Rosenbauer International AG (ROS) fair value: what the stock is really worth
As of Nov 6, 2026: fair value (intrinsic value) of Rosenbauer International AG stock €97.30, price €60.80, upside +60.0%, quality 45 out of 100. Rating: strongly undervalued. Calculated from audited financials with 24 of our 26 valuation models and 37 quality factors, updated daily.
69 individual criteria per stock, every one traceableSee the method →
Price vs Fair Value
White line = price, green steps = our fair value per fiscal year. As of Nov 4, 2026.
How to read this chart
60‑month range €25.47 – €66.80 · fair‑value band €65.14 – €128.08 · the €60.80 price screens below the €97.30 fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). 1 fiscal year is left out: there the valuation rested on only a fraction of the usual models. As of Nov 4, 2026.
Follow Rosenbauer International in your weekly email
Every Wednesday you see whether Rosenbauer International is on track or worth a review, plus price against fair value. Free, up to 3 stocks.
We send you a confirmation link. Unsubscribe with one click.
Rosenbauer International AG engages in the provision of systems for preventive firefighting and disaster protection technology worldwide.
Show moreShow less
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.
Stock analysis
Rosenbauer International AG (ROS) currently trades at €60.80, while our model-based Fair Value estimate is €97.30, implying the stock looks roughly 38% undervalued today.
Show more
Valuation
Bull case: the DCF Models group reads highest at a median of €106.68 per share, and 19 of the 24 models we run sit above the €60.80 price.
Bear case: the Earnings-Based group reads lowest at €53.14, and 5 of the 24 models stay below the price. Data coverage for this calculation is medium.
Scenario range: €65.14 (bear) to €128.08 (bull), the price of €60.80 sits below it. Bear and bull are the same models on cautious and optimistic assumptions, a range, not a price target.
Quality & growth
The Quality Score stands at 45/100 (below-average quality), in the Industrials sector.
Healthy Growth: Revenue growth appears healthy and is supported by profitability and cash-flow quality.
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.
Key figures
Market cap €620M Small · P/E ratio 8.3 · P/S ratio 0.43 · EPS (TTM) €7.31 · Net margin 4.9% · Return on equity 22.6% · Return on assets (EBIT) 3.2% (5-year average) · Operating margin 2.0%.
Competitive moat
Our AI-assisted moat analysis scores the competitive advantage at 46 out of 100 (low confidence).
What moves the price
The share trades about 9% below its 52-week high and 41% above its 52-week low, currently above its 200-day average.
For context, the median of 10 Industrials peers we cover trades at 10% fair-value upside, at 60%, ROS screens cheaper than that median.
Fair Value models
Bear€65.14Fair Value €97.30Bull€128.08
Price €60.80 · Upside +60.0%
Model ⓘEach model values the company its own way (discounted cash flow, earnings, assets, dividends). The fair value above starts from their evidence-weighted blend, not from a single model. In cyclical trough or peak years, after dilution or a stock split it is adjusted afterwards, so it can sit above or below the models. Based on fiscal year 2025 figures (about 10 months old). Earnings retained since then (€6.27 per share) are deliberately not added.Bear ⓘBear = the cautious scenario: the same model computed with conservative anchors (lower growth, margins and valuation multiples). Together with Bull it frames a plausible valuation range, not a price target.BaseBull ⓘBull = the optimistic scenario: the same model computed with favourable anchors (higher growth, margins and valuation multiples). Together with Bear it frames a plausible valuation range, not a price target. If a model's bull case is above four times its base value, the table shows that limit with a > sign (like the overall Bull above): beyond it no assumption holds.Coverage ⓘCoverage = how well-backed THIS model's estimate is for this stock (0–100): how complete and reliable its input data are, and how well the model fits the company. The final Fair Value is an evidence-weighted blend, so better-evidenced models count more. Green ≥70, amber 50–69, grey below 50.
