investorscraft@gmail.com

Intrinsic ValueLonza Group AG (0QNO.L)

Previous Close£525.00
Intrinsic Value
Upside potential
Previous Close
£525.00

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

Lonza Group AG is a leading global supplier to the pharmaceutical, biotech, and nutrition industries, operating through four key divisions: Biologics, Small Molecules, Cell and Gene, and Capsules and Health Ingredients. The company specializes in contract development and manufacturing services (CDMO), providing end-to-end solutions for biopharmaceuticals, small molecule drug substances, and advanced therapies like cell and gene treatments. Its diversified portfolio includes specialty raw materials, enabling technologies, and dosage form solutions, catering to a broad clientele in drug development and nutraceuticals. Lonza holds a strong market position as a trusted partner for complex biologics and emerging therapies, supported by its industrial-scale capabilities and innovation-driven approach. The company’s expertise in high-growth segments, such as cell and gene therapy, positions it favorably in the rapidly expanding biopharmaceutical CDMO market. With a heritage dating back to 1897, Lonza combines deep scientific knowledge with operational excellence, reinforcing its reputation as a critical enabler for the life sciences industry.

Revenue Profitability And Efficiency

Lonza reported revenue of CHF 6.57 billion in the latest fiscal year, with net income of CHF 636 million, reflecting a robust operational performance. The company’s diluted EPS stood at CHF 8.92, supported by strong demand across its biologics and cell and gene therapy segments. Operating cash flow was healthy at CHF 1.27 billion, though capital expenditures of CHF 1.38 billion indicate ongoing investments in capacity expansion and technological advancements.

Earnings Power And Capital Efficiency

Lonza’s earnings power is underpinned by its high-margin CDMO services, particularly in biologics and advanced therapies. The company’s capital efficiency is evident in its ability to generate substantial operating cash flow, though significant reinvestment in capex highlights its growth-focused strategy. The balance between profitability and reinvestment suggests a disciplined approach to scaling high-value manufacturing capabilities.

Balance Sheet And Financial Health

Lonza maintains a solid balance sheet with CHF 1.11 billion in cash and equivalents, providing liquidity for strategic initiatives. Total debt of CHF 5.12 billion reflects leverage used to fund expansion, but the company’s strong cash generation supports manageable debt levels. The financial structure appears stable, with sufficient liquidity to navigate cyclical demand and R&D investments.

Growth Trends And Dividend Policy

Lonza’s growth is driven by increasing outsourcing trends in biopharma and rising demand for advanced therapies. The company’s dividend policy, with a payout of CHF 4 per share, balances shareholder returns with reinvestment needs. Future growth is expected to be fueled by capacity expansions and technological leadership in high-potential segments like cell and gene therapy.

Valuation And Market Expectations

With a market capitalization of CHF 39.34 billion, Lonza trades at a premium, reflecting its leadership in the CDMO space and growth prospects in biologics and advanced therapies. The beta of 0.861 suggests lower volatility relative to the broader market, aligning with its defensive positioning in healthcare. Investors likely price in sustained demand for its specialized services.

Strategic Advantages And Outlook

Lonza’s strategic advantages include its end-to-end CDMO capabilities, technological expertise, and strong client relationships in high-growth therapeutic areas. The outlook remains positive, supported by industry tailwinds and the company’s ability to innovate and scale. Long-term success will depend on maintaining operational excellence and capturing opportunities in next-generation therapies.

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