investorscraft@gmail.com

Intrinsic ValueCOLTENE Holding AG (CLTN.SW)

Previous CloseCHF55.10
Intrinsic Value
Upside potential
Previous Close
CHF55.10

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

COLTENE Holding AG operates in the dental consumables and equipment sector, specializing in disposables, tools, and solutions for dentists and dental laboratories globally. The company’s diversified product portfolio spans restoration, endodontics, prosthetics, infection control, and laboratory products, catering to a broad range of dental procedures. Its revenue model is driven by recurring sales of high-margin consumables, complemented by equipment and instruments. COLTENE serves a geographically diverse customer base across Europe, the Americas, and Asia-Pacific, positioning itself as a mid-tier player in the competitive dental supplies market. The company’s focus on innovation, particularly in CAD/CAM solutions and advanced composites, enhances its value proposition. While it lacks the scale of industry giants like Dentsply Sirona, COLTENE maintains a strong regional presence and niche expertise in high-growth segments such as endodontics and digital dentistry. Its vertically integrated manufacturing and distribution network support consistent product quality and supply chain resilience.

Revenue Profitability And Efficiency

COLTENE reported revenue of CHF 250.2 million in FY 2023, with net income of CHF 20.5 million, reflecting a net margin of approximately 8.2%. The company generated CHF 28.6 million in operating cash flow, demonstrating solid cash conversion. Capital expenditures were modest at CHF 4.8 million, indicating disciplined reinvestment. These metrics suggest stable profitability and operational efficiency in a competitive market.

Earnings Power And Capital Efficiency

Diluted EPS stood at CHF 3.42, supported by consistent demand for dental consumables. The company’s capital efficiency is evident in its ability to maintain profitability despite macroeconomic pressures. With a beta of 0.76, COLTENE exhibits lower volatility compared to the broader market, aligning with its defensive industry positioning.

Balance Sheet And Financial Health

COLTENE’s balance sheet shows CHF 21.9 million in cash and equivalents against CHF 40 million in total debt, indicating manageable leverage. The company’s liquidity position appears adequate, with no immediate refinancing risks. Its conservative financial structure supports ongoing R&D and geographic expansion initiatives.

Growth Trends And Dividend Policy

The company has maintained a dividend payout of CHF 2.5 per share, reflecting a commitment to shareholder returns. Growth is likely driven by product innovation and emerging market penetration, though organic revenue expansion remains moderate. The dividend yield, coupled with reinvestment in high-margin segments, balances income and growth objectives.

Valuation And Market Expectations

With a market cap of CHF 386.6 million, COLTENE trades at a P/E ratio of approximately 18.9x, in line with mid-cap medical device peers. The valuation suggests market expectations of steady, albeit not explosive, growth, factoring in its niche focus and regional strengths.

Strategic Advantages And Outlook

COLTENE’s strategic advantages include its specialized product range and strong distribution network. The outlook remains stable, supported by resilient dental demand and incremental innovation. Risks include pricing pressures and supply chain disruptions, but the company’s diversified geographic footprint mitigates regional volatility.

Sources

Company filings, SIX Swiss Exchange 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