investorscraft@gmail.com

Intrinsic ValueMeVis Medical Solutions AG (M3V.DE)

Previous Close24.00
Intrinsic Value
Upside potential
Previous Close
24.00

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

MeVis Medical Solutions AG operates in the healthcare information services sector, specializing in advanced medical imaging software for early disease detection and diagnosis. The company serves medical device manufacturers, IT platform providers, and clinical end users, with a focus on breast, lung, liver, and neurological disorders. Its product suite includes solutions for X-ray modalities like CT, MRI, and digital mammography, alongside specialized services such as software development, technical visualizations, and online clinician training. MeVis differentiates itself through deep expertise in image-based diagnostics, catering to a niche but critical segment of the medical technology market. The company’s subsidiary status under Varex Imaging Deutschland AG provides stability, while its targeted approach positions it as a trusted partner for precision-driven healthcare solutions. Operating primarily in Europe and the U.S., MeVis leverages its long-standing industry presence to maintain a competitive edge in a sector increasingly reliant on AI and digital transformation.

Revenue Profitability And Efficiency

In FY 2024, MeVis reported revenue of €16.97 million, with net income reaching €4.56 million, reflecting a robust net margin of approximately 27%. Diluted EPS stood at €2.51, underscoring efficient profitability. Operating cash flow was €3.15 million, while capital expenditures were modest at €0.3 million, indicating disciplined capital allocation and strong cash generation relative to its market cap.

Earnings Power And Capital Efficiency

The company demonstrates solid earnings power, with net income comprising a significant portion of revenue. Its zero-debt balance sheet and €6.53 million in cash equivalents highlight capital efficiency, allowing flexibility for reinvestment or shareholder returns. The absence of leverage further bolsters its ability to navigate market fluctuations.

Balance Sheet And Financial Health

MeVis maintains a pristine balance sheet with no debt and €6.53 million in cash and equivalents, equating to ~14% of its market cap. This liquidity position, combined with consistent operating cash flow, ensures financial stability and supports future growth initiatives or dividend commitments without reliance on external financing.

Growth Trends And Dividend Policy

While specific growth rates are undisclosed, the company’s focus on high-value diagnostic software aligns with broader healthcare digitization trends. A dividend of €0.95 per share signals a commitment to returning capital, though payout ratios remain sustainable given earnings and cash flow strength. Future growth may hinge on expanding its AI-driven diagnostic capabilities.

Valuation And Market Expectations

With a market cap of €46.96 million and a negative beta (-0.136), MeVis trades at a P/E of ~10.3x (based on diluted EPS), suggesting modest market expectations. Its niche focus and profitability may appeal to value-oriented investors, though limited revenue scale could temper higher multiples absent accelerated growth.

Strategic Advantages And Outlook

MeVis benefits from specialized expertise in medical imaging software and a debt-free structure, positioning it to capitalize on healthcare’s digital shift. Partnerships with device manufacturers and clinical end users provide steady demand. Challenges include scaling in a competitive sector, but its focus on high-margin, precision tools and training services offers a defensible niche.

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