.2031,
      "analystTarget": 3.74,
      "currency": "AUD"
    },
    {
      "rank": 4,
      "ticker": "SRG.AX",
      "name": "SRG Global Limited",
      "sector": "Industrials",
      "method": "DCF",
      "intrinsic": 6.11,
      "snapshotPrice": 3.75,
      "marginOfSafety": 0.6289,
      "wacc": 0.097,
      "terminalValuePct": 78.4,
      "trailingPE": 34.1,
      "marketCap": 2375127040,
      "operatingMargin": 0.0748,
      "analystTarget": 4.32,
      "currency": "AUD"
    },
    {
      "rank": 5,
      "ticker": "ANN.AX",
      "name": "Ansell Limited",
      "sector": "Healthcare",
      "method": "DCF",
      "intrinsic": 66.2,
      "snapshotPrice": 40.99,
      "marginOfSafety": 0.6149,
      "wacc": 0.0781,
      "terminalValuePct": 83.5,
      "trailingPE": 20.3,
      "marketCap": 5769708032,
      "operatingMargin": 0.1572,
      "analystTarget": 38.85,
      "currency": "AUD"
    },
    {
      "rank": 6,
      "ticker": "EOS.AX",
      "name": "Electro Optic Systems Holdings Limited",
      "sector": "Industrials",
      "method": "DCF",
      "intrinsic": 15.79,
      "snapshotPrice": 10.05,
      "marginOfSafety": 0.5714,
      "wacc": 0.1783,
      "terminalValuePct": 60,
      "trailingPE": null,
      "marketCap": 2228106752,
      "operatingMargin": 0.0342,
      "analystTarget": 14.03,
      "currency": "AUD"
    },
    {
      "rank": 7,
      "ticker": "NWH.AX",
      "name": "NRW Holdings Limited",
      "sector": "Industrials",
      "method": "DCF",
      "intrinsic": 11.62,
      "snapshotPrice": 7.66,
      "marginOfSafety": 0.5165,
      "wacc": 0.1044,
      "terminalValuePct": 76.5,
      "trailingPE": 23.2,
      "marketCap": 3519516672,
      "operatingMargin": 0.0589,
      "analystTarget": 8.28,
      "currency": "AUD"
    },
    {
      "rank": 8,
      "ticker": "BFL.AX",
      "name": "BSP Financial Group Limited",
      "sector": "Financial Services",
      "method": "DDM",
      "intrinsic": 11.49,
      "snapshotPrice": 8,
      "marginOfSafety": 0.4365,
      "wacc": 0.078,
      "terminalValuePct": 78.9,
      "trailingPE": 9.9,
      "marketCap": 3736000000,
      "operatingMargin": 0,
      "analystTarget": null,
      "currency": "AUD"
    },
    {
      "rank": 9,
      "ticker": "COL.AX",
      "name": "Coles Group Limited",
      "sector": "Consumer Defensive",
      "method": "DCF",
      "intrinsic": 33.66,
      "snapshotPrice": 23.8,
      "marginOfSafety": 0.4144,
      "wacc": 0.0691,
      "terminalValuePct": 82.8,
      "trailingPE": 29.4,
      "marketCap": 31965779968,
      "operatingMargin": 0.0465,
      "analystTarget": 24.14,
      "currency": "AUD"
    },
    {
      "rank": 10,
      "ticker": "A2M.AX",
      "name": "The a2 Milk Company Limited",
      "sector": "Consumer Defensive",
      "method": "DCF",
      "intrinsic": 9.4,
      "snapshotPrice": 6.86,
      "marginOfSafety": 0.3709,
      "wacc": 0.0778,
      "terminalValuePct": 77.5,
      "trailingPE": 28.6,
      "marketCap": 4994463232,
      "operatingMargin": 0.1474,
      "analystTarget": 7.67,
      "currency": "AUD"
    },
    {
      "rank": 11,
      "ticker": "MAD.AX",
      "name": "Mader Group Limited",
      "sector": "Industrials",
      "method": "DCF",
      "intrinsic": 8.26,
      "snapshotPrice": 6.15,
      "marginOfSafety": 0.3438,
      "wacc": 0.0777,
      "terminalValuePct": 80.6,
      "trailingPE": 19.8,
      "marketCap": 1251289600,
      "operatingMargin": 0.0946,
      "analystTarget": 8.88,
      "currency": "AUD"
    },
    {
      "rank": 12,
      "ticker": "RHC.AX",
      "name": "Ramsay Health Care Limited",
      "sector": "Healthcare",
      "method": "DCF",
      "intrinsic": 66.52,
      "snapshotPrice": 51.53,
