As of 2025-05-16, the Intrinsic Value of PostNL NV (PNL.AS) is 3.53 EUR. This PNL.AS valuation is based on the model Discounted Cash Flows (EBITDA Exit 5Y). With the current market price of 0.89 EUR, the upside of PostNL NV is 298.8%.

The range of the Intrinsic Value is 2.67 - 4.75 EUR.

Is PNL.AS undervalued or overvalued?

Based on its market price of 0.89 EUR and our intrinsic valuation, PostNL NV (PNL.AS) is undervalued by 298.8%.

0.89 EUR

Stock Price

3.53 EUR

Intrinsic Value

Intrinsic Value Details

PNL.AS Intrinsic Value - Valuation Summary

	Range	Selected	Upside
a
DCF (Growth Exit 5Y)	2.8 - 84.25	6.17	597.1%
DCF (EBITDA Exit 5Y)	2.67 - 4.75	3.53	298.8%
Peter Lynch Fair Value	0.95 - 0.95	0.95	6.89%
P/E Multiples	0.6 - 1.53	1.10	24.8%
EV/EBITDA Multiples	1.88 - 4.86	3.07	247.4%
Dividend Discount Model - Stable	0.57 - 2.52	1.54	74.4%

PNL.AS Intrinsic Value - Peers Comparison

	Range	Selected	Upside
a
ID Logistics SAS	134.7 - 1,472.92	345.45	-14.8%
Oesterreichische Post AG	(11.46) - 155.40	19.76	-35.1%
CTT Correios de Portugal SA	(8.71) - 82.18	4.97	-25.7%
Logwin AG SA	349.49 - 528.22	412.91	66.5%
DX (Group) PLC	19.55 - 243.8	43.14	-9.0%
Clasquin SA	142.45 - 263.65	184.70	30.1%
Jetpak Top Holding AB (publ)	76.63 - 262.81	118.16	14.7%
Nurminen Logistics Oyj	2.29 - 4.78	3.12	191.9%
Xpediator PLC	17.58 - 198.04	59.01	34.9%

PNL.AS Intrinsic Value - Key Valuation Metrics

Market Cap (mil)	444
Beta	0.31
Outstanding shares (mil)	502
Enterprise Value (mil)	924

Market risk premium	5.6%
Cost of Equity	5.65%
Cost of Debt	7.55%
WACC	5.7%