EN DE

LIMES Schlosskliniken AG (LIK) Fair Value & Analysis

Healthcare · DE · Market cap €162M

LS LIMES Schlosskliniken AG LIK · XETRA
Price€585.00
Fair Value€420.50
Upside-28.1%
Quality62/100
Watch LIMES Schlosskliniken AG for free, get notified when fair value or trend changes. Watch for free
Expensive Growth
Solidly profitable · 11.4% net margin
Low debt · generates free cash flow
1.87% dividend yield
Mixed vs. peers (6/14)
Wide moat 72/100
Evidence: High Range €221.54 – €525.63 Share as image

Fair value as of: Jul 17, 2026

From 24 valuation models · updated 24 days ago

Share price +8.3% over the past month.

A solid business, but screening 28% overvalued on our models.

What matters now

  • The price sits above even our optimistic bull case (€525.63). The favourable scenario is already priced in.
  • Solid but not exceptional quality (62/100) and above fair value, neither a clear bargain nor a standout compounder.
  • A fairly wide model range (€221.54 to €525.63) leaves room in how you read the outcome.
Share this valuation: 𝕏 WhatsApp

Price vs Fair Value (5 years)

€585.00 €130.47 Fair Value €420.50 Jun 2021 Aug 2026

White line = price, green steps = our fair value per fiscal year, dashed = 300-day average. As of Jul 17, 2026.

How to read this chart

60‑month range €130.47 – €585.00 · fair‑value band €221.54 – €525.63 · the €585.00 price screens above the €420.50 fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). Dashed = 300-day average. As of Jul 17, 2026.

Full chart & analysis →

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

Analysis

LIMES Schlosskliniken AG (LIK) currently trades at €585.00, while our model-based Fair Value estimate is €420.50, implying the stock looks roughly 28.1% overvalued today. The Quality Score stands at 62/100 (solid quality), in the Healthcare sector. Bear case: priced above our estimate, the market already discounts strong expectations. Bull case: above-average quality can justify a premium, the entry price still matters most (evidence: high).

Over the trailing twelve months, LIMES Schlosskliniken AG generated revenue of €50.0M at a net margin of 11.4%. Revenue grew 43.1% year over year. It earns a return on equity of 30.2%. The stock trades on a trailing P/E of 27.2. Fundamentals as of Jul 17, 2026

Our scenario range runs from €221.54 (bear case) to €525.63 (bull case); at €585.00, the current price sits above 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 near its 52-week high and 85% above its 52-week low, currently above its 200-day average. For context, the median of 10 Healthcare peers we cover trades at 11% fair-value upside, at -28%, LIK screens richer than that median.

Fair Value models

Each model estimates fair value its own way; the Fair Value above is the evidence-weighted 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.

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
Growth DCF €26.18 €41.80 €69.61 80
Rev-Margin DCF €220.30 €465.95 €954.06 74
ROIC Compounder €214.40 €298.02 €373.60 72
All 24 models by family
DCF Models
FCF DCF €28.04 €39.88 €74.40 38
Owner Earnings €18.95 €38.58 €72.83 31
5Y Revenue Exit €205.87 €408.01 €835.07 39
5Y EBITDA Exit €300.37 €598.71 €1,186 41
5Y P/E Exit €212.85 €535.41 €984.36 38
10Y Revenue Exit €129.52 €385.10 €578.02 36
10Y EBITDA Exit €197.97 €558.49 €1,223 37
10Y P/E Exit €143.33 €397.91 €834.88 35
Earnings-Based
Graham-Dodd €129.97 €906.42 €1,272 54
Lynch FV €400.85 €572.65 €744.44 50
PEG = 1.0 €400.85 €572.65 €744.44 46
EPV €172.90 €193.82 €210.79 59
Multiples
P/E Multiple €315.38 €420.50 €525.63 63
P/S Multiple €243.70 €324.93 €406.17 58
P/B Multiple €243.70 €324.93 €406.17 55
EV/EBIT €396.89 €529.65 €662.41 53
EV/EBITDA €449.42 €599.69 €749.96 54
EV/Revenue €282.87 €404.70 €526.53 43
Asset-Based
NCAV (Graham) €42.48 €56.92 €84.95 50
Growth DCF
Growth DCF €26.18 €41.80 €69.61 80
Rev-Margin DCF €220.30 €465.95 €954.06 74
Economic Profit
Residual Income €98.24 €131.38 €426.95 61
ROIC Compounder €214.40 €298.02 €373.60 72
Growth Earnings
Growth-Adj P/E €500.96 €715.65 €930.35 68

