investorscraft@gmail.com

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

Previous CloseCHF75.28
Intrinsic Value
Upside potential
Previous Close
CHF75.28

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2023 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 an extensive network of outpatient clinics and providing integrated renal treatment solutions. The company generates revenue through a dual model: delivering dialysis services to patients with chronic and acute kidney failure, and manufacturing high-quality dialysis products such as dialyzers, hemodialysis machines, and related pharmaceuticals. Its vertically integrated approach ensures control over the entire treatment value chain, from product development to patient care. Fresenius Medical Care holds a dominant position in the dialysis market, particularly in North America and Europe, supported by its large-scale operations and long-term contracts with healthcare providers. The company also benefits from recurring revenue streams tied to chronic kidney disease treatment, which requires ongoing patient care. Its market leadership is reinforced by continuous innovation in dialysis technology and a strong focus on improving clinical outcomes. Despite regulatory pressures and reimbursement challenges, the company maintains a competitive edge through operational efficiency and strategic partnerships.

Revenue Profitability And Efficiency

In FY 2023, Fresenius Medical Care reported revenue of CHF 19.45 billion, reflecting its large-scale operations in dialysis care. Net income stood at CHF 499 million, with diluted EPS of CHF 1.7, indicating moderate profitability amid cost pressures. Operating cash flow was robust at CHF 2.63 billion, supporting reinvestment and debt management. Capital expenditures of CHF 684.6 million highlight ongoing investments in clinic expansions and product innovation.

Earnings Power And Capital Efficiency

The company’s earnings power is underpinned by stable demand for dialysis services, though margins remain constrained by regulatory and labor costs. Its capital efficiency is evident in its ability to generate substantial operating cash flow relative to net income, enabling sustained reinvestment. However, high total debt of CHF 12.05 billion suggests leverage remains a focus area for financial optimization.

Balance Sheet And Financial Health

Fresenius Medical Care’s balance sheet shows CHF 1.4 billion in cash and equivalents against CHF 12.05 billion in total debt, indicating a leveraged but manageable position. The company’s liquidity is supported by strong operating cash flow, though debt reduction will be critical to improving financial flexibility. Its asset base is anchored by a global network of clinics and manufacturing facilities.

Growth Trends And Dividend Policy

Growth is driven by demographic trends, including rising prevalence of chronic kidney disease, though reimbursement pressures persist. The company paid a dividend of CHF 1.17 per share in 2023, reflecting a commitment to shareholder returns despite earnings volatility. Future expansion may focus on emerging markets and technological advancements in home dialysis solutions.

Valuation And Market Expectations

With a market cap of CHF 22.09 billion and a beta of 0.87, the stock is viewed as a relatively stable healthcare play. Investors likely expect gradual growth, tempered by regulatory risks and margin pressures. Valuation multiples may reflect the company’s defensive positioning in essential healthcare services.

Strategic Advantages And Outlook

Fresenius Medical Care’s strategic advantages include its global scale, integrated care model, and technological leadership in dialysis. The outlook remains cautiously optimistic, with growth opportunities in home dialysis and emerging markets offsetting reimbursement challenges. Long-term success will depend on cost management and innovation in patient care delivery.

Sources

Company filings, Bloomberg

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2024202520262027202820292030203120322033203420352036203720382039204020412042204320442045204620472048

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