investorscraft@gmail.com

Intrinsic ValueDocMorris AG (DOCM.SW)

Previous CloseCHF5.60
Intrinsic Value
Upside potential
Previous Close
CHF5.60

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 leading digital healthcare player in Switzerland and Europe, specializing in e-commerce pharmacies and wholesale distribution of medical and pharmaceutical products. The company operates under brands like Zur Rose, PromoFarma, TeleClinic, and DocMorris, offering prescription and OTC medicines, health products, and medicines management services. Its hybrid model combines online mail-order pharmacies with select stationary pharmacy shops, catering to physicians, pharmacies, and end consumers. The company has strategically pivoted toward digital healthcare, leveraging TeleClinic’s telemedicine platform to integrate consultations with pharmaceutical services. Despite regulatory challenges in key markets like Germany, DocMorris maintains a strong foothold in Switzerland and is expanding its B2B wholesale segment. The company’s focus on convenience, competitive pricing, and digital integration positions it as a disruptor in traditional pharmacy retail, though profitability remains pressured by high operational costs and market competition.

Revenue Profitability And Efficiency

DocMorris reported CHF 1.02 billion in revenue for the period, reflecting its scale in the e-pharmacy and wholesale segments. However, net losses deepened to CHF -97.3 million, with diluted EPS at CHF -8.26, underscoring ongoing profitability challenges. Operating cash flow was negative at CHF -26.6 million, though capital expenditures were modest at CHF -1.4 million, suggesting restrained investment amid cost optimization efforts.

Earnings Power And Capital Efficiency

The company’s negative earnings highlight structural inefficiencies, including high fulfillment costs and competitive pricing pressures. While revenue scale is substantial, margins remain compressed due to regulatory constraints and operational expenses. The lack of positive free cash flow indicates limited near-term earnings power, though the B2B wholesale segment may offer steadier returns compared to the capital-intensive B2C model.

Balance Sheet And Financial Health

DocMorris holds CHF 95.4 million in cash, against total debt of CHF 312.2 million, reflecting moderate liquidity but elevated leverage. The balance sheet shows resilience, but sustained losses could strain financial flexibility. The absence of dividends aligns with the company’s focus on reinvestment and debt management.

Growth Trends And Dividend Policy

Revenue growth has been tempered by regulatory headwinds, particularly in Germany, while the Swiss market remains stable. The company prioritizes cost discipline over aggressive expansion, with no dividend payouts as it navigates profitability challenges. Long-term growth hinges on scaling telemedicine integration and wholesale partnerships.

Valuation And Market Expectations

With a market cap of CHF 439.6 million and a beta of 1.87, DocMorris is viewed as a high-risk, high-reward play on digital healthcare adoption. Investors appear cautious, pricing in execution risks and regulatory uncertainty, though upside potential exists if profitability improves.

Strategic Advantages And Outlook

DocMorris benefits from first-mover advantage in European e-pharmacy and a vertically integrated model. However, the outlook remains mixed, with profitability dependent on cost containment and successful scaling of higher-margin services like telemedicine. Regulatory clarity in key markets will be critical for sustained growth.

Sources

Company filings, Bloomberg

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