Intrinsic value of MRI Interventions, Inc. (CLPT)

[per Chepakovich valuation model]

other valuations of CLPT

[per Chepakovich valuation model]  See other valuations of CLPT stock

Previous Close$20.15
Intrinsic Value
Upside potential
Previous Close
$20.15

VALUATION INPUT DATA

Revenue, mln $
Initial revenue growth rate (norm.), %
Variable cost ratio, %
Fixed operating expenses, mln $
Production assets / Revenue, %
Working capital / Revenue, %
Interest rate on debt, %
Life of production assets, yrs
Initial discount rate, %
Shares outstanding, mln
Adjusted equity ratio
Adjusted assets / Revenue
Based on fiscal year data as of 2020-12-31 and quarterly data as of 2021-03-31.
NOTE: The bar chart shows historic and forecasted yearly revenue growth rates. Its purpose is to help you in determining what initial revenue rate you want to base your stock valuation on. Please make sure that you are confident in the value you select - for most stocks it is by far the most important parameter in valuation.
  1. Annual
  2. Quarterly YoY
  3. Quarterly QoQ

Annual revenue growth rates, % (past and forecasted)

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2020(a)2021202220232024202520262027202820292030203120322033203420352036203720382039204020412042204320442045

INCOME STATEMENT

Revenue growth rate, %14.4NaN
Revenue, $13NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $m19NaN
Operating income, $m-6NaN
EBITDA, $m-5NaN
Interest expense (income), $mNaN
Earnings before tax, $m-6NaN
Tax expense, $m1NaN
Net income, $m-7NaN

BALANCE SHEET

Cash and short-term investments, $m20NaN
Total assets, $m30NaN
Adjusted assets (=assets-cash), $m9NaN
Average production assets, $m1NaN
Working capital, $m22NaN
Total debt, $m21NaN
Total liabilities, $m27NaN
Total equity, $m2NaN
Debt-to-equity ratio8.952NaN
Adjusted equity ratio-1.882NaN

CASH FLOW

Net income, $m-7NaN
Depreciation, amort., depletion, $m1NaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $m-8NaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $m-0NaN
Free cash flow, $m-8NaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $m22
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN