M1 Kliniken AG (M12) fair value: what the stock is really worth
As of Nov 6, 2026: fair value (intrinsic value) of M1 Kliniken AG stock €37.01, price €19.06, upside +94.2%, quality 76 out of 100. Rating: strongly undervalued. Calculated from audited financials with 26 valuation models and 37 quality factors, updated daily.
69 individual criteria per stock, every one traceableSee the method →
Price vs Fair Value
White line = price, green steps = our fair value per fiscal year. As of Nov 9, 2026.
How to read this chart
60‑month range €3.33 – €21.30 · fair‑value band €25.91 – €48.11 · the €19.06 price screens below the €37.01 fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). As of Nov 9, 2026.
Follow M1 Kliniken in your weekly email
Every Wednesday you see whether M1 Kliniken is on track or worth a review, plus price against fair value. Free, up to 3 stocks.
We send you a confirmation link. Unsubscribe with one click.
M1 Kliniken AG, together with its subsidiaries, provides aesthetic medicine and plastic surgery services in Germany, Austria, the Netherlands, Switzerland, Croatia, Hungary, Bulgaria, and Romania. It operates through Beauty and Trade segments.
Show moreShow less
The Beauty segment provides aesthetic surgery services, such as breast augmentation, eyelid lifts, and liposuction; and other aesthetic medical treatment services, including injections with hyaluronic acid and botulinum toxin.
This segment also manages a private clinic for plastic and aesthetic surgery; and medical specialist centers for aesthetic and plastic medicine under the Schlossklinik and M1 Med Beauty names.
The Trade segment sells pharmaceuticals and medical products for various therapeutic areas of oncology, HIV/AIDS, neurology, rheumatology, other chronic diseases, and aesthetic medicine. The company was incorporated in 2007 and is based in Berlin, Germany.
M1 Kliniken AG is a subsidiary of MPH Health Care AG.
Stock analysis
M1 Kliniken AG (M12) currently trades at €19.06, while our model-based Fair Value estimate is €37.01, implying the stock looks roughly 49% undervalued today.
Show more
Valuation
Bull case: the DCF Models group reads highest at a median of €47.80 per share, and 20 of the 26 models we run sit above the €19.06 price.
Bear case: the Dividend Discount group reads lowest at €6.69, and 6 of the 26 models stay below the price. Data coverage for this calculation is high.
Scenario range: €25.91 (bear) to €48.11 (bull), the price of €19.06 sits below it. Bear and bull are the same models on cautious and optimistic assumptions, a range, not a price target.
Quality & growth
The Quality Score stands at 76/100 (high quality), in the Healthcare sector.
Healthy Growth: Revenue growth appears healthy and is supported by profitability and cash-flow quality.
M1 Kliniken AG reported revenue of €364M in FY2025 versus €315M in FY2021, a compound +3.7%/yr. Reported net income was €22.1M in FY2025, compounding +25.6%/yr from FY2021.
Key figures
Market cap €356M Small · P/E ratio 18.7 · P/S ratio 1.54 · EPS (TTM) €1.02 · Dividend yield 6.3% · Net margin 7.9% · Return on equity 15.3% · Return on assets (EBIT) 10.4% (5-year average).
Competitive moat
Our AI-assisted moat analysis scores the competitive advantage at 60 out of 100 (low confidence).
What moves the price
The share trades about 11% below its 52-week high and 46% above its 52-week low, currently above its 200-day average.
For context, the median of 10 Healthcare peers we cover trades at 33% fair-value upside, at 94%, M12 screens cheaper than that median.
Fair Value models
Bear€25.91Fair Value €37.01Bull€48.11
Price €19.06 · Upside +94.2%
Model ⓘEach model values the company its own way (discounted cash flow, earnings, assets, dividends). The fair value above starts from their evidence-weighted blend, not from a single model. In cyclical trough or peak years, after dilution or a stock split it is adjusted afterwards, so it can sit above or below the models.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. If a model's bull case is above four times its base value, the table shows that limit with a > sign (like the overall Bull above): beyond it no assumption holds.Coverage ⓘCoverage = how well-backed THIS model's estimate is for this stock (0–100): how complete and reliable its input data are, and how well the model fits the company. The final Fair Value is an evidence-weighted blend, so better-evidenced models count more. Green ≥70, amber 50–69, grey below 50.
