investorscraft@gmail.com

Intrinsic ValueZimmer Biomet Holdings, Inc. (ZIM.DE)

Previous Close94.94
Intrinsic Value
Upside potential
Previous Close
94.94

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

Zimmer Biomet Holdings, Inc. is a global leader in musculoskeletal healthcare, specializing in innovative solutions for bone, joint, and soft tissue disorders. The company operates across three key geographic segments—Americas, EMEA, and Asia Pacific—delivering a diverse portfolio that includes spine, dental, craniomaxillofacial, and office-based technologies. Its revenue model is driven by product sales, surgical solutions, and post-operative care, catering to hospitals, clinics, and ambulatory surgical centers. Zimmer Biomet holds a strong competitive position due to its extensive R&D investments, established brand reputation, and global distribution network. The company navigates a highly regulated industry with a focus on compliance and patient outcomes, differentiating itself through advanced robotics, data analytics, and personalized surgical solutions. Despite competition from Medtronic and Stryker, Zimmer Biomet maintains market share through strategic acquisitions and partnerships, reinforcing its role as a key player in the orthopedic and medical device sector.

Revenue Profitability And Efficiency

In its latest fiscal year, Zimmer Biomet reported revenue of €7.68 billion, with net income reaching €903.8 million, reflecting a solid margin. The company generated €1.5 billion in operating cash flow, demonstrating efficient cash conversion. Capital expenditures of €444.1 million indicate ongoing investments in innovation and manufacturing capabilities, supporting long-term growth.

Earnings Power And Capital Efficiency

Zimmer Biomet’s diluted EPS of €4.43 underscores its earnings strength, supported by disciplined cost management and pricing strategies. The company’s capital allocation balances reinvestment in high-growth segments with shareholder returns, as evidenced by its dividend payout. Operating cash flow coverage of debt and capex highlights prudent financial stewardship.

Balance Sheet And Financial Health

The company maintains €525.5 million in cash and equivalents against total debt of €6.62 billion, reflecting a leveraged but manageable position. Its debt profile is structured to align with cash flow generation, ensuring liquidity for operations and strategic initiatives. The balance sheet supports ongoing R&D and market expansion without immediate refinancing risks.

Growth Trends And Dividend Policy

Zimmer Biomet’s growth is driven by demand for orthopedic solutions in aging populations and emerging markets. The company’s dividend of €2.88 per share signals confidence in sustained cash flows, appealing to income-focused investors. Future growth may hinge on product launches and geographic penetration, particularly in underpenetrated regions like Asia Pacific.

Valuation And Market Expectations

With a beta of 1.35, Zimmer Biomet exhibits higher volatility relative to the market, reflecting sector-specific risks and growth expectations. Investors likely price in recovery in elective procedures post-pandemic and innovation-driven margin expansion, though macroeconomic and regulatory factors remain key valuation drivers.

Strategic Advantages And Outlook

Zimmer Biomet’s strengths lie in its diversified product portfolio, global footprint, and technological leadership in robotics and digital health. Near-term challenges include supply chain normalization and pricing pressures, but long-term prospects are bolstered by demographic trends and surgical innovation. Strategic partnerships and R&D focus position the company for sustained industry leadership.

Sources

Company filings, Bloomberg

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