      "marginOfSafety": 0.2909,
      "wacc": 0.0722,
      "terminalValuePct": 83.6,
      "trailingPE": 37.9,
      "marketCap": 11894660096,
      "operatingMargin": 0.0534,
      "analystTarget": 43.96,
      "currency": "AUD"
    },
    {
      "rank": 13,
      "ticker": "ABB.AX",
      "name": "Aussie Broadband Limited",
      "sector": "Communication Services",
      "method": "DCF",
      "intrinsic": 5.43,
      "snapshotPrice": 4.36,
      "marginOfSafety": 0.2455,
      "wacc": 0.0784,
      "terminalValuePct": 83.5,
      "trailingPE": 36.3,
      "marketCap": 1375253248,
      "operatingMargin": 0.0786,
      "analystTarget": 5.67,
      "currency": "AUD"
    },
    {
      "rank": 14,
      "ticker": "DMP.AX",
      "name": "Domino's Pizza Enterprises Limited",
      "sector": "Consumer Cyclical",
      "method": "DCF",
      "intrinsic": 23.76,
      "snapshotPrice": 20.09,
      "marginOfSafety": 0.1826,
      "wacc": 0.0843,
      "terminalValuePct": 74.7,
      "trailingPE": null,
      "marketCap": 1903464576,
      "operatingMargin": 0.0863,
      "analystTarget": 20.25,
      "currency": "AUD"
    },
    {
      "rank": 15,
      "ticker": "QUB.AX",
      "name": "Qube Holdings Ltd",
      "sector": "Industrials",
      "method": "DCF",
      "intrinsic": 5.94,
      "snapshotPrice": 5.11,
      "marginOfSafety": 0.1631,
      "wacc": 0.0831,
      "terminalValuePct": 82.2,
      "trailingPE": 42.6,
      "marketCap": 9116711936,
      "operatingMargin": 0.0988,
      "analystTarget": 5.13,
      "currency": "AUD"
    },
    {
      "rank": 16,
      "ticker": "JDO.AX",
      "name": "Judo Capital Holdings Limited",
      "sector": "Financial Services",
      "method": "ExcessReturn",
      "intrinsic": 1.18,
      "snapshotPrice": 1.01,
      "marginOfSafety": 0.1613,
      "wacc": 0.1292,
      "terminalValuePct": null,
      "trailingPE": 11.3,
      "marketCap": 1139188992,
      "operatingMargin": 0.448,
      "analystTarget": 1.48,
      "currency": "AUD"
    },
    {
      "rank": 17,
      "ticker": "LOV.AX",
      "name": "Lovisa Holdings Limited",
      "sector": "Consumer Cyclical",
      "method": "DCF",
      "intrinsic": 29.43,
      "snapshotPrice": 26.35,
      "marginOfSafety": 0.1169,
      "wacc": 0.1059,
      "terminalValuePct": 74.5,
      "trailingPE": 30.6,
      "marketCap": 2917972736,
      "operatingMargin": 0.1571,
      "analystTarget": 28.92,
      "currency": "AUD"
    },
    {
      "rank": 18,
      "ticker": "EVT.AX",
      "name": "EVT Limited",
      "sector": "Communication Services",
      "method": "DCF",
      "intrinsic": 16.31,
      "snapshotPrice": 15.09,
      "marginOfSafety": 0.081,
      "wacc": 0.0859,
      "terminalValuePct": 81.4,
      "trailingPE": 48.7,
      "marketCap": 2452463360,
      "operatingMargin": 0.0801,
      "analystTarget": 16,
      "currency": "AUD"
    },
    {
      "rank": 19,
      "ticker": "JBH.AX",
      "name": "JB Hi-Fi Limited",
      "sector": "Consumer Cyclical",
      "method": "DCF",
      "intrinsic": 71.76,
      "snapshotPrice": 67.08,
      "marginOfSafety": 0.0698,
      "wacc": 0.0939,
      "terminalValuePct": 72.4,
      "trailingPE": 15,
      "marketCap": 7334124032,
      "operatingMargin": 0.0559,
      "analystTarget": 76.57,
      "currency": "AUD"
    },
    {
      "rank": 20,
      "ticker": "QBE.AX",
      "name": "QBE Insurance Group Limited",
      "sector": "Financial Services",
      "method": "DDM",
      "intrinsic": 23.13,
      "snapshotPrice": 21.93,
      "marginOfSafety": 0.0548,
      "wacc": 0.078,
      "terminalValuePct": 78.3,
      "trailingPE": 11.1,
      "marketCap": null,
      "operatingMargin": 0.1576,
      "analystTarget": 23.78,
      "currency": "AUD"
    }
  ]
}