investorscraft@gmail.com

Intrinsic ValueDrägerwerk AG & Co. KGaA (0MT8.L)

Previous Close£70.80
Intrinsic Value
Upside potential
Previous Close
£70.80

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

Drägerwerk AG & Co. KGaA is a global leader in medical and safety technology, serving diverse markets across Europe, the Americas, Africa, Asia, and Australia. The company specializes in acute point-of-care solutions, including emergency, perioperative, critical, and perinatal care, alongside industrial safety products such as gas detection systems and personal protective equipment. Its comprehensive portfolio spans anesthesia devices, ventilators, patient monitoring systems, and fire training facilities, catering to healthcare providers, industrial clients, and public safety organizations. Drägerwerk’s dual focus on medical and industrial safety positions it uniquely in the healthcare and industrial sectors, leveraging its long-standing expertise since 1889. The company’s integrated solutions and services, including training and software applications, enhance its competitive edge in high-stakes environments where reliability and precision are paramount. With a strong presence in both developed and emerging markets, Drägerwerk maintains a robust market position, supported by continuous innovation and a reputation for quality in life-critical technologies.

Revenue Profitability And Efficiency

Drägerwerk reported revenue of €3.37 billion for the fiscal year, with net income of €124.4 million, reflecting a steady profitability margin. The company generated €167.3 million in operating cash flow, though capital expenditures of €59.9 million indicate ongoing investments in infrastructure and innovation. Its diluted EPS of €6.61 underscores efficient earnings distribution across its 18.76 million outstanding shares.

Earnings Power And Capital Efficiency

The company’s earnings power is evident in its ability to sustain profitability amid competitive and regulatory pressures in the medical and safety technology sectors. With a beta of 0.332, Drägerwerk exhibits lower volatility compared to broader markets, suggesting stable capital efficiency. Its focus on high-margin system solutions and services enhances return on invested capital.

Balance Sheet And Financial Health

Drägerwerk maintains a solid balance sheet with €223.5 million in cash and equivalents, against total debt of €395.6 million, indicating manageable leverage. The company’s liquidity position supports its operational and strategic initiatives, while its moderate debt levels reflect prudent financial management in a capital-intensive industry.

Growth Trends And Dividend Policy

The company demonstrates consistent growth in its core markets, driven by demand for advanced medical and safety technologies. Its dividend payout of €1.97 per share reflects a commitment to shareholder returns, balanced against reinvestment needs for future expansion. Drägerwerk’s growth trajectory is supported by its global footprint and innovation-driven product pipeline.

Valuation And Market Expectations

With a market capitalization of approximately €1.12 billion, Drägerwerk trades at a valuation reflective of its niche leadership and stable earnings. Investors likely price in its resilience in healthcare and industrial safety, though sector-specific risks such as regulatory changes and competition may influence long-term expectations.

Strategic Advantages And Outlook

Drägerwerk’s strategic advantages lie in its diversified product portfolio, strong R&D capabilities, and global distribution network. The outlook remains positive, supported by increasing demand for safety and medical technologies, though macroeconomic and supply chain challenges could pose headwinds. The company’s focus on innovation and operational efficiency positions 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