investorscraft@gmail.com

Intrinsic ValueMPH Health Care AG (93M1.DE)

Previous Close24.20
Intrinsic Value
Upside potential
Previous Close
24.20

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

MPH Health Care AG operates as a specialized healthcare investment company with a diversified portfolio spanning pharmaceuticals, medical aesthetics, and real estate. The company focuses on producing and distributing medicinal products for critical therapies, including cancer and HIV, while also offering aesthetic treatments and medical devices for cosmetic dermatology. Its subsidiary-driven structure under Magnum AG allows for strategic investments in niche healthcare segments, positioning it as a consolidator in Germany's fragmented specialty pharma market. MPH Health Care leverages its expertise in cytostatic solutions and aesthetic medicine to address chronic and lifestyle-driven healthcare demands. The company’s dual emphasis on therapeutic and aesthetic applications provides revenue diversification, though its market share remains modest compared to larger European pharmaceutical players. Its real estate activities further stabilize cash flows, though the core business remains healthcare-centric.

Revenue Profitability And Efficiency

In FY 2023, MPH Health Care reported revenue of €7.24 million, overshadowed by a net income of €29.54 million, suggesting significant non-operational gains or one-time adjustments. Operating cash flow was negative at €-2.02 million, while capital expenditures were minimal, indicating limited reinvestment in core operations. The disparity between revenue and net income warrants scrutiny into exceptional items or asset sales.

Earnings Power And Capital Efficiency

The company’s diluted EPS of €6.9 reflects strong earnings relative to its market cap, though this may be skewed by low revenue. The negative operating cash flow raises questions about sustainable profitability, as core operations appear cash-consuming. Capital efficiency metrics are unclear without segment-level breakdowns, but the high net income suggests opportunistic financial management.

Balance Sheet And Financial Health

MPH Health Care holds €4.55 million in cash against €13.05 million in total debt, indicating moderate liquidity pressure. The debt-to-equity ratio is not calculable without equity figures, but the balance sheet appears leveraged. Real estate holdings may provide collateral, but reliance on non-core assets for stability could pose risks if healthcare operations underperform.

Growth Trends And Dividend Policy

The company’s growth trajectory is ambiguous, with sparse revenue growth but elevated net income. A dividend of €1.2 per share signals shareholder returns, though sustainability depends on recurring profitability. Real estate and healthcare synergies could drive future expansion, but operational cash flow challenges may limit organic growth.

Valuation And Market Expectations

With a market cap of €110 million and a beta of 1.11, MPH Health Care trades with higher volatility than the market, reflecting investor uncertainty. The P/E ratio, inferred from EPS, appears low, but this may not account for non-recurring earnings. Market expectations likely hinge on strategic acquisitions or divestments given the irregular financial profile.

Strategic Advantages And Outlook

MPH Health Care’s niche focus in specialty pharma and aesthetics provides differentiation, but scalability is constrained by its small revenue base. The parent company’s backing offers stability, but operational cash flow deficits necessitate careful capital allocation. Near-term prospects depend on portfolio optimization and whether healthcare investments can transition to sustainable profitability.

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