Widest divergence: Growth Earnings (€715.65) versus Growth DCF (€41.80). Highest evidence: Growth DCF (80).

Notify me when LIK reaches fair value

Free. You confirm by email (double opt-in) and can unsubscribe anytime in one click.

Key figures & financial health

Revenue (TTM) €50.0M
Revenue growth (YoY) +43.1%
Net margin 11.4%
Return on equity 30.2%
Free cash flow €740K FY2025
P/E ratio 28.5
More key figures
Operating margin 16.3%
EPS (TTM) €19.10
Dividend yield 1.9%
EPS growth (YoY) +79.7%
Net debt €418K FY2025

Figures from reported company fundamentals · as of Jul 17, 2026. TTM = trailing twelve months.

Quality Score breakdown

Overall quality 62/100

Of which business quality 63 · Market factors (momentum, volatility) 79

Profitability 73
Margins and returns on capital today
Quality Growth 79
Are margins and returns improving?
Cashflow 42
Earnings quality: real cash, not paper profit
Fin. Strength 88
Balance sheet, leverage, solvency risk
Investment 6
Disciplined investing over empire-building
Low Volatility 55
Calm price path (market factor)
Momentum 82
Price trend over the last 3–12 months (market factor)
52W Momentum 100
Distance to the 52-week high (market factor)
Net Issuance 71
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.

About the company

LIMES Schlosskliniken AG operates private clinics for psychiatry, psychotherapy, and psychosomatics services in Germany, Switzerland, and Liechtenstein.

Full company description

LIMES Schlosskliniken AG operates private clinics for psychiatry, psychotherapy, and psychosomatics services in Germany, Switzerland, and Liechtenstein. The company focuses on the treatment of stress-related illnesses; and mental and psychological disorders, such as depression, acute burnout, affective disorders, trauma/PTSD, anxiety disorders, attention deficit hyperactivity disorder, personality disorder, chronic pain, psychoses, obsessive compulsive disorder, sleep disorder, somatoform disorder, and sports psychiatry. The company was formerly known as GMF Capital AG and changed its name to LIMES Schlosskliniken AG in December 2005. LIMES Schlosskliniken AG was founded in 2005 and is headquartered in Cologne, Germany. The company operates as a subsidiary of GMF Capital GmbH.

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

Revenue & earnings trend

FY2021 – FY2025 · reported fiscal years

LIMES Schlosskliniken AG reported revenue of €50.0M in FY2025 versus €23.4M in FY2021, a compound +20.9%/yr. Reported net income was €5.7M in FY2025, compounding +9.6%/yr from FY2021.

Growth Quality 62/100
The company is growing, but growth may require heavy reinvestment or weak cash conversion.
Latest Revenue (FY 2025)
€50.0M
Latest YoY
+33.5%
Avg. 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.
+20.2%
Avg. 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.
+35.3%
Avg. growth/yr (8Y) 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.
+29.0%
Revenue +20.9%/yr
FY21 €23.4M
FY22 €28.8M
FY23 €37.2M
FY24 €37.5M
FY25 €50.0M
Net income +9.6%/yr
FY21 €3.9M
FY22 €4.2M
FY23 €3.4M
FY24 €3.1M
FY25 €5.7M

LIK screens 28% overvalued. Compare with HCA Healthcare, Inc →

Share or link this analysis
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). "LIMES Schlosskliniken AG Fair Value". https://www.fairvalue-calculator.com/stock/LIK