Growth Quality ⓘGrowth is valuable only when reinvestment earns attractive returns (Aswath Damodaran): sustainable growth depends on return on capital, reinvestment and efficiency. Basis: total company revenue over the periods shown on the cards (3Y/5Y/all years), not per share, so a merger can show up as a growth jump; per-share earnings growth is in the value-creation card.95/100
Revenue growth appears healthy and is supported by profitability and cash-flow quality.
Revenue growth 1 year
+7.4%
Revenue growth 3 years ⓘ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. Per-share growth (which does include buybacks) is in the value-creation card.
+8.5%
Revenue growth 5 years ⓘ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. Per-share growth (which does include buybacks) is in the value-creation card.
+17.9%
Start year 2020 (pandemic). Over 10 years: +26.4% a year
Revenue growth 12 years ⓘ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. Per-share growth (which does include buybacks) is in the value-creation card.
+40.6%
’14
’15
’16
’17
’18
’19
’20
’21
’22
’23
’24
’25
What shareholders gained per year (last 5 years) (mathematically smoothed) ⓘWhat the business itself delivers per year: earnings growth per share plus the dividend yield. This is what you get IF the market keeps valuing the stock the same way: it contains no assumption about the market changing its mind. Computed per share, so buybacks count and a merger does not pass as growth. For a company that pays no dividend it is pure earnings growth per share. Period: earnings growth per share as CAGR over the last 5 reported fiscal years (annual statements), plus the current dividend yield. The start value is the median of the three years around the start, so a single crisis year (a pandemic or a write-down) does not distort the rate. Smoothed = median of all growth paths between the years of the window (trend line on the logarithm of earnings per share): a single extreme year cannot distort the rate. The reported figure stays in the tooltip.
+32.9%
Earnings growth per share plus dividend.
Earnings per share, growth per year+26.6%
Dividend (yield on the price)6.3%
Pace: 5 vs 10 years ⓘTwo data points, not a trend model: earnings growth per share over the last 5 fiscal years against the last 10. Labelled "steady" when both rates are within 3 percentage points of each other, otherwise picking up or flattening. Shown only when ten years of history exist.20.0% vs 13.6%, picking up
Profit margin 2020 to 2025 ⓘOperating margin then vs now, from reported annual statements. A falling margin after a boom year is the classic peak-earnings signal: the growth rate then leans on an inflated base.3% → 10%
2025 sits 122% above its own trend. The rate follows the median trend of the last 5 years, not that single year.
Pace: the 5-year rate starts in 2020 (pandemic)
Growth Forecast
Little optimism in the price
The price assumes less growth than the company has delivered so far.
What the price assumes ⓘThis turns our valuation around: instead of asking what the share is worth, it asks what growth the current price requires. It uses the cash the company keeps after all spending (free cash flow), the same discount rate as our models, five years of growth, then slowing evenly to 2 % a year by year ten. Compared with the analysts' sales forecasts extended to the same five years (at least three analysts, for context only, it does not enter the Fair Value): within 3 percentage points counts as "in line" (amber), below that little optimism (green), above that a lot of optimism (red).
−3.7%
The company could shrink this much every year for the next five years and today's price would still be justified.
What forecasts expect
n/a
No analyst forecast available.
After inflation (euro area: IMF forecast 2.2% a year to 2030, 2.6% from 2016 to 2025) that is about −5.8% a year for the price.
AI conclusion: Strong recent margin gains and EBIT growth in the Beauty segment represent the main strength, while the limited ability to scale the clinic network without dilution forms the key weakness.
Main risk: Network expansion risks diluting the elevated margins recently achieved in the Beauty segment.
M1 Kliniken has completed its exit from the trading business through the sale of HAEMATO Pharm, leaving it as a pure-play operator of aesthetic medicine clinics. The Beauty segment posted 11 percent revenue growth and 24 percent higher EBIT in the first half, with margins rising to 32.7 percent. Can the company scale its network of centres while preserving these elevated returns, or will expansion dilute the recent margin gains?
