investorscraft@gmail.com

Intrinsic ValueUDG Healthcare plc (UDG.L)

Previous Close£1,079.00
Intrinsic Value
Upside potential
Previous Close
£1,079.00

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2020 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

UDG Healthcare plc operates as a specialized provider of advisory, communication, commercial, clinical, and packaging services to the global pharmaceutical and healthcare industries. The company’s Ashfield segment delivers commercialization services, including field sales, healthcare communications, and patient support, serving approximately 300 healthcare companies. Its Sharp segment focuses on contract packaging, clinical trial solutions, and serialization, catering to pharmaceutical and biotech clients. UDG Healthcare differentiates itself through a comprehensive, integrated service model that spans the entire product lifecycle, from development to commercialization. The company maintains a strong presence in North America, the UK, and Ireland, leveraging its deep industry expertise to support clients in navigating regulatory complexities and market access challenges. Its dual-segment approach allows for diversified revenue streams while reinforcing its position as a trusted partner in the highly regulated healthcare sector.

Revenue Profitability And Efficiency

For FY 2020, UDG Healthcare reported revenue of £1.28 billion, with net income of £92.8 million, reflecting a stable financial performance despite sector-wide challenges. Operating cash flow stood at £230.7 million, indicating robust cash generation capabilities. Capital expenditures were £37.9 million, suggesting disciplined investment in growth initiatives. The company’s ability to maintain profitability underscores its operational efficiency and resilient business model.

Earnings Power And Capital Efficiency

UDG Healthcare demonstrated solid earnings power with diluted EPS of 37p, supported by its diversified service offerings and global client base. The company’s capital efficiency is evident in its ability to generate strong operating cash flow relative to net income, highlighting effective working capital management and a focus on high-margin services.

Balance Sheet And Financial Health

As of September 2020, UDG Healthcare held £246 million in cash and equivalents, with total debt of £293.8 million, reflecting a manageable leverage position. The balance sheet remains healthy, with sufficient liquidity to support ongoing operations and strategic investments. The company’s financial stability is further reinforced by its consistent cash flow generation.

Growth Trends And Dividend Policy

UDG Healthcare has maintained a disciplined growth strategy, focusing on organic expansion and selective acquisitions. The company paid a dividend of 1.93p per share, signaling confidence in its cash flow sustainability. While growth trends are influenced by pharmaceutical industry dynamics, UDG’s diversified service portfolio positions it well for steady long-term growth.

Valuation And Market Expectations

With a beta of 0.65, UDG Healthcare exhibits lower volatility compared to the broader market, reflecting its defensive positioning in the healthcare sector. Market expectations likely center on the company’s ability to sustain margins and capitalize on increasing demand for outsourced pharmaceutical services.

Strategic Advantages And Outlook

UDG Healthcare’s strategic advantages lie in its integrated service model, deep industry expertise, and global footprint. The outlook remains positive, driven by ongoing trends in pharmaceutical outsourcing and the need for specialized commercialization support. The company is well-positioned to benefit from long-term industry tailwinds, though regulatory and competitive pressures warrant monitoring.

Sources

Company filings, London Stock Exchange disclosures

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2021202220232024202520262027202820292030203120322033203420352036203720382039204020412042204320442045

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