Growth Quality ⓘGrowth is valuable only when reinvestment earns attractive returns (Aswath Damodaran): sustainable growth depends on return on capital, reinvestment and efficiency. Basis: total company revenue over the periods shown on the cards (3Y/5Y/all years), not per share, so a merger can show up as a growth jump; per-share earnings growth is in the value-creation card.72/100
Revenue growth appears healthy and is supported by profitability and cash-flow quality.
Revenue growth 1 year
+9.4%
Revenue growth 3 years ⓘMeasures the company's TOTAL revenue from reported annual statements: compound average growth per year (CAGR) from the fiscal year 3, 5 or N years back to the most recent comparable fiscal year. Not per share: buybacks do not change this number, and a merger can appear as a growth jump. Per-share growth (which does include buybacks) is in the value-creation card.
+13.7%
Revenue growth 5 years ⓘMeasures the company's TOTAL revenue from reported annual statements: compound average growth per year (CAGR) from the fiscal year 3, 5 or N years back to the most recent comparable fiscal year. Not per share: buybacks do not change this number, and a merger can appear as a growth jump. Per-share growth (which does include buybacks) is in the value-creation card.
+6.5%
Start year 2020 (pandemic). Over 10 years: +5.1% a year
Revenue growth 23 years ⓘMeasures the company's TOTAL revenue from reported annual statements: compound average growth per year (CAGR) from the fiscal year 3, 5 or N years back to the most recent comparable fiscal year. Not per share: buybacks do not change this number, and a merger can appear as a growth jump. Per-share growth (which does include buybacks) is in the value-creation card.
−3.0%
’14
’15
’16
’17
’18
’19
’20
’21
’22
’23
’24
’25
What shareholders gained per year (last 5 years) ⓘWhat the business itself delivers per year: earnings growth per share plus the dividend yield. This is what you get IF the market keeps valuing the stock the same way: it contains no assumption about the market changing its mind. Computed per share, so buybacks count and a merger does not pass as growth. For a company that pays no dividend it is pure earnings growth per share. Period: earnings growth per share as CAGR over the last 5 reported fiscal years (annual statements), plus the current dividend yield. The start value is the median of the three years around the start, so a single crisis year (a pandemic or a write-down) does not distort the rate.
+5.5%
Earnings growth per share plus dividend.
Earnings per share, growth per year+5.5%
Dividend (yield on the price)0.0%
Pace: 5 vs 10 years ⓘTwo data points, not a trend model: earnings growth per share over the last 5 fiscal years against the last 10. Labelled "steady" when both rates are within 3 percentage points of each other, otherwise picking up or flattening. Shown only when ten years of history exist.5.5% vs 3.5%, steady
Profit margin 2020 to 2025 ⓘOperating margin then vs now, from reported annual statements. A falling margin after a boom year is the classic peak-earnings signal: the growth rate then leans on an inflated base.5% → 6%
Pace: the 5-year rate starts in 2020 (pandemic)
Growth Forecast
Price in line with expectations
The price assumes about as much growth as the company has delivered so far and about what analysts expect.
What the price assumes ⓘThis turns our valuation around: instead of asking what the share is worth, it asks what growth the current price requires. It uses the cash the company keeps after all spending (free cash flow), the same discount rate as our models, five years of growth, then slowing evenly to 2 % a year by year ten. Compared with the analysts' sales forecasts extended to the same five years (at least three analysts, for context only, it does not enter the Fair Value): within 3 percentage points counts as "in line" (amber), below that little optimism (green), above that a lot of optimism (red).
+7.9%
Yearly growth needed for the next five years to justify today's price.
What forecasts expect ⓘAnalysts publish sales forecasts for the next two fiscal years. For the years after that, growth slows evenly to 2 % a year by year ten (2 % is the long-run rate our models use). Projected years are marked as such.
+7.5%
Yearly sales growth analysts expect, extended to five years.
After inflation (euro area: IMF forecast 2.2% a year to 2030, 2.6% from 2016 to 2025) that is about +5.6% a year for the price and +5.2% for the forecasts.