Price, fair value, quality and upside side by side.
Free, no sign-up
Peer Groupⓘ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.Medical Distribution · 77 stocks
Beats the industry median on 8/13 measures
Overall it ranks above its industry peers.
Valuation
Quality Score76 · Top 25%
Fair Value upside+94.2% · Top 25%
Profitability
Return on equity (12 months)15.3% · Top 25%
Return on assets11.7% · Top 25%
Net margin (12 months)7.9% · Top 25%
Operating margin (12 months)20.4% · Top 25%
Growth and dividend
Revenue growth (quarter YoY)−58.3% · Bottom 25%
Dividend yield (12 months)6.3% · Top 25%
Valuation Multiplesvs Medical Distribution median · lower = cheaper
P/E (12 months)18.7× · Pricier than median
P/B3.31× · Priciest 25%
P/S (12 months)1.54× · Priciest 25%
Price / free cash flow (fiscal year)10.5× · Cheaper than median
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). "M1 Kliniken AG Fair Value". https://www.fairvalue-calculator.com/stock/M12
Frequently asked questions
Is M1 Kliniken AG (M12) overvalued or undervalued?
As of Nov 9, 2026, our model estimates a fair value of €37.01 versus a price of €19.06, about +94% upside (undervalued).
What is the fair value of M12?
Our model-based fair value for M1 Kliniken AG is €37.01 (as of Nov 9, 2026), built from audited fundamentals. The current price: €19.06.
What is the quality score of M12?
M1 Kliniken AG has a Quality Score of 76/100. 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 price target for M1 Kliniken AG (M12)?
Our model-based price target is the fair value of €37.01 (as of Nov 9, 2026) from 26 valuation models. Cautious scenario €25.91, optimistic scenario €48.11. It is a calculation from audited fundamentals, not an analyst target.
What is the M1 Kliniken AG stock forecast for 2026?
Our models put fair value at €37.01, about +94% upside versus a price of €19.06 (undervalued). Cautious scenario €25.91, optimistic scenario €48.11. The calculation is refreshed regularly with new filings.
What is the revenue of M1 Kliniken AG (M12)?
M1 Kliniken AG reported trailing-twelve-month revenue of about €257M (latest available figure, as of Nov 9, 2026).
Does M1 Kliniken AG pay a dividend?
M1 Kliniken AG currently shows a dividend yield of 6.30% relative to its recent price (as of Nov 9, 2026).
How much is the dividend of M1 Kliniken AG (M12) and when is the ex-dividend date?
M1 Kliniken AG pays a dividend of €1.20 per share a year, a dividend yield of 6.3%. The last ex-dividend date was Jul 9, 2026. The payout ratio is 118% of earnings. Free cash flow covers the dividend 1.70 times. Our assessment: Sustainable. Payout and cash coverage both look sustainable.
What growth is priced into M1 Kliniken AG (M12)?
For today's price to be fair in a discounted-cash-flow model, M1 Kliniken AG would have to grow free cash flow by -3.7 % per year for five years (discount rate 11.0 %, then slowing evenly to 2 % perpetual growth by year ten). Over the last 5 years revenue grew +18.0 % per year. As of Nov 9, 2026.
What discount rate (WACC) does the fair value of M12 use?
Our models discount M1 Kliniken AG at 11.0 %: a base by market capitalisation (small), damped by beta 1.01, country premium for Germany. The same rate applies in all 26 models.
What is a reverse DCF?
A reverse DCF turns the usual calculation around. Instead of deriving a value from assumptions, it takes today's price as given and asks: what free-cash-flow growth would a company have to deliver for exactly this price to be fair? The result is not a forecast but the expectation already priced in. For M1 Kliniken AG that is -3.7 % per year for five years, then slowing evenly to 2 % by year ten, using the same discount rate (11.0 %) and the same formula as our fair value.
How much growth has M1 Kliniken AG (M12) delivered so far?
Over the past 5 years revenue at M1 Kliniken AG grew +18.0 % a year. The price currently implies free-cash-flow growth of -3.7 % per year. Comparing the two shows how much confidence is in the price: if it demands more than has been delivered, the business has to accelerate for the maths to work.
