Netherlands Stocks: Intrinsic Value

53 companies

Which stocks look cheapest against what their own reports say they are worth? The list is ordered by Intrinsic Value / Market Cap.

What Intrinsic Value means

The plain average of three values. Nothing is capped, so it can reach many times the Market Cap.

  • EPV + Growth: earnings power value plus growth value, less net debt.
  • Profit: 15 years of profit paid to shareholders, plus the book value and the profit kept by then.
  • FCFF: 15 years of free cash flow, plus the capital invested by then, less net debt.

Projections, not exact values. Intrinsic Values are projected from each company's past reports. They show which stocks look cheap compared with the others, not exactly what a stock is worth.

Click to expand. Quality filters, Tech mode logic, FCFF + profit projection guidance.
Filters
What each control narrows. The quality filters are in the panel below.
to
Filters are off by default: on the current valuation no combination beat the unfiltered ranking by a margin that held across every sample. Switching mode does NOT auto-change these filters.

The list

#CompanyMarket CapAvg IntrinsicIntrinsic / MarketMargin of SafetyWACCEPV / Profit / FCFFFY EndDetail
1
BNJ.AS
Banijay Group N.V.
Listed NL, based FR · Communication Services · Entertainment
$3.82B$151.14B39.6097.5%5.2%
$3.02B
$446.07B
$4.34B
2025-12-31View
2
TFG.AS
Tetragon Financial Group Limited
Listed NL, based US · Financial Services · Asset Management
$1.23B$5.17B4.2176.3%9.1%
$3.90B book
$7.72B
$3.90B book
2025-12-31View
3
LKFT.AS
Lakefront Biotherapeutics NV
Listed NL, based BE · Healthcare · Biotechnology
$2.04B$3.73B1.8345.4%4.9%
$3.73B book
$3.73B book
$3.73B book
2025-12-31View
4
LIGHT.AS
Signify N.V.
Listed NL, based NL · Industrials · Electrical Equipment & Parts
$2.04B$3.56B1.7442.6%6.8%
$4.49B
$2.95B
$3.26B
2025-12-31View
5
EXO.AS
Exor N.V.
Listed NL, based NL · Financial Services · Asset Management
$25.14B$39.09B1.5535.7%6.9%
$39.09B book
$39.09B book
$39.09B book
2025-12-31View
6
HAVAS.AS
Havas N.V.
Listed NL, based FR · Communication Services · Advertising Agencies
$1.86B$2.88B1.5535.6%7.8%
$3.65B
$2.27B
$2.73B
2025-12-31View
7
ABN.AS
ABN AMRO Bank N.V.
Listed NL, based NL · Financial Services · Banks - Diversified
$38.34B$57.92B1.5133.8%5.4%
$109.49B
$33.03B
$31.26B book
2025-12-31View
8
NRP.AS
NEPI Rockcastle N.V.
Listed NL, based NL · Real Estate · Real Estate - Diversified
$5.91B$8.30B1.4028.8%5.2%
$9.56B
$8.58B
$6.75B
2025-12-31View
9
HEIO.AS
Heineken Holding N.V.
Listed NL, based NL · Consumer Defensive · Beverages - Brewers
$20.04B$28.12B1.4028.7%5.0%
$37.73B
$18.18B
$28.45B
2025-12-31View
10
FLOW.AS
Flow Traders Ltd.
Listed NL, based NL · Financial Services · Capital Markets
$1.25B$1.73B1.3827.5%4.4%
$1.02B book
$3.15B
$1.02B book
2025-12-31View
11
HAL.AS
HAL Trust
Listed NL, based NL · Financial Services · Asset Management
$16.55B$22.71B1.3727.1%7.2%
$22.42B
$21.55B
$24.16B
2025-12-31View
12
CTPNV.AS
CTP N.V.
Listed NL, based NL · Real Estate · Real Estate - Development
$6.95B$8.99B1.2922.7%5.5%
$2.62B
$19.68B
$4.68B
2025-12-31View
13
INGA.AS
ING Groep N.V.
Listed NL, based NL · Financial Services · Banks - Diversified
$97.96B$120.26B1.2318.6%5.9%
$231.33B
$70.70B
$58.75B book
2025-12-31View
