EN DE

Siemens Healthineers AG (SHL) Fair Value & Analysis

Healthcare · DE · Market cap €38.5B · ISIN DE000SHL1006

What is Siemens Healthineers AG really worth?

SH Siemens Healthineers AG SHL · XETRA
Price€39.00
Fair Value€33.87
Upside−13.2%
Quality62/100

A solid business, but trading 15% above our fair value of €33.87.

Watch Siemens Healthineers AG for free, get notified when fair value or trend changes. Plus fair value for all 35,000+ stocks, 14 days of Pro free, no card. Watch for free

Strengths

Healthy Growth (revenue 5y +10.1 %/yr)
Moderate debt · generates free cash flow
Ranks above peers (11/15)

Risks

!Thin margins · 9.1% net margin
!Moderate moat 49/100
!Weak on valuation: 16 out of 100

For context

·2.56% dividend yield
Evidence: High Range €17.88 – €52.68

Fair value as of: Aug 29, 2026

From 26 valuation models · updated 7 days ago

Share price −0.6% over the past month.

What runs behind every stock

69 individual criteria per stock, every one traceable See the method →

What matters now

  • The model range is unusually wide (€17.88 to €52.68). The outcome hinges heavily on assumptions, so read the point estimate with caution.
  • Solid but not exceptional quality (62/100) and above fair value, neither a clear bargain nor a standout compounder.

Price vs Fair Value (5 years)

€61.22 €33.40 Fair Value €33.87 Jul 2021 Sep 2026

White line = price, green steps = our fair value per fiscal year, dashed = 300-day average. As of Aug 29, 2026.

How to read this chart

60‑month range €33.40 – €61.22 · fair‑value band €17.88 – €52.68 · the €39.00 price screens above the €33.87 fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). Dashed = 300-day average. As of Aug 29, 2026.

Full chart & analysis →

Which stocks are undervalued right now? Check free Discover now →

Analysis

Siemens Healthineers AG (SHL) currently trades at €39.00, while our model-based Fair Value estimate is €33.87, implying the stock looks roughly 15.1% overvalued today. The Quality Score stands at 62/100 (solid quality), in the Healthcare sector. Bull case: the Growth Earnings group reads highest at a median of €36.70 per share, and 6 of the 26 models we run sit above the €39.00 price. Bear case: the Asset-Based group reads lowest at €10.80, and 20 of the 26 models stay below the price. Evidence for this calculation is high.

Over the trailing twelve months, Siemens Healthineers AG generated revenue of €23.1B at a net margin of 9.1%. Revenue declined 3.9% year over year. It earns a return on equity of 11.5%. Net debt stands at €12.9B. Fundamentals as of Aug 29, 2026

Our scenario range runs from €17.88 (bear case) to €52.68 (bull case); at €39.00, the current price sits within that range. Bear and bull are the same models run on conservative and optimistic assumptions (margins, growth, valuation multiples), so a plausible valuation range, not a price target. The share trades about 20% below its 52-week high and 19% above its 52-week low, currently below its 200-day average. For context, the median of 10 Healthcare peers we cover trades at −34% fair-value upside, at −13%, SHL screens cheaper than that median.

Fair Value models

This estimate rests on fiscal year 2025 figures, and about 11 months have passed since. In that time the company retained roughly €0.7987 per share, which is 2.4 % of the fair value. The fair value deliberately does not add this in: the models value reported figures, not a projection.

Each model estimates fair value its own way; the Fair Value above is the evidence-weighted, family-balanced blend. Evidence (0–100) measures how completely this model’s inputs are available: well-fed models carry more weight in the blend. The spread across models is intentional, each one stresses a different value driver; dividend models, for instance, come out structurally low when payout is small. Every input is real reported data, nothing guessed.

