investorscraft@gmail.com

Intrinsic ValueAlign Technology, Inc. (0HCK.L)

Previous Close£162.72
Intrinsic Value
Upside potential
Previous Close
£162.72

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

Align Technology, Inc. is a leader in the medical device industry, specializing in digital orthodontics and restorative dentistry solutions. The company operates through two primary segments: Clear Aligner, which includes its flagship Invisalign system for orthodontic treatment, and Scanners and Services, featuring the iTero intraoral scanner platform. Align's Invisalign clear aligners cater to a broad patient demographic, from teenagers to adults, with specialized products like Invisalign First for younger patients. The iTero scanner supports both orthodontic and restorative workflows, integrating digital records, diagnostic tools, and CAD/CAM services. Align has established a strong global presence, serving dental professionals in the U.S., Switzerland, China, and other international markets. Its technology-driven approach and focus on innovation position it as a key player in the shift toward digital dentistry. The company's competitive edge lies in its proprietary systems, extensive training programs for practitioners, and continuous product enhancements, such as the Invisalign outcome simulator and TimeLapse technology. Align's market leadership is reinforced by its ability to address diverse clinical needs while maintaining high adoption rates among orthodontists and general dentists.

Revenue Profitability And Efficiency

Align Technology reported revenue of $3.99 billion for the fiscal year ending December 31, 2024, with net income of $421.4 million, reflecting a net margin of approximately 10.5%. The company generated $738.2 million in operating cash flow, demonstrating strong cash conversion efficiency. Capital expenditures totaled $115.6 million, indicating disciplined reinvestment in growth initiatives and technological advancements.

Earnings Power And Capital Efficiency

The company's diluted EPS stood at $5.62, underscoring its earnings power in the medical device sector. With minimal total debt of $119.3 million and robust cash reserves of $1.04 billion, Align maintains a capital-efficient structure, enabling flexibility for R&D and strategic investments without overleveraging its balance sheet.

Balance Sheet And Financial Health

Align Technology exhibits a solid financial position, with $1.04 billion in cash and equivalents against $119.3 million in total debt, resulting in a net cash position. This conservative leverage profile, combined with consistent operating cash flow generation, supports the company's ability to fund innovation and navigate macroeconomic uncertainties.

Growth Trends And Dividend Policy

Align has prioritized growth over shareholder payouts, as evidenced by its absence of dividend distributions. The company's focus remains on expanding its product portfolio and global footprint, leveraging its technological leadership in clear aligners and digital scanning solutions to capture long-term market opportunities.

Valuation And Market Expectations

With a market capitalization of approximately $12.36 billion and a beta of 1.68, Align Technology is viewed as a growth-oriented but volatile investment. The market appears to price in expectations for sustained innovation and international expansion, given the company's premium valuation multiples relative to traditional medical device peers.

Strategic Advantages And Outlook

Align's strategic advantages include its first-mover status in clear aligners, a vertically integrated digital platform, and strong practitioner relationships. The outlook remains positive, driven by increasing adoption of digital dentistry, though competitive pressures and regulatory risks in key markets like China warrant monitoring. The company's R&D focus and scalable business model position it well for sustained growth.

Sources

Company filings, market 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