investorscraft@gmail.com

Intrinsic ValueMaternus-Kliniken AG (MAK.DE)

Previous Close1.01
Intrinsic Value
Upside potential
Previous Close
1.01

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

Maternus-Kliniken AG is a Germany-based healthcare provider specializing in geriatric care and rehabilitation medicine. The company operates a network of 23 facilities, offering a comprehensive range of services including retirement and nursing homes, rehabilitation clinics, emergency call systems, assisted living, and follow-up treatment. Its revenue model is built on long-term care contracts, inpatient and outpatient rehabilitation services, and ancillary care offerings, positioning it as a regional leader in elderly and post-acute care. The company serves a critical role in Germany’s aging population, where demand for specialized geriatric and rehabilitative services continues to rise. Despite operating in a highly regulated and competitive sector, Maternus-Kliniken maintains a stable market presence through its diversified service portfolio and established regional footprint. However, the industry faces challenges such as staffing shortages and reimbursement pressures, which require efficient operational management to sustain profitability.

Revenue Profitability And Efficiency

In FY 2023, Maternus-Kliniken reported revenue of €102.3 million, reflecting its core operations in geriatric and rehabilitative care. However, the company posted a net loss of €14.3 million, with diluted EPS at -€0.68, indicating profitability challenges. Operating cash flow was positive at €2.5 million, but capital expenditures of €4.0 million suggest ongoing investments in facility maintenance and service expansion, weighing on free cash flow.

Earnings Power And Capital Efficiency

The company’s negative net income and EPS highlight earnings pressure, likely driven by rising operational costs and potential reimbursement constraints in Germany’s healthcare system. Operating cash flow, though positive, was insufficient to cover capital expenditures, indicating limited capital efficiency. The absence of dividend payouts further underscores financial constraints and a focus on preserving liquidity.

Balance Sheet And Financial Health

Maternus-Kliniken’s balance sheet shows €0.6 million in cash against €112.4 million in total debt, signaling high leverage and liquidity risks. The debt-heavy structure may constrain financial flexibility, particularly given the capital-intensive nature of healthcare facilities. The negative equity position, implied by sustained losses, raises concerns about long-term solvency without operational improvements or restructuring.

Growth Trends And Dividend Policy

Revenue trends remain stable, but profitability erosion suggests limited organic growth potential. The company has not issued dividends, prioritizing debt management and operational sustainability. Germany’s aging demographics support long-term demand, but near-term growth depends on cost optimization and potential facility expansions, subject to funding availability.

Valuation And Market Expectations

With a market cap of €32.3 million, the company trades at a low revenue multiple, reflecting investor skepticism about its turnaround prospects. The beta of 0.57 indicates lower volatility relative to the market, but weak earnings and high leverage likely deter broader investor interest.

Strategic Advantages And Outlook

Maternus-Kliniken benefits from entrenched regional demand and a diversified care portfolio. However, operational inefficiencies and financial leverage pose significant risks. Strategic focus should center on cost containment, debt restructuring, and potential partnerships to stabilize cash flows. The long-term outlook hinges on Germany’s healthcare policy and the company’s ability to adapt to sector-wide challenges.

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