Netherlands Stocks: Intrinsic Value

Intrinsic Value is the plain average of three values:

  • 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.

The list is ordered by Intrinsic Value / Market Cap. Nothing is capped, so Intrinsic Value can reach many times the Market Cap.

53 companies

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
Search by name or ticker; filter by market, strategy mode, sector, industry and market cap; sort by a valuation metric. Quality filters live 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.
#CompanyTickerExchange CountryOrigin CountrySectorIndustryMarket CapAvg IntrinsicIntrinsic / MarketMargin of SafetyWACCEPV / Profit / FCFFFY EndDetail
1
Banijay Group N.V.
BNJ.ASNLFRCommunication ServicesEntertainment$3.82B$151.14B
39.60
97.5%5.2%
$3.02B
$446.07B
$4.34B
2025-12-31View
2
Tetragon Financial Group Limited
TFG.ASNLUSFinancial ServicesAsset Management$1.23B$5.17B
4.21
76.3%9.1%
$3.90B book
$7.72B
$3.90B book
2025-12-31View
3
Lakefront Biotherapeutics NV
LKFT.ASNLBEHealthcareBiotechnology$2.04B$3.73B
1.83
45.4%4.9%
$3.73B book
$3.73B book
$3.73B book
2025-12-31View
4
Signify N.V.
LIGHT.ASNLNLIndustrialsElectrical Equipment & Parts$2.04B$3.56B
1.74
42.6%6.8%
$4.49B
$2.95B
$3.26B
2025-12-31View
5
Exor N.V.
EXO.ASNLNLFinancial ServicesAsset Management$25.14B$39.09B
1.55
35.7%6.9%
$39.09B book
$39.09B book
$39.09B book
2025-12-31View
6
Havas N.V.
HAVAS.ASNLFRCommunication ServicesAdvertising Agencies$1.86B$2.88B
1.55
35.6%7.8%
$3.65B
$2.27B
$2.73B
2025-12-31View
7
ABN AMRO Bank N.V.
ABN.ASNLNLFinancial ServicesBanks - Diversified$38.34B$57.92B
1.51
33.8%5.4%
$109.49B
$33.03B
$31.26B book
2025-12-31View
8
NEPI Rockcastle N.V.
NRP.ASNLNLReal EstateReal Estate - Diversified$5.91B$8.30B
1.40
28.8%5.2%
$9.56B
$8.58B
$6.75B
2025-12-31View
9
Heineken Holding N.V.
HEIO.ASNLNLConsumer DefensiveBeverages - Brewers$20.04B$28.12B
1.40
28.7%5.0%
$37.73B
$18.18B
$28.45B
2025-12-31View
10
Flow Traders Ltd.
FLOW.ASNLNLFinancial ServicesCapital Markets$1.25B$1.73B
1.38
27.5%4.4%
$1.02B book
$3.15B
$1.02B book
2025-12-31View
11
HAL Trust
HAL.ASNLNLFinancial ServicesAsset Management$16.55B$22.71B
1.37
27.1%7.2%
$22.42B
$21.55B
$24.16B
2025-12-31View
12
CTP N.V.
CTPNV.ASNLNLReal EstateReal Estate - Development$6.95B$8.99B
1.29
22.7%5.5%
$2.62B
$19.68B
$4.68B
2025-12-31View
13
ING Groep N.V.
INGA.ASNLNLFinancial ServicesBanks - Diversified$97.96B$120.26B
1.23
18.6%5.9%
$231.33B
$70.70B
$58.75B book
2025-12-31View
14
SBM Offshore N.V.
SBMO.ASNLNLEnergyOil & Gas Equipment & Services$6.42B$7.53B
1.17
14.6%9.0%
$6.39B
$9.53B
$6.66B book
2025-12-31View
15
CVC Capital Partners plc
CVC.ASNLUSFinancial ServicesAsset Management$14.96B$17.08B
