investorscraft@gmail.com

Intrinsic ValueLIMES Schlosskliniken AG (LIK.DE)

Previous Close422.00
Intrinsic Value
Upside potential
Previous Close
422.00

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

LIMES Schlosskliniken AG operates in the specialized healthcare segment, focusing on private psychiatric and psychosomatic treatment facilities. The company provides high-end inpatient care for stress-related illnesses, depression, burnout, and trauma, catering to patients requiring intensive therapy in a controlled environment. Its revenue model is driven by private insurance reimbursements and self-paying patients, positioning it in a niche but growing market within Germany's healthcare sector. The company differentiates itself through its premium service offerings, which include personalized treatment plans in upscale clinical settings. As a subsidiary of GMF Capital GmbH, it benefits from strategic oversight while maintaining operational autonomy. The demand for mental health services has risen steadily, particularly post-pandemic, reinforcing LIMES Schlosskliniken’s relevance in a sector with high barriers to entry due to regulatory and capital requirements. Its market position is further strengthened by its focus on quality care, which enhances patient outcomes and brand reputation.

Revenue Profitability And Efficiency

In FY 2023, LIMES Schlosskliniken reported revenue of EUR 37.2 million, with net income reaching EUR 3.4 million, reflecting a net margin of approximately 9.1%. The company demonstrated solid profitability, supported by efficient cost management and a premium service model. Operating cash flow stood at EUR 6.3 million, indicating healthy liquidity generation, though capital expenditures of EUR -6.6 million suggest ongoing investments in facility upgrades or expansions.

Earnings Power And Capital Efficiency

The company’s diluted EPS of EUR 11.58 underscores its earnings power relative to its share count. With a disciplined approach to capital allocation, LIMES Schlosskliniken maintains a balance between reinvestment and profitability. The absence of dividends suggests a focus on retaining earnings for growth initiatives, which could enhance long-term shareholder value.

Balance Sheet And Financial Health

LIMES Schlosskliniken’s balance sheet shows a cash position of EUR 8.5 million against total debt of EUR 10.1 million, indicating moderate leverage. The company’s financial health appears stable, with sufficient liquidity to meet short-term obligations. The debt level is manageable given its cash flow generation, though further leverage could impact flexibility if expansion plans accelerate.

Growth Trends And Dividend Policy

The company’s growth is tied to increasing demand for mental health services, a trend likely to persist. With no dividend payments, LIMES Schlosskliniken prioritizes reinvestment in clinical infrastructure and service quality. Future expansion could involve new facilities or enhanced treatment offerings, aligning with sector growth drivers.

Valuation And Market Expectations

With a market capitalization of EUR 90.9 million and a beta of 0.52, the stock exhibits lower volatility relative to the broader market. Investors likely value the company’s niche positioning and steady cash flows, though its small size may limit liquidity. The valuation reflects expectations of sustained demand in its specialized segment.

Strategic Advantages And Outlook

LIMES Schlosskliniken’s strategic advantages include its premium brand, regulatory expertise, and focus on high-margin services. The outlook remains positive, given rising mental health awareness and limited competition in its niche. However, regulatory changes or reimbursement pressures could pose risks. The company’s ability to scale while maintaining quality will be critical to long-term success.

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