14
SBMO.AS
SBM Offshore N.V.
Listed NL, based NL · Energy · Oil & Gas Equipment & Services
$6.42B$7.53B1.1714.6%9.0%
$6.39B
$9.53B
$6.66B book
2025-12-31View
15
CVC.AS
CVC Capital Partners plc
Listed NL, based US · Financial Services · Asset Management
$14.96B$17.08B1.1412.4%8.1%
$12.97B
$32.24B
$6.03B
2025-12-31View
16
REINA.AS
Reinet Investments S.C.A.
Listed NL, based LU · Financial Services · Asset Management
$4.84B$5.46B1.1311.3%7.2%
$1.23B
$7.57B book
$7.57B book
2026-03-31View
17
AD.AS
Koninklijke Ahold Delhaize N.V.
Listed NL, based NL · Consumer Defensive · Grocery Stores
$30.87B$31.02B1.000.5%7.5%
$33.31B
$31.23B
$28.52B
2025-12-31View
18
WKL.AS
Wolters Kluwer N.V.
Listed NL, based NL · Industrials · Specialty Business Services
$16.92B$16.45B0.97-2.9%4.6%
$31.30B
$6.24B
$11.81B
2025-12-31View
19
APAM.AS
Aperam S.A.
Listed NL, based LU · Basic Materials · Steel
$2.88B$2.72B0.95-5.7%11.3%
$651.35M
$3.76B book
$3.76B book
2025-12-31View
20
KPN.AS
Koninklijke KPN N.V.
Listed NL, based NL · Communication Services · Telecom Services
$16.66B$14.69B0.88-13.4%5.0%
$20.31B
$12.10B
$11.65B
2025-12-31View
21
UNA.AS
Unilever PLC
Listed NL, based GB · Consumer Defensive · Household & Personal Products
$127.63B$97.23B0.76-31.3%7.2%
$120.73B
$82.23B
$88.73B
2025-12-31View
22
PRX.AS
Prosus N.V.
Listed NL, based NL · Consumer Cyclical · Internet Retail
$80.96B$61.30B0.76-32.1%8.2%
$53.92B book
$76.05B
$53.92B book
2026-03-31View
23
BAMNB.AS
Koninklijke BAM Groep nv
Listed NL, based NL · Industrials · Engineering & Construction
$3.36B$2.50B0.74-34.4%7.6%
$3.44B
$2.95B
$1.12B book
2025-12-31View
24
THEON.AS
Theon International Plc
Listed NL, based CY · Industrials · Aerospace & Defense
$2.47B$1.82B0.74-35.9%9.9%
$526.27M book
$4.40B
$526.27M book
2025-12-31View
25
MICC.AS
THE MAGNUM ICE CREAM COMPANY N.
Listed NL, based NL · Consumer Defensive · Packaged Foods
$10.46B$7.12B0.68-46.9%8.3%
$6.07B
$11.06B
$4.24B
2025-12-31View
26
UMG.AS
Universal Music Group N.V.
Listed NL, based NL · Communication Services · Entertainment
$28.75B$18.75B0.65-53.3%8.4%
$20.77B
$21.46B
$14.01B
2025-12-31View
27
HEIA.AS
Heineken N.V.
Listed NL, based NL · Consumer Defensive · Beverages - Brewers
$43.27B$27.84B0.64-55.4%5.9%
$30.98B
$26.97B
$25.56B
2025-12-31View
28
CRBN.AS
Corbion N.V.
Listed NL, based NL · Basic Materials · Specialty Chemicals
$1.58B$964.22M0.61-63.6%7.7%
$1.14B
$898.75M
$849.18M
2025-12-31View
29
CCEP.AS
Coca-Cola Europacific Partners PLC
Listed NL, based GB · Consumer Defensive · Beverages - Non-Alcoholic
$44.34B$27.04B0.61-64.0%7.3%
$32.76B
$26.05B
$22.30B
2025-12-31View
30
VLK.AS
Van Lanschot Kempen NV
Listed NL, based NL · Financial Services · Banks - Regional
$2.91B$1.77B0.61-65.1%7.2%
$2.00B
$1.81B
$1.49B book
2025-12-31View
31
AKZA.AS
Akzo Nobel N.V.
Listed NL, based NL · Basic Materials · Specialty Chemicals
$10.90B$6.53B0.60-66.8%7.8%
$5.66B
$6.74B
$7.20B
2025-12-31View
32
SHELL.AS
Shell plc
Listed NL, based GB · Energy · Oil & Gas Integrated
$271.10B$158.62B0.59-70.9%9.1%
$167.77B
$155.68B
$152.40B
2025-12-31View
33
MT.AS
ArcelorMittal S.A.
Listed NL, based LU · Basic Materials · Steel
$48.34B$27.78B0.57-74.0%12.4%
$12.27B
$14.20B
$56.88B book
2025-12-31View
34
ARCAD.AS
Arcadis NV
Listed NL, based NL · Industrials · Engineering & Construction
