Is Siemens Healthineers AG (ETR:SHL) Trading At A 44% Discount?
Siemens Healthineers' estimated fair value is €97.80 based on 2 Stage Free Cash Flow to Equity
Siemens Healthineers is estimated to be 44% undervalued based on current share price of €54.58
Analyst price target for SHL is €60.04 which is 39% below our fair value estimate
Does the January share price for Siemens Healthineers AG (ETR:SHL) reflect what it's really worth? Today, we will estimate the stock's intrinsic value by taking the expected future cash flows and discounting them to today's value. This will be done using the Discounted Cash Flow (DCF) model. Before you think you won't be able to understand it, just read on! It's actually much less complex than you'd imagine.
We would caution that there are many ways of valuing a company and, like the DCF, each technique has advantages and disadvantages in certain scenarios. Anyone interested in learning a bit more about intrinsic value should have a read of the Simply Wall St analysis model.
View our latest analysis for Siemens Healthineers
We are going to use a two-stage DCF model, which, as the name states, takes into account two stages of growth. The first stage is generally a higher growth period which levels off heading towards the terminal value, captured in the second 'steady growth' period. To begin with, we have to get estimates of the next ten years of cash flows. Where possible we use analyst estimates, but when these aren't available we extrapolate the previous free cash flow (FCF) from the last estimate or reported value. We assume companies with shrinking free cash flow will slow their rate of shrinkage, and that companies with growing free cash flow will see their growth rate slow, over this period. We do this to reflect that growth tends to slow more in the early years than it does in later years.
A DCF is all about the idea that a dollar in the future is less valuable than a dollar today, and so the sum of these future cash flows is then discounted to today's value:
2025
2026
2027
2028
2029
2030
2031
2032
2033
2034
Levered FCF (€, Millions)
€2.77b
€2.91b
€3.41b
€4.18b
€4.57b
€4.85b
€5.07b
€5.25b
€5.39b
€5.50b
Growth Rate Estimate Source
Analyst x7
Analyst x7
Analyst x3
Analyst x1
Analyst x1
Est @ 6.06%
Est @ 4.53%
Est @ 3.46%
Est @ 2.71%
Est @ 2.18%
Present Value (€, Millions) Discounted @ 5.3%
€2.6k
€2.6k
€2.9k
€3.4k
€3.5k
€3.6k
€3.5k
€3.5k
€3.4k
€3.3k
("Est" = FCF growth rate estimated by Simply Wall St)Present Value of 10-year Cash Flow (PVCF) = €32b
The second stage is also known as Terminal Value, this is the business's cash flow after the first stage. The Gordon Growth formula is used to calculate Terminal Value at a future annual growth rate equal to the 5-year average of the 10-year government bond yield of 1.0%. We discount the terminal cash flows to today's value at a cost of equity of 5.3%.
Terminal Value (TV)= FCF2034 × (1 + g) ÷ (r – g) = €5.5b× (1 + 1.0%) ÷ (5.3%– 1.0%) = €129b
Present Value of Terminal Value (PVTV)= TV / (1 + r)10= €129b÷ ( 1 + 5.3%)10= €77b
The total value is the sum of cash flows for the next ten years plus the discounted terminal value, which results in the Total Equity Value, which in this case is €109b. To get the intrinsic value per share, we divide this by the total number of shares outstanding. Compared to the current share price of €54.6, the company appears quite good value at a 44% discount to where the stock price trades currently. The assumptions in any calculation have a big impact on the valuation, so it is better to view this as a rough estimate, not precise down to the last cent.
The calculation above is very dependent on two assumptions. The first is the discount rate and the other is the cash flows. Part of investing is coming up with your own evaluation of a company's future performance, so try the calculation yourself and check your own assumptions. The DCF also does not consider the possible cyclicality of an industry, or a company's future capital requirements, so it does not give a full picture of a company's potential performance. Given that we are looking at Siemens Healthineers as potential shareholders, the cost of equity is used as the discount rate, rather than the cost of capital (or weighted average cost of capital, WACC) which accounts for debt. In this calculation we've used 5.3%, which is based on a levered beta of 1.047. Beta is a measure of a stock's volatility, compared to the market as a whole. We get our beta from the industry average beta of globally comparable companies, with an imposed limit between 0.8 and 2.0, which is a reasonable range for a stable business.
