investorscraft@gmail.com

Intrinsic ValueAvantor, Inc. (AVTR)

Previous Close$12.31
Intrinsic Value
Upside potential
Previous Close
$12.31

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

Avantor, Inc. operates as a leading global provider of mission-critical products and services to customers in the life sciences, advanced technologies, and applied materials industries. The company serves biopharma, healthcare, education, government, and industrial end markets with a comprehensive portfolio of high-purity materials, consumables, and equipment. Avantor’s revenue model is driven by recurring sales of lab supplies, production materials, and value-added services, positioning it as an essential partner in research, development, and manufacturing workflows. Its market position is reinforced by a global distribution network, strong customer relationships, and a focus on high-growth segments like bioprocessing and diagnostics. The company differentiates itself through technical expertise, regulatory compliance, and just-in-time delivery capabilities, catering to the stringent requirements of its clientele. Avantor’s diversified customer base and end-market exposure mitigate concentration risks while aligning with long-term secular trends in life sciences innovation and industrial automation.

Revenue Profitability And Efficiency

Avantor reported FY2024 revenue of $6.78 billion, with net income of $711.5 million, reflecting a net margin of approximately 10.5%. Diluted EPS stood at $1.04, supported by disciplined cost management. Operating cash flow was robust at $840.8 million, while capital expenditures of $148.8 million indicate a focus on maintaining operational efficiency without overextending investments in fixed assets.

Earnings Power And Capital Efficiency

The company demonstrates solid earnings power, with operating cash flow covering interest obligations and growth initiatives comfortably. Capital efficiency is evident in its ability to generate substantial cash flow relative to capex, though the high total debt of $4.06 billion warrants monitoring. Avantor’s lack of dividends suggests reinvestment priorities in organic growth or debt reduction.

Balance Sheet And Financial Health

Avantor’s balance sheet shows $261.9 million in cash and equivalents against $4.06 billion in total debt, indicating a leveraged position. However, strong operating cash flow provides liquidity to service obligations. The debt-to-equity ratio and interest coverage metrics would offer further clarity, but the current data suggests manageable leverage given the company’s cash-generating ability.

Growth Trends And Dividend Policy

Revenue growth trends are not explicitly provided, but Avantor’s end-market exposure to life sciences and biopharma—a sector with resilient demand—supports stable growth prospects. The company does not pay dividends, opting instead to allocate capital toward debt management, acquisitions, or organic expansion, aligning with its growth-oriented strategy.

Valuation And Market Expectations

With a diluted EPS of $1.04 and approximately 680.3 million shares outstanding, Avantor’s market valuation likely reflects expectations of steady demand in its core markets. Investors may weigh its high debt load against its cash flow stability and growth potential in bioprocessing and diagnostics when assessing its equity story.

Strategic Advantages And Outlook

Avantor’s strategic advantages include its global distribution network, technical expertise, and entrenched customer relationships in high-barrier industries. The outlook remains favorable due to secular tailwinds in life sciences, though macroeconomic pressures and debt servicing costs could pose risks. Execution on margin improvement and debt reduction will be key to sustaining long-term shareholder value.

Sources

Company filings (10-K), CIK 0001722482

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