Peer Group

Medical Care Facilities · 261 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 · Top 25%
Fair Value upside −28% · Below median
Return on equity (TTM) 30% · Top 25%
Return on assets 14% · Top 25%
Net margin (TTM) 11% · Top 25%
Operating margin (TTM) 16% · Top 25%
Revenue growth 43% · Top 25%
Dividend yield (TTM) 1.9% · Below median
Debt / equity 0.42× · Higher than median

Valuation Multiples vs Medical Care Facilities median · lower = cheaper

P/E (TTM) 28.5× · Pricier than median
P/B 7.41× · Pricier than 75% of peers
P/S (TTM) 3.75× · Pricier than 75% of peers
P/FCF 253.5× · Pricier than 75% of peers
EV/EBITDA 14.7× · Pricier than 75% of peers

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.

VALUE 0 · sector 23
FUTURE 100 · sector 24
PAST 100 · sector 30
HEALTH 79 · sector 90
DIVIDEND 37 · sector 38

VALUE 0: the price sits above our fair-value range.

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

ESG scores are not available for this stock yet. Values and ESG data are contextual and can differ between providers.

Similar stocks

10 more Medical Care Facilities stocks, each showing price versus our Fair Value estimate (as of Jul 17, 2026).

Stock Price Fair Value vs Fair Value
HCA Healthcare, Inc HCA $378.85 $554.93 +46%
Fresenius SE FRE €41.73 €32.15 -23%
Dr. Sulaiman Al Habib Medical Services Group 4013 235.00 SAR 112.37 SAR -52%
IHH Healthcare Berhad, an investment holding company, Q0F 2.58 SGD 1.44 SGD -44%
Tenet Healthcare Corporation THC $194.91 $338.05 +73%
Rede D'Or São Luiz S.A RDOR3 R$36.01 R$47.31 +31%
DaVita Inc DVA $231.61 $255.97 +11%
Apollo Hospitals Enterprise Limited APOLLOHOSP ₹8,955 ₹2,955 -67%
Fresenius Medical Care AG FMS $24.68 $45.60 +85%
Aier Eye Hospital Group 300015 ¥8.68 ¥7.67 -12%

Compare LIMES Schlosskliniken 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

Frequently asked questions

Is LIMES Schlosskliniken AG (LIK) overvalued or undervalued?
As of Jul 17, 2026, our model estimates a fair value of €420.50 versus a price of €585.00, about −28% (overvalued).
What is the fair value of LIK?
Our model-based fair value for LIMES Schlosskliniken AG is €420.50 (as of Jul 17, 2026), built from audited fundamentals. The current price is €585.00.
What is the quality score of LIK?
LIMES Schlosskliniken 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 LIMES Schlosskliniken AG (LIK)?
LIMES Schlosskliniken AG reported trailing-twelve-month revenue of about €50.0M (latest available figure, as of Jul 17, 2026).
What is the net profit margin of LIK?
The net profit margin of LIMES Schlosskliniken AG is about 11.4%, meaning it keeps roughly 11.4% of revenue as net income. Based on the latest reported figures.
Does LIMES Schlosskliniken AG pay a dividend?
LIMES Schlosskliniken AG currently shows a dividend yield of about 1.87% relative to its recent price (as of Jul 17, 2026).

How we calculate Fair Value

Each company is valued through a stack of independent intrinsic-value models (DCF variants, residual-income, multiples and more), blended into one family-balanced consensus and weighted by how much trustworthy data backs it. A separate quality layer scores the fundamentals. Every input is real reported data, nothing guessed.

14 days Pro free · no card

Track LIMES Schlosskliniken AG and try Pro for 14 days

One email gets you 14 days of full Pro (review alerts, the 35,000+ stock screener, the diversification check) plus the monthly Top-25 report of the most undervalued quality stocks. No card, cancel anytime.

Zero risk: nothing is ever charged. After 14 days you decide whether to stay.