M1 Kliniken AG
XETRA:M12

Watchlist Manager
M1 Kliniken AG Logo
M1 Kliniken AG
XETRA:M12
Watchlist
Price: 16.55 EUR 2.16% Market Closed
Market Cap: 316.5m EUR
Have any thoughts about
M1 Kliniken AG?
Write Note

Intrinsic Value

The intrinsic value of one M12 stock under the Base Case scenario is 20.72 EUR. Compared to the current market price of 16.55 EUR, M1 Kliniken AG is Undervalued by 20%.

The Intrinsic Value is calculated as the average of DCF and Relative values:

M12 Intrinsic Value
20.72 EUR
Undervaluation 20%
Intrinsic Value
Price
Worst Case
Base Case
Best Case

Valuation Backtest
M1 Kliniken AG

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

Uncover deeper insights with the Valuation Backtest. Learn how current stock valuations stack up against historical averages to gauge true investment potential.

Start backtest now and learn if your stock is truly undervalued or overvalued!

Run Backtest
Backtest Conclusion
Very Attractive
Current Valuation
+45%
Avg Valuation
-12%
Worst Valuation
-49%
Best Valuation
+45%

Stock is trading at its lowest valuation over the past 5 years.

Backtest Example
Register to View Results
Register to View Results

To access the results of this valuation backtest, please register an account with us. Registration is quick and gives you instant access to insights on 3 stocks per week for free.

Backtest Unavailable

The backtest for M12 cannot be conducted due to limitations such as insufficient data or other constraints. Please select a different stock or adjust your settings.

Backtest In Progress...
Backtest In Progress...
How do you feel about M12?
Bearish
Neutral
Bullish

Fundamental Analysis

Economic Moat
M1 Kliniken AG

Company Quality
No Indicators Selected
Select Indicators

Select up to 3 indicators:

Insider Trading
0-3
Months
0-6
Months
0-12
Months
0-36
Months
No Periods Selected
Select Periods

Select up to 2 periods:

Investment Journal
AI Assistant
AI Assistant
Ask me anything about M1 Kliniken AG

Provide an overview of the primary business activities
of M1 Kliniken AG.

What unique competitive advantages
does M1 Kliniken AG hold over its rivals?

What risks and challenges
does M1 Kliniken AG face in the near future?

Has there been any significant insider trading activity
in M1 Kliniken AG recently?

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

Show all valuation multiples
for M1 Kliniken AG.

Provide P/S
for M1 Kliniken AG.

Provide P/E
for M1 Kliniken AG.

Provide P/OCF
for M1 Kliniken AG.

Provide P/FCFE
for M1 Kliniken AG.

Provide P/B
for M1 Kliniken AG.

Provide EV/S
for M1 Kliniken AG.

Provide EV/GP
for M1 Kliniken AG.

Provide EV/EBITDA
for M1 Kliniken AG.

Provide EV/EBIT
for M1 Kliniken AG.

Provide EV/OCF
for M1 Kliniken AG.

Provide EV/FCFF
for M1 Kliniken AG.

Provide EV/IC
for M1 Kliniken AG.

Show me price targets
for M1 Kliniken AG made by professional analysts.

What are the Revenue projections
for M1 Kliniken AG?

How accurate were the past Revenue estimates
for M1 Kliniken AG?

What are the Net Income projections
for M1 Kliniken AG?

How accurate were the past Net Income estimates
for M1 Kliniken AG?

What are the EPS projections
for M1 Kliniken AG?

How accurate were the past EPS estimates
for M1 Kliniken AG?

What are the EBIT projections
for M1 Kliniken AG?

How accurate were the past EBIT estimates
for M1 Kliniken AG?

Compare the revenue forecasts
for M1 Kliniken AG with those of its competitors based on recent analyst estimates.

Compare the intrinsic valuations
of M1 Kliniken AG and its key competitors using the latest financial data.

Compare historical revenue growth rates
of M1 Kliniken AG against its competitors.

Analyze the profit margins
(gross, operating, and net) of M1 Kliniken AG compared to its peers.

Compare the P/E ratios
of M1 Kliniken AG against its peers.

Discuss the investment returns and shareholder value creation
comparing M1 Kliniken AG with its peers.

Analyze the financial leverage
of M1 Kliniken AG compared to its main competitors.

Show all profitability ratios
for M1 Kliniken AG.

Provide ROE
for M1 Kliniken AG.

Provide ROA
for M1 Kliniken AG.

Provide ROIC
for M1 Kliniken AG.

Provide ROCE
for M1 Kliniken AG.

Provide Gross Margin
for M1 Kliniken AG.

Provide Operating Margin
for M1 Kliniken AG.

Provide Net Margin
for M1 Kliniken AG.

Provide FCF Margin
for M1 Kliniken AG.

Show all solvency ratios
for M1 Kliniken AG.

Provide D/E Ratio
for M1 Kliniken AG.

Provide D/A Ratio
for M1 Kliniken AG.

Provide Interest Coverage Ratio
for M1 Kliniken AG.

Provide Altman Z-Score Ratio
for M1 Kliniken AG.

