R

Rosenbauer International AG
VSE:ROS

Watchlist Manager
Rosenbauer International AG
VSE:ROS
Watchlist
Price: 45 EUR Market Closed
Market Cap: 459m EUR

Intrinsic Value

The intrinsic value of one ROS stock under the Base Case scenario is 116.97 EUR. Compared to the current market price of 45 EUR, Rosenbauer International AG is Undervalued by 62%.

The Intrinsic Value is calculated as the average of DCF and Relative values:

ROS Intrinsic Value
116.97 EUR
Undervaluation 62%
Intrinsic Value
Price
R
Worst Case
Base Case
Best Case

Valuation History
Rosenbauer International AG

What is Valuation History?
Ask AI Assistant
What other research platforms think about ROS?

Let our AI compare Alpha Spread’s intrinsic value with external valuations from Simply Wall St, GuruFocus, ValueInvesting.io, Seeking Alpha, and others.

Discover External Valuations
Why is ROS valued this way?

Let our AI break down the key assumptions behind the intrinsic value calculation for Rosenbauer International AG.

Explain Valuation
Compare ROS to

Fundamental Analysis

Company Overview
Loading...
Economic Moat
Loading...
Earnings Call
Loading...
Management
Loading...
Contacts
Loading...
How do you feel about ROS?
Bearish
Neutral
Bullish
Financials
Annual
Quarterly
TTM
Annual
Quarterly
TTM

Balance Sheet Decomposition
Rosenbauer International AG

Current Assets 1B
Cash & Short-Term Investments 29.5m
Receivables 299m
Other Current Assets 684.8m
Non-Current Assets 280.4m
Long-Term Investments 2m
PP&E 183.8m
Intangibles 61.9m
Other Non-Current Assets 32.8m
Current Liabilities 739.1m
Accounts Payable 100m
Other Current Liabilities 639.1m
Non-Current Liabilities 251.8m
Long-Term Debt 211.8m
Other Non-Current Liabilities 40.1m
Efficiency

Free Cash Flow Analysis
Rosenbauer International AG

Last Value
3-Years Average
FCF Margin
Conversion Rate

Earnings Waterfall
Rosenbauer International AG

Revenue
1.4B EUR
Cost of Revenue
-1.1B EUR
Gross Profit
235.2m EUR
Operating Expenses
-177.7m EUR
Operating Income
57.4m EUR
Other Expenses
-44.4m EUR
Net Income
13m EUR
Fundamental Scores

ROS Profitability Score
Profitability Due Diligence

Rosenbauer International AG's profitability score is 45/100. The higher the profitability score, the more profitable the company is.

ROE is Increasing
ROIC is Increasing
Operating Margin is Increasing
Healthy Gross Margin
45/100
Profitability
Score

Rosenbauer International AG's profitability score is 45/100. The higher the profitability score, the more profitable the company is.

ROS Solvency Score
Solvency Due Diligence

Rosenbauer International AG's solvency score is 36/100. The higher the solvency score, the more solvent the company is.

Low D/E
Short-Term Solvency
Long-Term Solvency
Average Altman Z-Score
36/100
Solvency
Score

Rosenbauer International AG's solvency score is 36/100. The higher the solvency score, the more solvent the company is.

Wall St
Price Targets

ROS Price Targets Summary
Rosenbauer International AG

Wall Street analysts forecast ROS stock price to rise over the next 12 months.

According to Wall Street analysts, the average 1-year price target for ROS is 57.89 EUR with a low forecast of 53.53 EUR and a high forecast of 63 EUR.

Lowest
Price Target
53.53 EUR
19% Upside
Average
Price Target
57.89 EUR
29% Upside
Highest
Price Target
63 EUR
40% Upside
View Analyst Estimates
View Analyst Estimates

Dividends

Dividend Yield
Lowest
Average
Highest
Dividend Per Share
N/A
Growth 3Y
Growth 5Y
Growth 10Y
Dividend Safety Score
Very
Unsafe
Unsafe
Safe
Very
Safe
0
25
50
75
100
Shareholder Yield

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?

Shareholder Yield
Dividend Yield
Lowest
Average
Highest
Buyback Yield
Lowest
Average
Highest
Debt Paydown Yield
Lowest
Average
Highest

Competitive Landscape

Company Market Cap Intrinsic Valuation Profitability Solvency Price Change
1Y 3Y 5Y
What is the Intrinsic Value of one ROS stock?

The intrinsic value of one ROS stock under the Base Case scenario is 116.97 EUR.

Is ROS stock undervalued or overvalued?

Compared to the current market price of 45 EUR, Rosenbauer International AG is Undervalued by 62%.

Back to Top