EN DE

Rosenbauer International AG (ROS) Fair Value & Analysis

Industrials · AT · Market cap €610M

RI Rosenbauer International AG ROS · VI
Price€64.40
Fair Value€79.90
Upside+24.1%
Quality36/100
Watch Rosenbauer International AG for free, get notified when fair value or trend changes. Watch for free
Healthy Growth
Thin margins · 4.0% net margin
Low debt · generates free cash flow
Mixed vs. peers (7/14)
Moderate moat 45/100
Evidence: High Range €44.80 – €108.87 Share as image

Fair value as of: Jul 16, 2026

From 26 valuation models · updated 24 days ago

Share price +4.5% over the past month.

Below-average quality, screening 24% undervalued on our models.

What matters now

  • A fairly wide model range (€44.80 to €108.87) leaves room in how you read the outcome.
  • Our model range runs from €44.80 (bear) to €108.87 (bull), base €79.90. The closer the price sits to the lower half, the larger the margin of safety.
  • Quality 36/100 (below-average quality) with high evidence: the data supports the verdict.
Share this valuation: 𝕏 WhatsApp

Price vs Fair Value (5 years)

€66.80 €25.47 Fair Value €79.90 May 2021 Aug 2026

White line = price, green steps = our fair value per fiscal year, dashed = 300-day average. As of Jul 16, 2026.

How to read this chart

60‑month range €25.47 – €66.80 · fair‑value band €44.80 – €108.87 · the €64.40 price screens below the €79.90 fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). Dashed = 300-day average. As of Jul 16, 2026.

Full chart & analysis →

Which stocks are undervalued right now? Check free Discover now →

Analysis

Rosenbauer International AG (ROS) currently trades at €64.40, while our model-based Fair Value estimate is €79.90, implying the stock looks roughly 24.1% undervalued today. The Quality Score stands at 36/100 (below-average quality), in the Industrials sector. Bull case: trading below our estimate, it may offer upside if the fundamentals hold. Bear case: a low price can be a value trap when quality is weak or the data is thin (evidence: high), always confirm before acting.

Over the trailing twelve months, Rosenbauer International AG generated revenue of €1.5B at a net margin of 4.0%. Revenue grew 15.3% year over year. It earns a return on equity of 18.1%. Net debt stands at €199M. Fundamentals as of Jul 16, 2026

Our scenario range runs from €44.80 (bear case) to €108.87 (bull case); at €64.40, the current price sits within that range. Bear and bull are the same models run on conservative and optimistic assumptions (margins, growth, valuation multiples), so a plausible valuation range, not a price target. The share trades near its 52-week high and 59% above its 52-week low, currently above its 200-day average. For context, the median of 10 Industrials peers we cover trades at 12% fair-value upside, at 24%, ROS screens cheaper than that median.

Fair Value models

Each model estimates fair value its own way; the Fair Value above is the evidence-weighted blend. Evidence (0–100) measures how completely this model’s inputs are available: well-fed models carry more weight in the blend. The spread across models is intentional, each one stresses a different value driver; dividend models, for instance, come out structurally low when payout is small.

Model BearBaseBull Evidence
Highest evidence
Growth DCF €32.82 €49.14 €69.89 80
Residual Income €32.44 €38.42 €77.98 76
Rev-Margin DCF €54.11 €96.28 €145.47 74
All 26 models by family
DCF Models
FCF DCF €32.70 €51.76 €77.73 38
Owner Earnings €35.43 €55.79 €83.54 31
5Y Revenue Exit €54.11 €96.95 €152.64 39
5Y EBITDA Exit €74.78 €136.18 €209.14 41
5Y P/E Exit €49.89 €88.94 €130.51 38
10Y Revenue Exit €42.72 €77.54 €125.92 36
10Y EBITDA Exit €56.89 €102.62 €165.85 37
10Y P/E Exit €42.29 €72.42 €110.29 35
Earnings-Based
Graham-Dodd €33.18 €111.26 €149.03 54
Lynch FV €25.31 €36.16 €47.00 50
PEG = 1.0 €25.31 €36.16 €47.00 46
EPV €55.44 €63.97 €71.07 59
Dividend Discount
Gordon GGM €4.66 €8.40 €11.56 70
DDM Multi-Stage €4.66 €7.50 €8.97 61
Multiples
P/E Multiple €76.85 €102.47 €128.08 63
P/S Multiple €62.21 €82.95 €103.69 58
P/B Multiple €62.21 €82.95 €103.69 55
EV/EBIT €103.66 €140.58 €177.51 53
EV/EBITDA €116.09 €157.16 €198.23 54
EV/Revenue €71.94 €105.83 €139.72 43
Asset-Based
NCAV (Graham) €17.93 €24.02 €35.86 50
Growth DCF
Growth DCF €32.82 €49.14 €69.89 80
Rev-Margin DCF €54.11 €96.28 €145.47 74
Economic Profit
Residual Income €32.44 €38.42 €77.98 76
ROIC Compounder €58.92 €73.60 €90.20 72
Growth Earnings
Growth-Adj P/E €65.24 €93.20 €121.16 68

Widest divergence: Multiples (€102.47) versus Dividend Discount (€7.50). Highest evidence: Growth DCF (80).

