investorscraft@gmail.com

Intrinsic ValueMetall Zug AG (METN.SW)

Previous CloseCHF806.00
Intrinsic Value
Upside potential
Previous Close
CHF806.00

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

Metall Zug AG operates as a diversified industrial conglomerate with a strong presence in wire processing, medical devices, infection control, and real estate development. The company's wire processing segment specializes in advanced machinery for cutting, stripping, and crimping wires, supported by proprietary software for operational efficiency. Its medical devices division focuses on high-precision diagnostic and surgical equipment for ophthalmology and pulmonology, catering to clinics and opticians globally. The infection control segment provides critical sterilization solutions for hospitals, while its technology cluster manages strategic real estate assets. Metall Zug maintains a niche but resilient market position, leveraging Swiss engineering precision and long-standing client relationships across Europe, the Americas, and Asia-Pacific. Its diversified revenue streams mitigate sector-specific risks, though competition remains intense in medical technology and industrial automation. The company’s infrastructure segment adds stability through long-term property management, complementing its cyclical industrial operations.

Revenue Profitability And Efficiency

In its latest fiscal year, Metall Zug reported revenue of CHF 283.4 million, with net income of CHF 52.6 million, reflecting an 18.6% net margin. Operating cash flow stood at CHF 2.8 million, though capital expenditures of CHF 32.6 million indicate ongoing investments in production capacity and R&D. The diluted EPS of CHF 116.87 underscores efficient capital allocation across its diversified segments.

Earnings Power And Capital Efficiency

The company demonstrates robust earnings power, with medical devices and infection control likely driving higher-margin sales. A beta of 0.78 suggests lower volatility than the broader market, aligning with its stable industrial and healthcare exposure. However, negative free cash flow (operating cash flow minus capex) points to reinvestment needs, potentially limiting short-term shareholder returns.

Balance Sheet And Financial Health

Metall Zug’s balance sheet shows CHF 17.1 million in cash against CHF 82.8 million in total debt, indicating moderate leverage. The debt level appears manageable given its EBITDA coverage, though liquidity could be constrained during cyclical downturns. The absence of significant goodwill suggests asset-light operations.

Growth Trends And Dividend Policy

Growth is likely driven by medical device innovation and sterilization demand post-pandemic, though wire processing may face industrial cyclicality. The company maintains a shareholder-friendly dividend policy, distributing CHF 20 per share annually, yielding approximately 1.7% based on current market capitalization.

Valuation And Market Expectations

With a market cap of CHF 475 million, the stock trades at ~9x net income, a discount to pure-play medical device peers but in line with diversified industrials. The valuation reflects balanced expectations for mid-single-digit growth and steady margins.

Strategic Advantages And Outlook

Metall Zug’s key strengths include Swiss engineering credibility, diversified end markets, and entrenched hospital relationships. Near-term challenges include supply chain costs and R&D competition in medical tech. Long-term prospects hinge on automation trends and healthcare infrastructure spending, with real estate providing downside protection.

Sources

Company filings, SIX Swiss Exchange disclosures

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