First Time Loading...

Medios AG
XETRA:ILM1

Watchlist Manager
Medios AG Logo
Medios AG
XETRA:ILM1
Watchlist
Price: 14.36 EUR 1.7% Market Closed
Updated: Apr 20, 2024

Intrinsic Value

Medios AG is a holding company, which engages in the provision of pharmaceutical drugs. [ Read More ]

The intrinsic value of one ILM1 stock under the Base Case scenario is 34.52 EUR. Compared to the current market price of 14.36 EUR, Medios AG is Undervalued by 58%.

Key Points:
ILM1 Intrinsic Value
Base Case
34.52 EUR
Undervaluation 58%
Intrinsic Value
Price
Worst Case
Base Case
Best Case

Valuation Backtest
Medios AG

Backtest Intrinsic Value
Dive into the past to invest in the future

Run backtest to discover the historical profit from buying and selling ILM1 stocks based on their intrinsic value.

Analyze the historical link between intrinsic value and market price to make more informed investment decisions.

Run Backtest
Settings
Valuation Methods
Buy/Sell Thresholds
Buy When:
%
Sell When:
%
B
S
Run Backtest
How does it work?

Fundamental Analysis

Beta
Ask me anything about
Medios AG

Provide an overview of the primary business activities
of Medios AG.

What unique competitive advantages
does Medios AG hold over its rivals?

What risks and challenges
does Medios AG face in the near future?

Summarize the latest earnings call
of Medios AG.

Is it considered overvalued or undervalued
based on the latest financial data?

Show all valuation multiples
for Medios AG.

Provide P/S
for Medios AG.

Provide P/E
for Medios AG.

Provide P/OCF
for Medios AG.

Provide P/FCFE
for Medios AG.

Provide P/B
for Medios AG.

Provide EV/S
for Medios AG.

Provide EV/GP
for Medios AG.

Provide EV/EBITDA
for Medios AG.

Provide EV/EBIT
for Medios AG.

Provide EV/OCF
for Medios AG.

Provide EV/FCFF
for Medios AG.

Provide EV/IC
for Medios AG.

Show me price targets
for Medios AG made by professional analysts.

What are the Revenue projections
for Medios AG?

How accurate were the past Revenue estimates
for Medios AG?

What are the Net Income projections
for Medios AG?

How accurate were the past Net Income estimates
for Medios AG?

What are the EPS projections
for Medios AG?

How accurate were the past EPS estimates
for Medios AG?

What are the EBIT projections
for Medios AG?

How accurate were the past EBIT estimates
for Medios AG?

Compare the revenue forecasts
for Medios AG with those of its competitors based on recent analyst estimates.

Compare the intrinsic valuations
of Medios AG and its key competitors using the latest financial data.

Compare historical revenue growth rates
of Medios AG against its competitors.

Analyze the profit margins
(gross, operating, and net) of Medios AG compared to its peers.

Compare the P/E ratios
of Medios AG against its peers.

Discuss the investment returns and shareholder value creation
comparing Medios AG with its peers.

Analyze the financial leverage
of Medios AG compared to its main competitors.

Show all profitability ratios
for Medios AG.

Provide ROE
for Medios AG.

Provide ROA
for Medios AG.

Provide ROIC
for Medios AG.

Provide ROCE
for Medios AG.

Provide Gross Margin
for Medios AG.

Provide Operating Margin
for Medios AG.

Provide Net Margin
for Medios AG.

Provide FCF Margin
for Medios AG.

Show all solvency ratios
for Medios AG.

Provide D/E Ratio
for Medios AG.

Provide D/A Ratio
for Medios AG.

Provide Interest Coverage Ratio
for Medios AG.

Provide Altman Z-Score Ratio
for Medios AG.

Provide Quick Ratio
for Medios AG.

Provide Current Ratio
for Medios AG.

Provide Cash Ratio
for Medios AG.

What is the historical Revenue growth
over the last 5 years for Medios AG?

What is the historical Net Income growth
over the last 5 years for Medios AG?

What is the current Free Cash Flow
of Medios AG?

