investorscraft@gmail.com

Intrinsic ValueCOLTENE Holding AG (0QP7.L)

Previous Close£55.71
Intrinsic Value
Upside potential
Previous Close
£55.71

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

COLTENE Holding AG operates in the dental consumables and equipment sector, specializing in disposables, tools, and solutions for dentists and dental laboratories globally. The company’s diversified product portfolio spans restoration, endodontics, prosthetics, infection control, and laboratory products, catering to a broad range of dental procedures. Its revenue model is driven by recurring sales of high-margin consumables, complemented by equipment and accessories. COLTENE serves a geographically diverse clientele across Europe, the Americas, and Asia-Pacific, leveraging its Swiss precision engineering and strong R&D capabilities to maintain a competitive edge. The company’s market position is reinforced by its focus on innovation, particularly in CAD/CAM solutions and advanced endodontic products, which align with industry trends toward digital dentistry and minimally invasive treatments. While it competes with larger medical device conglomerates, COLTENE differentiates itself through specialized expertise and a customer-centric approach, targeting niche segments within dental care.

Revenue Profitability And Efficiency

COLTENE reported revenue of CHF 250.2 million for the period, with net income of CHF 20.5 million, reflecting a net margin of approximately 8.2%. The company generated CHF 28.6 million in operating cash flow, demonstrating solid cash conversion. Capital expenditures were modest at CHF 4.8 million, indicating efficient reinvestment relative to operational scale.

Earnings Power And Capital Efficiency

Diluted EPS stood at CHF 3.42, supported by stable demand for dental consumables. The company’s capital efficiency is evident in its ability to maintain profitability while managing a lean asset base, though further details on ROIC or asset turnover are unavailable.

Balance Sheet And Financial Health

COLTENE holds CHF 21.9 million in cash and equivalents against total debt of CHF 40 million, suggesting a manageable leverage position. The balance sheet appears stable, with no immediate liquidity concerns, though debt levels warrant monitoring given cyclical demand in dental markets.

Growth Trends And Dividend Policy

The company’s growth is tied to dental industry trends, including digital adoption and preventive care. A dividend of CHF 2.5 per share signals a commitment to shareholder returns, with a payout ratio of ~73%, reflecting a balance between reinvestment and distributions.

Valuation And Market Expectations

With a market cap of CHF 385.7 million, COLTENE trades at a P/E of ~18.8x, aligning with mid-cap healthcare equipment peers. The beta of 0.76 suggests lower volatility relative to the broader market, possibly due to its niche focus.

Strategic Advantages And Outlook

COLTENE’s strengths lie in its specialized product range and global distribution network. Near-term performance will depend on dental spending recovery post-pandemic and innovation in high-growth segments like CAD/CAM. Risks include pricing pressure and supply chain disruptions.

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