investorscraft@gmail.com

Intrinsic ValueKoninklijke Philips N.V. (PHI1.DE)

Previous Close24.15
Intrinsic Value
Upside potential
Previous Close
24.15

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. is a global leader in health technology, operating across three core segments: Diagnosis & Treatment, Connected Care, and Personal Health. The company specializes in advanced medical imaging, patient monitoring, and consumer health products, serving hospitals, healthcare providers, and individual consumers. Its diversified portfolio includes MRI and CT systems, sleep therapy devices, electric toothbrushes, and maternal care solutions, positioning Philips as an integrated player in both clinical and home healthcare markets. Philips leverages strategic partnerships, such as its collaboration with Ibex Medical Analytics for AI-driven pathology solutions, to enhance its digital health capabilities. The company’s strong R&D focus and global distribution network reinforce its competitive edge in the medical devices sector, where it competes with firms like Siemens Healthineers and GE Healthcare. Despite regulatory and macroeconomic challenges, Philips maintains a resilient market position due to its innovation-driven approach and broad product ecosystem.

Revenue Profitability And Efficiency

Philips reported revenue of €18.02 billion for the fiscal year, reflecting its scale in the health technology sector. However, the company posted a net loss of €702 million, driven by operational challenges and restructuring costs. Operating cash flow stood at €1.57 billion, indicating reasonable liquidity generation, while capital expenditures of €676 million underscore ongoing investments in innovation and infrastructure.

Earnings Power And Capital Efficiency

The company’s diluted EPS of -€0.75 highlights near-term profitability pressures, though its diversified revenue streams and cost optimization initiatives aim to restore earnings stability. Philips’ capital efficiency is tempered by high R&D and regulatory compliance costs, but its strong brand and technological leadership provide long-term earnings potential.

Balance Sheet And Financial Health

Philips maintains a solid liquidity position with €2.4 billion in cash and equivalents, though total debt of €7.49 billion raises leverage concerns. The balance sheet reflects the company’s aggressive investment strategy, with manageable liquidity risks given its cash flow generation and access to capital markets.

Growth Trends And Dividend Policy

Despite recent setbacks, Philips continues to focus on growth in digital health and AI-driven diagnostics. The company’s dividend of €0.85 per share signals confidence in its long-term cash flow stability, though payout sustainability depends on operational recovery and margin improvement.

Valuation And Market Expectations

With a market cap of €18.35 billion and a beta of 0.86, Philips trades at a discount to peers, reflecting investor caution amid its turnaround efforts. Market expectations hinge on successful execution of its restructuring plan and renewed growth in high-margin segments.

Strategic Advantages And Outlook

Philips’ strengths lie in its global footprint, technological innovation, and diversified healthcare portfolio. The outlook remains cautiously optimistic, with recovery contingent on resolving supply chain issues and capitalizing on secular trends in digital health and aging populations.

Sources

Company filings, Bloomberg

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