investorscraft@gmail.com

Intrinsic ValueColoplast A/S (CBHD.DE)

Previous Close72.14
Intrinsic Value
Upside potential
Previous Close
72.14

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

Coloplast A/S is a leading global medical device company specializing in intimate healthcare solutions for chronic conditions. The company operates across four core segments: Ostomy Care, Continence Care, Urology Care, and Wound & Skin Care, catering to patients with highly personal medical needs. Its product portfolio includes innovative, clinically validated solutions designed to improve quality of life, distributed through hospitals, pharmacies, and wholesalers. Coloplast holds a strong competitive position in niche markets with high barriers to entry, driven by its focus on R&D, patient-centric design, and global distribution network. The firm’s emphasis on recurring revenue streams from consumable products provides stability, while its direct-to-consumer initiatives enhance brand loyalty. Operating in the resilient healthcare sector, Coloplast benefits from long-term demographic trends, including aging populations and rising chronic disease prevalence. Its market leadership in ostomy and continence care is underpinned by technological differentiation and deep clinical relationships.

Revenue Profitability And Efficiency

Coloplast reported EUR 27.0 billion in revenue for FY 2024, with net income of EUR 5.1 billion, reflecting robust profitability. The company’s operating cash flow of EUR 2.8 billion demonstrates strong cash generation, supported by efficient operations and high-margin product lines. Capital expenditures of EUR 1.2 billion indicate ongoing investments in capacity and innovation, aligning with its growth strategy.

Earnings Power And Capital Efficiency

Diluted EPS of EUR 22.46 underscores Coloplast’s earnings strength, driven by pricing power and operational leverage. The company’s focus on high-return segments and recurring revenue models enhances capital efficiency, while its disciplined R&D and marketing spend optimize returns on invested capital.

Balance Sheet And Financial Health

Coloplast maintains a solid liquidity position with EUR 788 million in cash, though its total debt of EUR 22.6 billion reflects leverage from strategic investments. The balance sheet supports ongoing growth initiatives, with manageable debt levels relative to cash flow generation and market capitalization.

Growth Trends And Dividend Policy

The company benefits from steady organic growth in its core markets, supported by demographic tailwinds and product innovation. Its dividend payout of EUR 0.76 per share reflects a balanced approach to returning capital while reinvesting for future expansion.

Valuation And Market Expectations

With a market cap of EUR 19.3 billion and a beta of 0.58, Coloplast is valued as a stable healthcare player with defensive characteristics. Investors likely price in sustained mid-single-digit growth and margin resilience, given its niche leadership and recurring revenue base.

Strategic Advantages And Outlook

Coloplast’s competitive edge lies in its specialized product portfolio, strong clinical reputation, and global reach. The outlook remains positive, with opportunities in emerging markets and digital health solutions offsetting pricing pressures in mature regions.

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