investorscraft@gmail.com

Intrinsic ValueBactiguard Holding AB (publ) (0QV2.L)

Previous Close£17.25
Intrinsic Value
Upside potential
Previous Close
£17.25

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

Bactiguard Holding AB operates in the medical device sector, specializing in infection prevention solutions designed to reduce healthcare-associated infections and antibiotic usage. The company’s product portfolio includes coated urinary catheters, endotracheal tubes, and central venous catheters, which mitigate microbial adhesion and biofilm formation. Additionally, it offers advanced wound care solutions, surgical sutures, and disinfectants, catering to both human and veterinary markets. Bactiguard’s technology is differentiated by its antimicrobial coatings, which are clinically proven to lower infection risks. The company serves hospitals, clinics, and long-term care facilities globally, positioning itself as a niche player in infection control. Its focus on innovative, high-value medical devices allows it to compete in a growing market driven by rising antibiotic resistance and stringent healthcare hygiene standards. While smaller than multinational medtech leaders, Bactiguard’s specialized offerings provide a defensible market position in Europe and select international markets.

Revenue Profitability And Efficiency

Bactiguard reported revenue of SEK 243.7 million for the period, reflecting its niche market focus. However, the company posted a net loss of SEK 29.8 million, with diluted EPS at -SEK 0.85, indicating ongoing investment phases or operational challenges. Operating cash flow was positive at SEK 24.9 million, suggesting core operations are generating liquidity, though capital expenditures of SEK -14.8 million highlight continued investment in R&D or infrastructure.

Earnings Power And Capital Efficiency

The negative net income and EPS indicate subdued earnings power, likely due to high R&D or commercialization costs inherent to medical technology firms. The positive operating cash flow demonstrates an ability to convert revenue into cash, but capital efficiency metrics remain pressured by growth investments. The absence of dividends aligns with reinvestment priorities.

Balance Sheet And Financial Health

Bactiguard maintains a balanced liquidity position with SEK 116.7 million in cash and equivalents, against total debt of SEK 227.8 million. The debt level is manageable given the cash reserves and operating cash flow, though leverage could constrain flexibility if profitability does not improve. The balance sheet reflects a growth-stage company prioritizing innovation over near-term deleveraging.

Growth Trends And Dividend Policy

Revenue growth trends are not explicitly provided, but the company’s expansion into wound care and veterinary markets suggests diversification efforts. No dividends are paid, consistent with reinvestment strategies common in emerging medtech firms. Future growth may hinge on regulatory approvals and adoption of its infection-prevention technologies in new geographies.

Valuation And Market Expectations

With a market cap of SEK 1.28 billion, Bactiguard trades at a premium to its current revenue, reflecting investor expectations for future adoption of its proprietary technologies. The low beta (0.531) implies lower volatility relative to the market, possibly due to its specialized niche and long-term growth narrative.

Strategic Advantages And Outlook

Bactiguard’s key advantage lies in its clinically validated infection-prevention technology, addressing critical healthcare needs amid rising antibiotic resistance. The outlook depends on scaling commercialization and penetrating new markets, though profitability challenges persist. Strategic partnerships or regulatory milestones could catalyze growth, but execution risks remain.

Sources

Company description, financial data from public filings (likely annual report), market data from LSE.

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