Koninklijke KPN Valuation

Q: What is the Fair Price of KPN when looking at its future cash flows? For this estimate we use a Discounted Cash Flow model.

KPN (€3.54) is trading below our estimate of [[fair value]] (€9.98)

Is KPN undervalued compared to its fair value, analyst forecasts and its price relative to the market?

Valuation Score

3/6

Valuation Score 3/6

Below Fair Value
Significantly Below Fair Value
Price-To-Earnings vs Peers
Price-To-Earnings vs Industry
Price-To-Earnings vs Fair Ratio
Analyst Forecast

Share Price vs Fair Value

What is the Fair Price of KPN when looking at its future cash flows? For this estimate we use a Discounted Cash Flow model.

Below Fair Value: KPN (€3.54) is trading below our estimate of fair value (€9.98)

Significantly Below Fair Value: KPN is trading below fair value by more than 20%.

Key Valuation Metric

Which metric is best to use when looking at relative valuation for KPN?

Other financial metrics that can be useful for relative valuation.

The above table shows the n/a ratio for KPN. This is calculated by dividing KPN's market cap by their current preferred multiple.
What is KPN's n/a Ratio?
n/a	0x
n/a	n/a
Market Cap	n/a

KPN key valuation metrics and ratios. From Price to Earnings, Price to Sales and Price to Book to Price to Earnings Growth Ratio, Enterprise Value and EBITDA.
Key Statistics
Enterprise Value/Revenue	3.6x
Enterprise Value/EBITDA	8.9x
PEG Ratio	2.5x

Price to Earnings Ratio vs Peers

How does KPN's PE Ratio compare to its peers?

The above table shows the PE ratio for KPN vs its peers. Here we also display the market cap and forecasted growth for additional consideration.
Company	Forward PE	Estimated Growth	Market Cap
Peer Average	16x
BT.A BT Group	17.6x	14.6%	UK£13.8b
TLKM Perusahaan Perseroan (Persero) PT Telekomunikasi Indonesia	11.4x	8.2%	Rp257.6t
VIVT3 Telefônica Brasil	16.1x	14.3%	R$84.9b
TEL Telenor	18.9x	-2.0%	NOK 178.9b
KPN Koninklijke KPN	17.2x	6.8%	€14.1b

Price-To-Earnings vs Peers: KPN is expensive based on its Price-To-Earnings Ratio (17.2x) compared to the peer average (16x).

Price to Earnings Ratio vs Industry

How does KPN's PE Ratio compare vs other companies in the European Telecom Industry?

0 Companies	Price / Earnings	Estimated Growth	Market Cap
Industry Avg.	n/a	19.8%
	n/a	n/a	n/a

Fetching data

0 Companies	Price / Earnings	Estimated Growth	Market Cap
Industry Avg.	n/a	19.8%
	n/a	n/a	n/a

No more companies

Price-To-Earnings vs Industry: KPN is good value based on its Price-To-Earnings Ratio (17.2x) compared to the European Telecom industry average (18.4x).

Price to Earnings Ratio vs Fair Ratio

What is KPN's PE Ratio compared to its Fair PE Ratio? This is the expected PE Ratio taking into account the company's forecast earnings growth, profit margins and other risk factors.

KPN PE Ratio vs Fair Ratio.
Fair Ratio
Current PE Ratio	17.2x
Fair PE Ratio	n/a

Price-To-Earnings vs Fair Ratio: Insufficient data to calculate KPN's Price-To-Earnings Fair Ratio for valuation analysis.

Analyst Price Targets

What is the analyst 12-month forecast and do we have any statistical confidence in the consensus price target?

The above table shows the analyst KPN forecast and predictions for the stock price in 12 month’s time.
Date	Share Price	Average 1Y Price Target	Dispersion	High	Low	1Y Actual price	Analysts
Current	€3.54	€3.86 +8.8%	12.5%	€4.70	€2.30	n/a	22
Nov ’25	€3.63	€3.84 +5.9%	12.4%	€4.70	€2.30	n/a	22
Oct ’25	€3.65	€3.81 +4.5%	11.9%	€4.50	€2.30	n/a	22
Sep ’25	€3.69	€3.78 +2.5%	12.2%	€4.50	€2.30	n/a	21
Aug ’25	€3.63	€3.78 +4.2%	12.3%	€4.50	€2.30	n/a	21
Jul ’25	€3.61	€3.70 +2.6%	13.1%	€4.60	€2.30	n/a	21
Jun ’25	€3.44	€3.69 +7.1%	13.1%	€4.60	€2.30	n/a	21
May ’25	€3.41	€3.69 +8.2%	13.1%	€4.60	€2.30	n/a	21
Apr ’25	€3.47	€3.66 +5.6%	13.4%	€4.50	€2.30	n/a	20
Mar ’25	€3.39	€3.63 +7.1%	13.4%	€4.50	€2.30	n/a	20
Feb ’25	€3.25	€3.62 +11.4%	13.5%	€4.50	€2.30	n/a	20
Jan ’25	€3.12	€3.59 +15.2%	13.6%	€4.50	€2.30	n/a	20
Dec ’24	€3.14	€3.58 +13.9%	12.9%	€4.30	€2.30	n/a	20
Nov ’24	€3.20	€3.60 +12.6%	13.1%	€4.30	€2.30	€3.63	20
Oct ’24	€3.12	€3.61 +15.6%	13.6%	€4.40	€2.30	€3.65	20
Sep ’24	€3.22	€3.64 +12.9%	13.5%	€4.40	€2.30	€3.69	19
Aug ’24	€3.28	€3.64 +11.0%	13.5%	€4.40	€2.30	€3.63	19
Jul ’24	€3.27	€3.64 +11.4%	13.1%	€4.40	€2.30	€3.61	18
Jun ’24	€3.22	€3.61 +12.3%	12.8%	€4.40	€2.30	€3.44	19
May ’24	€3.31	€3.58 +8.1%	14.1%	€4.40	€2.30	€3.41	19
Apr ’24	€3.26	€3.54 +8.6%	14.2%	€4.40	€2.30	€3.47	20
Mar ’24	€3.22	€3.52 +9.3%	14.6%	€4.40	€2.30	€3.39	20
Feb ’24	€3.17	€3.42 +7.7%	16.4%	€4.40	€2.30	€3.25	20
Jan ’24	€2.89	€3.39 +17.2%	16.2%	€4.40	€2.30	€3.12	20
Dec ’23	€2.98	€3.42 +14.6%	15.8%	€4.40	€2.30	€3.14	20
Nov ’23	€2.80	€3.42 +22.1%	15.7%	€4.40	€2.30	€3.20	21

Analyst Forecast: Target price is less than 20% higher than the current share price.