investorscraft@gmail.com

Intrinsic ValueAuna S.A. (AUNA)

Previous Close$4.85
Intrinsic Value
Upside potential
Previous Close
$4.85

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

Auna SA operates in the healthcare sector, primarily focusing on integrated health services across Latin America. The company generates revenue through a diversified model encompassing health insurance, hospital operations, and outpatient care, serving both individual and corporate clients. Its vertically integrated approach allows for cost efficiencies and cross-selling opportunities, positioning it as a key player in the region's growing healthcare market. Auna competes by leveraging scale, technology, and strategic partnerships to enhance accessibility and quality of care. The company’s market position is reinforced by its strong brand recognition and focus on premium services, targeting middle-to-high-income segments. With healthcare demand rising due to demographic shifts and increasing insurance penetration, Auna is well-placed to capitalize on long-term sector tailwinds. Its ability to navigate regulatory complexities and maintain operational excellence further strengthens its competitive edge in a fragmented industry.

Revenue Profitability And Efficiency

Auna reported revenue of $4.39 billion for FY 2024, with net income of $110.3 million, reflecting a net margin of approximately 2.5%. Operating cash flow stood at $668.5 million, indicating robust cash generation relative to earnings. Capital expenditures of $90.9 million suggest disciplined reinvestment, supporting growth without excessive outlays. The company’s efficiency metrics highlight a balance between expansion and profitability.

Earnings Power And Capital Efficiency

Diluted EPS of $1.63 demonstrates Auna’s earnings power, supported by its scalable operations. The company’s capital efficiency is evident in its ability to convert revenue into operating cash flow at a 15.2% rate. With a focus on optimizing asset utilization, Auna maintains a lean cost structure, though its high debt load warrants monitoring for long-term sustainability.

Balance Sheet And Financial Health

Auna’s balance sheet shows $235.7 million in cash against total debt of $3.77 billion, indicating significant leverage. While the debt level raises liquidity concerns, the strong operating cash flow provides some cushion. The company’s ability to service debt will depend on maintaining stable earnings and cash generation, particularly in a volatile macroeconomic environment.

Growth Trends And Dividend Policy

Auna’s growth is driven by organic expansion and strategic acquisitions in Latin America’s healthcare market. The company declared a modest dividend of $0.02 per share, signaling a conservative payout policy aimed at retaining capital for reinvestment. Future growth will likely hinge on regional demand trends and execution of operational improvements.

Valuation And Market Expectations

With a market capitalization derived from 67.7 million shares outstanding, Auna’s valuation reflects investor expectations for sustained growth in healthcare demand. The company’s premium positioning and integrated model may justify a higher multiple, but leverage and regional risks could temper optimism.

Strategic Advantages And Outlook

Auna’s strategic advantages include its integrated healthcare ecosystem and strong regional presence. The outlook remains positive, supported by demographic trends and underpenetrated markets, though regulatory and macroeconomic risks persist. Execution on cost control and debt management will be critical to sustaining long-term value creation.

Sources

Company filings, CIK 0001799207

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