investorscraft@gmail.com

Intrinsic ValueFresenius SE & Co. KGaA (FRE.DE)

Previous Close47.21
Intrinsic Value
Upside potential
Previous Close
47.21

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 SE & Co. KGaA is a diversified healthcare conglomerate operating across four key segments: Fresenius Medical Care, Fresenius Kabi, Fresenius Helios, and Fresenius Vamed. The company specializes in dialysis care, hospital operations, outpatient medical services, and healthcare infrastructure management. Fresenius Medical Care is a global leader in dialysis products and services, while Fresenius Kabi focuses on intravenous drugs, clinical nutrition, and medical devices. Fresenius Helios operates a vast network of hospitals and outpatient clinics in Germany and Spain, and Fresenius Vamed provides project management and operational services for healthcare facilities. The company’s vertically integrated model allows it to capture value across the healthcare continuum, from pharmaceuticals to patient care. Its strong market position in dialysis and hospital services is reinforced by long-term contracts and recurring revenue streams. However, regulatory pressures and cost inflation in healthcare remain key challenges. Fresenius’s diversified portfolio mitigates sector-specific risks, positioning it as a resilient player in the global healthcare market.

Revenue Profitability And Efficiency

Fresenius reported revenue of €21.8 billion for the period, with net income of €471 million, reflecting a net margin of approximately 2.2%. Operating cash flow stood at €2.45 billion, indicating solid cash generation despite capital expenditures of €923 million. The company’s profitability metrics suggest operational efficiency, though margins are tempered by high fixed costs in healthcare delivery and regulatory constraints.

Earnings Power And Capital Efficiency

Diluted EPS of €0.84 underscores modest earnings power relative to its revenue base. The company’s capital efficiency is influenced by significant investments in healthcare infrastructure and R&D, particularly in biosimilars and dialysis technologies. Operating cash flow covers capital expenditures, but debt levels require careful management to maintain financial flexibility.

Balance Sheet And Financial Health

Fresenius holds €2.05 billion in cash and equivalents against total debt of €13.58 billion, indicating a leveraged balance sheet. The debt-to-equity ratio suggests reliance on borrowing, though the company’s stable cash flows from healthcare services provide a degree of resilience. Liquidity appears adequate, but refinancing risks may arise in a rising interest rate environment.

Growth Trends And Dividend Policy

Growth is driven by expansion in dialysis services, hospital acquisitions, and biosimilar development. The company did not pay a dividend in the period, likely prioritizing debt reduction and reinvestment. Long-term trends, such as aging populations and chronic disease prevalence, support demand for Fresenius’s services, but near-term growth may be constrained by macroeconomic and regulatory headwinds.

Valuation And Market Expectations

With a market cap of €24.3 billion and a beta of 0.956, Fresenius is viewed as a relatively stable healthcare investment. The valuation reflects expectations of steady, albeit slow, growth in its core markets. Investors likely weigh its defensive qualities against margin pressures and leverage concerns.

Strategic Advantages And Outlook

Fresenius benefits from its diversified healthcare portfolio and entrenched market positions in dialysis and hospital services. Strategic advantages include scale, vertical integration, and recurring revenue streams. The outlook hinges on successful cost management, regulatory adaptability, and expansion in high-growth markets like biosimilars and outpatient care. However, macroeconomic volatility and healthcare policy changes remain key risks.

Sources

Company filings, Bloomberg

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