investorscraft@gmail.com

Intrinsic ValueQiagen N.V. (QIA.DE)

Previous Close44.62
Intrinsic Value
Upside potential
Previous Close
44.62

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

Qiagen N.V. operates in the medical diagnostics and research industry, providing end-to-end sample-to-insight solutions that enable molecular analysis across diverse applications. The company’s core revenue model is built on consumables, instruments, and bioinformatics services, catering to molecular diagnostics, academia, pharmaceuticals, and applied testing markets. Its product portfolio spans nucleic acid stabilization, purification kits, PCR and NGS technologies, and specialized assays for infectious diseases, oncology, and genetic testing. Qiagen holds a strong position in life sciences and molecular diagnostics, supported by strategic alliances with key players like Sysmex Corporation and OncXerna Therapeutics. The company’s integrated solutions address critical workflows in genomics and diagnostics, reinforcing its role as a trusted partner for researchers and clinicians. Its global footprint and diversified customer base mitigate sector-specific risks while capitalizing on growing demand for precision medicine and automated molecular testing.

Revenue Profitability And Efficiency

Qiagen reported revenue of €1.98 billion for the period, with net income of €83.6 million, reflecting a net margin of approximately 4.2%. Operating cash flow stood at €673.6 million, indicating robust cash generation, while capital expenditures of €167.2 million suggest disciplined reinvestment. The company’s profitability metrics highlight operational efficiency, though margins are tempered by R&D and commercialization costs inherent to the diagnostics sector.

Earnings Power And Capital Efficiency

Diluted EPS of €0.38 underscores modest earnings power, with cash flow from operations significantly exceeding net income, indicating strong non-cash adjustments or working capital management. The company’s capital allocation balances growth investments (e.g., NGS and PCR technologies) with maintaining liquidity, as evidenced by its €663.6 million cash position.

Balance Sheet And Financial Health

Qiagen’s balance sheet shows €663.6 million in cash against €1.42 billion in total debt, suggesting a manageable leverage profile. The company’s liquidity position supports ongoing operations and strategic initiatives, though debt levels warrant monitoring given sector volatility. Its asset-light model, reliant on consumables, contributes to stable cash flows.

Growth Trends And Dividend Policy

Revenue growth is driven by demand for molecular diagnostics and precision medicine tools, particularly in oncology and infectious diseases. Qiagen’s dividend of €0.22 per share reflects a conservative payout ratio, prioritizing reinvestment over aggressive shareholder returns. The company’s partnerships and product pipeline position it to capitalize on long-term trends in personalized healthcare.

Valuation And Market Expectations

With a market cap of €8.02 billion and a beta of 0.67, Qiagen is perceived as a lower-risk player in healthcare. The valuation reflects expectations of steady growth in diagnostics and life sciences, though competitive pressures and R&D execution remain key investor focus areas.

Strategic Advantages And Outlook

Qiagen’s strengths lie in its diversified product suite, strategic collaborations, and entrenched position in molecular testing. Near-term challenges include navigating pricing pressures and integrating new technologies, but its focus on high-growth segments like NGS and automation supports a positive long-term outlook. The company is well-positioned to benefit from global healthcare trends toward data-driven diagnostics.

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