Financials

Balance Sheet Decomposition
Medios AG

Current Assets 269.2m
Cash & Short-Term Investments 71m
Receivables 127.2m
Other Current Assets 70.9m
Non-Current Assets 325.6m
Long-Term Investments 647k
PP&E 37.1m
Intangibles 287.8m
Current Liabilities 83.2m
Accounts Payable 52.8m
Other Current Liabilities 30.4m
Non-Current Liabilities 42.7m
Long-Term Debt 14.7m
Other Non-Current Liabilities 28.1m
Efficiency

Earnings Waterfall
Medios AG

Revenue
1.8B EUR
Cost of Revenue
-1.7B EUR
Gross Profit
109.6m EUR
Operating Expenses
-78.2m EUR
Operating Income
31.3m EUR
Other Expenses
-12.5m EUR
Net Income
18.8m EUR

Free Cash Flow Analysis
Medios AG

Last Value
3-Years Average
FCF Margin
Conversion Rate
History
Components
Chart
Table
What is Free Cash Flow?
Fundamental Scores

ILM1 Profitability Score
Profitability Due Diligence

Medios AG's profitability score is 48/100. The higher the profitability score, the more profitable the company is.

Exceptional 3-Years Revenue Growth
Positive Revenue Growth Forecast
Positive 1-Year Revenue Growth
Positive Free Cash Flow
48/100
Profitability
Score

Medios AG's profitability score is 48/100. The higher the profitability score, the more profitable the company is.

ILM1 Solvency Score
Solvency Due Diligence

Medios AG's solvency score is 90/100. The higher the solvency score, the more solvent the company is.

High Altman Z-Score
Long-Term Solvency
Negative Net Debt
Low D/E
90/100
Solvency
Score

Medios AG's solvency score is 90/100. The higher the solvency score, the more solvent the company is.

Wall St
Price Targets

ILM1 Price Targets Summary
Medios AG

Wall Street analysts forecast ILM1 stock price to rise over the next 12 months.

According to Wall Street analysts, the average 1-year price target for ILM1 is 31.62 EUR with a low forecast of 25.25 EUR and a high forecast of 42 EUR.

Lowest
Price Target
25.25 EUR
76% Upside
Average
Price Target
31.62 EUR
120% Upside
Highest
Price Target
42 EUR
192% Upside
View Analyst Estimates
View Analyst Estimates

Competitive Landscape

Shareholder Return

ILM1 Price
Medios AG

1M 1M
-12%
6M 6M
0%
1Y 1Y
-26%
3Y 3Y
-62%
5Y 5Y
-16%
10Y 10Y
+30 068%
Annual Price Range
14.36
52w Low
13.56
52w High
19.6
Price Metrics
Average Annual Return 11.58%
Standard Deviation of Annual Returns 49.68%
Max Drawdown -67%
Shares Statistics
Market Capitalization 341.9m EUR
Shares Outstanding 23 805 723
Percentage of Shares Shorted
N/A

ILM1 Return Decomposition
Main factors of price return

What is price return decomposition?

Company Profile

Medios AG Logo
Medios AG

Country

Germany

Industry

Health Care

Market Cap

341.9m EUR

Dividend Yield

0%

Description

Medios AG is a holding company, which engages in the provision of pharmaceutical drugs. The company is headquartered in Berlin, Berlin and currently employs 301 full-time employees. The company wholesales, markets, distributes and produces various kinds of goods for pharmacies and other pharmaceutical companies. The firm also provides related services and is engaged in the acquisition and management of other companies from the pharmaceutical industry.

Contact

BERLIN
Berlin
Heidestrasse 9
+4930232566800.0
https://medios.ag/

IPO

1999-01-01

Employees

301

Officers

CEO & Chairman of the Executive Board
Mr. Matthias Gaertner
CFO & Member of Executive Board
Mr. Falk Neukirch
Chief Innovation Officer & Member of Executive Board
Mr. Christoph PruĂźeit
COO & Member of Executive Board
Ms. Mi-Young Miehler
Head of Investor & Public Relations
Claudia Nickolaus

See Also

Discover More
What is the Intrinsic Value of one ILM1 stock?

The intrinsic value of one ILM1 stock under the Base Case scenario is 34.52 EUR.

Is ILM1 stock undervalued or overvalued?

Compared to the current market price of 14.36 EUR, Medios AG is Undervalued by 58%.