investorscraft@gmail.com

Intrinsic ValueDeutsche Post AG (DPW.SW)

Previous CloseCHF31.13
Intrinsic Value
Upside potential
Previous Close
CHF31.13

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 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 combines asset-heavy express logistics with asset-light freight brokerage, warehousing, and digital postal services. Its Express segment dominates time-sensitive deliveries, while Global Forwarding leverages multimodal transport solutions to serve international trade flows. The Supply Chain segment provides end-to-end logistics for industries like automotive and healthcare, supported by value-added services such as e-fulfilment and packaging. Deutsche Post holds a dominant position in Germany’s postal market through its Post & Parcel segment, which also drives digital innovation with hybrid mail solutions. The eCommerce Solutions segment capitalizes on rising cross-border parcel demand, reinforcing the company’s role as a critical enabler of global e-commerce. With a heritage dating back to 1490, Deutsche Post benefits from entrenched infrastructure, regulatory advantages in domestic mail, and a scalable international network that competes with rivals like FedEx and DHL (its own subsidiary). Its integrated approach allows cross-segment synergies, particularly in last-mile delivery and supply chain optimization.

Revenue Profitability And Efficiency

In its latest fiscal year, Deutsche Post reported revenue of CHF 84.77 billion, with net income of CHF 3.33 billion, reflecting a net margin of approximately 3.9%. Operating cash flow stood at CHF 8.72 billion, underscoring robust cash generation despite capital expenditures of CHF 2.94 billion. The company’s asset-light freight brokerage and asset-intensive express segments balance capital allocation, while its German postal operations provide stable cash flows.

Earnings Power And Capital Efficiency

Diluted EPS of CHF 2.81 demonstrates Deutsche Post’s earnings resilience amid macroeconomic volatility. The Express segment’s premium pricing and Global Forwarding’s variable cost structure enhance capital efficiency. Operating cash flow covers dividends and reinvestment needs, with a disciplined approach to capex (21% of operating cash flow) supporting long-term returns.

Balance Sheet And Financial Health

The company maintains a solid liquidity position with CHF 3.62 billion in cash and equivalents, though total debt of CHF 24.21 billion reflects leverage from network expansion. Debt is manageable given steady cash flows, and the company’s beta of 1.072 indicates moderate market risk sensitivity. Its hybrid asset model mitigates balance sheet strain compared to pure-play logistics peers.

Growth Trends And Dividend Policy

Deutsche Post benefits from structural e-commerce growth, particularly in cross-border parcels, while its Supply Chain segment taps into outsourcing trends. A dividend of CHF 1.80 per share aligns with a payout ratio of ~64% of net income, balancing shareholder returns with reinvestment in automation and sustainability initiatives.

Valuation And Market Expectations

At a market cap of CHF 42.05 billion, the stock trades at ~12.6x trailing net income. Investors likely price in mid-single-digit revenue growth, with margins tempered by labor costs and fuel price volatility. The valuation reflects Deutsche Post’s mix of defensive postal earnings and cyclical logistics exposure.

Strategic Advantages And Outlook

Deutsche Post’s scale, integrated network, and domestic monopoly in mail provide durable advantages. Challenges include labor inflation and decarbonization costs, but its investments in electric fleets and AI-driven logistics position it for regulatory compliance and efficiency gains. The outlook remains stable, with e-commerce and supply chain diversification driving long-term growth.

Sources

Company filings, Bloomberg, SIX Exchange disclosures

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