investorscraft@gmail.com

Intrinsic ValueDocMorris AG (0RRB.L)

Previous Close£5.59
Intrinsic Value
Upside potential
Previous Close
£5.59

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2024 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

DocMorris AG is a Switzerland-based healthcare company specializing in e-commerce pharmacies and wholesale distribution of medical and pharmaceutical products. The company operates under brands such as Zur Rose, PromoFarma, TeleClinic, and DocMorris, serving both B2B and B2C markets. Its product portfolio includes prescription and over-the-counter medicines, consumer health products, and nutritional supplements, complemented by medicines management services. DocMorris also maintains a presence in stationary pharmacy shops, blending digital and physical retail strategies. The company’s market position is strengthened by its dual focus on direct-to-consumer online sales and wholesale distribution to healthcare providers. Operating in a highly regulated industry, DocMorris leverages its established logistics and digital infrastructure to maintain efficiency and compliance. However, the competitive landscape includes both traditional pharmacies and emerging digital health platforms, requiring continuous innovation to sustain growth. The rebranding from Zur Rose Group AG to DocMorris AG in 2023 reflects its strategic emphasis on consolidating its identity as a leading digital pharmacy player in Europe.

Revenue Profitability And Efficiency

DocMorris reported revenue of CHF 1.02 billion for the period, underscoring its scale in the medical distribution sector. However, the company posted a net loss of CHF 97.3 million, with diluted EPS at -CHF 8.26, indicating ongoing profitability challenges. Operating cash flow was negative at CHF 26.6 million, while capital expenditures remained modest at CHF 1.4 million, reflecting restrained investment activity amid financial pressures.

Earnings Power And Capital Efficiency

The company’s negative earnings and cash flow highlight inefficiencies in converting revenue into sustainable profits. High operating costs, likely tied to logistics and regulatory compliance in the pharmaceutical sector, weigh on margins. The capital-light model of e-commerce is offset by the capital-intensive nature of wholesale distribution, creating a mixed efficiency profile that requires optimization to improve returns.

Balance Sheet And Financial Health

DocMorris holds CHF 95.4 million in cash and equivalents against total debt of CHF 312.2 million, indicating a leveraged balance sheet. The debt-to-equity ratio suggests moderate financial risk, but negative cash flow raises concerns about liquidity. The absence of dividends aligns with the company’s focus on preserving capital for operational needs and potential restructuring.

Growth Trends And Dividend Policy

Revenue growth is tempered by profitability struggles, with no dividend payments reflecting a prioritization of financial stabilization over shareholder returns. The company’s expansion in digital pharmacy services and wholesale distribution may drive future top-line growth, but achieving positive earnings remains critical. Strategic initiatives, including brand consolidation, aim to enhance market positioning, though execution risks persist.

Valuation And Market Expectations

With a market cap of CHF 452 million and a beta of 1.87, DocMorris is viewed as a high-risk investment, sensitive to market volatility. The negative earnings and cash flow contribute to a discounted valuation, with investors likely awaiting signs of turnaround before assigning higher multiples. Sector tailwinds in digital health could provide long-term upside if profitability improves.

Strategic Advantages And Outlook

DocMorris benefits from its established e-commerce platform and hybrid retail-wholesale model, which provides diversification. Regulatory expertise and brand recognition in Europe are key strengths. However, the outlook remains cautious due to persistent losses and competitive pressures. Success hinges on cost management, operational efficiency, and leveraging digital health trends to restore investor confidence.

Sources

Company filings, London Stock Exchange data

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2025202620272028202920302031203220332034203520362037203820392040204120422043204420452046204720482049

INCOME STATEMENT

Revenue growth rate, %NaN
Revenue, $NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $mNaN
Operating income, $mNaN
EBITDA, $mNaN
Interest expense (income), $mNaN
Earnings before tax, $mNaN
Tax expense, $mNaN
Net income, $mNaN

BALANCE SHEET

Cash and short-term investments, $mNaN
Total assets, $mNaN
Adjusted assets (=assets-cash), $mNaN
Average production assets, $mNaN
Working capital, $mNaN
Total debt, $mNaN
Total liabilities, $mNaN
Total equity, $mNaN
Debt-to-equity ratioNaN
Adjusted equity ratioNaN

CASH FLOW

Net income, $mNaN
Depreciation, amort., depletion, $mNaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $mNaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $mNaN
Free cash flow, $mNaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $mNaN
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN
HomeMenuAccount