Rosenbauer International AG
VSE:ROS
Intrinsic Value
The intrinsic value of one ROS stock under the Base Case scenario is 100.23 EUR. Compared to the current market price of 47.5 EUR, Rosenbauer International AG is Undervalued by 53%.
The Intrinsic Value is calculated as the average of DCF and Relative values:
Valuation History
Rosenbauer International AG
Loading...
Fundamental Analysis

Revenue & Expenses Breakdown
Rosenbauer International AG
Balance Sheet Decomposition
Rosenbauer International AG
Current Assets | 1B |
Cash & Short-Term Investments | 31.1m |
Receivables | 295.9m |
Other Current Assets | 681.9m |
Non-Current Assets | 283.9m |
Long-Term Investments | 2m |
PP&E | 181.2m |
Intangibles | 65.9m |
Other Non-Current Assets | 34.9m |
Free Cash Flow Analysis
Rosenbauer International AG
EUR | |
Free Cash Flow | EUR |
Earnings Waterfall
Rosenbauer International AG
Revenue
|
879.4m
EUR
|
Cost of Revenue
|
-724.8m
EUR
|
Gross Profit
|
154.6m
EUR
|
Operating Expenses
|
-116.5m
EUR
|
Operating Income
|
38.1m
EUR
|
Other Expenses
|
-34m
EUR
|
Net Income
|
4.1m
EUR
|
ROS Profitability Score
Profitability Due Diligence
Rosenbauer International AG's profitability score is 42/100. The higher the profitability score, the more profitable the company is.
Score
Rosenbauer International AG's profitability score is 42/100. The higher the profitability score, the more profitable the company is.
ROS Solvency Score
Solvency Due Diligence
Rosenbauer International AG's solvency score is 33/100. The higher the solvency score, the more solvent the company is.
Score
Rosenbauer International AG's solvency score is 33/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
ROS Price Targets Summary
Rosenbauer International AG
According to Wall Street analysts, the average 1-year price target for ROS is 48.28 EUR with a low forecast of 42.42 EUR and a high forecast of 55.65 EUR.
Dividends
Current shareholder yield for ROS is .
Shareholder yield represents the total return a company provides to its shareholders, calculated as the sum of dividend yield, buyback yield, and debt paydown yield. What is shareholder yield?
The intrinsic value of one ROS stock under the Base Case scenario is 100.23 EUR.
Compared to the current market price of 47.5 EUR, Rosenbauer International AG is Undervalued by 53%.