investorscraft@gmail.com

Intrinsic ValueMasterflex SE (MZX.DE)

Previous Close13.70
Intrinsic Value
Upside potential
Previous Close
13.70

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

Masterflex SE operates in the specialty chemicals sector, focusing on high-tech hoses and connecting systems for demanding industrial applications. The company serves diverse industries, including medical technology, renewable energy, aviation, and automotive, through its well-established brands such as Masterflex, Matzen & Timm, and Novoplast Schlauchtechnik. Its product portfolio spans spiral hoses, connectors, and injection-molded components, catering to precision-driven markets where durability and technical performance are critical. Masterflex has carved a niche by combining extrusion expertise with tailored solutions, particularly in medical and aerospace sectors, where regulatory compliance and material innovation are paramount. The company’s multi-brand strategy allows it to address specialized segments while maintaining a broad industrial footprint. With a presence in Germany and international markets, Masterflex leverages its R&D capabilities to stay competitive in high-margin applications, reinforcing its reputation as a reliable supplier in technically demanding environments.

Revenue Profitability And Efficiency

Masterflex reported revenue of €98.1 million in the latest fiscal year, with net income of €8.2 million, reflecting a disciplined cost structure and operational efficiency. The company generated €11.8 million in operating cash flow, underscoring its ability to convert sales into cash. Capital expenditures of €2.8 million indicate moderate reinvestment, aligning with its growth strategy in high-value segments.

Earnings Power And Capital Efficiency

The company’s diluted EPS of €0.86 demonstrates solid earnings power, supported by its focus on high-margin industrial and medical applications. With a beta of 0.67, Masterflex exhibits lower volatility compared to the broader market, suggesting stable cash flows. Its capital efficiency is evident in its ability to maintain profitability while investing in niche technologies.

Balance Sheet And Financial Health

Masterflex maintains a conservative balance sheet, with €11.6 million in cash and equivalents against €20.5 million in total debt. The manageable leverage and healthy liquidity position provide flexibility for strategic investments or acquisitions. The company’s financial health is further supported by consistent operating cash generation.

Growth Trends And Dividend Policy

Masterflex’s growth is driven by demand in medical and renewable energy sectors, though its small market cap (€104.4 million) limits scalability. The company pays a dividend of €0.25 per share, reflecting a commitment to shareholder returns while retaining capital for organic expansion. Its focus on high-tech applications positions it for steady, albeit moderate, growth.

Valuation And Market Expectations

Trading at a market cap of €104.4 million, Masterflex is valued as a niche player with specialized expertise. The low beta suggests investor confidence in its resilience, though limited revenue diversification may cap valuation upside. Market expectations likely hinge on its ability to penetrate higher-growth verticals like e-mobility.

Strategic Advantages And Outlook

Masterflex’s strategic advantage lies in its technical proficiency and multi-brand approach, enabling cross-sector resilience. The outlook remains stable, with opportunities in medical and renewable energy markets offsetting cyclical industrial exposure. Continued R&D investment and selective market expansion will be key to sustaining margins and growth.

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