investorscraft@gmail.com

Intrinsic ValueGeratherm Medical AG (GME.DE)

Previous Close2.88
Intrinsic Value
Upside potential
Previous Close
2.88

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

Geratherm Medical AG is a specialized medical technology company operating in Germany, with a diversified portfolio across four key segments: Healthcare Diagnostic, Respiratory, Cardio/Stroke, and Medical Warming Systems. The company focuses on diagnostic and therapeutic solutions, including clinical thermometers, blood pressure monitors, pulmonary function diagnostics, and MRI-compatible incubators for neonatal care. Its products cater to pharmacies, hospitals, and clinics, with a presence in approximately 60 countries. Geratherm’s niche positioning in medical devices allows it to serve both consumer and professional healthcare markets, leveraging innovation in diagnostics and patient monitoring. The company’s LMT-branded incubators and stroke risk analysis tools underscore its commitment to high-value medical applications. Despite its small scale, Geratherm maintains a stable market presence through targeted exports and a focus on specialized medical needs.

Revenue Profitability And Efficiency

In FY 2023, Geratherm reported revenue of €22.3 million, with net income of €1.1 million, reflecting a modest but stable profitability margin. The diluted EPS of €0.21 indicates efficient earnings distribution across its 5.4 million outstanding shares. Operating cash flow stood at €1.4 million, while capital expenditures were limited to €0.8 million, suggesting disciplined reinvestment in its niche operations.

Earnings Power And Capital Efficiency

The company’s earnings power is supported by its diversified medical technology segments, with a focus on high-margin diagnostic and therapeutic products. Capital efficiency appears balanced, with moderate capex and steady operating cash flow generation. The net income-to-revenue ratio of approximately 5% reflects its ability to maintain profitability in a competitive medical devices market.

Balance Sheet And Financial Health

Geratherm’s balance sheet shows €5.2 million in cash and equivalents against total debt of €7.2 million, indicating a manageable leverage position. The company’s liquidity appears adequate, with no immediate solvency concerns. Its financial health is stable, though further debt reduction could improve its risk profile.

Growth Trends And Dividend Policy

Growth trends remain modest, with the company prioritizing steady expansion in its core markets. A dividend of €0.1 per share reflects a conservative but shareholder-friendly policy, aligning with its stable cash flow generation. International exports and product innovation could drive future growth.

Valuation And Market Expectations

With a market cap of €17.2 million, Geratherm trades at a relatively low valuation, reflecting its small-scale operations and niche focus. The beta of 0.39 suggests lower volatility compared to broader markets, appealing to risk-averse investors. Market expectations appear tempered, with limited speculative premium.

Strategic Advantages And Outlook

Geratherm’s strategic advantages lie in its specialized medical technology offerings and export-driven revenue model. The outlook remains stable, supported by demand for diagnostic and neonatal care products. However, scalability challenges and competition in the medical devices sector may limit rapid expansion.

Sources

Company filings, market data

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