Strength
Earnings growth over the past year exceeded the industry.
Debt is well covered by earnings.
Dividends are covered by earnings and cash flows.
Weakness
Dividend is low compared to the top 25% of dividend payers in the Medical Equipment market.
Opportunity
Annual revenue is forecast to grow faster than the German market.
Good value based on P/E ratio and estimated fair value.
Threat
Debt is not well covered by operating cash flow.
Annual earnings are forecast to grow slower than the German market.
Valuation is only one side of the coin in terms of building your investment thesis, and it is only one of many factors that you need to assess for a company. DCF models are not the be-all and end-all of investment valuation. Instead the best use for a DCF model is to test certain assumptions and theories to see if they would lead to the company being undervalued or overvalued. For example, changes in the company's cost of equity or the risk free rate can significantly impact the valuation. Can we work out why the company is trading at a discount to intrinsic value? For Siemens Healthineers, there are three important items you should consider:
Risks: Case in point, we've spotted 1 warning sign for Siemens Healthineers you should be aware of.
Future Earnings: How does SHL's growth rate compare to its peers and the wider market? Dig deeper into the analyst consensus number for the upcoming years by interacting with our free analyst growth expectation chart.
Other Solid Businesses: Low debt, high returns on equity and good past performance are fundamental to a strong business. Why not explore our interactive list of stocks with solid business fundamentals to see if there are other companies you may not have considered!
PS. The Simply Wall St app conducts a discounted cash flow valuation for every stock on the XTRA every day. If you want to find the calculation for other stocks just search here.
Have feedback on this article? Concerned about the content? Get in touch with us directly. Alternatively, email editorial-team (at) simplywallst.com.This article by Simply Wall St is general in nature. We provide commentary based on historical data and analyst forecasts only using an unbiased methodology and our articles are not intended to be financial advice. It does not constitute a recommendation to buy or sell any stock, and does not take account of your objectives, or your financial situation. We aim to bring you long-term focused analysis driven by fundamental data. Note that our analysis may not factor in the latest price-sensitive company announcements or qualitative material. Simply Wall St has no position in any stocks mentioned.
Try Our AI Features
Explore what Daily8 AI can do for you:
Comments
No comments yet...
Related Articles
Yahoo
39 minutes ago
- Yahoo
Claritev's (NYSE:CTEV) investors will be pleased with their splendid 109% return over the last year
Unfortunately, investing is risky - companies can and do go bankrupt. But when you pick a company that is really flourishing, you can make more than 100%. For example, the Claritev Corporation (NYSE:CTEV) share price had more than doubled in just one year - up 109%. It's also good to see the share price up 94% over the last quarter. On the other hand, longer term shareholders have had a tougher run, with the stock falling 82% in three years. Now it's worth having a look at the company's fundamentals too, because that will help us determine if the long term shareholder return has matched the performance of the underlying business. This technology could replace computers: discover the 20 stocks are working to make quantum computing a reality. Claritev isn't currently profitable, so most analysts would look to revenue growth to get an idea of how fast the underlying business is growing. Generally speaking, companies without profits are expected to grow revenue every year, and at a good clip. Some companies are willing to postpone profitability to grow revenue faster, but in that case one would hope for good top-line growth to make up for the lack of earnings. In the last year Claritev saw its revenue shrink by 3.3%. We're a little surprised to see the share price pop 109% in the last year. It just goes to show the market doesn't always pay attention to the reported numbers. Of course, it could be that the market expected this revenue drop. The company's revenue and earnings (over time) are depicted in the image below (click to see the exact numbers). It's probably worth noting we've seen significant insider buying in the last quarter, which we consider a positive. That said, we think earnings and revenue growth trends are even more important factors to consider. This free report showing analyst forecasts should help you form a view on Claritev We're pleased to report that Claritev shareholders have received a total shareholder return of 109% over one year. That certainly beats the loss of about 14% per year over the last half decade. The long term loss makes us cautious, but the short term TSR gain certainly hints at a brighter future. While it is well worth considering the different impacts that market conditions can have on the share price, there are other factors that are even more important. Case in point: We've spotted 3 warning signs for Claritev you should be aware of, and 1 of them makes us a bit uncomfortable. There are plenty of other companies that have insiders buying up shares. You probably do not want to miss this free list of undervalued small cap companies that insiders are buying. Please note, the market returns quoted in this article reflect the market weighted average returns of stocks that currently trade on American exchanges. Have feedback on this article? Concerned about the content? Get in touch with us directly. Alternatively, email editorial-team (at) article by Simply Wall St is general in nature. We provide commentary based on historical data and analyst forecasts only using an unbiased methodology and our articles are not intended to be financial advice. It does not constitute a recommendation to buy or sell any stock, and does not take account of your objectives, or your financial situation. We aim to bring you long-term focused analysis driven by fundamental data. Note that our analysis may not factor in the latest price-sensitive company announcements or qualitative material. Simply Wall St has no position in any stocks mentioned.
