investorscraft@gmail.com

Intrinsic ValueSmith & Nephew plc (SN.L)

Previous Close£1,242.00
Intrinsic Value
Upside potential
Previous Close
£1,242.00

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

Smith & Nephew plc operates as a global leader in the medical devices sector, specializing in orthopedic reconstruction, sports medicine, and advanced wound management solutions. The company generates revenue through the development, manufacturing, and sale of high-performance medical devices, including knee and hip implants, trauma products, and minimally invasive surgical tools. Its diversified portfolio caters to healthcare providers, addressing acute and chronic conditions with innovative technologies such as biologics, regenerative medicine, and negative pressure wound therapy. Positioned in the competitive healthcare equipment market, Smith & Nephew maintains a strong presence due to its extensive product range, R&D capabilities, and established relationships with medical professionals. The company competes with larger peers like Stryker and Zimmer Biomet but differentiates itself through specialized offerings in sports medicine and wound care. Its market position is reinforced by a legacy of over 160 years, regulatory expertise, and a focus on surgical efficiency and patient outcomes. While facing pricing pressures and regulatory hurdles, the firm’s geographic diversification and reinvestment in high-growth segments provide resilience.

Revenue Profitability And Efficiency

Smith & Nephew reported revenue of £5.81 billion, with net income of £412 million, reflecting a margin of approximately 7.1%. Operating cash flow stood at £987 million, indicating robust cash generation, though capital expenditures of £381 million suggest ongoing investments in production and R&D. The company’s efficiency metrics align with industry peers, balancing growth initiatives with cost discipline.

Earnings Power And Capital Efficiency

Diluted EPS of 47p underscores the company’s earnings capability, supported by stable demand for elective procedures and wound care products. Free cash flow (operating cash flow minus capex) of £606 million highlights capital efficiency, enabling debt servicing and shareholder returns. The firm’s moderate beta of 0.616 suggests lower volatility relative to the broader market.

Balance Sheet And Financial Health

The balance sheet shows £619 million in cash against £3.32 billion of total debt, indicating a leveraged but manageable position. Liquidity appears adequate, with operating cash flow covering interest obligations. The debt-to-equity ratio aligns with industry norms, though refinancing risks persist in a rising-rate environment.

Growth Trends And Dividend Policy

Growth is driven by aging populations and increasing sports medicine adoption, though macroeconomic pressures may slow procedure volumes. The dividend of 31.88p per share reflects a commitment to returns, with a payout ratio suggesting sustainability. Share buybacks or M&A could supplement organic growth in key segments.

Valuation And Market Expectations

At a market cap of £9.3 billion, the stock trades at a premium to some medtech peers, likely pricing in recovery post-pandemic. Investors appear to balance optimism around innovation with concerns over supply chain costs and competitive dynamics.

Strategic Advantages And Outlook

Smith & Nephew’s strengths lie in its niche expertise, long-term customer relationships, and pipeline of high-margin products. Challenges include pricing pressure and integration of acquisitions. The outlook remains cautiously positive, with growth hinging on execution in emerging markets and R&D commercialization.

Sources

Company filings, London Stock Exchange disclosures

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