Key figures & financial health

Revenue (TTM) €1.5B
Revenue growth (YoY) +15.3%
Net margin 4.0%
Return on equity 18.1%
Free cash flow €42.5M FY2025
P/E ratio 9.8
More key figures
Operating margin 4.7%
EPS (TTM) €6.11
EPS growth (YoY) +51.2%
Net debt €199M FY2025

Figures from reported company fundamentals · as of Jul 16, 2026. TTM = trailing twelve months.

Quality Score breakdown

Overall quality 36/100

Of which business quality 38 · Market factors (momentum, volatility) 75

Profitability 46
Margins and returns on capital today
Quality Growth 53
Are margins and returns improving?
Cashflow 41
Earnings quality: real cash, not paper profit
Fin. Strength 37
Balance sheet, leverage, solvency risk
Investment 46
Disciplined investing over empire-building
Low Volatility 78
Calm price path (market factor)
Momentum 67
Price trend over the last 3–12 months (market factor)
52W Momentum 84
Distance to the 52-week high (market factor)
Net Issuance 0
Buybacks instead of dilution

Non-valuation factor families (profitability, growth, cashflow, financial strength, momentum …), each academically grounded. Valuation itself sits in the Fair Value and is deliberately excluded here to avoid double-counting.

About the company

Rosenbauer International AG engages in the provision of systems for preventive firefighting and disaster protection technology worldwide. It develops, produces, and sells a portfolio vehicle, fire extinguishing systems, equipment, and digital solutions for professional, industrial, plant and volunteer fire services.

Full company description

Rosenbauer International AG engages in the provision of systems for preventive firefighting and disaster protection technology worldwide. It develops, produces, and sells a portfolio vehicle, fire extinguishing systems, equipment, and digital solutions for professional, industrial, plant and volunteer fire services. The company offers municipal, ARFF, and industrial and aerial rescue vehicles; aerial ladders and hydraulic firefighting, refurbishment, and rescue platforms; and intervention and limber hose reels, light masts, compartment shutters, logic control systems, roll-on/roll-off containers, and stowage systems. It also provides firefighting helmets and gloves; protective clothing and boots; power generators; fans; submersible pumps; thermal imaging cameras; nozzles; LED lighting systems; HAZMAT and decon equipment; alarms and warning devices; fittings, couplings, and proportioners; respiratory and chemical protection, and measurement technology; firefighting devices and extinguishing agents; fire station equipment; gift articles; sanitary and rescue equipment; and hoses. In addition, it offers portable pumps, ultra-high-pressure systems, POLY extinguishing systems, truck-mounted pumps, foam proportioning systems, compressed air foam systems, nozzles and monitors, turrets, and engine-pump units; DRILL-X, a drilling and extinguishing device; Rosenbauer Technical Equipment (RTE) Robot, robots for fire departments and emergency services; RFC battery extinguishing systems; RFC CUTTEX, a cutting and extinguishing system; digital solutions; CAFS, turret, and POLY extinguishing systems, tunnel protection systems; and water, gas, and kitchen extinguishing systems. Further, the company provides spare parts, and repair and general overhaul services, as well as rents vehicles and equipment. The company was founded in 1866 and is headquartered in Leonding, Austria. Rosenbauer International AG operates as a subsidiary of Rosenbauer Beteiligungsverwaltung GmbH.

Company description, as reported by the company or data provider.

Revenue & earnings trend

FY2021 – FY2025 · reported fiscal years

Rosenbauer International AG reported revenue of €1.4B in FY2025 versus €975M in FY2021, a compound +10.0%/yr. Reported net income was €49.8M in FY2025, compounding +34.0%/yr from FY2021.

Growth Quality 72/100
Revenue growth appears healthy and is supported by profitability and cash-flow quality.
Latest Revenue (FY 2025)
€1.4B
Latest YoY
+9.4%
Avg. growth/yr (3Y)
+13.7%
Avg. growth/yr (5Y)
+6.5%
Avg. growth/yr (10Y)
+5.1%
Revenue +10.0%/yr
FY21 €975M
FY22 €972M
FY23 €1.1B
FY24 €1.3B
FY25 €1.4B
Net income +34.0%/yr
FY21 €15.4M
FY22 −€24.3M
FY23 −€1.1M
FY24 €27.0M
FY25 €49.8M

Watch ROS: get an alert when its fair value changes →

Share or link this analysis
For bloggers & editors: embed code + live data

For bloggers, editors and developers: paste this into your site or blog (a “Custom HTML” block in WordPress), it shows the current fair value and links back here. Free, plain HTML, and welcome. Full data streams (CSV/JSON) at /developers.