Yahoo
an hour ago
- Yahoo
Exploring High Growth Tech Stocks In Europe June 2025
The European market has been buoyant recently, with the pan-European STOXX Europe 600 Index rising by 0.90% as inflation slows and the European Central Bank eases monetary policy, alongside strong performances from major stock indexes in Germany, Italy, France, and the UK. In this environment of eased monetary conditions and modest economic growth, high-growth tech stocks in Europe are particularly appealing for their potential to capitalize on technological advancements and innovation-driven demand. Name Revenue Growth Earnings Growth Growth Rating Intellego Technologies 30.80% 45.66% ★★★★★★ Archos 21.07% 36.58% ★★★★★★ KebNi 21.51% 66.96% ★★★★★★ Pharma Mar 29.61% 44.92% ★★★★★★ Bonesupport Holding 29.14% 56.14% ★★★★★★ argenx 21.82% 26.90% ★★★★★★ Skolon 31.51% 99.52% ★★★★★★ Xbrane Biopharma 24.95% 56.77% ★★★★★★ Diamyd Medical 86.29% 93.04% ★★★★★★ Elliptic Laboratories 36.33% 78.99% ★★★★★★ Click here to see the full list of 227 stocks from our European High Growth Tech and AI Stocks screener. Let's review some notable picks from our screened stocks. Simply Wall St Growth Rating: ★★★★☆☆ Overview: Indra Sistemas, S.A. is a global technology and consulting company specializing in aerospace, defense, and mobility sectors with a market capitalization of approximately €6.19 billion. Operations: The company generates revenue primarily from its Minsait (IT) segment, which accounts for €3.01 billion, followed by defense at €1.07 billion. Mobility and air traffic contribute €362.45 million and €470.38 million respectively to the total revenue streams. Indra Sistemas stands out in the European tech landscape with its strategic focus on expanding military-related operations, although it recently decided against bidding for Iveco's defense unit. The company's revenue growth at 6.9% annually outpaces the Spanish market's 4.5%, reflecting a robust position in its sector. Furthermore, Indra's earnings have surged by 23.4% over the past year, significantly exceeding the IT industry's average decline of 0.6%. With an anticipated earnings growth of 12.9% per year and a forecasted high return on equity of 21.5% in three years, Indra demonstrates strong financial health and potential for sustained growth, supported by a commitment to R&D that ensures continuous innovation and competitiveness in high-tech markets. Navigate through the intricacies of Indra Sistemas with our comprehensive health report here. Assess Indra Sistemas' past performance with our detailed historical performance reports. Simply Wall St Growth Rating: ★★★★★☆ Overview: cBrain A/S is a software company that offers solutions for government, private, education, and non-profit sectors across Denmark and internationally, with a market cap of DKK3.88 billion. Operations: The company generates revenue primarily from its Software & Programming segment, which contributed DKK267.78 million. cBrain, a dynamic player in the European tech sector, showcases impressive growth metrics that underscore its potential. With an annual revenue increase of 19.2%, the company outperforms the Danish market average of 8.3%. This trend is complemented by a robust earnings growth forecast at 23.1% per year, significantly above Denmark's average of 8.5%. The firm's commitment to innovation is evident from its R&D spending trends which have strategically bolstered its competitive edge in software solutions. Notably, cBrain continues to enhance shareholder value as evidenced by its recent dividend increase to DKK 0.64 per share, reflecting confidence in sustained financial health and future prospects. Get an in-depth perspective on cBrain's performance by reading our health report here. Explore historical data to track cBrain's performance over time in our Past section. Simply Wall St Growth Rating: ★★★★☆☆ Overview: SoftwareOne Holding AG is a global provider of software and cloud solutions operating across multiple regions including Europe, North America, Latin America, Asia Pacific, and the Middle East with a market capitalization of CHF1.26 billion. Operations: The company generates revenue primarily from its regional operations, with significant contributions from the DACH region (CHF301.13 million) and EMEA (CHF299.49 million). The NORAM and APAC regions also contribute notably to the revenue streams, at CHF145.93 million and CHF163.44 million respectively, reflecting