investorscraft@gmail.com

Intrinsic ValueFresenius Medical Care AG & Co. KGaA (FME.DE)

Previous Close37.91
Intrinsic Value
Upside potential
Previous Close
37.91

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

Fresenius Medical Care AG & Co. KGaA is a global leader in dialysis care, operating a vast network of 4,171 outpatient clinics across approximately 150 countries. The company integrates vertically, offering not only dialysis treatment but also manufacturing and distributing dialysis products such as hemodialysis machines, dialyzers, and related pharmaceuticals. Its revenue model is diversified across services (clinic operations, hospital contracts) and product sales, targeting both chronic and acute kidney failure patients. As the largest provider of dialysis services worldwide, Fresenius Medical Care benefits from scale advantages, long-term patient relationships, and regulatory tailwinds in healthcare reimbursement. The company faces competition from regional players and DaVita but maintains dominance through clinical expertise, R&D investments, and operational efficiency. Its focus on integrated care—combining products, services, and digital health solutions—positions it as a critical player in the growing ESRD market, driven by aging populations and rising diabetes prevalence.

Revenue Profitability And Efficiency

In its latest fiscal year, Fresenius Medical Care reported revenue of €19.3 billion, with net income of €538 million, reflecting a net margin of approximately 2.8%. Operating cash flow stood at €2.4 billion, though capital expenditures of €699 million indicate ongoing investments in clinic expansion and product innovation. The modest profitability highlights cost pressures from labor, supply chains, and regulatory compliance in its core markets.

Earnings Power And Capital Efficiency

The company’s diluted EPS of €1.83 underscores its ability to generate earnings despite macroeconomic and operational headwinds. With a capital-intensive model, Fresenius Medical Care balances reinvestment needs against cash flow generation, leveraging its scale to maintain steady returns. Its global footprint mitigates regional risks, but currency fluctuations and reimbursement changes remain key variables impacting capital efficiency.

Balance Sheet And Financial Health

Fresenius Medical Care’s balance sheet shows €1.2 billion in cash against €10.98 billion in total debt, indicating a leveraged but manageable position. The debt load reflects historical acquisitions and clinic expansions, with liquidity supported by consistent operating cash flows. Investors should monitor debt covenants and interest coverage ratios, especially in a rising-rate environment.

Growth Trends And Dividend Policy

Organic growth is driven by rising ESRD prevalence and expansion in emerging markets, though reimbursement pressures in the U.S. and Europe pose challenges. The company’s dividend of €1.44 per share signals a commitment to shareholder returns, with a payout ratio aligned with its earnings stability and long-term capital allocation strategy.

Valuation And Market Expectations

At a market cap of €15 billion and a beta of 0.83, Fresenius Medical Care trades as a defensive healthcare stock. Valuation multiples reflect expectations of moderate growth, with investors pricing in regulatory risks and the company’s ability to sustain margins through operational improvements.

Strategic Advantages And Outlook

Fresenius Medical Care’s integrated model, global scale, and R&D pipeline provide competitive moats. Near-term challenges include cost inflation and regulatory scrutiny, but long-term demand for dialysis services remains robust. Strategic priorities include digital health integration and efficiency gains, which could enhance margins if executed effectively.

Sources

Company filings, Bloomberg, industry reports

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