investorscraft@gmail.com

Intrinsic ValueSynlab AG (SYAB.DE)

Previous Close11.06
Intrinsic Value
Upside potential
Previous Close
11.06

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2023 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

SYNLAB AG is a leading provider of clinical laboratory and medical diagnostic services, operating across 36 countries through approximately 500 laboratories and 1,800 blood collection points. The company serves a diverse clientele, including insurance companies, hospitals, pharmacies, and governments, offering a broad range of diagnostic solutions, including COVID-19 testing and veterinary diagnostics. Its extensive geographic footprint and integrated service model position it as a key player in the European diagnostics market, leveraging scale and operational efficiency to maintain competitiveness. SYNLAB’s revenue is driven by both routine and specialized testing, with a focus on high-quality, standardized processes. The company benefits from long-term contracts and partnerships with healthcare providers, ensuring stable cash flows. However, it operates in a highly regulated industry, requiring continuous compliance investments. SYNLAB’s market position is reinforced by its ability to adapt to emerging diagnostic needs, such as pandemic response, while maintaining core laboratory services.

Revenue Profitability And Efficiency

In FY 2023, SYNLAB reported revenue of €2.64 billion, reflecting its broad service portfolio and geographic reach. Net income stood at €92.3 million, with diluted EPS of €0.42, indicating moderate profitability. Operating cash flow was robust at €363.1 million, supported by efficient working capital management. Capital expenditures of €126.2 million suggest ongoing investments in laboratory infrastructure and technology to sustain service quality and scalability.

Earnings Power And Capital Efficiency

SYNLAB’s earnings power is underpinned by its diversified revenue streams and operational scale. The company’s ability to generate consistent operating cash flow highlights its capital efficiency, though its net income margin of approximately 3.5% indicates competitive pressures. The balance between reinvestment and profitability will be critical as the company navigates regulatory and market dynamics in the diagnostics sector.

Balance Sheet And Financial Health

SYNLAB’s balance sheet shows €221.5 million in cash and equivalents against total debt of €1.56 billion, reflecting a leveraged but manageable position. The company’s ability to service debt is supported by stable cash flows, though its debt-to-equity ratio warrants monitoring. Investments in capex and working capital suggest a focus on maintaining operational resilience and growth capacity.

Growth Trends And Dividend Policy

SYNLAB’s growth is driven by expanding diagnostic needs and geographic penetration. The company paid a dividend of €0.33 per share in FY 2023, signaling a commitment to shareholder returns. However, future growth may require balancing dividend payouts with reinvestment in high-return projects, particularly in emerging diagnostic technologies and international markets.

Valuation And Market Expectations

With a market cap of approximately €2.43 billion and a beta of 0.887, SYNLAB is viewed as a relatively stable investment within the healthcare sector. The market likely prices in steady growth from routine diagnostics, tempered by regulatory risks and competitive pressures. Valuation multiples should be assessed against peers to gauge relative attractiveness.

Strategic Advantages And Outlook

SYNLAB’s strategic advantages include its extensive network, standardized processes, and adaptability to diagnostic trends. The outlook remains positive, supported by long-term healthcare demand, though regulatory changes and cost pressures could pose challenges. The company’s ability to innovate and optimize operations will be key to sustaining its market position and profitability.

Sources

Company filings, market data

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2024202520262027202820292030203120322033203420352036203720382039204020412042204320442045204620472048

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