$4.05B$2.28B0.56-77.5%8.0%
$2.20B
$2.96B
$1.69B
2025-12-31View
35
PHIA.AS
Koninklijke Philips N.V.
Listed NL, based NL · Healthcare · Medical Devices
$23.32B$13.12B0.56-77.7%8.1%
$13.12B book
$13.12B book
$13.12B book
2025-12-31View
36
CSG.AS
CSG N.V.
Listed NL, based CZ · Industrials · Aerospace & Defense
$15.93B$8.61B0.54-84.9%9.3%
$16.88B
$6.51B
$2.44B book
2025-12-31View
37
VPK.AS
Koninklijke Vopak N.V.
Listed NL, based NL · Energy · Oil & Gas Midstream
$6.19B$3.30B0.53-87.7%7.1%
$2.01B
$5.13B
$2.75B
2025-12-31View
38
REN.AS
RELX PLC
Listed NL, based GB · Industrials · Specialty Business Services
$57.98B$30.51B0.53-90.0%5.5%
$47.96B
$19.43B
$24.13B
2025-12-31View
39
DSFIR.AS
DSM-Firmenich AG
Listed NL, based CH · Basic Materials · Specialty Chemicals
$26.38B$13.77B0.52-91.5%6.6%
$210.90M
$20.55B book
$20.55B book
2025-12-31View
40
INPST.AS
InPost S.A.
Listed NL, based LU · Industrials · Integrated Freight & Logistics
$8.74B$4.43B0.51-97.1%9.0%
$1.90B
$11.17B
$226.45M
2025-12-31View
41
HEIJM.AS
Koninklijke Heijmans N.V.
Listed NL, based NL · Industrials · Engineering & Construction
$2.49B$1.25B0.50-99.7%11.9%
$1.28B
$1.82B
$633.41M book
2025-12-31View
42
RAND.AS
Randstad N.V.
Listed NL, based NL · Industrials · Staffing & Employment Services
$8.05B$3.98B0.49-102.4%8.8%
$4.81B
$3.87B
$3.25B
2025-12-31View
43
ADYEN.AS
Adyen N.V.
Listed NL, based NL · Technology · Software - Infrastructure
$30.43B$14.09B0.46-115.9%15.6%
$19.62B
$15.90B
$6.76B book
2025-12-31View
44
TWEKA.AS
TKH Group N.V.
Listed NL, based NL · Technology · Communication Equipment
$2.19B$957.06M0.44-128.4%8.6%
$980.49M
$860.62M
$1.03B book
2025-12-31View
45
IMCD.AS
IMCD N.V.
Listed NL, based NL · Basic Materials · Specialty Chemicals
$6.30B$2.54B0.40-148.3%8.9%
$2.82B
$2.60B
$2.20B
2025-12-31View
46
AALB.AS
Aalberts N.V.
Listed NL, based NL · Industrials · Specialty Industrial Machinery
$4.82B$1.75B0.36-175.0%10.2%
$1.73B
$1.95B
$1.58B
2025-12-31View
47
ALLFG.AS
Allfunds Group plc
Listed NL, based GB · Financial Services · Asset Management
$6.26B$1.66B0.27-276.6%6.8%
$1.16B
$1.69B
$2.13B book
2025-12-31View
48
ASML.AS
ASML Holding N.V.
Listed NL, based NL · Technology · Semiconductor Equipment & Materials
$712.10B$165.62B0.23-329.9%12.7%
$106.54B
$218.38B
$171.95B
2025-12-31View
49
ASM.AS
ASM International NV
Listed NL, based NL · Technology · Semiconductor Equipment & Materials
$51.73B$8.48B0.16-510.1%13.6%
$7.77B
$7.96B
$9.71B
2025-12-31View
50
FER.AS
Ferrovial N.V.
Listed NL, based NL · Industrials · Engineering & Construction
$44.85B$5.44B0.12-724.3%8.0%
$3.34B
$8.21B
$4.77B
2025-12-31View
51
BESI.AS
BE Semiconductor Industries N.V.
Listed NL, based NL · Technology · Semiconductor Equipment & Materials
$18.18B$1.39B0.08-1209.8%12.3%
$1.73B
$593.20M
$1.84B
2025-12-31View
52
FAST.AS
Fastned B.V.
Listed NL, based NL · Consumer Cyclical · Specialty Retail
$1.45B$92.35M0.06-1467.5%8.0%
$92.35M book
$92.35M book
$92.35M book
2025-12-31View
53
BFIT.AS
Basic-Fit N.V.
Listed NL, based NL · Consumer Cyclical · Leisure
$2.10B-$137.01M-0.07—5.7%
-$831.15M
$509.25M
-$89.15M
2025-12-31View

See how this ranking did on past years

The backtest picks the Top N the same way on an older fiscal year and measures what happened to them.

Open the backtest