Model Bear Bear = the cautious scenario: the same model computed with conservative anchors (lower growth, margins and valuation multiples). Together with Bull it frames a plausible valuation range, not a price target.BaseBull Bull = the optimistic scenario: the same model computed with favourable anchors (higher growth, margins and valuation multiples). Together with Bear it frames a plausible valuation range, not a price target. Evidence
Highest evidence
FCF DCF €15.02 €27.31 €45.89 78
Growth DCF €15.46 €26.41 €42.00 77
Owner Earnings €18.61 €32.84 €54.34 74
All 26 models by family
DCF Models
FCF DCF €15.02 €27.31 €45.89 78
Owner Earnings €18.61 €32.84 €54.34 74
5Y Revenue Exit €17.49 €33.20 €53.19 71
5Y EBITDA Exit €25.83 €48.68 €75.26 73
5Y P/E Exit €18.47 €35.00 €52.20 69
10Y Revenue Exit €15.54 €29.63 €48.41 65
10Y EBITDA Exit €21.68 €40.34 €65.15 66
10Y P/E Exit €17.00 €30.88 €47.67 62
Earnings-Based
Graham-Dodd €13.03 €39.07 €51.77 65
Lynch FV €8.29 €11.84 €15.39 61
PEG = 1.0 €8.29 €11.84 €15.39 57
EPV €15.66 €19.56 €22.97 74
Dividend Discount
Gordon GGM €8.75 €18.18 €28.85 66
DDM Multi-Stage €8.75 €14.23 €19.08 66
Multiples
P/E Multiple €31.61 €42.14 €52.68 63
P/S Multiple €24.42 €32.57 €40.71 58
P/B Multiple €24.42 €32.57 €40.71 55
EV/EBIT €31.39 €44.44 €57.48 65
EV/EBITDA €36.65 €51.44 €66.24 67
EV/Revenue €20.19 €32.16 €44.13 53
Asset-Based
NCAV (Graham) €8.06 €10.80 €16.12 54
Growth DCF
Growth DCF €15.46 €26.41 €42.00 77
Rev-Margin DCF €17.49 €33.16 €50.95 71
Economic Profit
Residual Income €14.92 €17.42 €31.34 73
ROIC Compounder €15.66 €21.42 €28.96 71
Growth Earnings
Growth-Adj P/E €25.69 €36.70 €47.71 67

Widest divergence: Growth Earnings (€36.70) versus Asset-Based (€10.80). Highest evidence: FCF DCF (78).

Notify me when SHL reaches fair value

Put SHL on your watchlist. We get in touch as soon as price and fair value meet or the trend turns.

Set up alert →

Free, no payment details. Unsubscribe anytime in one click.

Key figures & financial health

P/E ratio 20.6
P/S ratio 1.89 P/E × margin
EPS (TTM) €1.89 price ÷ EPS = P/E 20.6
Dividend yield 2.6% payout 52.9%
Net margin 9.2% FY2025
Return on equity 11.5% TTM
More key figures
Profitability
Return on assets (EBIT) 6.6% avg 5y
Operating margin 12.8% TTM
Growth
Revenue (TTM) €23.1B TTM
Revenue growth (YoY) −3.9% 3y avg +2.5%
EPS growth (YoY) −4.3%
Balance sheet & cash flow
Free cash flow €2.3B FY2025
Net debt €12.9B FY2025 · ≈ 5.7 yrs of FCF

Figures from reported company fundamentals · as of Aug 29, 2026. TTM = trailing twelve months.

Quality Score breakdown

Overall quality 62/100

Of which business quality 59 · Market factors (momentum, volatility) 47

Profitability 41
Margins and returns on capital today
Quality Growth 55
Are margins and returns improving?
Cashflow 57
Earnings quality: real cash, not paper profit
Fin. Strength 47
Balance sheet, leverage, solvency risk
Investment 97
Disciplined investing over empire-building
Low Volatility 76
Calm price path (market factor)
Momentum 38
Price trend over the last 3–12 months (market factor)
52W Momentum 27
Distance to the 52-week high (market factor)
Net Issuance 82
Buybacks instead of dilution

Non-valuation factor families (profitability, growth, cashflow, financial strength, momentum …), each academically grounded. Valuation itself sits in the Fair Value and is deliberately excluded here to avoid double-counting.

All values are scores from 0 to 100 (100 = best against fixed, research-based bands), not percentages. The three market factors (momentum, 52-week proximity, low volatility) are displayed but carry zero weight in the headline number: market sentiment is not a business property.

About the company

Siemens Healthineers AG, through its subsidiaries, develops, manufactures, and sells a range of diagnostic and therapeutic products and services to healthcare providers in Germany, the United States, rest of Europe, CIS, Africa, the Middle East, the Americas, the Asia Pacific, Japan, and China.

Full company description

Siemens Healthineers AG, through its subsidiaries, develops, manufactures, and sells a range of diagnostic and therapeutic products and services to healthcare providers in Germany, the United States, rest of Europe, CIS, Africa, the Middle East, the Americas, the Asia Pacific, Japan, and China. It operates in four segments: Imaging, Diagnostics, Varian, and Advanced Therapies. The Imaging segment offers magnetic resonance imaging, computed tomography, X-ray, molecular imaging, and ultrasound systems; and software solutions to support the reading and structured reporting of diagnostic images from different modalities. Its Diagnostics segment provides in-vitro diagnostic products and services to healthcare providers in the fields of general and specialty laboratory, and point-of-care diagnostics; and workflow solutions for laboratories and informatics products. The Varian segment offers microwave, cryoablation, and embolization technologies, as well as clinical professional services for cancer care that support oncology departments in hospitals and clinics; and customized support for cancer care operations. Its Advanced Therapies segment provides products that are designed to support image-guided minimally invasive clinical procedures in various areas, such as cardiology, neurology, and oncology; angiography systems and mobile C-arms; and AI-powered clinical applications. It also offers essential technical customer service, such as maintenance and repair; spare parts; medical equipment performance management; training; clinical education and e-learning; planning and design; financing; asset management; and managed departmental services for laboratories and healthcare facilities, as well as healthcare consulting, products, and services. The company was founded in 1896 and is headquartered in Forchheim, Germany. Siemens Healthineers AG is a subsidiary of Siemens Aktiengesellschaft.

