Premium Membership - Holiday Season Special - 75% off

investorscraft@gmail.com

Investor's Craft

Stock Screeners
Stock Indices
Stock Valuation

Intrinsic Value of Fresenius Medical Care AG & Co. KGaA (FMS)

Previous Close$18.39
Intrinsic Value$26.00
Upside potential  +41%
Previous Close
$18.39
Intrinsic Value
$26.00*
Potential        
+41%

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2022-12-31 and quarterly data as of 2023-06-30.

  1. Annual
  2. Quarterly YoY
  3. Quarterly QoQ

Annual revenue growth rates, % (past and forecasted)

Intrinsic Value Stock Screener
Artificial intelligence value of

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year(a)2023202420252026202720282029203020312032203320342035203620372038203920402041204220432044204520462047

INCOME STATEMENT

Revenue growth rate, %-2.0NaN
Revenue, $20438NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $m18845NaN
Operating income, $m1593NaN
EBITDA, $m3530NaN
Interest expense (income), $mNaN
Earnings before tax, $m1052NaN
Tax expense, $m342NaN
Net income, $m709NaN

BALANCE SHEET

Cash and short-term investments, $m1342NaN
Total assets, $m37671NaN
Adjusted assets (=assets-cash), $m36328NaN
Average production assets, $m23171NaN
Working capital, $m1829NaN
Total debt, $m8991NaN
Total liabilities, $m21393NaN
Total equity, $m16277NaN
Debt-to-equity ratio0.552NaN
Adjusted equity ratio0.451NaN

CASH FLOW

Net income, $m709NaN
Depreciation, amort., depletion, $m1937NaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $m2284NaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $m-725NaN
Free cash flow, $m3008NaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $m1829
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN
HomeMenuAccount