investorscraft@gmail.com

Intrinsic ValueDocMorris AG (ROSE.SW)

Previous CloseCHF35.02
Intrinsic Value
Upside potential
Previous Close
CHF35.02

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 European e-commerce pharmacy and wholesale distributor of medical and pharmaceutical products, operating under the Zur Rose and DocMorris brands. The company serves Germany, Switzerland, and other European markets with a diversified portfolio that includes consumer health, beauty, and personal care products, alongside medicines management services. Its hybrid model combines online mail-order pharmacies with stationary pharmacy shops, catering to both private individuals and healthcare professionals such as physicians. The company’s strategic positioning leverages digital transformation in healthcare, offering convenience and accessibility in pharmaceutical retail. Despite competitive pressures from traditional pharmacies and other online players, DocMorris maintains a strong foothold due to its integrated supply chain and established brand recognition. The company’s focus on expanding its digital capabilities and optimizing its wholesale operations underscores its commitment to long-term growth in the evolving European healthcare landscape.

Revenue Profitability And Efficiency

DocMorris reported revenue of CHF 1.02 billion for the period, reflecting its substantial market presence in European pharmaceutical e-commerce. However, the company posted a net loss of CHF 97.3 million, with diluted EPS at -CHF 8.26, indicating ongoing profitability challenges. Operating cash flow was negative at CHF 26.6 million, while capital expenditures remained modest at CHF 1.4 million, suggesting constrained investment capacity amid operational pressures.

Earnings Power And Capital Efficiency

The company’s negative earnings highlight inefficiencies in its current cost structure, likely driven by competitive pricing and operational expenses in its e-commerce and wholesale segments. With a diluted EPS of -CHF 8.26, DocMorris faces significant hurdles in translating its revenue scale into sustainable profitability. Capital efficiency remains a concern, as evidenced by negative operating cash flow and limited reinvestment activity.

Balance Sheet And Financial Health

DocMorris holds CHF 95.4 million in cash and equivalents, providing some liquidity buffer against its total debt of CHF 312.2 million. The debt load, while manageable, underscores the need for improved cash generation to strengthen the balance sheet. The absence of dividend payouts aligns with the company’s focus on preserving capital amid financial restructuring efforts.

Growth Trends And Dividend Policy

Revenue growth potential is tempered by the company’s current unprofitability and competitive market dynamics. DocMorris has not issued dividends, reflecting its prioritization of operational turnaround over shareholder returns. Future growth will likely depend on optimizing its e-commerce platform and expanding high-margin services such as medicines management.

Valuation And Market Expectations

With a market capitalization of CHF 404.5 million and a beta of 1.4, DocMorris is viewed as a higher-risk investment due to its volatile earnings profile. The market appears cautious, pricing in expectations of continued restructuring before sustainable profitability can be achieved.

Strategic Advantages And Outlook

DocMorris benefits from its established brand and hybrid retail-wholesale model, but execution risks remain. The company’s ability to streamline costs and enhance digital offerings will be critical to reversing losses. Long-term success hinges on capturing greater market share in Europe’s growing online pharmacy sector while improving operational efficiency.

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