Provide Quick Ratio
for M1 Kliniken AG.

Provide Current Ratio
for M1 Kliniken AG.

Provide Cash Ratio
for M1 Kliniken AG.

What is the historical Revenue growth
over the last 5 years for M1 Kliniken AG?

What is the historical Net Income growth
over the last 5 years for M1 Kliniken AG?

What is the current Free Cash Flow
of M1 Kliniken AG?

Discuss the annual earnings per share (EPS)
trend over the past five years for M1 Kliniken AG.

Financials
Annual
Quarterly
TTM
Annual
Quarterly
TTM

Balance Sheet Decomposition
M1 Kliniken AG

Current Assets 99.7m
Cash & Short-Term Investments 22.5m
Receivables 33.9m
Other Current Assets 43.3m
Non-Current Assets 103m
Long-Term Investments 2.8m
PP&E 12.2m
Intangibles 87.8m
Other Non-Current Assets 269.1k
Current Liabilities 56.8m
Accounts Payable 21.7m
Other Current Liabilities 35.1m
Non-Current Liabilities 9.6m
Long-Term Debt 7.2m
Other Non-Current Liabilities 2.4m
Efficiency

Earnings Waterfall
M1 Kliniken AG

Revenue
333.3m EUR
Cost of Revenue
-275.2m EUR
Gross Profit
58m EUR
Operating Expenses
-35.1m EUR
Operating Income
22.9m EUR
Other Expenses
-6.1m EUR
Net Income
16.8m EUR

Free Cash Flow Analysis
M1 Kliniken AG

Last Value
3-Years Average
FCF Margin
Conversion Rate
Fundamental Scores

M12 Profitability Score
Profitability Due Diligence

M1 Kliniken AG's profitability score is 50/100. The higher the profitability score, the more profitable the company is.

Positive Free Cash Flow
Positive Gross Profit
Positive Revenue Growth Forecast
Positive 1-Year Revenue Growth
50/100
Profitability
Score

M1 Kliniken AG's profitability score is 50/100. The higher the profitability score, the more profitable the company is.

M12 Solvency Score
Solvency Due Diligence

M1 Kliniken AG's solvency score is 86/100. The higher the solvency score, the more solvent the company is.

86/100
Solvency
Score

M1 Kliniken AG's solvency score is 86/100. The higher the solvency score, the more solvent the company is.

Wall St
Price Targets

M12 Price Targets Summary
M1 Kliniken AG

Wall Street analysts forecast M12 stock price to rise over the next 12 months.

According to Wall Street analysts, the average 1-year price target for M12 is 27.71 EUR with a low forecast of 26.77 EUR and a high forecast of 29.4 EUR.

Lowest
Price Target
26.77 EUR
62% Upside
Average
Price Target
27.71 EUR
67% Upside
Highest
Price Target
29.4 EUR
78% Upside
View Analyst Estimates
View Analyst Estimates
Want to learn more about Wall St estimates for M12?

Click here to dive deeper.

Dividends

Dividend Yield
Lowest
Average
Highest
Dividend Per Share
N/A
Growth 3Y
Growth 5Y
Growth 10Y
Dividend Safety Score
Very
Unsafe
Unsafe
Safe
Very
Safe
0
25
50
75
100
Shareholder Yield

Current shareholder yield for M12 is .

Shareholder yield represents the total return a company provides to its shareholders, calculated as the sum of dividend yield, buyback yield, and debt paydown yield. What is shareholder yield?

Shareholder Yield
Dividend Yield
Lowest
Average
Highest
Buyback Yield
Lowest
Average
Highest
Debt Paydown Yield
Lowest
Average
Highest

Ownership

M12 Insider Trading
Buy and sell transactions by insiders

Cumulative Transactions Amount
Period Sold Bought Net
3 Months
6 Months
9 Months
12 Months
Why is insider trading important?

Profile

M1 Kliniken AG Logo
M1 Kliniken AG

Country

Germany

Industry

Health Care

Market Cap

316.5m EUR

Dividend Yield

3.02%

Description

M1 Kliniken AG engages in the provision of medical services in the field of beauty sector. The company is headquartered in Berlin, Berlin. The company went IPO on 2015-09-14. The firm operates a chain of medical centers for aesthetic and plastic treatments, such as wrinkle treatments, lip treatments, breast corrections, liposuction, tummy tucks, upper arm lift, upper thigh lift, face lift, upper eyelid lift and the correction of labia, among others. In addition, the Company provides consultation services with registered doctors and specialists. The company operates medical centers in Berlin, Essen, Dusseldorf, Cologne and Munich.

Contact

BERLIN
Berlin
Gruenauer Strasse 5
+4930347474414.0
www.m1-kliniken.de

IPO

2015-09-14

Employees

346

Officers

Member of Management Board & CEO
Mr. Attila Strauss

See Also

Discover More
What is the Intrinsic Value of one M12 stock?

The intrinsic value of one M12 stock under the Base Case scenario is 20.72 EUR.

Is M12 stock undervalued or overvalued?

Compared to the current market price of 16.55 EUR, M1 Kliniken AG is Undervalued by 20%.

Back to Top