How fast is the sector of M1 Kliniken AG (M12) growing?
The median revenue growth in the sector is +6.2 % a year. That is the yardstick for the growth priced into M1 Kliniken AG (-3.7 % per year): it shows whether the expectation is within the usual range or beyond it.
What is the free cash flow yield of M1 Kliniken AG (M12)?
The free-cash-flow yield on the price is 10.62 %: that much free cash flow M1 Kliniken AG produces per unit of market value. When it exceeds the discount rate of our models (11.0 %), the business already earns more than its cost of capital demands, and the price needs little additional growth.
What is the intrinsic value of M1 Kliniken AG (M12)?
Intrinsic value and fair value mean the same thing: what the business is worth on its numbers, independent of the share price. For M1 Kliniken AG it is €37.01 per share (as of Nov 9, 2026), against a price of €19.06. It is the blended result of 26 valuation models in 8 families (DCF Models, Earnings-Based, Dividend Discount, Multiples, Asset-Based, Growth DCF, Economic Profit, Growth Earnings).
Is M1 Kliniken AG stock overvalued or undervalued in 2026?
As of Nov 9, 2026, M12 trades below its calculated fair value: price €19.06, fair value €37.01, a gap of about +94% (undervalued). The calculation is refreshed with each new quarterly report, so the verdict can change during the year.
Is fair value the same as the market price of M12?
No. The price is what the market pays today (€19.06); the fair value is what the company's own numbers justify (€37.01). For M1 Kliniken AG the two are €17.95 per share apart. That gap is exactly why we show both numbers side by side.
How much is M1 Kliniken AG worth?
The market values M1 Kliniken AG at about €356M (market capitalisation, as of Nov 9, 2026). Per share that is €19.06; our models calculate a fair value of €37.01 per share.
What do the bullish and bearish scenarios say about M12?
Our models span a range for M1 Kliniken AG: cautious scenario €25.91, base €37.01, optimistic €48.11 per share (as of Nov 9, 2026, price €19.06). The range comes from different growth and margin assumptions, not from analyst opinions.
What is the P/E ratio of M12?
M1 Kliniken AG trades at a price-to-earnings ratio of 18.7 (as of Nov 9, 2026). A P/E on its own says little: it compares the price with ONE year of profit, while our fair value of €37.01 is built from several models across several years. Median P/E at fiscal year-end, 10 fiscal years (2016 to 2025), reported earnings: 25.4. Other multiples: P/B 3.3, P/S 1.5, EV/EBITDA 11.0.
How solid is the balance sheet of M1 Kliniken AG (M12)?
Balance-sheet figures for M1 Kliniken AG (as of Nov 9, 2026): return on equity 15.3%. They feed the Quality Score of 76/100, which measures business quality independently of the share price.
How far is M12 from its 52-week high?
M1 Kliniken AG trades at €19.06, about 11% below its 52-week high of €21.30 and 46% above the low of €13.03 (as of Nov 6, 2026). Distance from the high says nothing about value: that is what the fair value of €37.01 is for.
Which stocks are comparable to M1 Kliniken AG?
From the same area (Healthcare) we also value McKesson Corporation, Cencora, Inc, Cardinal Health, Inc, Henry Schein, Inc, among others. Each of them has its own fair-value calculation on this site using the same models, so the comparison is like for like.
Is M1 Kliniken AG stock attractive at the current price?
The data as of Nov 9, 2026: price €19.06, calculated fair value €37.01 (+94%), Quality Score 76/100, from 26 models. Whether that fits your horizon and risk tolerance is your call. We provide the calculation, not investment advice.
How is the fair value of M12 calculated?
We run M1 Kliniken AG through 26 models from 8 families: DCF Models, Earnings-Based, Dividend Discount, Multiples, Asset-Based, Growth DCF, Economic Profit, Growth Earnings. Every model gets the same audited fundamentals; the fair value of €37.01 builds on their evidence-weighted average, with the spread shown as a cautious and an optimistic scenario.
Is it still worth investing in stocks now?
