investorscraft@gmail.com

Intrinsic ValueMaterialise N.V. (MTLS)

Previous Close$5.51
Intrinsic Value
Upside potential
Previous Close
$5.51

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

Materialise NV operates in the additive manufacturing (3D printing) industry, providing software, hardware, and medical solutions that enable industrial and healthcare applications. The company generates revenue through a combination of software licensing, 3D printing services, and medical device solutions, catering to sectors such as aerospace, automotive, healthcare, and consumer goods. Materialise differentiates itself through its proprietary software platforms, including Magics and Mimics, which streamline the 3D printing workflow from design to production. In the medical sector, the company specializes in patient-specific surgical guides and implants, positioning itself as a leader in personalized healthcare solutions. Its industrial segment serves OEMs and manufacturers seeking to optimize prototyping and production processes. Materialise maintains a competitive edge through continuous R&D investment and strategic partnerships, reinforcing its role as an enabler of large-scale industrial 3D printing adoption.

Revenue Profitability And Efficiency

Materialise reported revenue of $266.8 million for the period, with net income of $13.4 million, reflecting a net margin of approximately 5%. The company generated $31.5 million in operating cash flow, demonstrating solid cash conversion. Capital expenditures of $24.6 million indicate ongoing investments in technology and infrastructure, aligning with its growth strategy in additive manufacturing.

Earnings Power And Capital Efficiency

Diluted EPS stood at $0.23, supported by disciplined cost management and scalable software revenue streams. The company’s capital efficiency is evident in its ability to fund growth initiatives while maintaining profitability, though its R&D-intensive model requires careful balance between innovation and operational leverage.

Balance Sheet And Financial Health

Materialise maintains a strong liquidity position with $102.3 million in cash and equivalents, against total debt of $41.3 million, resulting in a conservative leverage profile. The balance sheet supports flexibility for strategic investments or acquisitions, with no immediate financial constraints evident.

Growth Trends And Dividend Policy

Revenue growth is driven by expanding adoption of 3D printing in industrial and medical applications, though the company does not currently pay dividends, opting to reinvest cash flows into R&D and market expansion. Long-term trends favor Materialise’s niche expertise, particularly in regulated medical applications.

Valuation And Market Expectations

The market appears to price Materialise as a growth-oriented player in additive manufacturing, with valuation metrics reflecting expectations for sustained innovation and sector tailwinds. Investor focus remains on scalability of its software platforms and medical segment margins.

Strategic Advantages And Outlook

Materialise’s deep IP portfolio and established customer relationships provide defensible advantages in a fragmented industry. The outlook remains positive, contingent on execution in high-margin software and medical segments, though macroeconomic pressures on industrial demand pose a monitorable risk.

Sources

Company filings (10-K), investor presentations

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