investorscraft@gmail.com

Intrinsic Value of Fresenius Medical Care AG & Co. KGaA (FMS)

Previous Close$27.15
Intrinsic Value
Upside potential
Previous Close
$27.15

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 providing dialysis care and related services, operating in the healthcare sector with a focus on chronic kidney disease treatment. The company generates revenue through a vertically integrated model, encompassing dialysis clinics, dialysis products, and related healthcare services. Its core offerings include hemodialysis machines, dialyzers, and disposables, alongside outpatient and inpatient dialysis treatment centers. Fresenius Medical Care holds a dominant market position, serving over 345,000 patients across more than 4,000 clinics worldwide. The company benefits from long-term patient relationships and recurring revenue streams, supported by the growing prevalence of chronic kidney disease and aging populations. Its dual focus on product manufacturing and service delivery creates synergies, reinforcing its competitive moat in a highly regulated industry. The firm operates in both developed and emerging markets, leveraging scale advantages to maintain cost efficiency while investing in innovation to enhance treatment outcomes.

Revenue Profitability And Efficiency

In FY 2024, 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, indicating solid cash generation despite capital expenditures of $699 million. The diluted EPS of $0.92 suggests modest earnings power relative to its revenue base, highlighting margin pressures in its service-intensive business model.

Earnings Power And Capital Efficiency

The company’s earnings are constrained by high operational costs, including labor and supply chain expenses inherent to dialysis care. Capital efficiency is moderate, with significant reinvestment required to maintain its global clinic network and product innovation pipeline. The operating cash flow coverage of capital expenditures (3.4x) demonstrates adequate liquidity for sustaining growth initiatives and debt obligations.

Balance Sheet And Financial Health

Fresenius Medical Care’s balance sheet shows $1.2 billion in cash and equivalents against total debt of $10.9 billion, indicating a leveraged position. The debt load reflects historical acquisitions and clinic expansions, with interest coverage supported by stable cash flows. Financial health is manageable but requires disciplined capital allocation to avoid further strain on profitability.

Growth Trends And Dividend Policy

Growth is driven by demographic trends and increasing dialysis demand, though reimbursement pressures limit pricing power. The company paid a dividend of $0.55 per share, yielding approximately 1.5%, aligning with its focus on balanced capital returns. Future expansion may hinge on cost optimization and emerging market penetration rather than aggressive top-line growth.

Valuation And Market Expectations

The market appears to price Fresenius Medical Care conservatively, reflecting concerns over margin sustainability and regulatory risks. Valuation multiples suggest muted expectations, with investors prioritizing cash flow stability over near-term earnings acceleration. The stock’s performance will likely depend on execution in cost management and organic growth initiatives.

Strategic Advantages And Outlook

Fresenius Medical Care’s scale, integrated model, and entrenched market position provide resilience, but macroeconomic and regulatory headwinds persist. The outlook remains cautious, with success contingent on operational efficiency gains and technological advancements in dialysis care. Strategic partnerships or acquisitions could bolster growth, though deleveraging remains a priority to strengthen the balance sheet.

Sources

10-K filings, company investor relations

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