investorscraft@gmail.com

Intrinsic ValueShop Apotheke Europe N.V. (SAE.DE)

Previous Close88.30
Intrinsic Value
Upside potential
Previous Close
88.30

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2022 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Shop Apotheke Europe N.V. is a leading online pharmacy operator in Europe, serving customers in Germany, Austria, Switzerland, France, Belgium, Italy, and the Netherlands. The company specializes in the digital distribution of prescription and over-the-counter medications, alongside pharmacy-related beauty products and food supplements. Its revenue model is built on high-margin pharmaceutical sales, leveraging e-commerce efficiency to capture market share in the rapidly growing online healthcare sector. The company operates in a highly regulated industry, where trust and compliance are critical, positioning itself as a reliable alternative to traditional brick-and-mortar pharmacies. With a strong foothold in Germany and expanding operations across Europe, Shop Apotheke competes on convenience, competitive pricing, and a broad product portfolio. Its market position is reinforced by strategic partnerships and a scalable digital infrastructure, though it faces regulatory hurdles and competition from both established pharmacies and emerging digital health platforms.

Revenue Profitability And Efficiency

In FY 2022, Shop Apotheke reported revenue of €1.20 billion, reflecting its strong market presence in European online pharmacy sales. However, the company posted a net loss of €77.6 million, with diluted EPS at -€4.32, indicating ongoing challenges in achieving profitability. Operating cash flow was negative at €-29.1 million, while capital expenditures totaled €-53.5 million, suggesting continued investment in growth despite financial strain.

Earnings Power And Capital Efficiency

The company’s negative earnings highlight its current reinvestment phase, prioritizing market expansion over short-term profitability. Capital efficiency remains under pressure due to high operational costs and competitive pricing strategies. The lack of positive free cash flow underscores the need for improved cost management and scaling benefits to achieve sustainable earnings power in the future.

Balance Sheet And Financial Health

Shop Apotheke’s balance sheet shows €66.4 million in cash and equivalents against total debt of €255.2 million, indicating moderate leverage. The negative operating cash flow and significant capital expenditures raise concerns about liquidity, though the company’s market capitalization of €1.61 billion provides some financial flexibility. Continued losses may necessitate further financing to support expansion plans.

Growth Trends And Dividend Policy

Revenue growth remains a key focus, driven by geographic expansion and digital adoption in healthcare. The company does not pay dividends, reinvesting all earnings into scaling operations. While top-line growth is evident, profitability trends will be critical to monitor as the online pharmacy market matures and competitive pressures intensify.

Valuation And Market Expectations

With a market cap of €1.61 billion and a beta of 0.88, Shop Apotheke is viewed as a growth play in the digital healthcare space. Investors appear to tolerate near-term losses in anticipation of long-term market dominance, though valuation multiples remain sensitive to profitability improvements and regulatory developments.

Strategic Advantages And Outlook

Shop Apotheke’s strategic advantages include its pan-European footprint, regulatory expertise, and strong e-commerce platform. The outlook hinges on achieving profitability while navigating competitive and regulatory challenges. Success will depend on operational efficiency, customer retention, and the ability to capitalize on the shift toward online healthcare services.

Sources

Company filings, market data

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2023202420252026202720282029203020312032203320342035203620372038203920402041204220432044204520462047

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