Compare Rosenbauer International AG with another stock
Price, fair value, quality and upside side by side.
Free, no sign-up
Peer Groupⓘ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.Farm & Heavy Construction Machinery · 146 stocks
Beats the industry median on 6/14 measures
A mixed picture versus its industry peers.
Valuation
Quality Score45 · Bottom 25%
Fair Value upside+60.0% · Top 25%
Profitability
Return on equity (12 months)22.6% · Top 25%
Return on assets3.7% · Below median
Net margin (12 months)4.9% · Below median
Operating margin (12 months)2.0% · Bottom 25%
Growth and dividend
Revenue growth (quarter YoY)−5.6% · Bottom 25%
Balance sheet
Debt / equity0.36× · Above median
Valuation Multiplesvs Farm & Heavy Construction Machinery median · lower = cheaper
P/E (12 months)8.3× · Cheapest 25%
P/B1.70× · Pricier than median
P/S (12 months)0.43× · Cheapest 25%
Price / free cash flow (fiscal year)13.3× · Cheaper than median
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
Frequently asked questions
Is Rosenbauer International AG (ROS) overvalued or undervalued?
As of Nov 4, 2026, our model estimates a fair value of €97.30 versus a price of €60.80, about +60% upside (undervalued).
What is the fair value of ROS?
Our model-based fair value for Rosenbauer International AG is €97.30 (as of Nov 4, 2026), built from audited fundamentals. The current price: €60.80.
What is the quality score of ROS?
Rosenbauer International AG has a Quality Score of 45/100. 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 price target for Rosenbauer International AG (ROS)?
Our model-based price target is the fair value of €97.30 (as of Nov 4, 2026) from 24 valuation models. Cautious scenario €65.14, optimistic scenario €128.08. It is a calculation from audited fundamentals, not an analyst target.
What is the Rosenbauer International AG stock forecast for 2026?
Our models put fair value at €97.30, about +60% upside versus a price of €60.80 (undervalued). Cautious scenario €65.14, optimistic scenario €128.08. The calculation is refreshed regularly with new filings.
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 Nov 4, 2026).
What growth is priced into Rosenbauer International AG (ROS)?
For today's price to be fair in a discounted-cash-flow model, Rosenbauer International AG would have to grow free cash flow by +7.9 % per year for five years (discount rate 10.0 %, then slowing evenly to 2 % perpetual growth by year ten). Over the last 5 years revenue grew +6.5 % per year. As of Nov 4, 2026.
What discount rate (WACC) does the fair value of ROS use?
Our models discount Rosenbauer International AG at 10.0 %: a base by market capitalisation (small), damped by beta 0.53, country premium for Austria. The same rate applies in all 26 models.
What is a reverse DCF?
A reverse DCF turns the usual calculation around. Instead of deriving a value from assumptions, it takes today's price as given and asks: what free-cash-flow growth would a company have to deliver for exactly this price to be fair? The result is not a forecast but the expectation already priced in. For Rosenbauer International AG that is +7.9 % per year for five years, then slowing evenly to 2 % by year ten, using the same discount rate (10.0 %) and the same formula as our fair value.
How much growth has Rosenbauer International AG (ROS) delivered so far?
Over the past 5 years revenue at Rosenbauer International AG grew +6.5 % a year. The price currently implies free-cash-flow growth of +7.9 % per year. Comparing the two shows how much confidence is in the price: if it demands more than has been delivered, the business has to accelerate for the maths to work.
How fast is the sector of Rosenbauer International AG (ROS) growing?
The median revenue growth in the sector is +7.8 % a year. That is the yardstick for the growth priced into Rosenbauer International AG (+7.9 % per year): it shows whether the expectation is within the usual range or beyond it.
What is the free cash flow yield of Rosenbauer International AG (ROS)?
The free-cash-flow yield on the price is 7.54 %: that much free cash flow Rosenbauer International AG produces per unit of market value. When it exceeds the discount rate of our models (10.0 %), the business already earns more than its cost of capital demands, and the price needs little additional growth.