1.14
12.4%8.1%
$12.97B
$32.24B
$6.03B
2025-12-31View
16
Reinet Investments S.C.A.
REINA.ASNLLUFinancial ServicesAsset Management$4.84B$5.46B
1.13
11.3%7.2%
$1.23B
$7.57B book
$7.57B book
2026-03-31View
17
Koninklijke Ahold Delhaize N.V.
AD.ASNLNLConsumer DefensiveGrocery Stores$30.87B$31.02B
1.00
0.5%7.5%
$33.31B
$31.23B
$28.52B
2025-12-31View
18
Wolters Kluwer N.V.
WKL.ASNLNLIndustrialsSpecialty Business Services$16.92B$16.45B
0.97
-2.9%4.6%
$31.30B
$6.24B
$11.81B
2025-12-31View
19
Aperam S.A.
APAM.ASNLLUBasic MaterialsSteel$2.88B$2.72B
0.95
-5.7%11.3%
$651.35M
$3.76B book
$3.76B book
2025-12-31View
20
Koninklijke KPN N.V.
KPN.ASNLNLCommunication ServicesTelecom Services$16.66B$14.69B
0.88
-13.4%5.0%
$20.31B
$12.10B
$11.65B
2025-12-31View
21
Unilever PLC
UNA.ASNLGBConsumer DefensiveHousehold & Personal Products$127.63B$97.23B
0.76
-31.3%7.2%
$120.73B
$82.23B
$88.73B
2025-12-31View
22
Prosus N.V.
PRX.ASNLNLConsumer CyclicalInternet Retail$80.96B$61.30B
0.76
-32.1%8.2%
$53.92B book
$76.05B
$53.92B book
2026-03-31View
23
Koninklijke BAM Groep nv
BAMNB.ASNLNLIndustrialsEngineering & Construction$3.36B$2.50B
0.74
-34.4%7.6%
$3.44B
$2.95B
$1.12B book
2025-12-31View
24
Theon International Plc
THEON.ASNLCYIndustrialsAerospace & Defense$2.47B$1.82B
0.74
-35.9%9.9%
$526.27M book
$4.40B
$526.27M book
2025-12-31View
25
THE MAGNUM ICE CREAM COMPANY N.
MICC.ASNLNLConsumer DefensivePackaged Foods$10.46B$7.12B
0.68
-46.9%8.3%
$6.07B
$11.06B
$4.24B
2025-12-31View
26
Universal Music Group N.V.
UMG.ASNLNLCommunication ServicesEntertainment$28.75B$18.75B
0.65
-53.3%8.4%
$20.77B
$21.46B
$14.01B
2025-12-31View
27
Heineken N.V.
HEIA.ASNLNLConsumer DefensiveBeverages - Brewers$43.27B$27.84B
0.64
-55.4%5.9%
$30.98B
$26.97B
$25.56B
2025-12-31View
28
Corbion N.V.
CRBN.ASNLNLBasic MaterialsSpecialty Chemicals$1.58B$964.22M
0.61
-63.6%7.7%
$1.14B
$898.75M
$849.18M
2025-12-31View
29
Coca-Cola Europacific Partners PLC
CCEP.ASNLGBConsumer DefensiveBeverages - Non-Alcoholic$44.34B$27.04B
0.61
-64.0%7.3%
$32.76B
$26.05B
$22.30B
2025-12-31View
30
Van Lanschot Kempen NV
VLK.ASNLNLFinancial ServicesBanks - Regional$2.91B$1.77B
0.61
-65.1%7.2%
$2.00B
$1.81B
$1.49B book
2025-12-31View
31
Akzo Nobel N.V.
AKZA.ASNLNLBasic MaterialsSpecialty Chemicals$10.90B$6.53B
0.60
-66.8%7.8%
$5.66B
$6.74B
$7.20B
2025-12-31View
32
Shell plc
SHELL.ASNLGBEnergyOil & Gas Integrated$271.10B$158.62B
0.59
-70.9%9.1%
$167.77B
$155.68B
$152.40B
2025-12-31View
33
ArcelorMittal S.A.
MT.ASNLLUBasic MaterialsSteel$48.34B$27.78B
0.57
-74.0%12.4%
$12.27B
$14.20B
$56.88B book
2025-12-31View
34
Arcadis NV
ARCAD.ASNLNLIndustrialsEngineering & Construction$4.05B$2.28B
0.56
-77.5%8.0%
