investorscraft@gmail.com

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

Previous CloseCHF53.05
Intrinsic Value
Upside potential
Previous Close
CHF53.05

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 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 products and services, IV generic drugs, clinical nutrition, hospital operations, and healthcare facility management. As a global leader in renal care through Fresenius Medical Care, it holds a dominant position in the dialysis market, supported by vertically integrated manufacturing and service networks. Fresenius Kabi strengthens its presence in biosimilars and infusion therapies, while Helios and Vamed expand its footprint in hospital operations and healthcare infrastructure across Europe. The company’s broad portfolio allows it to serve patients at multiple touchpoints, from chronic care to acute hospital treatments, reinforcing its resilience against sector-specific downturns. Its scale and integrated model provide cost advantages, though regulatory pressures and reimbursement challenges in key markets remain persistent risks. Fresenius maintains a competitive edge through continuous R&D investment and strategic acquisitions, positioning itself as a critical player in value-based healthcare delivery.

Revenue Profitability And Efficiency

Fresenius reported revenue of CHF 22.3 billion in FY 2023, reflecting its extensive operational scale. However, net income was negative at CHF -594 million, driven by restructuring costs and macroeconomic headwinds. Operating cash flow remained robust at CHF 4.46 billion, underscoring the company’s ability to generate liquidity despite profitability challenges. Capital expenditures of CHF -1.13 billion indicate ongoing investments in modernization and growth initiatives.

Earnings Power And Capital Efficiency

The company’s diluted EPS of CHF -1.05 highlights near-term earnings pressure, partly due to non-recurring charges. Fresenius’s capital efficiency is tempered by high debt levels, though its strong cash flow generation supports debt servicing. Segment-wise, Fresenius Medical Care and Kabi contribute significantly to earnings, while Helios and Vamed provide stability through recurring service revenues.

Balance Sheet And Financial Health

Fresenius’s balance sheet shows CHF 2.29 billion in cash and equivalents against total debt of CHF 15.83 billion, indicating leveraged but manageable liquidity. The debt load reflects historical acquisitions and expansion, with operating cash flow coverage providing a buffer. The absence of dividends in 2023 suggests a focus on deleveraging and reinvestment.

Growth Trends And Dividend Policy

Growth is driven by organic expansion in dialysis and biosimilars, complemented by strategic acquisitions. The suspension of dividends aligns with efforts to strengthen the balance sheet, though the company has historically prioritized shareholder returns. Long-term trends, such as aging populations and rising chronic diseases, support sustained demand for its core services.

Valuation And Market Expectations

With a market cap of CHF 15.7 billion and a beta of 1.04, Fresenius is viewed as a moderately volatile healthcare staple. Investors likely anticipate a recovery in profitability post-restructuring, with valuation metrics reflecting near-term challenges offset by long-term sector tailwinds.

Strategic Advantages And Outlook

Fresenius benefits from vertical integration, global scale, and a diversified healthcare portfolio. Regulatory expertise and cost management are critical to navigating reimbursement pressures. The outlook hinges on execution in restructuring Fresenius Medical Care and optimizing Helios’s hospital network, with innovation in biosimilars and renal care as key growth drivers.

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