investorscraft@gmail.com

Intrinsic ValueRedcare Pharmacy N.V. (RDC.DE)

Previous Close62.55
Intrinsic Value
Upside potential
Previous Close
62.55

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

Redcare Pharmacy NV operates as a leading online pharmacy platform across Germany, Austria, Switzerland, France, Belgium, Italy, and the Netherlands. The company specializes in dispensing prescription and over-the-counter medications, alongside pharmacy-related beauty, personal care products, and food supplements. Its digital-first approach leverages e-commerce efficiency to serve a growing demand for convenient healthcare solutions, positioning it as a disruptor in traditional pharmacy markets. Redcare Pharmacy differentiates itself through a seamless online ordering system, competitive pricing, and a broad product portfolio that caters to both chronic and acute medication needs. The company’s rebranding from Shop Apotheke Europe in 2023 reflects its strategic focus on expanding its digital healthcare ecosystem. Operating in a highly regulated industry, Redcare benefits from structural tailwinds such as aging populations and increasing preference for online health services. Its pan-European footprint provides scalability, though it faces competition from both established brick-and-mortar pharmacies and emerging digital players.

Revenue Profitability And Efficiency

Redcare Pharmacy reported revenue of €2.37 billion for the latest fiscal period, underscoring its significant market presence. However, the company posted a net loss of €45.5 million, with diluted EPS at -€2.27, reflecting ongoing investments in growth and operational scaling. Operating cash flow stood at €22.1 million, while capital expenditures were €8.7 million, indicating disciplined reinvestment in platform and logistics infrastructure.

Earnings Power And Capital Efficiency

The company’s negative earnings highlight challenges in achieving profitability amid expansion costs. Redcare’s capital efficiency is tempered by its growth-focused strategy, with operating cash flow suggesting potential for improved margins as scale benefits materialize. The absence of dividend payouts aligns with its reinvestment priorities to capture market share in Europe’s fragmented online pharmacy sector.

Balance Sheet And Financial Health

Redcare maintains a solid liquidity position with €96.9 million in cash and equivalents, against total debt of €247.4 million. The balance sheet reflects a manageable leverage profile, supporting its growth initiatives. The company’s financial health is further bolstered by its ability to generate positive operating cash flow, providing flexibility to navigate competitive and regulatory pressures.

Growth Trends And Dividend Policy

Redcare’s revenue growth is driven by increasing digital adoption in healthcare, though profitability remains elusive. The company does not currently pay dividends, prioritizing reinvestment in technology, marketing, and geographic expansion. Future growth may hinge on operational leverage and market consolidation opportunities in Europe’s online pharmacy space.

Valuation And Market Expectations

With a market capitalization of €2.55 billion, Redcare trades at a premium reflective of its growth potential in the online pharmacy sector. Investors appear to discount near-term losses in favor of long-term market leadership, as evidenced by its elevated beta of 1.17, indicating higher volatility relative to the market.

Strategic Advantages And Outlook

Redcare’s strategic advantages include its first-mover scale, pan-European reach, and tech-driven logistics. Regulatory tailwinds and shifting consumer preferences toward e-pharmacies support its outlook. Execution risks include pricing pressures and regulatory hurdles, but the company is well-positioned to capitalize on the digital transformation of healthcare distribution.

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