Previous Close | $13.49 |
Intrinsic Value | $2.30 |
Upside potential | -83% |
Data is not available at this time.
Integra LifeSciences Holdings Corporation operates in the medical technology sector, specializing in regenerative tissue technologies, neurosurgical solutions, and extremity orthopedic products. The company serves hospitals, surgical centers, and healthcare providers, generating revenue through product sales and licensing. Its portfolio includes advanced wound care, neurosurgical instruments, and joint reconstruction devices, positioning it as a niche player in high-growth segments of the medtech industry. Integra differentiates itself through innovation and a focus on improving surgical outcomes, catering to both elective and trauma-related procedures. The company competes with larger diversified medtech firms but maintains a stronghold in specialized markets where its proprietary technologies offer clinical advantages. Its market position is reinforced by strategic acquisitions and partnerships that expand its product offerings and geographic reach.
Integra reported revenue of $1.61 billion for FY 2024, reflecting its scale in the medtech space. However, the company posted a net loss of $6.9 million, with diluted EPS of -$0.09, indicating margin pressures. Operating cash flow stood at $129.4 million, while capital expenditures were $104.4 million, suggesting disciplined reinvestment but limited free cash flow generation. The revenue-to-capex ratio highlights moderate efficiency in deploying capital for growth.
The negative net income and EPS underscore challenges in translating top-line performance to profitability. Operating cash flow, though positive, was insufficient to cover capital expenditures, signaling constrained earnings power. With $246.4 million in cash and equivalents against $1.98 billion in total debt, the company’s leverage ratio raises questions about capital efficiency, particularly in servicing debt while funding growth initiatives.
Integra’s balance sheet shows $246.4 million in cash and equivalents, providing liquidity but overshadowed by $1.98 billion in total debt. The high debt load relative to cash reserves and operating cash flow suggests elevated financial risk. The absence of dividends aligns with the company’s focus on debt management and reinvestment, though leverage remains a critical concern for long-term stability.
Revenue growth trends are not explicitly provided, but the lack of profitability and high debt may constrain near-term expansion. The company does not pay dividends, prioritizing debt reduction and operational investments. Future growth will likely hinge on product innovation and market penetration, though macroeconomic and regulatory headwinds could temper expectations.
With a negative EPS and elevated debt, Integra’s valuation likely reflects market skepticism about near-term profitability. Investors may be pricing in execution risks, including integration of acquisitions and margin improvement. The stock’s performance will depend on the company’s ability to stabilize earnings and reduce leverage, which remains a key overhang.
Integra’s strategic advantages lie in its specialized product portfolio and clinical differentiation, particularly in regenerative technologies. However, the outlook is cautious due to profitability challenges and high leverage. Success will depend on operational execution, debt management, and the ability to capitalize on demand for innovative surgical solutions. Macroeconomic pressures and competitive dynamics add uncertainty to the long-term trajectory.
Company filings (10-K, investor presentations)
show cash flow forecast
Fiscal year | 2025 | 2026 | 2027 | 2028 | 2029 | 2030 | 2031 | 2032 | 2033 | 2034 | 2035 | 2036 | 2037 | 2038 | 2039 | 2040 | 2041 | 2042 | 2043 | 2044 | 2045 | 2046 | 2047 | 2048 | 2049 | |
INCOME STATEMENT | ||||||||||||||||||||||||||
Revenue growth rate, % | NaN | |||||||||||||||||||||||||
Revenue, $ | NaN | |||||||||||||||||||||||||
Variable operating expenses, $m | NaN | |||||||||||||||||||||||||
Fixed operating expenses, $m | NaN | |||||||||||||||||||||||||
Total operating expenses, $m | NaN | |||||||||||||||||||||||||
Operating income, $m | NaN | |||||||||||||||||||||||||
EBITDA, $m | NaN | |||||||||||||||||||||||||
Interest expense (income), $m | NaN | |||||||||||||||||||||||||
Earnings before tax, $m | NaN | |||||||||||||||||||||||||
Tax expense, $m | NaN | |||||||||||||||||||||||||
Net income, $m | NaN | |||||||||||||||||||||||||
BALANCE SHEET | ||||||||||||||||||||||||||
Cash and short-term investments, $m | NaN | |||||||||||||||||||||||||
Total assets, $m | NaN | |||||||||||||||||||||||||
Adjusted assets (=assets-cash), $m | NaN | |||||||||||||||||||||||||
Average production assets, $m | NaN | |||||||||||||||||||||||||
Working capital, $m | NaN | |||||||||||||||||||||||||
Total debt, $m | NaN | |||||||||||||||||||||||||
Total liabilities, $m | NaN | |||||||||||||||||||||||||
Total equity, $m | NaN | |||||||||||||||||||||||||
Debt-to-equity ratio | NaN | |||||||||||||||||||||||||
Adjusted equity ratio | NaN | |||||||||||||||||||||||||
CASH FLOW | ||||||||||||||||||||||||||
Net income, $m | NaN | |||||||||||||||||||||||||
Depreciation, amort., depletion, $m | NaN | |||||||||||||||||||||||||
Funds from operations, $m | NaN | |||||||||||||||||||||||||
Change in working capital, $m | NaN | |||||||||||||||||||||||||
Cash from operations, $m | NaN | |||||||||||||||||||||||||
Maintenance CAPEX, $m | NaN | |||||||||||||||||||||||||
New CAPEX, $m | NaN | |||||||||||||||||||||||||
Total CAPEX, $m | NaN | |||||||||||||||||||||||||
Free cash flow, $m | NaN | |||||||||||||||||||||||||
Issuance/(repurchase) of shares, $m | NaN | |||||||||||||||||||||||||
Retained Cash Flow, $m | NaN | |||||||||||||||||||||||||
Pot'l extraordinary dividend, $m | NaN | |||||||||||||||||||||||||
Cash available for distribution, $m | NaN | |||||||||||||||||||||||||
Discount rate, % | NaN | |||||||||||||||||||||||||
PV of cash for distribution, $m | NaN | |||||||||||||||||||||||||
Current shareholders' claim on cash, % | NaN |