a diversified geographical presence in software and cloud solutions markets. SoftwareOne Holding AG, navigating through a transformative phase with new CFO Hanspeter Schraner, is poised for notable financial improvements. The company's revenue growth at 5.8% annually aligns with strategic expansions, albeit below the high-velocity tech sector norm. However, its forecasted earnings surge by 54.21% per year signals robust potential amidst operational shifts. With R&D expenses tailored to fuel innovation and adaptability in a competitive market, SoftwareOne is strategically positioning itself despite current unprofitability and a volatile share price. This approach underpins its commitment to evolving within the tech landscape while managing shareholder expectations through prudent fiscal strategies such as the recent dividend adjustment to CHF 0.30 per share from capital reserves and earnings. Dive into the specifics of SoftwareOne Holding here with our thorough health report. Gain insights into SoftwareOne Holding's historical performance by reviewing our past performance report. Explore the 227 names from our European High Growth Tech and AI Stocks screener here. Are any of these part of your asset mix? Tap into the analytical power of Simply Wall St's portfolio to get a 360-degree view on how they're shaping up. Enhance your investing ability with the Simply Wall St app and enjoy free access to essential market intelligence spanning every continent. Explore high-performing small cap companies that haven't yet garnered significant analyst attention. Fuel your portfolio with companies showing strong growth potential, backed by optimistic outlooks both from analysts and management. Find companies with promising cash flow potential yet trading below their fair value. This article by Simply Wall St is general in nature. We provide commentary based on historical data and analyst forecasts only using an unbiased methodology and our articles are not intended to be financial advice. It does not constitute a recommendation to buy or sell any stock, and does not take account of your objectives, or your financial situation. We aim to bring you long-term focused analysis driven by fundamental data. Note that our analysis may not factor in the latest price-sensitive company announcements or qualitative material. Simply Wall St has no position in any stocks mentioned. Companies discussed in this article include BME:IDR CPSE:CBRAIN and SWX:SWON. Have feedback on this article? Concerned about the content? with us directly. Alternatively, email editorial-team@ Error in retrieving data Sign in to access your portfolio Error in retrieving data Error in retrieving data Error in retrieving data Error in retrieving data
Yahoo
an hour ago
- Yahoo
Insiders Favor These 3 Top Growth Companies
The United States market has shown positive momentum, with a 1.2% increase over the last week and an 11% rise in the past year, while earnings are anticipated to grow by 14% annually in the coming years. In this environment, companies with strong growth potential and significant insider ownership can be particularly appealing as they may signal confidence from those closest to the business. Name Insider Ownership Earnings Growth Super Micro Computer (SMCI) 16.2% 39.1% Ryan Specialty Holdings (RYAN) 15.5% 91% QT Imaging Holdings (QTIH) 26.7% 84.5% Prairie Operating (PROP) 34.5% 71.1% FTC Solar (FTCI) 27.9% 62.5% Enovix (ENVX) 12.1% 58.4% Duolingo (DUOL) 14.3% 40% Credo Technology Group Holding (CRDO) 12.1% 45% Atour Lifestyle Holdings (ATAT) 22.6% 24.1% Astera Labs (ALAB) 14.7% 44.4% Click here to see the full list of 194 stocks from our Fast Growing US Companies With High Insider Ownership screener. We're going to check out a few of the best picks from our screener tool. Simply Wall St Growth Rating: ★★★★☆☆ Overview: Tesla, Inc. is a global company that designs, manufactures, leases, and sells electric vehicles and energy systems, with a market capitalization of approximately $1.05 trillion. Operations: Tesla's revenue primarily comes from its Automotive segment, generating $84.54 billion, and its Energy Generation and Storage segment, contributing $11.18 billion. Insider Ownership: 12.9% Earnings Growth Forecast: 27.5% p.a. Tesla's growth trajectory is underscored by robust insider confidence, with substantial insider buying over the past three months and no significant selling. Revenue and earnings are