Company description, as reported by the company or data provider.

Revenue & earnings trend

FY2021 – FY2025 · reported fiscal years

Siemens Healthineers AG reported revenue of €23.4B in FY2025 versus €18.0B in FY2021, a compound +6.8%/yr. Reported net income was €2.1B in FY2025, compounding +5.6%/yr from FY2021.

Growth Quality 81/100
Revenue growth appears healthy and is supported by profitability and cash-flow quality.
Latest Revenue (FY 2025)
€23.4B
Latest YoY
+4.5%
Avg. revenue growth/yr (3Y) Measures the company's TOTAL revenue from reported annual statements: compound average growth per year (CAGR) from the fiscal year 3, 5 or N years back to the most recent comparable fiscal year. Not per share: buybacks do not change this number, and a merger can appear as a growth jump.
+2.5%
Avg. revenue growth/yr (5Y) Measures the company's TOTAL revenue from reported annual statements: compound average growth per year (CAGR) from the fiscal year 3, 5 or N years back to the most recent comparable fiscal year. Not per share: buybacks do not change this number, and a merger can appear as a growth jump.
+10.1%
Avg. revenue growth/yr (10Y) Measures the company's TOTAL revenue from reported annual statements: compound average growth per year (CAGR) from the fiscal year 3, 5 or N years back to the most recent comparable fiscal year. Not per share: buybacks do not change this number, and a merger can appear as a growth jump.
+6.1%
Value creation/yr (5Y) Earnings growth per share (CAGR 5 years) plus dividend yield: value created per share and year.
+6.6% (4.0 + 2.6)
Revenue +6.8%/yr
FY21 €18.0B
FY22 €21.7B
FY23 €21.7B
FY24 €22.4B
FY25 €23.4B
Net income +5.6%/yr
FY21 €1.7B
FY22 €2.0B
FY23 €1.5B
FY24 €1.9B
FY25 €2.1B
Character of growth · EPS growth decomposed (2015-2025) +3.0 % p.a.
Revenue per share +5.0 %

of which total revenue +6.4 % · buybacks/dilution −1.4 %

EBIT margin −1.3 %
Tax rate +1.4 %
Residual (interest, one-offs) −2.0 %

Annual growth per factor. These are factors, not summands: multiplied they give the EPS growth rate, added they do not quite. Start and end points are 3-year averages (details on hover).

SHL screens 15% overvalued. Compare with Abbott Laboratories, →

Share or link this analysis
𝕏 Post WhatsApp LinkedIn Reddit
For bloggers & editors: embed code + live data

For bloggers, editors and developers: paste this into your site or blog (a “Custom HTML” block in WordPress), it shows the current fair value and links back here. Free, plain HTML, and welcome. Full data streams (CSV/JSON) at /developers.

Cite: Fair Value Calculator (2026). "Siemens Healthineers AG Fair Value". https://www.fairvalue-calculator.com/stock/SHL

Earlier news

External third-party headlines (Yahoo Finance, Reuters and others), not an editorial selection.

Peer Group

Medical Devices · 351 stocks

How this stock ranks against its industry: the green marker is this stock, the band is the typical 25–75% peer range, and the tick is the median.

Quality Score 62 · Above median
Fair Value upside −13% · Above median
Return on equity (TTM) 11% · Top 25%
Return on assets 4% · Above median
Net margin (TTM) 9% · Above median
Operating margin (TTM) 13% · Above median
Revenue growth −4% · Below median
Dividend yield (TTM) 2.6% · Above median
Debt / equity 0.60× · Higher than 75% of peers

Valuation Multiples vs Medical Devices median · lower = cheaper

P/E (TTM) 20.6× · Cheaper than median
P/B 2.48× · Pricier than median
P/S (TTM) 1.94× · Cheaper than median
P/FCF 19.7× · Pricier than median
EV/EBITDA 13.6× · Cheaper than median
PEG 1.47× · Cheaper than median

Strength profile in five axes (Snowflake)

Five quick dimensions, each 0 to 100: VALUE (fair-value potential), FUTURE (revenue growth), PAST (return on equity), HEALTH (low debt), DIVIDEND (yield). Green = this stock, grey = typical sector peer.

