investorscraft@gmail.com

Intrinsic ValueGuerbet S.A. (0ELV.L)

Previous Close£13.64
Intrinsic Value
Upside potential
Previous Close
£13.64

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

Guerbet SA operates as a specialized healthcare company focused on diagnostic and interventional imaging solutions. The company’s core revenue model is built around contrast media products, medical devices, and digital solutions for MRI, CT, and interventional radiology. Its flagship products, such as Optiray, Xenetix, and Dotarem, serve as critical tools in medical imaging, while digital platforms like Contrast&Care and icobrain enhance workflow efficiency and diagnostic precision. Guerbet holds a niche position in the contrast agent market, competing with larger players like Bayer and GE Healthcare by emphasizing innovation in gadolinium-based and iodinated agents. The company’s interventional radiology portfolio, including Lipiodol and Vectorio, further strengthens its presence in therapeutic applications. With a strong foothold in Europe and selective global expansion, Guerbet leverages its expertise in contrast media to address growing demand for advanced imaging in neurology, oncology, and cardiology. Its focus on AI-driven solutions and prefilled injectors aligns with industry trends toward automation and patient safety, reinforcing its reputation as a trusted partner for radiologists and healthcare providers.

Revenue Profitability And Efficiency

Guerbet reported revenue of €841.1 million in FY 2024, reflecting steady demand for its imaging products. Net income stood at €16.1 million, with diluted EPS of €1.28, indicating modest profitability. Operating cash flow of €60.7 million suggests reasonable operational efficiency, though capital expenditures of €57.0 million highlight ongoing investments in R&D and infrastructure to sustain innovation.

Earnings Power And Capital Efficiency

The company’s earnings power is constrained by competitive pricing pressures and R&D costs, as seen in its net margin of approximately 1.9%. Capital efficiency is moderate, with operating cash flow covering most capex, but reliance on debt financing (€392.0 million total debt) indicates leveraged growth strategies to fund expansion and product development.

Balance Sheet And Financial Health

Guerbet’s balance sheet shows €50.2 million in cash against €392.0 million in total debt, signaling a leveraged position. The debt-to-equity ratio appears elevated, though manageable given the company’s stable revenue base. Liquidity is adequate, with operating cash flow supporting near-term obligations, but refinancing risks may arise if profitability weakens.

Growth Trends And Dividend Policy

Growth is driven by adoption of AI solutions (e.g., icobrain) and prefilled injectors, though top-line expansion remains modest. The dividend of €0.50 per share reflects a conservative payout policy, prioritizing reinvestment over shareholder returns. Market trends favor Guerbet’s focus on precision diagnostics, but execution risks persist in scaling digital offerings.

Valuation And Market Expectations

With a market cap of €247.5 million, Guerbet trades at a low multiple relative to revenue, reflecting investor skepticism about margin improvement. The beta of 0.807 suggests lower volatility than the broader market, but subdued earnings growth may limit valuation upside unless digital solutions gain traction.

Strategic Advantages And Outlook

Guerbet’s strengths lie in its specialized contrast media portfolio and emerging digital tools, positioning it to benefit from rising imaging demand. However, reliance on debt and slow margin expansion pose challenges. The outlook hinges on successful commercialization of AI-driven products and geographic diversification, though competition and regulatory hurdles remain key risks.

Sources

Company filings, London Stock Exchange data

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