investorscraft@gmail.com

Intrinsic ValueRhoen-Klinikum AG (RHK.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

RHÖN-KLINIKUM AG is a leading German healthcare provider specializing in in-patient, semi-patient, and outpatient services. The company operates eight hospitals with 5,420 beds across five medical sites, offering specialized treatments in cardiovascular rehabilitation, hand surgery, neurology, psychosomatic therapy, and oncology. Its integrated care model emphasizes high-quality, multidisciplinary treatment, positioning it as a trusted name in Germany's competitive healthcare sector. The company’s focus on specialized medical services and rehabilitation differentiates it from generalist providers, catering to both acute and chronic care needs. RHÖN-KLINIKUM’s regional concentration in Germany ensures deep market penetration, though it faces regulatory and cost pressures common to the healthcare industry. Its scale and clinical expertise provide a competitive edge in attracting patients and partnerships with insurers.

Revenue Profitability And Efficiency

In FY 2024, RHÖN-KLINIKUM reported revenue of €1.6 billion, with net income of €43.4 million, reflecting a modest but stable margin. Operating cash flow stood at €127.6 million, indicating efficient cash generation from core operations. Capital expenditures of €70.4 million suggest ongoing investments in facility upgrades and medical technology, aligning with industry standards for maintaining service quality.

Earnings Power And Capital Efficiency

The company’s diluted EPS of €0.65 underscores its ability to translate revenue into shareholder value, albeit at a conservative pace. With a beta of 0.017, RHÖN-KLINIKUM exhibits low volatility, typical of defensive healthcare stocks. Its capital efficiency is balanced, with reinvestment needs offset by steady cash flows from operations.

Balance Sheet And Financial Health

RHÖN-KLINIKUM maintains a solid financial position, with €279.9 million in cash and equivalents against total debt of €149.6 million, indicating a healthy liquidity buffer. The low debt-to-equity ratio reflects prudent leverage management, supporting resilience in a regulated, capital-intensive industry.

Growth Trends And Dividend Policy

The company has not paid dividends, prioritizing reinvestment in capacity and specialty care. Growth is likely tied to demographic trends and healthcare demand in Germany, though expansion may be constrained by regulatory hurdles and fixed-cost structures inherent to hospital operations.

Valuation And Market Expectations

At a market cap of €863.5 million, RHÖN-KLINIKUM trades at a moderate valuation, reflecting its stable but slow-growth profile. Investors likely price in its defensive attributes and regional market dominance, with limited upside from operational leverage.

Strategic Advantages And Outlook

RHÖN-KLINIKUM’s strategic focus on specialized care and rehabilitation services positions it well for aging populations. However, cost inflation and reimbursement pressures remain key risks. The outlook is stable, with growth dependent on operational efficiency and potential niche acquisitions.

Sources

Company filings, Deutsche Börse 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