investorscraft@gmail.com

Intrinsic ValueDrägerwerk AG & Co. KGaA (DRW8.DE)

Previous Close71.00
Intrinsic Value
Upside potential
Previous Close
71.00

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

Drägerwerk AG & Co. KGaA is a leading medical and safety technology company with a diversified portfolio spanning acute care, personal protection, and hazard management. The company operates globally, serving healthcare providers, industrial clients, and public safety organizations. Its core revenue model is driven by the sale of high-value medical devices such as anesthesia machines, ventilators, and patient monitoring systems, alongside recurring revenue from consumables, software, and training services. Drägerwerk holds a strong position in niche markets like gas detection and firefighter training, where its integrated solutions are trusted for reliability and compliance. The company’s dual focus on healthcare and industrial safety provides resilience against sector-specific downturns. Its long-standing reputation, rooted in over a century of innovation, reinforces its competitive edge in regulated markets where product quality and safety are paramount. While facing competition from larger medtech players, Drägerwerk differentiates through specialized system solutions and a service-oriented approach.

Revenue Profitability And Efficiency

Drägerwerk reported revenue of €3.37 billion in FY 2023, with net income of €124.4 million, reflecting a net margin of approximately 3.7%. Operating cash flow stood at €167.3 million, though capital expenditures of €59.9 million indicate moderate reinvestment needs. The company’s profitability metrics suggest operational efficiency in its core segments, though margins are tempered by the capital-intensive nature of medical device manufacturing and R&D costs.

Earnings Power And Capital Efficiency

The company’s diluted EPS of €6.61 underscores its earnings capability, supported by a disciplined cost structure and recurring service revenue. Drägerwerk’s capital efficiency is balanced, with a focus on high-margin products and solutions. Its moderate beta of 0.332 indicates lower volatility relative to the market, aligning with its stable demand profile in healthcare and industrial safety.

Balance Sheet And Financial Health

Drägerwerk maintains a conservative balance sheet, with €223.5 million in cash and equivalents against total debt of €395.6 million. The debt level appears manageable given its cash flow generation and market position. Liquidity is adequate, though the company’s capital structure may prioritize flexibility for strategic investments or cyclical downturns.

Growth Trends And Dividend Policy

Growth is likely driven by demand for critical care equipment and expanding safety regulations globally. The company’s dividend of €1.97 per share reflects a commitment to shareholder returns, though payout ratios remain sustainable. Long-term trends in healthcare digitization and industrial safety could further support top-line expansion.

Valuation And Market Expectations

With a market cap of €1.11 billion, Drägerwerk trades at a modest valuation, potentially reflecting its niche focus and moderate growth prospects. Investors may price in stability from its diversified end markets and recurring revenue streams, though sector-specific risks like regulatory changes or supply chain disruptions could weigh on multiples.

Strategic Advantages And Outlook

Drägerwerk’s strengths lie in its technological expertise, brand legacy, and dual-sector exposure. The outlook remains stable, with opportunities in emerging markets and digital health solutions. However, competition and macroeconomic pressures on healthcare spending could pose challenges. The company’s ability to innovate and maintain service-driven margins will be critical to long-term performance.

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