investorscraft@gmail.com

Intrinsic ValueMedion AG (MDN.DE)

Previous Close14.60
Intrinsic Value
Upside potential
Previous Close
14.60

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

Medion AG, a subsidiary of Lenovo Germany Holding GmbH, operates in the competitive consumer electronics sector, specializing in a broad portfolio of hardware and digital services. The company offers notebooks, PC systems, smart home devices, and audio-visual products, alongside telecommunications services, positioning itself as a diversified provider in the technology space. Its integration within Lenovo’s ecosystem provides supply chain advantages and brand leverage, though it faces intense competition from global players like Samsung, LG, and Apple. Medion’s market positioning is bolstered by its focus on mid-tier consumer segments in Europe, particularly Germany, where it maintains a strong retail and online presence. The company’s revenue model relies on hardware sales complemented by service-based offerings, creating a hybrid approach to monetization. However, its reliance on Lenovo for strategic direction may limit independent growth initiatives in an industry driven by rapid innovation and pricing pressures.

Revenue Profitability And Efficiency

Medion reported revenue of €748.3 million for FY 2024, with net income of €17.1 million, reflecting modest profitability in a challenging market. Operating cash flow stood at €46.7 million, supported by disciplined working capital management, while capital expenditures were minimal at €1.4 million, indicating a lean operational model. The diluted EPS of €0.38 underscores efficient earnings conversion despite sector-wide margin pressures.

Earnings Power And Capital Efficiency

The company’s earnings power is constrained by thin net margins of approximately 2.3%, typical for the low-margin consumer electronics industry. However, its capital efficiency is notable, with operating cash flow covering debt obligations comfortably. Medion’s asset-light strategy, evidenced by low capex, allows for flexibility in navigating cyclical demand swings.

Balance Sheet And Financial Health

Medion maintains a solid balance sheet with €123.1 million in cash and equivalents against total debt of €8.4 million, reflecting strong liquidity. The negligible leverage ratio suggests minimal financial risk, though the company’s reliance on Lenovo for strategic support could influence long-term financial autonomy. Its conservative debt profile aligns with its stable but slow-growth industry dynamics.

Growth Trends And Dividend Policy

Revenue growth appears stagnant, reflecting market saturation in core product categories. The dividend payout of €0.69 per share, supported by stable cash flows, signals a shareholder-friendly approach, though sustainability depends on maintaining current profitability levels. Medion’s growth prospects are likely tied to Lenovo’s broader strategy rather than organic expansion.

Valuation And Market Expectations

With a market cap of €652.3 million and a beta of -0.057, Medion trades with low volatility, suggesting investor perception of stability. The valuation reflects subdued growth expectations, trading at a moderate multiple relative to earnings. Market sentiment appears neutral, factoring in its niche positioning and Lenovo’s backing.

Strategic Advantages And Outlook

Medion’s primary advantage lies in its Lenovo affiliation, which provides scale benefits and distribution reach. However, its outlook remains cautious due to reliance on hardware sales in a declining PC market. Strategic shifts toward higher-margin services or smart home ecosystems could improve long-term prospects, but execution risks persist in a highly competitive landscape.

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