$2.20B
$2.96B
$1.69B
2025-12-31View
35
Koninklijke Philips N.V.
PHIA.ASNLNLHealthcareMedical Devices$23.32B$13.12B
0.56
-77.7%8.1%
$13.12B book
$13.12B book
$13.12B book
2025-12-31View
36
CSG N.V.
CSG.ASNLCZIndustrialsAerospace & Defense$15.93B$8.61B
0.54
-84.9%9.3%
$16.88B
$6.51B
$2.44B book
2025-12-31View
37
Koninklijke Vopak N.V.
VPK.ASNLNLEnergyOil & Gas Midstream$6.19B$3.30B
0.53
-87.7%7.1%
$2.01B
$5.13B
$2.75B
2025-12-31View
38
RELX PLC
REN.ASNLGBIndustrialsSpecialty Business Services$57.98B$30.51B
0.53
-90.0%5.5%
$47.96B
$19.43B
$24.13B
2025-12-31View
39
DSM-Firmenich AG
DSFIR.ASNLCHBasic MaterialsSpecialty Chemicals$26.38B$13.77B
0.52
-91.5%6.6%
$210.90M
$20.55B book
$20.55B book
2025-12-31View
40
InPost S.A.
INPST.ASNLLUIndustrialsIntegrated Freight & Logistics$8.74B$4.43B
0.51
-97.1%9.0%
$1.90B
$11.17B
$226.45M
2025-12-31View
41
Koninklijke Heijmans N.V.
HEIJM.ASNLNLIndustrialsEngineering & Construction$2.49B$1.25B
0.50
-99.7%11.9%
$1.28B
$1.82B
$633.41M book
2025-12-31View
42
Randstad N.V.
RAND.ASNLNLIndustrialsStaffing & Employment Services$8.05B$3.98B
0.49
-102.4%8.8%
$4.81B
$3.87B
$3.25B
2025-12-31View
43
Adyen N.V.
ADYEN.ASNLNLTechnologySoftware - Infrastructure$30.43B$14.09B
0.46
-115.9%15.6%
$19.62B
$15.90B
$6.76B book
2025-12-31View
44
TKH Group N.V.
TWEKA.ASNLNLTechnologyCommunication Equipment$2.19B$957.06M
0.44
-128.4%8.6%
$980.49M
$860.62M
$1.03B book
2025-12-31View
45
IMCD N.V.
IMCD.ASNLNLBasic MaterialsSpecialty Chemicals$6.30B$2.54B
0.40
-148.3%8.9%
$2.82B
$2.60B
$2.20B
2025-12-31View
46
Aalberts N.V.
AALB.ASNLNLIndustrialsSpecialty Industrial Machinery$4.82B$1.75B
0.36
-175.0%10.2%
$1.73B
$1.95B
$1.58B
2025-12-31View
47
Allfunds Group plc
ALLFG.ASNLGBFinancial ServicesAsset Management$6.26B$1.66B
0.27
-276.6%6.8%
$1.16B
$1.69B
$2.13B book
2025-12-31View
48
ASML Holding N.V.
ASML.ASNLNLTechnologySemiconductor Equipment & Materials$712.10B$165.62B
0.23
-329.9%12.7%
$106.54B
$218.38B
$171.95B
2025-12-31View
49
ASM International NV
ASM.ASNLNLTechnologySemiconductor Equipment & Materials$51.73B$8.48B
0.16
-510.1%13.6%
$7.77B
$7.96B
$9.71B
2025-12-31View
50
Ferrovial N.V.
FER.ASNLNLIndustrialsEngineering & Construction$44.85B$5.44B
0.12
-724.3%8.0%
$3.34B
$8.21B
$4.77B
2025-12-31View
51
BE Semiconductor Industries N.V.
BESI.ASNLNLTechnologySemiconductor Equipment & Materials$18.18B$1.39B
0.08
-1209.8%12.3%
$1.73B
$593.20M
$1.84B
2025-12-31View
52
Fastned B.V.
FAST.ASNLNLConsumer CyclicalSpecialty Retail$1.45B$92.35M
0.06
-1467.5%8.0%
$92.35M book
$92.35M book
$92.35M book
2025-12-31View
53
Basic-Fit N.V.
BFIT.ASNLNLConsumer CyclicalLeisure$2.10B-$137.01M
-0.07
—5.7%
-$831.15M
$509.25M
-$89.15M
2025-12-31View