investorscraft@gmail.com

Intrinsic ValueKoninklijke Philips N.V. (PHG)

Previous Close$28.00
Intrinsic Value
Upside potential
Previous Close
$28.00

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

Koninklijke Philips N.V. operates as a global leader in health technology, specializing in diagnostic imaging, connected care, and personal health solutions. The company serves healthcare providers, consumers, and professional markets with innovative products such as MRI systems, patient monitoring devices, and sleep apnea therapies. Philips leverages its strong R&D capabilities and brand reputation to maintain a competitive edge in the highly regulated medical technology sector, where precision and reliability are critical. The firm’s diversified portfolio mitigates reliance on any single product line, while its focus on digital health and AI-driven diagnostics positions it for long-term growth in an aging global population. Despite facing regulatory challenges and recalls in recent years, Philips remains a key player in the medtech industry, competing with giants like Siemens Healthineers and GE Healthcare. Its integrated solutions—combining hardware, software, and services—enhance customer stickiness and recurring revenue streams.

Revenue Profitability And Efficiency

Philips reported €18.0 billion in revenue for FY 2024, though net income stood at a loss of €702 million, reflecting ongoing restructuring costs and legal settlements. Operating cash flow of €1.6 billion suggests underlying operational resilience, while capital expenditures of €676 million indicate continued investment in innovation and manufacturing. The diluted EPS of -€0.75 underscores near-term profitability challenges amid transformative initiatives.

Earnings Power And Capital Efficiency

The company’s negative net income highlights pressures from legacy issues, including product recalls and supply chain disruptions. However, its ability to generate positive operating cash flow signals potential for recovery as restructuring efforts mature. Philips’ capital allocation prioritizes R&D and regulatory compliance, critical for sustaining its technological leadership in healthcare solutions.

Balance Sheet And Financial Health

Philips maintains a solid liquidity position with €2.4 billion in cash and equivalents, though total debt of €7.5 billion raises leverage concerns. The balance sheet reflects the costs of recent settlements, but manageable debt maturities and access to credit markets provide flexibility. Investors should monitor free cash flow generation to assess deleveraging capacity.

Growth Trends And Dividend Policy

Despite operational headwinds, Philips continues paying dividends (€0.75 per share in 2024), signaling confidence in long-term recovery. Growth prospects hinge on successful execution of its Precision Diagnosis and Connected Care segments, alongside cost-saving initiatives. The dividend payout remains a key attraction for income-focused investors, though sustainability depends on earnings stabilization.

Valuation And Market Expectations

The market appears to price in a turnaround, with valuation multiples reflecting both Philips’ historical strengths and near-term risks. Investors likely await clearer signs of margin improvement and resolution of legal overhangs before assigning higher earnings multiples. The stock’s performance will hinge on delivery of operational targets and regulatory milestones.

Strategic Advantages And Outlook

Philips’ deep expertise in health tech and global distribution network provide strategic advantages, but execution risks persist. The outlook depends on resolving quality issues, scaling digital health offerings, and navigating macroeconomic volatility. Success in these areas could restore profitability and reinforce its market position, though setbacks may prolong financial uncertainty.

Sources

Company 10-K filings, 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