investorscraft@gmail.com

Intrinsic ValueDeutsche Post AG (DHL.DE)

Previous Close47.32
Intrinsic Value
Upside potential
Previous Close
47.32

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2024 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Deutsche Post AG, operating under the DHL brand, is a global leader in integrated logistics, serving diverse markets through its five core segments. The company's Express division dominates time-sensitive deliveries, while Global Forwarding, Freight leverages its brokerage model to optimize air, ocean, and land transport. Supply Chain offers tailored warehousing and fulfillment solutions, particularly for e-commerce and industrial clients, while eCommerce Solutions focuses on cross-border parcel delivery. Post & Parcel Germany remains a backbone for domestic mail and hybrid communication services. With operations spanning Europe, the Americas, Asia-Pacific, and Africa, Deutsche Post combines asset-heavy infrastructure (like its air fleet) with asset-light forwarding to balance scale and flexibility. The company holds a top-three position in global express logistics and maintains strong domestic market share in Germany through regulatory advantages and last-mile networks. Its diversified model mitigates sector-specific risks while capitalizing on e-commerce growth and supply chain complexity.

Revenue Profitability And Efficiency

In FY2023, Deutsche Post generated €84.2 billion in revenue with net income of €3.3 billion, reflecting a 3.9% net margin. Operating cash flow of €8.7 billion demonstrates solid conversion, though capital expenditures of €2.9 billion indicate ongoing infrastructure investments. The Express segment typically delivers higher margins, while Post & Parcel Germany faces structural mail decline offset by parcel growth.

Earnings Power And Capital Efficiency

Diluted EPS of €2.81 reflects the company's earnings capacity across cyclical segments. The capital-intensive Express network (including 280+ aircraft) requires disciplined allocation, while capital-light forwarding operations generate asset turns above industry averages. ROIC varies by segment but benefits from shared infrastructure utilization.

Balance Sheet And Financial Health

With €2.1 billion in cash against €22.4 billion total debt, leverage ratios remain manageable given stable cash flows. Debt primarily funds fleet modernization and warehouse automation. The company maintains investment-grade credit ratings, supporting refinancing capacity.

Growth Trends And Dividend Policy

E-commerce growth (particularly in Asia) drives mid-single-digit revenue expansion, though macroeconomic pressures may temper 2024 performance. The €1.85 dividend per share represents a 65% payout ratio, balancing shareholder returns with reinvestment needs in decarbonization and digitalization initiatives.

Valuation And Market Expectations

At a €43.8 billion market cap, shares trade at ~13x P/E, reflecting expectations of moderated growth versus pure-play e-commerce logistics firms. The 1.07 beta indicates sensitivity to global trade cycles.

Strategic Advantages And Outlook

Deutsche Post's integrated network provides cost advantages in last-mile delivery and cross-border logistics. Sustainability investments (like electric delivery fleets) align with regulatory trends. Near-term challenges include fuel price volatility and trade normalization post-pandemic, while long-term e-commerce penetration supports structural demand.

Sources

Company 10-K, investor presentations, Bloomberg terminal data

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2025202620272028202920302031203220332034203520362037203820392040204120422043204420452046204720482049

INCOME STATEMENT

Revenue growth rate, %NaN
Revenue, $NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $mNaN
Operating income, $mNaN
EBITDA, $mNaN
Interest expense (income), $mNaN
Earnings before tax, $mNaN
Tax expense, $mNaN
Net income, $mNaN

BALANCE SHEET

Cash and short-term investments, $mNaN
Total assets, $mNaN
Adjusted assets (=assets-cash), $mNaN
Average production assets, $mNaN
Working capital, $mNaN
Total debt, $mNaN
Total liabilities, $mNaN
Total equity, $mNaN
Debt-to-equity ratioNaN
Adjusted equity ratioNaN

CASH FLOW

Net income, $mNaN
Depreciation, amort., depletion, $mNaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $mNaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $mNaN
Free cash flow, $mNaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $mNaN
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN
HomeMenuAccount