What is the intrinsic value of Rosenbauer International AG (ROS)?
Intrinsic value and fair value mean the same thing: what the business is worth on its numbers, independent of the share price. For Rosenbauer International AG it is €97.30 per share (as of Nov 4, 2026), against a price of €60.80. It is the blended result of 24 valuation models in 7 families (DCF Models, Earnings-Based, Multiples, Asset-Based, Growth DCF, Economic Profit, Growth Earnings).
Is Rosenbauer International AG stock overvalued or undervalued in 2026?
As of Nov 4, 2026, ROS trades below its calculated fair value: price €60.80, fair value €97.30, a gap of about +60% (undervalued). The calculation is refreshed with each new quarterly report, so the verdict can change during the year.
Is fair value the same as the market price of ROS?
No. The price is what the market pays today (€60.80); the fair value is what the company's own numbers justify (€97.30). For Rosenbauer International AG the two are €36.50 per share apart. That gap is exactly why we show both numbers side by side.
How much is Rosenbauer International AG worth?
The market values Rosenbauer International AG at about €620M (market capitalisation, as of Nov 4, 2026). Per share that is €60.80; our models calculate a fair value of €97.30 per share.
What do the bullish and bearish scenarios say about ROS?
Our models span a range for Rosenbauer International AG: cautious scenario €65.14, base €97.30, optimistic €128.08 per share (as of Nov 4, 2026, price €60.80). The range comes from different growth and margin assumptions, not from analyst opinions.
What is the P/E ratio of ROS?
Rosenbauer International AG trades at a price-to-earnings ratio of 8.3 (as of Nov 4, 2026). A P/E on its own says little: it compares the price with ONE year of profit, while our fair value of €97.30 is built from several models across several years. Excluding one-off items of fiscal year 2025 it is 11.8 (reported for FY2025: 12.5). Median P/E at fiscal year-end, 8 fiscal years (2016 to 2025), reported earnings, FY2025 ex one-offs: 9.9. Other multiples: PEG 5.9, P/B 1.7, P/S 0.4, EV/EBITDA 5.9.
What is the PEG ratio of ROS?
The PEG ratio of Rosenbauer International AG is 5.94 (P/E divided by earnings growth, as of Nov 4, 2026). That is above 1, so the growth is already paid for in the price.
How solid is the balance sheet of Rosenbauer International AG (ROS)?
Balance-sheet figures for Rosenbauer International AG (as of Nov 4, 2026): return on equity 22.6%, debt of 0.36 per unit of equity. They feed the Quality Score of 45/100, which measures business quality independently of the share price.
How far is ROS from its 52-week high?
Rosenbauer International AG trades at €60.80, about 9% below its 52-week high of €66.80 and 41% above the low of €43.10 (as of Nov 6, 2026). Distance from the high says nothing about value: that is what the fair value of €97.30 is for.
Which stocks are comparable to Rosenbauer International AG?
From the same area (Industrials) we also value Caterpillar Inc, Deere & Company, PACCAR Inc, Daimler Truck Holding, among others. Each of them has its own fair-value calculation on this site using the same models, so the comparison is like for like.
Is Rosenbauer International AG stock attractive at the current price?
The data as of Nov 4, 2026: price €60.80, calculated fair value €97.30 (+60%), Quality Score 45/100, from 24 models. Whether that fits your horizon and risk tolerance is your call. We provide the calculation, not investment advice.
How is the fair value of ROS calculated?
We run Rosenbauer International AG through 24 models from 7 families: DCF Models, Earnings-Based, Multiples, Asset-Based, Growth DCF, Economic Profit, Growth Earnings. Every model gets the same audited fundamentals; the fair value of €97.30 builds on their evidence-weighted average, with the spread shown as a cautious and an optimistic scenario.
Is it still worth investing in stocks now?
