investorscraft@gmail.com

Intrinsic ValueSonova Holding AG (SOON.SW)

Previous CloseCHF211.50
Intrinsic Value
Upside potential
Previous Close
CHF211.50

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2025 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Sonova Holding AG is a global leader in the hearing care solutions industry, specializing in the design, manufacture, and distribution of hearing aids, cochlear implants, and related audiological services. The company operates through two primary segments: Hearing Instruments and Cochlear Implants, offering products under well-established brands such as Phonak, Unitron, and Advanced Bionics. Sonova's diversified portfolio includes wireless communication devices, rechargeable hearing aids, and consumer hearables, catering to both adults and children. With a robust network of approximately 3,600 stores and clinics worldwide, Sonova combines direct sales with independent distribution channels to maintain a strong market presence. The company's strategic focus on innovation and premium branding positions it as a key player in the high-growth hearing care market, particularly in regions like Europe, the U.S., and Asia Pacific. Its acquisition of Sennheiser's consumer hearing division further strengthens its foothold in the competitive hearables segment, aligning with broader trends in personal audio and health tech.

Revenue Profitability And Efficiency

Sonova reported revenue of CHF 3.87 billion for the fiscal year, with net income reaching CHF 540.5 million, reflecting a solid profit margin. The company's diluted EPS stood at CHF 9.04, demonstrating efficient earnings generation. Operating cash flow was robust at CHF 793.7 million, supported by disciplined capital expenditures of CHF 89.8 million, indicating strong cash conversion capabilities and operational efficiency.

Earnings Power And Capital Efficiency

Sonova's earnings power is underscored by its consistent profitability and high return on invested capital, driven by premium pricing and scalable distribution. The company's capital efficiency is evident in its ability to generate significant operating cash flow relative to its capital expenditures, allowing for reinvestment in R&D and strategic acquisitions while maintaining financial flexibility.

Balance Sheet And Financial Health

Sonova maintains a healthy balance sheet with CHF 686.9 million in cash and equivalents, providing liquidity for growth initiatives. Total debt of CHF 1.76 billion is manageable given the company's strong cash flow generation. The conservative leverage profile and ample liquidity position Sonova well to navigate market fluctuations and invest in future opportunities.

Growth Trends And Dividend Policy

Sonova has demonstrated steady growth, supported by increasing demand for hearing solutions and expansion in emerging markets. The company's dividend policy is shareholder-friendly, with a dividend per share of CHF 4.3, reflecting its commitment to returning capital while balancing reinvestment needs. Future growth is expected to be driven by technological advancements and geographic expansion.

Valuation And Market Expectations

With a market capitalization of CHF 15.7 billion and a beta of 1.04, Sonova is valued as a stable yet growth-oriented player in the healthcare sector. The market anticipates continued revenue and earnings growth, supported by the aging global population and rising adoption of advanced hearing technologies.

Strategic Advantages And Outlook

Sonova's strategic advantages include its strong brand portfolio, global distribution network, and focus on innovation. The company is well-positioned to capitalize on long-term demographic trends and technological advancements in hearing care. The outlook remains positive, with potential upside from new product launches and expansion in underserved markets.

Sources

Company filings, investor presentations, Bloomberg

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2026202720282029203020312032203320342035203620372038203920402041204220432044204520462047204820492050

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