U.S. markets open in 6 hours 46 minutes

PostNL NV. (AMS:PNL) Is Trading At A 44% Discount

Sadie Atkinson

I am going to run you through how I calculated the intrinsic value of PostNL NV. (ENXTAM:PNL) using the discounted cash flow (DCF) method. Anyone interested in learning a bit more about intrinsic value should have a read of the Simply Wall St analysis model. If you are reading this after May 2018 then I highly recommend you check out the latest calculation for PostNL here.

Crunching the numbers

I’ve used the 2-stage growth model, which simply means we take in account two stages of company’s growth. In the initial period the company may have a higher growth rate and the second stage is usually assumed to have perpetual stable growth rate. To begin, I pulled together the analyst consensus forecast of PNL’s levered free cash flow (FCF) over the next five years and discounted these figures at the cost of equity of 8.14%. This resulted in a present value of 5-year cash flow of €713.26M. Want to know how I calculated this value? Read our detailed analysis here.

ENXTAM:PNL Future Profit May 15th 18

The graph above shows how PNL’s top and bottom lines are expected to move going forward, which should give you some color on PNL’s outlook. Now we need to determine the terminal value, which accounts for all the future cash flows after the five years. I’ve decided to use the 10-year government bond rate of 2.8% as the perpetual growth rate, which is rightly below GDP growth, but more towards the conservative side. Discounting the terminal value back five years gives us a present value of €1.92B.

The total value is the sum of cash flows for the next five years and the discounted terminal value, which results in the Total Equity Value, which in this case is €2.63B. To get the intrinsic value per share, we divide this by the total number of shares outstanding. This results in an intrinsic value of €5.67, which, compared to the current share price of €3.149, we find that PostNL is quite good value at a 44.49% discount to what it is available for right now.

Next Steps:

Although the valuation of a company is important, it shouldn’t be the only metric you look at when researching a company. What is the reason for the share price to differ from the intrinsic value? For PNL, I’ve put together three fundamental factors you should look at:

  1. Financial Health: Does PNL have a healthy balance sheet? Take a look at our free balance sheet analysis with six simple checks on key factors like leverage and risk.
  2. Future Earnings: How does PNL’s growth rate compare to its peers and the wider market? Dig deeper into the analyst consensus number for the upcoming years by interacting with our free analyst growth expectation chart.
  3. Other High Quality Alternatives: Are there other high quality stocks you could be holding instead of PNL? Explore our interactive list of high quality stocks to get an idea of what else is out there you may be missing!

PS. The Simply Wall St app conducts a discounted cash flow for every stock on the ENXTAM every 6 hours. If you want to find the calculation for other stocks just search here.


To help readers see pass the short term volatility of the financial market, we aim to bring you a long-term focused research analysis purely driven by fundamental data. Note that our analysis does not factor in the latest price sensitive company announcements.

The author is an independent contributor and at the time of publication had no position in the stocks mentioned.