The global stock market currently sits 13.3% above its aggregate fair value. M1 Kliniken AG currently trades 49% below its own fair value, and the market average says nothing about that. An expensive market is no reason to stay out and no reason to buy everything at once: keep a broad savings plan running, buy single stocks only with money you can do without, and hold part of your money liquid while the market is high. The full picture including sectors is on is it worth investing now.
What is the share price of M1 Kliniken AG (M12)?
The closing price on Nov 6, 2026 was €19.06. Our model-based fair value is €37.01, about +94% upside (undervalued). We carry closing prices from our data provider, not a live tick.
What should I pay attention to with M1 Kliniken AG right now?
The rarer combination: high quality (76/100) AND below fair value. That earns a closer look rather than a quick verdict. The price is below even our cautious bear case (€25.91). The market is more pessimistic than our downside scenario. A fairly wide model range (€25.91 to €48.11) leaves room in how you read the outcome.
Where does the earnings growth of M1 Kliniken AG (M12) come from?
Earnings per share at M1 Kliniken AG grew +10.2 % a year from 2014 to 2025. Broken into its drivers: revenue per share +27.2 %, EBIT margin −5.7 %, tax rate −3.7 %, residual (interest, one-offs) −4.6 %. The four rates multiply to the earnings growth rate, they do not add up. Start and end are three-year averages so a single exceptional year does not distort the result.
Key figures of M1 Kliniken AG
How large is the market capitalisation of M1 Kliniken AG (M12)?
The market capitalisation of M1 Kliniken AG is €356M. The stock-market value of the whole company: share price times number of shares. It is what the market asks for the entire business today.
What is the P/S ratio of M1 Kliniken AG (M12)?
The price-to-sales ratio of M1 Kliniken AG is 1.54 (last twelve months). Price to sales: market value relative to yearly revenue. Useful when profit is thin or distorted.
What are the earnings per share of M1 Kliniken AG (M12)?
Earnings per share at M1 Kliniken AG are €1.02 (price ÷ EPS = P/E 18.7). Earnings per share over the last twelve months: total profit spread across every single share.
What is the dividend yield of M1 Kliniken AG (M12)?
The dividend yield of M1 Kliniken AG is 6.3% (payout 118%). Yearly dividend relative to the share price. 3% pays 3 per 100 invested. Below: how much of profit is used for it.
What is the net margin of M1 Kliniken AG (M12)?
The net margin of M1 Kliniken AG is 7.9% (last twelve months). How much of every unit of revenue ends up as profit. 10% means 10 cents of profit per dollar of sales.
What is the return on equity of M1 Kliniken AG (M12)?
The return on equity (ROE) of M1 Kliniken AG is 15.3% (last twelve months). Profit relative to shareholders' equity, how efficiently the company works with its owners' money.
What is the EBIT return on assets of M1 Kliniken AG (M12)?
On an EBIT basis the return on assets of M1 Kliniken AG is 10.4% (avg 5y). Operating profit (EBIT) relative to everything the company owns, as a multi-year average. It describes the business model rather than one good or bad year.
What is the operating margin of M1 Kliniken AG (M12)?
The operating margin of M1 Kliniken AG is 20.4% (last twelve months). Profit from the core business (before interest and taxes) relative to revenue.
How fast is revenue growing at M1 Kliniken AG (M12)?
Revenue at M1 Kliniken AG is growing −58.3% versus a year earlier (3y avg +8.5%). How much revenue grew versus a year earlier (YoY). The 3-year average next to it puts the single year in context.
How fast are earnings growing at M1 Kliniken AG (M12)?
Earnings per share at M1 Kliniken AG are growing −17.5% versus a year earlier. How much earnings per share grew versus a year earlier.
How much net cash does M1 Kliniken AG (M12) hold?
M1 Kliniken AG holds more cash than debt, €27.5M net (fiscal year 2025). The company holds more cash than debt, a safety cushion.
Free · no account needed
Watch M1 Kliniken AG in the live analysis
One click puts M1 Kliniken AG on your watchlist: fair value and trend at a glance, plus comparison, the diversification check and the 27,000+ stock screener.
Broad data
Nov 9, 2026