investorscraft@gmail.com

Intrinsic ValueSiemens Healthineers AG (SHL.DE)

Previous Close42.17
Intrinsic Value
Upside potential
Previous Close
42.17

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

Siemens Healthineers AG is a global leader in medical technology, specializing in diagnostic and therapeutic solutions that enhance clinical workflows and patient outcomes. The company operates across four key segments: Imaging, Diagnostics, Varian, and Advanced Therapies, each addressing critical healthcare needs. Its Imaging segment dominates with MRI, CT, and ultrasound systems, while Diagnostics focuses on in-vitro testing and lab automation. Varian strengthens its oncology portfolio with cutting-edge cancer care technologies, and Advanced Therapies supports minimally invasive procedures through innovative angiography and robotic-assisted platforms. Siemens Healthineers leverages its Siemens AG lineage to maintain a robust R&D pipeline and global distribution network, positioning it as a trusted partner for hospitals and clinics. The company’s integrated approach—combining hardware, software, and services—ensures recurring revenue streams and long-term customer relationships. Its market leadership is reinforced by a focus on digital health solutions, such as AI-driven diagnostics and cloud-based analytics, which align with industry trends toward precision medicine and operational efficiency. With a strong presence in both mature and emerging markets, Siemens Healthineers is well-equipped to capitalize on aging populations and rising healthcare demand worldwide.

Revenue Profitability And Efficiency

In its latest fiscal year, Siemens Healthineers reported revenue of €22.4 billion, reflecting steady demand across its diversified portfolio. Net income stood at €1.94 billion, with a diluted EPS of €1.73, indicating moderate profitability amid competitive and regulatory pressures. Operating cash flow was robust at €2.47 billion, though capital expenditures of €696 million highlight ongoing investments in innovation and infrastructure. The company’s ability to convert revenue into cash underscores operational efficiency.

Earnings Power And Capital Efficiency

The company’s earnings power is supported by high-margin segments like Diagnostics and Advanced Therapies, which benefit from recurring service revenue. However, a total debt of €16.2 billion against €2.68 billion in cash suggests leveraged growth strategies. ROIC metrics would provide deeper insight, but the current EPS and cash flow trends suggest disciplined capital allocation.

Balance Sheet And Financial Health

Siemens Healthineers maintains a solid liquidity position with €2.68 billion in cash, though its €16.2 billion debt load warrants monitoring. The balance sheet reflects a strategic emphasis on acquisitions, such as Varian, to expand its oncology footprint. Debt-to-equity ratios and interest coverage metrics would further clarify financial resilience, but the company’s Siemens AG backing mitigates near-term solvency risks.

Growth Trends And Dividend Policy

Growth is driven by technological advancements in AI and minimally invasive therapies, with the Varian integration expected to unlock synergies. A dividend of €0.95 per share signals confidence in cash generation, though payout ratios remain conservative to fund R&D. Emerging markets and digital health solutions present long-term growth levers.

Valuation And Market Expectations

At a market cap of €52.2 billion, the stock trades at a premium, reflecting its leadership in medtech and growth potential. A beta of 0.727 suggests lower volatility than the broader market, aligning with defensive healthcare sector characteristics. Investors likely price in sustained innovation and margin expansion.

Strategic Advantages And Outlook

Siemens Healthineers’ strengths lie in its diversified product suite, Siemens AG’s ecosystem, and a focus on high-growth areas like oncology and digital health. Regulatory tailwinds for diagnostic imaging and cancer care support its outlook. Challenges include pricing pressures and integration risks, but its scale and innovation pipeline position it favorably for medium-term growth.

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