investorscraft@gmail.com

Intrinsic ValueEnvista Holdings Corp (NVST)

Previous Close$23.47
Intrinsic Value
Upside potential
Previous Close
$23.47

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

Envista Holdings Corp operates in the dental products industry, providing a comprehensive portfolio of dental consumables, equipment, and services. The company serves dental professionals globally through its two primary segments: Specialty Products & Technologies and Equipment & Consumables. Its revenue model is driven by recurring sales of consumables, capital equipment, and value-added services, positioning it as a key player in the highly fragmented dental market. Envista leverages its strong brand portfolio, including Nobel Biocare and Ormco, to maintain competitive differentiation. The company focuses on innovation and digital dentistry solutions, catering to orthodontics, implantology, and restorative dentistry. Its market position is reinforced by a broad distribution network and strategic partnerships with dental practitioners and laboratories. Despite intense competition from larger medtech firms, Envista maintains a niche focus on high-growth segments, supported by its R&D investments and customer-centric approach.

Revenue Profitability And Efficiency

Envista reported revenue of $2.51 billion for FY 2024, reflecting its established presence in the dental market. However, the company recorded a net loss of $1.12 billion, driven by significant one-time charges or operational challenges. Operating cash flow stood at $336.5 million, indicating reasonable cash generation despite profitability pressures. Capital expenditures were modest at $33.8 million, suggesting disciplined investment in growth initiatives.

Earnings Power And Capital Efficiency

The company’s diluted EPS of -$6.5 highlights near-term earnings challenges, likely due to restructuring or impairment costs. Envista’s ability to generate operating cash flow demonstrates underlying business resilience, but capital efficiency metrics remain under pressure. The balance between reinvestment and profitability will be critical as the company navigates market dynamics and seeks to optimize its cost structure.

Balance Sheet And Financial Health

Envista maintains a solid liquidity position with $1.07 billion in cash and equivalents, providing flexibility for debt servicing and strategic initiatives. Total debt of $1.55 billion suggests a leveraged balance sheet, though the cash reserves mitigate near-term refinancing risks. The absence of dividends aligns with a focus on debt management and reinvestment in core operations.

Growth Trends And Dividend Policy

Envista’s growth trajectory is likely tied to recovery in elective dental procedures and adoption of digital dentistry solutions. The company does not currently pay dividends, prioritizing capital allocation toward debt reduction and organic growth. Future trends will depend on its ability to innovate and capture market share in high-value dental segments.

Valuation And Market Expectations

The market appears to price Envista based on its long-term growth potential in dental technology, despite recent profitability challenges. Investors likely focus on its cash flow generation and strategic positioning in niche dental markets. Valuation multiples may reflect expectations for margin improvement and revenue stabilization in coming periods.

Strategic Advantages And Outlook

Envista’s strengths lie in its diversified product portfolio and strong brand equity in dental specialties. The company faces headwinds from competitive pressures and operational inefficiencies, but its focus on digital transformation and innovation could drive recovery. The outlook hinges on execution in key growth areas and effective cost management to restore profitability.

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