Previous Close | $320.36 |
Intrinsic Value | $516.70 |
Upside potential | +61% |
Data is not available at this time.
Medpace Holdings, Inc. operates as a clinical research organization (CRO) specializing in the development of drugs and medical devices. The company provides comprehensive Phase I-IV clinical development services, leveraging its deep therapeutic expertise across oncology, cardiovascular, metabolic diseases, and rare conditions. Medpace differentiates itself through an integrated, full-service model that combines clinical operations, regulatory strategy, and data management under one roof, enhancing efficiency for biopharmaceutical clients. The CRO industry is highly competitive, with Medpace carving out a niche by focusing on mid-sized and emerging biotech firms, offering tailored solutions that larger CROs often overlook. Its decentralized operational structure allows for agility in trial execution, while its therapeutic specialization fosters long-term client relationships. The company’s revenue is primarily derived from fixed-fee contracts, providing visibility into future cash flows. Medpace’s market position is strengthened by its ability to deliver faster trial timelines and cost-effective solutions, which are critical in an era of increasing R&D complexity and regulatory scrutiny.
Medpace reported revenue of $2.11 billion for FY 2024, with net income of $404.4 million, reflecting a robust net margin of approximately 19.2%. Diluted EPS stood at $12.63, demonstrating strong earnings power. Operating cash flow was $608.8 million, significantly outpacing capital expenditures of $36.5 million, indicating efficient cash generation and disciplined reinvestment. The company’s profitability metrics underscore its ability to convert revenue into earnings effectively.
The company’s earnings power is evident in its high operating cash flow relative to net income, suggesting quality earnings with minimal non-cash adjustments. Medpace’s capital efficiency is further highlighted by its low capital expenditure requirements, allowing for substantial free cash flow generation. This positions the company well for reinvestment in growth initiatives or shareholder returns, though it currently does not pay dividends.
Medpace maintains a strong balance sheet, with $669.4 million in cash and equivalents against total debt of $126.2 million, resulting in a net cash position. This conservative leverage profile provides financial flexibility and resilience. The company’s liquidity position is robust, supported by consistent cash flow generation, reducing reliance on external financing.
Medpace has demonstrated consistent revenue and earnings growth, driven by increasing demand for clinical trial services and its specialized therapeutic focus. The company does not currently pay dividends, opting instead to reinvest cash flows into organic growth and potential strategic acquisitions. This aligns with its growth-oriented strategy and the capital-light nature of its business model.
The market appears to value Medpace’s growth trajectory and profitability, as reflected in its premium valuation multiples. Investors likely anticipate sustained demand for CRO services, particularly in niche therapeutic areas where Medpace excels. The company’s ability to maintain high margins while scaling operations will be critical to meeting these expectations.
Medpace’s strategic advantages include its therapeutic expertise, integrated service model, and focus on mid-sized biotech clients. These factors position it well to capitalize on the growing outsourcing trend in clinical development. The outlook remains positive, supported by a strong backlog and industry tailwinds, though competition and regulatory risks warrant monitoring.
Company 10-K, investor presentations
show cash flow forecast
Fiscal year | 2025 | 2026 | 2027 | 2028 | 2029 | 2030 | 2031 | 2032 | 2033 | 2034 | 2035 | 2036 | 2037 | 2038 | 2039 | 2040 | 2041 | 2042 | 2043 | 2044 | 2045 | 2046 | 2047 | 2048 | 2049 | |
INCOME STATEMENT | ||||||||||||||||||||||||||
Revenue growth rate, % | NaN | |||||||||||||||||||||||||
Revenue, $ | NaN | |||||||||||||||||||||||||
Variable operating expenses, $m | NaN | |||||||||||||||||||||||||
Fixed operating expenses, $m | NaN | |||||||||||||||||||||||||
Total operating expenses, $m | NaN | |||||||||||||||||||||||||
Operating income, $m | NaN | |||||||||||||||||||||||||
EBITDA, $m | NaN | |||||||||||||||||||||||||
Interest expense (income), $m | NaN | |||||||||||||||||||||||||
Earnings before tax, $m | NaN | |||||||||||||||||||||||||
Tax expense, $m | NaN | |||||||||||||||||||||||||
Net income, $m | NaN | |||||||||||||||||||||||||
BALANCE SHEET | ||||||||||||||||||||||||||
Cash and short-term investments, $m | NaN | |||||||||||||||||||||||||
Total assets, $m | NaN | |||||||||||||||||||||||||
Adjusted assets (=assets-cash), $m | NaN | |||||||||||||||||||||||||
Average production assets, $m | NaN | |||||||||||||||||||||||||
Working capital, $m | NaN | |||||||||||||||||||||||||
Total debt, $m | NaN | |||||||||||||||||||||||||
Total liabilities, $m | NaN | |||||||||||||||||||||||||
Total equity, $m | NaN | |||||||||||||||||||||||||
Debt-to-equity ratio | NaN | |||||||||||||||||||||||||
Adjusted equity ratio | NaN | |||||||||||||||||||||||||
CASH FLOW | ||||||||||||||||||||||||||
Net income, $m | NaN | |||||||||||||||||||||||||
Depreciation, amort., depletion, $m | NaN | |||||||||||||||||||||||||
Funds from operations, $m | NaN | |||||||||||||||||||||||||
Change in working capital, $m | NaN | |||||||||||||||||||||||||
Cash from operations, $m | NaN | |||||||||||||||||||||||||
Maintenance CAPEX, $m | NaN | |||||||||||||||||||||||||
New CAPEX, $m | NaN | |||||||||||||||||||||||||
Total CAPEX, $m | NaN | |||||||||||||||||||||||||
Free cash flow, $m | NaN | |||||||||||||||||||||||||
Issuance/(repurchase) of shares, $m | NaN | |||||||||||||||||||||||||
Retained Cash Flow, $m | NaN | |||||||||||||||||||||||||
Pot'l extraordinary dividend, $m | NaN | |||||||||||||||||||||||||
Cash available for distribution, $m | NaN | |||||||||||||||||||||||||
Discount rate, % | NaN | |||||||||||||||||||||||||
PV of cash for distribution, $m | NaN | |||||||||||||||||||||||||
Current shareholders' claim on cash, % | NaN |