investorscraft@gmail.com

Intrinsic ValueSartorius AG (SRT3.DE)

Previous Close235.80
Intrinsic Value
Upside potential
Previous Close
235.80

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

Sartorius AG operates as a leading provider of bioprocess solutions and lab products, serving the global life sciences and biopharmaceutical industries. The company’s diversified portfolio includes biosensors, bioreactors, filtration systems, and analytical instruments, catering to research, biopharmaceutical manufacturing, and quality control applications. Its integrated offerings span upstream and downstream bioprocessing, cell analysis, and fluid management, positioning it as a critical enabler of biologics and vaccine production. Sartorius maintains a strong market presence through innovation-driven solutions, strategic acquisitions, and long-term partnerships with pharmaceutical and biotech firms. The company’s focus on single-use technologies and data analytics aligns with industry trends toward efficiency and scalability, reinforcing its competitive edge in a high-growth sector. With a heritage dating back to 1870, Sartorius combines technical expertise with global distribution capabilities, making it a trusted partner for complex bioprocessing challenges.

Revenue Profitability And Efficiency

Sartorius reported revenue of €3.38 billion for the fiscal year, reflecting its scale in the bioprocessing market. Net income stood at €84 million, with diluted EPS of €1.21, indicating moderate profitability amid operational investments. Operating cash flow was robust at €976.2 million, supported by efficient working capital management, while capital expenditures of €409.9 million underscore ongoing investments in capacity and innovation.

Earnings Power And Capital Efficiency

The company’s earnings power is tempered by high R&D and operational costs inherent to the bioprocessing industry. Operating cash flow coverage of capital expenditures suggests disciplined reinvestment, but elevated debt levels may weigh on near-term capital efficiency. The diluted EPS of €1.21 reflects earnings resilience despite macroeconomic and sector-specific headwinds.

Balance Sheet And Financial Health

Sartorius holds €813.4 million in cash and equivalents, providing liquidity against total debt of €4.56 billion. The leverage ratio indicates a leveraged capital structure, likely tied to recent acquisitions and expansion. While the balance sheet supports growth initiatives, sustained free cash flow generation will be critical to managing debt obligations.

Growth Trends And Dividend Policy

Revenue growth is driven by demand for biopharmaceutical production tools, though net income volatility reflects cost pressures. The company paid a dividend of €0.74 per share, signaling commitment to shareholder returns despite reinvestment needs. Long-term trends in biologics and personalized medicine underpin growth potential, but cyclicality in capital spending by clients poses risks.

Valuation And Market Expectations

With a market cap of €13.8 billion and a beta of 1.3, Sartorius is priced for growth but exposed to sector volatility. Investors likely anticipate margin expansion and debt reduction as key value drivers, alongside sustained demand for bioprocessing solutions.

Strategic Advantages And Outlook

Sartorius benefits from technological leadership in single-use systems and a sticky customer base in biopharma. Near-term challenges include debt servicing and input cost inflation, but its innovation pipeline and global footprint position it for long-term growth in the expanding biologics market.

Sources

Company filings, market data

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