investorscraft@gmail.com

Intrinsic ValueLonza Group AG (LONN.SW)

Previous CloseCHF525.00
Intrinsic Value
Upside potential
Previous Close
CHF525.00

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

Lonza Group AG is a global leader in contract development and manufacturing services (CDMO) for the pharmaceutical, biotech, and nutrition industries. The company operates through four key divisions: Biologics, Small Molecules, Cell and Gene, and Capsules and Health Ingredients. Its Biologics division specializes in biopharmaceutical manufacturing, while Small Molecules focuses on drug substances and intermediates. The Cell and Gene division pioneers advanced therapies, including cell and gene therapies, viral vectors, and exosome-based treatments. The Capsules and Health Ingredients segment provides dosage solutions and nutraceutical ingredients. Lonza’s integrated service model positions it as a critical enabler for biopharma innovation, serving blue-chip clients and emerging biotechs alike. With a strong foothold in high-growth therapeutic areas like biologics and cell therapies, Lonza benefits from long-term industry tailwinds, including increasing outsourcing trends and demand for complex drug modalities. Its Swiss heritage and global footprint reinforce its reputation for quality and reliability in a highly regulated sector.

Revenue Profitability And Efficiency

Lonza reported revenue of CHF 6.57 billion, with net income of CHF 636 million, reflecting a robust but competitive margin environment. The company’s diluted EPS of CHF 8.92 underscores its earnings capacity, supported by CHF 1.27 billion in operating cash flow. Capital expenditures of CHF 1.38 billion indicate significant reinvestment in capacity and technology, aligning with its growth-oriented CDMO model.

Earnings Power And Capital Efficiency

Lonza’s earnings power is driven by its high-value biologics and cell therapy segments, which command premium pricing and long-term contracts. The company’s capital efficiency is balanced between growth investments and operational cash generation, with a focus on scaling high-margin services. Its ability to monetize complex drug manufacturing underpins sustainable returns.

Balance Sheet And Financial Health

Lonza maintains a solid balance sheet with CHF 1.11 billion in cash and equivalents, though total debt of CHF 5.12 billion reflects its leveraged growth strategy. The company’s liquidity position and cash flow generation provide flexibility, but its debt load warrants monitoring given cyclical R&D spending in biopharma.

Growth Trends And Dividend Policy

Lonza’s growth is tied to biopharma outsourcing trends and expansion in cell/gene therapy. Its dividend of CHF 4 per share signals a shareholder-friendly approach, though reinvestment remains a priority. Revenue growth is expected to align with industry demand for advanced therapeutics and nutraceuticals.

Valuation And Market Expectations

With a market cap of CHF 39.4 billion and a beta of 0.86, Lonza trades at a premium reflective of its sector leadership and growth prospects. Investors likely price in sustained demand for CDMO services, though valuation multiples depend on execution in high-margin segments.

Strategic Advantages And Outlook

Lonza’s strategic advantages include its end-to-end CDMO capabilities, technological expertise in biologics and cell therapies, and entrenched client relationships. The outlook remains positive, supported by biopharma innovation and global healthcare investment, though regulatory and competitive pressures 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