Data sourced from SEC EDGAR filings and third-party price providers. Scores, valuations, and metrics are algorithmic estimates. This is not investment advice. See our Terms and Methodology.
/
Data sourced from SEC EDGAR filings and third-party price providers. Scores, valuations, and metrics are algorithmic estimates. This is not investment advice. See our Terms and Methodology.
DCF Valuation
Base-case fair value
€2.50
Intrinsic €3.33 · 25% MOS
Current price: €84.19
Base-case summary
Our base-case DCF for Koninklijke KPN N.V. (KPNN.XMEX) projects 10 years of free cash flow growth at 2.9% for years 1–5 and 1.5% for years 6–10, anchored to 2.9% historical FCF growth, then applies a 2.5% perpetual growth rate and a 8.0% discount rate. Starting from €1.0B in trailing free cash flow, this produces an intrinsic value of €3.33 per share. A 25% safety margin gives a fair value of €2.50, suggesting the stock is currently 97% overvalued against the €84.19 market price.
See 3 scenarios side by side
Conservative, Base, and Optimistic fair values, plus the sensitivity matrix and FCF history. Free account.
Model inputs
TTM Free Cash Flow
€1.0B
Cash & equivalents
€587M
Total debt
€7.0B
Shares outstanding
3.8B