forecast to grow faster than the US market, at 16.1% and 27.5% annually, respectively. However, recent legal challenges regarding its Full Self-Driving technology could impact investor sentiment. The departure of key personnel like Milan Kovac may also influence strategic initiatives such as Tesla's Optimus program. Navigate through the intricacies of Tesla with our comprehensive analyst estimates report here. According our valuation report, there's an indication that Tesla's share price might be on the expensive side. Simply Wall St Growth Rating: ★★★★★☆ Overview: Workday, Inc. is a company that offers enterprise cloud applications both in the United States and internationally, with a market cap of approximately $67.44 billion. Operations: The company's revenue primarily comes from its cloud applications segment, generating $8.70 billion. Insider Ownership: 19.5% Earnings Growth Forecast: 29.9% p.a. Workday's growth potential is supported by its high insider ownership and strategic initiatives in AI, notably the Workday Agent Partner Network. Despite a recent decline in profit margins, earnings are expected to grow significantly at 29.91% annually, outpacing the US market. The company trades below estimated fair value and forecasts robust revenue growth of 11.4% per year. Recent product announcements highlight Workday's focus on AI integration, enhancing its competitive edge in enterprise solutions. Click here and access our complete growth analysis report to understand the dynamics of Workday. Upon reviewing our latest valuation report, Workday's share price might be too optimistic. Simply Wall St Growth Rating: ★★★★★☆ Overview: Zscaler, Inc. is a global cloud security company with a market cap of approximately $46.39 billion. Operations: The company generates revenue primarily from sales of subscription services to its cloud platform and related support services, totaling $2.55 billion. Insider Ownership: 19.4% Earnings Growth Forecast: 47.8% p.a. Zscaler's growth is bolstered by its focus on AI-driven cybersecurity solutions, showcased at Zenith Live 2025. The company recently announced advancements in AI security capabilities and Zero Trust innovations, addressing complex challenges in distributed environments. Despite insider selling, Zscaler's revenue is expected to grow faster than the US market at 16.7% annually. The company's strategic partnerships and enhanced product offerings position it well for future profitability and competitive advantage in cloud security solutions. Dive into the specifics of Zscaler here with our thorough growth forecast report. Our valuation report here indicates Zscaler may be overvalued. Unlock more gems! Our Fast Growing US Companies With High Insider Ownership screener has unearthed 191 more companies for you to here to unveil our expertly curated list of 194 Fast Growing US Companies With High Insider Ownership. Looking For Alternative Opportunities? The best AI stocks today may lie beyond giants like Nvidia and Microsoft. Find the next big opportunity with these 27 smaller AI-focused companies with strong growth potential through early-stage innovation in machine learning, automation, and data intelligence that could fund your retirement. This article by Simply Wall St is general in nature. We provide commentary based on historical data and analyst forecasts only using an unbiased methodology and our articles are not intended to be financial advice. It does not constitute a recommendation to buy or sell any stock, and does not take account of your objectives, or your financial situation. We aim to bring you long-term focused analysis driven by fundamental data. Note that our analysis may not factor in the latest price-sensitive company announcements or qualitative material. Simply Wall St has no position in any stocks analysis only considers stock directly held by insiders. It does not include indirectly owned stock through other vehicles such as corporate and/or trust entities. All forecast revenue and earnings growth rates quoted are in terms of annualised (per annum) growth rates over 1-3 years. Companies discussed in this article include TSLA WDAY and ZS. Have feedback on this article? Concerned about the content? with us directly. Alternatively, email editorial-team@ Error in retrieving data Sign in to access your portfolio Error in retrieving data Error in retrieving data Error in retrieving data Error in retrieving data
