investorscraft@gmail.com

Intrinsic ValueRhoen-Klinikum AG (RHK.SW)

Previous CloseCHF26.00
Intrinsic Value
Upside potential
Previous Close
CHF26.00

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 a broad spectrum of treatments, including cardiovascular rehabilitation, neurological care, trauma surgery, and oncology. Its integrated approach combines specialized medical expertise with advanced facilities, positioning it as a key player in Germany’s highly regulated healthcare sector. The company’s focus on high-quality, multidisciplinary care allows it to serve a diverse patient base while maintaining strong relationships with insurers and public health systems. RHÖN-KLINIKUM’s regional concentration in Germany provides stability, though it also limits geographic diversification. Its competitive edge lies in its scale, clinical excellence, and ability to adapt to evolving healthcare demands, such as aging populations and increasing chronic disease prevalence. The company’s reputation for specialized treatments, particularly in cardiology and neurology, reinforces its market position against both public hospitals and private competitors.

Revenue Profitability And Efficiency

RHÖN-KLINIKUM reported revenue of €1.60 billion, with net income of €43.4 million, reflecting a net margin of approximately 2.7%. Operating cash flow stood at €127.6 million, indicating solid cash generation, though capital expenditures of €70.4 million suggest ongoing investments in facility upgrades. The company’s profitability metrics are modest, typical for the capital-intensive healthcare sector, where reimbursement rates and operational efficiency play critical roles.

Earnings Power And Capital Efficiency

The company’s diluted EPS of €0.65 underscores its ability to translate revenue into earnings despite sector-wide cost pressures. With an operating cash flow covering capital expenditures, RHÖN-KLINIKUM demonstrates prudent capital allocation. However, its low beta (0.10) suggests minimal earnings volatility, which may appeal to risk-averse investors but could also indicate limited growth upside in the near term.

Balance Sheet And Financial Health

RHÖN-KLINIKUM maintains a robust balance sheet, with €279.9 million in cash and equivalents against total debt of €149.6 million, yielding a net cash position. This strong liquidity profile supports operational flexibility and potential strategic investments. The absence of significant leverage reduces financial risk, aligning with the stable but low-growth nature of the healthcare facilities industry.

Growth Trends And Dividend Policy

The company’s growth is tied to Germany’s healthcare demand, driven by demographic trends. However, its dividend policy remains conservative, with no dividends paid in the latest period, likely reflecting reinvestment priorities. Revenue growth has been steady but unspectacular, in line with the sector’s regulated pricing environment and capacity-driven expansion.

Valuation And Market Expectations

With a market cap of €816 million, RHÖN-KLINIKUM trades at a moderate valuation, reflecting its stable but slow-growth profile. The low beta indicates market perception of defensive characteristics, though investors may price in limited near-term catalysts. The stock’s appeal lies in its resilience rather than high-growth potential.

Strategic Advantages And Outlook

RHÖN-KLINIKUM’s strengths include its specialized service offerings, strong regional presence, and financial stability. Challenges include regulatory pressures and reliance on public healthcare funding. The outlook remains stable, with opportunities in niche treatments and operational efficiency gains offsetting broader sector headwinds.

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