investorscraft@gmail.com

Intrinsic Value of Integer Holdings Corporation (ITGR)

Previous Close$119.96
Intrinsic Value
Upside potential
Previous Close
$119.96

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2024 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Integer Holdings Corporation operates as a leading medical device outsource manufacturer, specializing in advanced components and technologies for the medical device industry. The company serves a diverse clientele, including original equipment manufacturers (OEMs) in cardiac, neuromodulation, vascular, and portable medical markets. Its core revenue model is driven by long-term contracts and collaborative partnerships with OEMs, leveraging its expertise in design, development, and high-volume manufacturing. Integer holds a strong market position due to its vertically integrated capabilities, regulatory compliance, and ability to deliver complex, high-precision medical components. The company’s competitive edge stems from its innovation pipeline, global manufacturing footprint, and deep relationships with blue-chip medical device firms. Integer’s focus on high-growth therapeutic areas, such as structural heart and diabetes management, positions it well in a sector characterized by increasing outsourcing trends and stringent quality requirements.

Revenue Profitability And Efficiency

Integer reported revenue of $1.72 billion for FY 2024, with net income of $119.9 million, reflecting a net margin of approximately 7.0%. The company generated $205.2 million in operating cash flow, underscoring solid cash conversion. While capital expenditures were not disclosed, the absence of reported figures suggests disciplined reinvestment. The diluted EPS of $3.36 indicates efficient earnings distribution across its 33.6 million outstanding shares.

Earnings Power And Capital Efficiency

The company’s earnings power is supported by its stable contract-based revenue streams and operational scalability. Integer’s ability to maintain profitability in a capital-intensive industry highlights its capital efficiency, though the high total debt of $1.10 billion warrants monitoring. The lack of dividend payouts suggests a focus on reinvesting cash flows into growth initiatives or debt reduction.

Balance Sheet And Financial Health

Integer’s balance sheet shows $46.5 million in cash and equivalents against $1.10 billion in total debt, indicating a leveraged position. The debt load may constrain financial flexibility, but the company’s consistent operating cash flow generation provides a buffer. Further details on debt maturity and covenants would be needed to assess near-term liquidity risks comprehensively.

Growth Trends And Dividend Policy

Integer’s growth is tied to increasing OEM outsourcing and expansion in high-demand medical device segments. The company does not pay dividends, aligning with its strategy to prioritize reinvestment and debt management. Historical trends suggest steady revenue growth, though margins may face pressure from input cost volatility and competitive pricing dynamics in the outsourced manufacturing space.

Valuation And Market Expectations

With a diluted EPS of $3.36, Integer’s valuation metrics will depend on sector comparables and growth projections. Investors likely weigh its strong market position against leverage concerns. The stock’s performance may reflect expectations for sustained demand in medical device outsourcing and the company’s ability to navigate supply chain and regulatory challenges.

Strategic Advantages And Outlook

Integer’s strategic advantages include its technical expertise, regulatory acumen, and entrenched OEM relationships. The outlook remains positive given secular growth in medical device demand, though execution risks related to debt management and operational scalability persist. Long-term success will hinge on maintaining innovation leadership and optimizing its cost structure in a competitive landscape.

Sources

Company filings (10-K), investor presentations

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2025202620272028202920302031203220332034203520362037203820392040204120422043204420452046204720482049

INCOME STATEMENT

Revenue growth rate, %NaN
Revenue, $NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $mNaN
Operating income, $mNaN
EBITDA, $mNaN
Interest expense (income), $mNaN
Earnings before tax, $mNaN
Tax expense, $mNaN
Net income, $mNaN

BALANCE SHEET

Cash and short-term investments, $mNaN
Total assets, $mNaN
Adjusted assets (=assets-cash), $mNaN
Average production assets, $mNaN
Working capital, $mNaN
Total debt, $mNaN
Total liabilities, $mNaN
Total equity, $mNaN
Debt-to-equity ratioNaN
Adjusted equity ratioNaN

CASH FLOW

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