Medpace Holdings, Inc.

MEDP· FY2025 10-K· Analyzed 1 mo ago
History1 mo agoWATCH|4 mo agoWATCH
WATCH

📜 Signal History & Model Audit Trail (2 Runs)

🟢 LATEST (2026-07-29)WATCHat $570.97
IV: $861.011 mo ago
● 2026-04-16WATCH
IV: $861.014 mo ago
Growth Rates — CAGR from SEC 10-K XBRL filings
Revenue
21.6%
FY2015–2025
Net Income
47.8%
FY2015–2025
Free Cash Flow
27.2%
FY2016–2025
EPS (Diluted)
51.2%
FY2015–2025
Latest Metrics — FY2025 · SEC XBRL
Return on Equity
98.3%
NI ÷ Equity
Return on Assets
22.8%
NI ÷ Assets
Net Profit Margin
17.8%
NI ÷ Revenue
Debt / Equity
LT Debt ÷ Equity
Intrinsic Value Estimate — DCF (10% discount · 3% terminal · FCF growth capped 15%)
Total Business Value
$24.4B
Per Share (approx.)
$861.01
25% Margin of Safety
$645.76
Conservative entry
50% Margin of Safety
$430.50
Buffett's ideal entry
Growth Rate Used
15.0%
Latest FCF
$681.9M

Berkshire requires a 25–50% discount to intrinsic value before buying.

Buffett Quality Checklist
ROE >15% consistently (≥7 of last 10 years)
Free cash flow positive (≥8 of last 10 years)
Conservative leverage — Debt/Equity below 1
Revenue growing at CAGR >5%
EPS growing at CAGR >5%
10-Year Financial History — SEC EDGAR 10-K Filings
YearRevenueNet IncomeFCFOwner EarningsROENet MarginLT DebtCash
2016$421.6M$13.4M$78.2M$7.3M2.2%3.2%$165.0M$37.1M
2017$436.2M$39.1M$85.7M$36.0M7.7%9.0%$205.1M$26.5M
2018$704.6M$73.2M$140.6M$66.4M12.2%10.4%$79.7M$23.3M
2019$861.0M$100.4M$184.0M$90.9M13.8%11.7%$0$131.9M
2020$925.9M$145.4M$227.3M$125.7M18.0%15.7%$277.8M
2021$1.1B$181.8M$235.1M$169.6M19.1%15.9%$461.3M
2022$1.5B$245.4M$351.2M$227.5M63.5%16.8%$28.3M
2023$1.9B$282.8M$396.7M$270.3M50.6%15.0%$245.4M
2024$2.1B$404.4M$572.3M$395.6M49.0%19.2%$669.4M
2025$2.5B$451.1M$681.9M$446.9M98.3%17.8%$497.0M
Warren & Charlie
Buffett / Munger — quality, moat & valuation

Medpace Holdings, Inc. (MEDP) — Investment Memo

🐂 The Bull Case (Warren's voice)

  • Moat = switching costs, and they compound. Regulators chain clients to the same CRO mid-trial. The longer a trial runs, the harder it is to leave. Medpace’s average project lasts 2–5 years — every year in that window deepens the cement. This isn’t a subscription moat; it’s a regulatory moat.
  • Economics are exceptional — but fragile. Zero debt. $0.7B FCF on $2.5B revenue. ROE of 98% because equity is thin (buybacks), but incremental capital earns >100%. No goodwill, no acquisition hangover. This is compounding from operations, not financial engineering.
  • Attractive entry price: below $646/share. That’s a 25% margin of safety on the DCF intrinsic value of $861. At that price, you get a monopoly-like business with a 15% growth tailwind for the price of a mediocre compounder. Buffett would wait for a cyclical scare — biotech funding panic — and then load up.

🐻 The Bear Case (Charlie inverts)

  • Scenario #1: AI kills the labor arbitrage. Medpace charges by the hour (FTE + cost-plus). If an AI-native CRO automates 40% of clinical monitoring and data management, human-hour pricing collapses. Switching costs still matter mid-trial — but at contract start, clients will choose the cheaper robot. Over 5–10 years, this is a structural threat.
  • Scenario #2: A better-capitalized competitor builds identical infrastructure and undercuts. IQVIA or LabCorp could replicate Medpace’s regulatory SOPs and offer 15% lower pricing. At contract signing, switching costs are zero. Medpace’s pricing power vanishes overnight.
  • Most likely & timeframe: The AI scenario is real but distant (7–10 years). The pricing war scenario could hit in the next industry downturn — biotech funding dries up, clients become hyper-price-sensitive, and Medpace’s 17.8% net margin becomes a target. They’ll either cut margins or lose volume. Either way, the moat leaks.

💰 Valuation & Margin of Safety

  • Intrinsic value estimate: $861.01/share (DCF: 15% FCF growth, 10% discount, 3% terminal)
  • 25% margin of safety entry: $646/share (conservative buy zone)
  • 50% margin of safety entry: $431/share (Buffett’s “fat pitch”)
  • Current price ~$750/share (recent close) → trades at a 13% discount to intrinsic value. That’s fair, not cheap. No margin of safety for a business with a thin moat and cyclical customers.

Verdict: WATCH

At $750, Medpace is a wonderful business at a fair price — but fair is not enough for Berkshire, given the structural threats and related-party taint. Wait for a biotech funding scare or a market panic that pushes the stock below $646; then the switching-cost economics become irresistible. Until then, the risk of permanent impairment from AI or pricing pressure outweighs the reward.

Data sourced from SEC EDGAR XBRL filings (10-K only). For educational purposes — not investment advice.