Cite: Fair Value Calculator (2026). "Rosenbauer International AG Fair Value". https://www.fairvalue-calculator.com/stock/ROS

Peer Group

Farm & Heavy Construction Machinery · 148 stocks

How this stock ranks against its industry: the green marker is this stock, the band is the typical 25–75% peer range, and the tick is the median.

Quality Score 36 · Bottom 25%
Fair Value upside +24% · Above median
Return on equity (TTM) 18% · Top 25%
Return on assets 4% · Above median
Net margin (TTM) 4% · Below median
Operating margin (TTM) 5% · Below median
Revenue growth 15% · Above median
Debt / equity 0.36× · Higher than median

Valuation Multiples vs Farm & Heavy Construction Machinery median · lower = cheaper

P/E (TTM) 9.8× · Cheaper than 75% of peers
P/B 1.93× · Pricier than median
P/S (TTM) 0.48× · Cheaper than median
P/FCF 16.6× · Pricier than 75% of peers
EV/EBITDA 6.6× · Cheaper than median
PEG 5.94× · Pricier than 75% of peers

Snowflake

Five quick dimensions, each 0 to 100: VALUE (fair-value potential), FUTURE (revenue growth), PAST (return on equity), HEALTH (low debt), DIVIDEND (yield). Green = this stock, grey = typical sector peer.

VALUE 65 · sector 22
FUTURE 77 · sector 30
PAST 73 · sector 32
HEALTH 82 · sector 93
DIVIDEND 0 · sector 40

Insider activity: 45/100

Values & ESG

Does this company touch areas you may want to avoid? The classification is inferred from sector and industry.

None of the checked exposures detected

ESG scores are not available for this stock yet. Values and ESG data are contextual and can differ between providers.

Similar stocks

10 more Farm & Heavy Construction Machinery stocks, each showing price versus our Fair Value estimate (as of Jul 16, 2026).

Stock Price Fair Value vs Fair Value
Caterpillar Inc CAT $952.41 $307.83 -68%
Deere & Company DE $597.24 $187.86 -69%
AB Volvo (publ), VOLVA kr 336.60 kr 288.08 -14%
PACCAR Inc PCAR $126.20 $94.80 -25%
Epiroc AB EPIA kr 251.90 kr 144.14 -43%
Exor N.V EXO €69.40 €219.41 +216%
Sany Heavy Industry Co 600031 ¥18.65 ¥20.84 +12%
XCMG Construction Machinery Co 000425 ¥8.39 ¥11.79 +41%
Sinotruk (Hong Kong) Limited 3808 HK$41.00 HK$53.51 +31%
Yutong Bus Co 600066 ¥32.29 ¥42.00 +30%

Compare Rosenbauer International AG with another stock

Price, fair value, quality and upside side by side.

Free, no sign-up

Explore undervalued stocks

More undervalued Industrials stocks →

All undervalued stocks TechnologyFinancial ServicesHealthcareConsumer CyclicalConsumer DefensiveCommunication ServicesIndustrialsEnergyBasic MaterialsReal EstateUtilities Deeply Undervalued StocksUndervalued Blue-Chip StocksUndervalued Small-Cap StocksUndervalued Dividend Stocks

Frequently asked questions

Is Rosenbauer International AG (ROS) overvalued or undervalued?
As of Jul 16, 2026, our model estimates a fair value of €79.90 versus a price of €64.40, about +24% (undervalued).
What is the fair value of ROS?
Our model-based fair value for Rosenbauer International AG is €79.90 (as of Jul 16, 2026), built from audited fundamentals. The current price is €64.40.
What is the quality score of ROS?
Rosenbauer International AG has a Quality Score of 36/100. It measures business quality (profitability, growth, cash flow, balance-sheet strength, investment discipline, share issuance). Market factors such as price momentum and volatility do not enter the number; they are shown separately in the detail view.
What is the revenue of Rosenbauer International AG (ROS)?
Rosenbauer International AG reported trailing-twelve-month revenue of about €1.5B (latest available figure, as of Jul 16, 2026).
What is the net profit margin of ROS?
The net profit margin of Rosenbauer International AG is about 4.0%, meaning it keeps roughly 4.0% of revenue as net income. Based on the latest reported figures.

How we calculate Fair Value

Each company is valued through a stack of independent intrinsic-value models (DCF variants, residual-income, multiples and more), blended into one family-balanced consensus and weighted by how much trustworthy data backs it. A separate quality layer scores the fundamentals. Every input is real reported data, nothing guessed.

14 days Pro free · no card

Track Rosenbauer International AG and try Pro for 14 days

One email gets you 14 days of full Pro (review alerts, the 35,000+ stock screener, the diversification check) plus the monthly Top-25 report of the most undervalued quality stocks. No card, cancel anytime.

Zero risk: nothing is ever charged. After 14 days you decide whether to stay.