investorscraft@gmail.com

Intrinsic ValueBaxter International Inc. (BAX.SW)

Previous CloseCHF84.00
Intrinsic Value
Upside potential
Previous Close
CHF84.00

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2022 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Baxter International Inc. is a global healthcare leader specializing in a diversified portfolio of medical products and services. The company operates across multiple segments, including renal care, medication delivery, pharmaceuticals, and clinical nutrition, serving hospitals, dialysis centers, and home healthcare providers. Its offerings range from dialysis therapies and infusion pumps to surgical hemostasis products and connected care solutions, positioning Baxter as an integrated provider in critical and chronic care markets. The company’s direct sales force and extensive distribution network span approximately 100 countries, reinforcing its global footprint. Baxter’s strategic collaborations, such as its agreement with Celerity Pharmaceutical, LLC, highlight its focus on expanding its acute care and oncology injectables portfolio. With a long-standing presence since 1931, Baxter maintains a competitive edge through innovation, regulatory expertise, and a broad product suite tailored to evolving healthcare needs. Its market position is further strengthened by its ability to serve both institutional and home-based care settings, addressing the growing demand for decentralized healthcare solutions.

Revenue Profitability And Efficiency

In FY 2022, Baxter reported revenue of CHF 15.1 billion, reflecting its broad product and geographic diversification. However, the company faced significant challenges, posting a net loss of CHF 2.4 billion and a diluted EPS of -CHF 4.8, likely due to operational or restructuring costs. Operating cash flow stood at CHF 1.2 billion, while capital expenditures were CHF 679 million, indicating ongoing investments in capacity and innovation despite profitability pressures.

Earnings Power And Capital Efficiency

Baxter’s negative earnings in FY 2022 underscore near-term headwinds, but its operating cash flow suggests underlying cash-generating ability. The company’s capital expenditures, though substantial, align with its focus on R&D and infrastructure to support long-term growth in healthcare technology and therapies. The balance between reinvestment and profitability will be critical as Baxter navigates cost structures and market demand.

Balance Sheet And Financial Health

Baxter’s financial position includes CHF 1.7 billion in cash and equivalents against total debt of CHF 17.2 billion, indicating a leveraged balance sheet. The high debt load may constrain financial flexibility, though its diversified revenue streams and established market presence provide some stability. Investors should monitor debt servicing capabilities and potential deleveraging efforts.

Growth Trends And Dividend Policy

Despite FY 2022 losses, Baxter maintained a dividend of CHF 0.98 per share, signaling commitment to shareholder returns. Growth prospects hinge on expanding its renal care and acute therapies segments, alongside technological advancements in connected care. The company’s ability to rebound profitability while sustaining dividends will be key to investor confidence.

Valuation And Market Expectations

With a market cap of CHF 42.6 billion and a beta of 0.64, Baxter is viewed as a relatively stable healthcare play despite recent earnings volatility. The market likely prices in recovery potential, given its entrenched industry position and long-term growth drivers in global healthcare demand.

Strategic Advantages And Outlook

Baxter’s strengths lie in its diversified product portfolio, global reach, and innovation pipeline, particularly in renal and critical care. Challenges include optimizing profitability amid high debt. The outlook depends on execution in cost management, R&D productivity, and leveraging healthcare trends like home-based care and digital health solutions.

Sources

Company filings, Bloomberg

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2023202420252026202720282029203020312032203320342035203620372038203920402041204220432044204520462047

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