investorscraft@gmail.com

Intrinsic ValueGuerbet S.A. (GBT.PA)

Previous Close13.72
Intrinsic Value
Upside potential
Previous Close
13.72

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

Guerbet SA operates as a specialized healthcare company focused on diagnostic and interventional imaging solutions. The company’s core revenue model is built around contrast media products, medical devices, and digital solutions for MRI, CT, and interventional radiology. Its product portfolio includes Optiray, Xenetix, Dotarem, and Lipiodol, which serve radiologists and clinicians globally. Guerbet differentiates itself through innovation in contrast agents and AI-driven diagnostic tools like icobrain, enhancing precision in neurological assessments. The company holds a niche position in the medical imaging sector, competing with larger players like Bayer and GE Healthcare by focusing on high-value contrast agents and integrated digital solutions. Its market presence is strongest in Europe, with strategic expansions in emerging markets. Guerbet’s emphasis on R&D and regulatory-compliant products strengthens its credibility in radiology, though its smaller scale limits pricing power against multinational competitors. The company’s partnerships with hospitals and imaging centers underscore its role as a trusted provider of diagnostic and therapeutic solutions.

Revenue Profitability And Efficiency

Guerbet reported revenue of €841.1 million in FY 2024, with net income of €16.1 million, reflecting modest profitability in a competitive market. The diluted EPS of €1.28 indicates stable but constrained earnings power. Operating cash flow stood at €60.7 million, though capital expenditures of €57.0 million suggest significant reinvestment needs. The company’s operating margin remains under pressure due to R&D and regulatory costs inherent in the medical imaging sector.

Earnings Power And Capital Efficiency

The company’s earnings are driven by its contrast media and digital solutions, though net income margins are thin at approximately 1.9%. Capital efficiency is moderate, with cash flow from operations covering most capex requirements. The reliance on high-margin specialty products like Dotarem and Lipiodol provides some earnings stability, but pricing pressures and R&D spend dilute returns.

Balance Sheet And Financial Health

Guerbet’s balance sheet shows €50.2 million in cash against total debt of €392.0 million, indicating leveraged financial positioning. The debt load is manageable given steady cash flows, but liquidity remains tight. The absence of major near-term maturities provides flexibility, though the company’s leverage ratio warrants monitoring amid interest rate volatility.

Growth Trends And Dividend Policy

Growth is likely tied to adoption of AI-driven tools like icobrain and expansion in emerging markets. The dividend of €0.50 per share reflects a conservative payout policy, prioritizing reinvestment over shareholder returns. Historical revenue growth has been muted, suggesting reliance on product innovation rather than market expansion for future gains.

Valuation And Market Expectations

With a market cap of €243.0 million, Guerbet trades at a low earnings multiple, reflecting investor skepticism about scalability. The beta of 0.807 indicates lower volatility than the broader market, but limited upside potential. Valuation discounts the company’s niche expertise, possibly due to its smaller size and sector-specific risks.

Strategic Advantages And Outlook

Guerbet’s strengths lie in its specialized contrast media portfolio and digital diagnostic tools, which cater to an aging global population requiring advanced imaging. However, the outlook is cautious due to competitive pressures and high R&D costs. Strategic partnerships and regulatory approvals for new products could drive incremental growth, but execution risks persist.

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