investorscraft@gmail.com

Intrinsic ValueDeutsche Post AG (DPW.DE)

Previous Close44.73
Intrinsic Value
Upside potential
Previous Close
44.73

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2023 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Deutsche Post AG is a global leader in mail and logistics, operating across five key segments: Express, Global Forwarding & Freight, Supply Chain, eCommerce Solutions, and Post & Parcel Germany. The company’s diversified revenue model spans time-definite courier services, freight forwarding, warehousing, and digital postal solutions, catering to both B2B and B2C markets. Its Express segment is a critical player in international logistics, while Post & Parcel Germany remains a backbone of domestic mail and parcel delivery. The Global Forwarding segment brokers transport services, leveraging multimodal solutions to optimize efficiency. Deutsche Post’s Supply Chain division offers end-to-end solutions, including e-fulfilment and returns management, positioning it as a key enabler for e-commerce growth. With a heritage dating back to 1490, the company combines scale, infrastructure, and technological innovation to maintain its competitive edge in the highly fragmented logistics industry. Its market leadership in Europe and expanding global footprint underscore its resilience against regional economic fluctuations and rising competition from digital disruptors.

Revenue Profitability And Efficiency

In FY 2023, Deutsche Post reported revenue of €81.8 billion, reflecting its broad operational reach. Net income stood at €3.7 billion, with diluted EPS of €3.04, demonstrating stable profitability. Operating cash flow was robust at €8.8 billion, though capital expenditures of €3.4 billion indicate ongoing investments in infrastructure and technology to sustain efficiency and service quality.

Earnings Power And Capital Efficiency

The company’s earnings power is underpinned by its asset-light brokerage model in Global Forwarding and high-margin Express services. Operating cash flow coverage of capital expenditures (2.6x) highlights disciplined capital allocation. However, the beta of 1.13 suggests earnings volatility aligned with broader market and macroeconomic conditions.

Balance Sheet And Financial Health

Deutsche Post maintains a solid balance sheet with €3.6 billion in cash and equivalents against total debt of €9.1 billion. The manageable leverage and strong cash generation support its investment-grade credit profile, though rising interest rates could pressure financing costs.

Growth Trends And Dividend Policy

Growth is driven by e-commerce tailwinds and supply chain outsourcing trends, though macroeconomic headwinds may temper near-term expansion. The dividend of €1.85 per share (60% payout ratio) reflects a commitment to shareholder returns while retaining flexibility for reinvestment.

Valuation And Market Expectations

At a market cap of €53.6 billion, the stock trades at ~14x P/E, in line with logistics peers. Investors likely price in moderate growth expectations, balancing sector cyclicality against the company’s market leadership.

Strategic Advantages And Outlook

Deutsche Post’s integrated network, brand equity, and focus on digitalization (e.g., data-matrix stamps) provide strategic moats. Near-term challenges include fuel cost inflation and labor shortages, but long-term prospects remain favorable due to global trade recovery and e-commerce penetration.

Sources

Company annual report (FY 2023), Bloomberg

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2024202520262027202820292030203120322033203420352036203720382039204020412042204320442045204620472048

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