VALUEFUTUREPASTHEALTHDIVIDEND
This stock
VALUEFUTUREPASTHEALTHDIVIDEND
Sector peers
VALUE16 · sector 0
FUTURE0 · sector 32
PAST46 · sector 5
HEALTH70 · sector 97
DIVIDEND51 · sector 34

Insider activity: 40/100

Values & ESG

Does this company touch areas you may want to avoid? The classification is inferred from sector and industry.

None of the checked exposures detected

Similar stocks

10 more Medical Devices stocks, each showing price versus our Fair Value estimate (as of Aug 29, 2026).

Stock Price Fair Value vs Fair Value
Abbott Laboratories, ABT $112.47 $74.79 −34%
Stryker Corporation SYK $322.12 $186.28 −42%
Medtronic plc MDT $89.97 $65.57 −27%
Boston Scientific Corporation BSX $46.84 $30.73 −34%
Edwards Lifesciences Corporation EW $89.78 $41.02 −54%
DexCom, Inc DXCM $90.82 $38.95 −57%
GE HealthCare Technologies Inc GEHC $74.82 $64.13 −14%
Koninklijke Philips N.V PHIA €23.69 €14.36 −39%
Shenzhen Mindray Bio-Medical Electronics Co 300760 ¥150.63 ¥147.63 −2%
STERIS plc STE $232.39 $175.29 −25%

Compare Siemens Healthineers AG with another stock

Price, fair value, quality and upside side by side.

Free, no sign-up

Explore undervalued stocks

More undervalued Healthcare stocks →

All undervalued stocks TechnologyFinancial ServicesHealthcareConsumer CyclicalConsumer DefensiveCommunication ServicesIndustrialsEnergyBasic MaterialsReal EstateUtilities Deeply Undervalued StocksUndervalued Blue-Chip StocksUndervalued Small-Cap StocksUndervalued Dividend Stocks

Try a ready-made strategy

Pick a strategy and jump into the live analysis with that exact screen applied.

🥇 Backtested Best 🏆 Big Names ⭐ Top Rated 💎 Quality on Sale 🚀 Profitable Growth 🧊 Quality Compounders 💵 Dividend Stars 📈 Strong Momentum 📉 Fallen Angels ⚖️ Deeply Undervalued 🔍 Small-Cap Gems 🏰 Moat at a Fair Price 💼 Insider Buying 🎩 Buffett-Style Quality 📚 Peter Lynch GARP 🧮 Greenblatt Magic Formula 🛡️ Graham Defensive

Discover tools

Stock screener Filter by region, size and sector Compare tool Two stocks side by side Extrinsic Value Calculator (Options) Splits an option premium into intrinsic and extrinsic (time) value. Peter Lynch Fair Value Formula & Calculator Apply Peter Lynch's fair value formula in seconds: fair P/E ≈ earnings growth (+ dividend) - free, with formula and example.

Frequently asked questions

Is Siemens Healthineers AG (SHL) overvalued or undervalued?
As of Aug 29, 2026, our model estimates a fair value of €33.87 versus a price of €39.00, about −13% upside (overvalued).
What is the fair value of SHL?
Our model-based fair value for Siemens Healthineers AG is €33.87 (as of Aug 29, 2026), built from audited fundamentals. The current price: €39.00.
What is the quality score of SHL?
Siemens Healthineers AG has a Quality Score of 62/100. It measures business quality (profitability, growth, cash flow, balance-sheet strength, investment discipline, share issuance). Market factors such as price momentum and volatility do not enter the number; they are shown separately in the detail view.
What is the revenue of Siemens Healthineers AG (SHL)?
Siemens Healthineers AG reported trailing-twelve-month revenue of about €23.1B (latest available figure, as of Aug 29, 2026).
What is the net profit margin of SHL?
The net profit margin of Siemens Healthineers AG is about 9.1%, meaning it keeps roughly 9.1% of revenue as net income. Based on the latest reported figures.
Does Siemens Healthineers AG pay a dividend?
Siemens Healthineers AG currently shows a dividend yield of about 2.56% relative to its recent price (as of Aug 29, 2026).
Free · no account needed

Watch Siemens Healthineers AG in the live analysis

One click puts Siemens Healthineers AG on your watchlist: fair value and trend at a glance, plus comparison, the diversification check and the 35,000+ stock screener. You can also try 14 days of Pro there, no card.

Watch for free →

Zero risk: nothing is ever charged. Your watchlist is yours, with or without an account.