The global stock market currently sits 13.3% above its aggregate fair value. Rosenbauer International AG currently trades 38% below its own fair value, and the market average says nothing about that. An expensive market is no reason to stay out and no reason to buy everything at once: keep a broad savings plan running, buy single stocks only with money you can do without, and hold part of your money liquid while the market is high. The full picture including sectors is on is it worth investing now.
What is the share price of Rosenbauer International AG (ROS)?
The closing price on Nov 6, 2026 was €60.80. Our model-based fair value is €97.30, about +60% upside (undervalued). We carry closing prices from our data provider, not a live tick.
What should I pay attention to with Rosenbauer International AG right now?
The large discount to fair value meets weak quality (45/100). That raises the risk this is a value trap rather than a bargain. The price is below even our cautious bear case (€65.14). The market is more pessimistic than our downside scenario. A fairly wide model range (€65.14 to €128.08) leaves room in how you read the outcome.
Where does the earnings growth of Rosenbauer International AG (ROS) come from?
Earnings per share at Rosenbauer International AG grew +2.4 % a year from 2014 to 2025. Broken into its drivers: revenue per share +2.8 %, EBIT margin +0.6 %, tax rate +4.3 %, residual (interest, one-offs) −5.0 %. The four rates multiply to the earnings growth rate, they do not add up. Start and end are three-year averages so a single exceptional year does not distort the result.
Key figures of Rosenbauer International AG
How large is the market capitalisation of Rosenbauer International AG (ROS)?
The market capitalisation of Rosenbauer International AG is €620M. The stock-market value of the whole company: share price times number of shares. It is what the market asks for the entire business today.
What is the P/S ratio of Rosenbauer International AG (ROS)?
The price-to-sales ratio of Rosenbauer International AG is 0.43 (last twelve months). Price to sales: market value relative to yearly revenue. Useful when profit is thin or distorted.
What are the earnings per share of Rosenbauer International AG (ROS)?
Earnings per share at Rosenbauer International AG are €7.31 (price ÷ EPS = P/E 8.3). Earnings per share over the last twelve months: total profit spread across every single share.
What is the net margin of Rosenbauer International AG (ROS)?
The net margin of Rosenbauer International AG is 4.9% (last twelve months). How much of every unit of revenue ends up as profit. 10% means 10 cents of profit per dollar of sales.
What is the return on equity of Rosenbauer International AG (ROS)?
The return on equity (ROE) of Rosenbauer International AG is 22.6% (last twelve months). Profit relative to shareholders' equity, how efficiently the company works with its owners' money.
What is the EBIT return on assets of Rosenbauer International AG (ROS)?
On an EBIT basis the return on assets of Rosenbauer International AG is 3.2% (avg 5y). Operating profit (EBIT) relative to everything the company owns, as a multi-year average. It describes the business model rather than one good or bad year.
What is the operating margin of Rosenbauer International AG (ROS)?
The operating margin of Rosenbauer International AG is 2.0% (last twelve months). Profit from the core business (before interest and taxes) relative to revenue.
How fast is revenue growing at Rosenbauer International AG (ROS)?
Revenue at Rosenbauer International AG is growing −5.6% versus a year earlier (3y avg +13.7%). How much revenue grew versus a year earlier (YoY). The 3-year average next to it puts the single year in context.
How fast are earnings growing at Rosenbauer International AG (ROS)?
Earnings per share at Rosenbauer International AG are growing +51.2% versus a year earlier. How much earnings per share grew versus a year earlier.
How much net debt does Rosenbauer International AG (ROS) carry?
The net debt of Rosenbauer International AG is €199M (fiscal year 2025, ≈ 4.3 yrs of FCF). Debt minus cash on hand. The note shows how many years of free cash flow could in theory pay it off.
Free · no account needed
Watch Rosenbauer International AG in the live analysis
One click puts Rosenbauer International AG on your watchlist: fair value and trend at a glance, plus comparison, the diversification check and the 27,000+ stock screener.
Some data
Nov 4, 2026