investorscraft@gmail.com

Intrinsic ValueDocCheck AG (AJ91.DE)

Previous Close13.20
Intrinsic Value
Upside potential
Previous Close
13.20

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

DocCheck AG operates as a specialized digital services provider for the European healthcare sector, leveraging its proprietary DocCheck portal to facilitate information exchange and e-commerce solutions. The company serves healthcare professionals, institutions, and businesses by offering targeted marketing, CRM, and digital communication tools tailored to the industry’s regulatory and operational needs. Its dual focus on B2B services and startup incubation through seed funding positions it as a bridge between innovation and established healthcare players. DocCheck’s market position is reinforced by its deep sector expertise, network effects from its portal, and a reputation for compliance-driven digital solutions in a highly regulated environment. The company competes in the healthcare information services niche, where it differentiates through vertical integration and a curated ecosystem for medical professionals. Its ability to monetize both transactional and advertising-based revenue streams provides resilience against cyclical demand shifts in the broader healthcare market.

Revenue Profitability And Efficiency

DocCheck reported revenue of €53.8 million in the latest fiscal period, with net income of €5.3 million, reflecting a net margin of approximately 9.8%. Operating cash flow stood at €7.8 million, demonstrating solid conversion of earnings into cash. Capital expenditures of €1.1 million suggest disciplined reinvestment, with free cash flow supporting liquidity and potential growth initiatives.

Earnings Power And Capital Efficiency

The company’s diluted EPS of €1.04 indicates stable earnings power relative to its share count. With €17.0 million in cash and equivalents against €5.0 million of total debt, DocCheck maintains a conservative capital structure. The absence of significant leverage allows flexibility for strategic investments or shareholder returns.

Balance Sheet And Financial Health

DocCheck’s balance sheet remains robust, with a cash-to-debt ratio of 3.4x, underscoring liquidity strength. Total debt represents only 9.4% of equity, reflecting minimal financial risk. The company’s €17.0 million cash reserve provides a buffer for operational needs or opportunistic acquisitions in the healthcare digitalization space.

Growth Trends And Dividend Policy

While specific growth rates are undisclosed, the company’s focus on healthcare digitalization aligns with structural industry trends. A dividend of €0.50 per share suggests a payout ratio near 48%, balancing income distribution with retained earnings for growth. The moderate beta of 0.8 implies lower volatility than the broader market, appealing to income-focused investors.

Valuation And Market Expectations

At a market cap of €60.9 million, DocCheck trades at approximately 1.1x revenue and 11.5x net income, reflecting modest multiples for a niche healthcare services player. The valuation implies expectations of steady, rather than explosive, growth, consistent with its specialized B2B focus and European market penetration.

Strategic Advantages And Outlook

DocCheck’s strategic advantage lies in its entrenched position as a trusted digital platform for healthcare professionals, combining regulatory compliance with network effects. The outlook remains stable, supported by healthcare’s defensive characteristics and ongoing digital adoption. Risks include competition from broader tech entrants and reliance on European market dynamics.

Sources

Company filings, market 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