investorscraft@gmail.com

Intrinsic ValueHumana AB (publ) (0RF7.L)

Previous Close£47.40
Intrinsic Value
Upside potential
Previous Close
£47.40

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2023 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Humana AB (publ) is a Nordic healthcare provider specializing in individual and family care, personal assistance, and elderly care services across Sweden, Finland, Norway, and Denmark. The company operates through five segments, each tailored to distinct care needs, including psychosocial disorders, mental illness, functional impairments, and elderly support. Its diversified service portfolio includes residential care, outpatient services, assisted living, and special education, positioning it as a comprehensive care provider in a region with aging demographics and increasing demand for social services. Humana’s market position is reinforced by its localized expertise and regulatory compliance in the Nordic welfare systems, where public-private partnerships are common. The company’s revenue model relies on long-term contracts with municipalities and government agencies, ensuring stable cash flows. However, it faces competition from both public healthcare providers and private operators, requiring continuous service differentiation and cost efficiency to maintain its market share.

Revenue Profitability And Efficiency

Humana reported revenue of SEK 9.65 billion for FY 2023, with a net income of SEK 176 million, reflecting a modest margin. Operating cash flow stood at SEK 621 million, indicating reasonable operational efficiency, though capital expenditures of SEK -170 million suggest ongoing investments in care facilities. The company’s profitability is influenced by labor costs and regulatory frameworks, common in the healthcare sector.

Earnings Power And Capital Efficiency

Diluted EPS of SEK 3.68 demonstrates Humana’s ability to generate earnings despite sector-specific cost pressures. The company’s capital efficiency is constrained by high fixed costs associated with care services, but its stable revenue streams from public contracts provide a predictable earnings base. Operating cash flow coverage of debt and investments remains adequate, supporting continued operations.

Balance Sheet And Financial Health

Humana’s balance sheet shows SEK 675 million in cash and equivalents against total debt of SEK 5.02 billion, indicating a leveraged position typical for healthcare providers with asset-heavy operations. The debt level is manageable given the company’s recurring revenue model, but refinancing risks and interest rate exposure warrant monitoring.

Growth Trends And Dividend Policy

Growth is driven by demographic trends and regional demand for care services, though expansion is tempered by regulatory and funding constraints. The company paid a dividend of SEK 1 per share, reflecting a conservative payout policy aligned with its capital allocation priorities for sustaining operations and selective growth.

Valuation And Market Expectations

With a market cap of SEK 2.55 billion and a beta of 0.34, Humana is viewed as a relatively stable investment within the healthcare sector. Valuation multiples suggest moderate expectations, balancing its defensive characteristics with growth limitations inherent in the care facilities segment.

Strategic Advantages And Outlook

Humana’s strategic advantages lie in its entrenched position in Nordic welfare systems and diversified service offerings. The outlook remains stable, supported by demographic tailwinds, though labor shortages and funding pressures pose challenges. The company’s ability to maintain cost discipline and service quality will be critical for long-term sustainability.

Sources

Company description, financial data, and market metrics provided by the user.

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2024202520262027202820292030203120322033203420352036203720382039204020412042204320442045204620472048

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