Previous Close | $45.76 |
Intrinsic Value | $0.00 |
Upside potential | -100% |
Data is not available at this time.
LivaNova PLC operates in the medical technology sector, specializing in innovative therapies for cardiac surgery, neuromodulation, and respiratory control. The company generates revenue through the sale of medical devices, consumables, and services, with a focus on high-growth areas like heart-lung machines, neuromodulation implants, and advanced respiratory support systems. Its core markets include North America, Europe, and select emerging economies, where it competes with larger players like Medtronic and Abbott. LivaNova differentiates itself through proprietary technologies such as its advanced perfusion systems and VNS Therapy for epilepsy and depression. The company maintains a niche but influential position, particularly in cardiopulmonary and neuromodulation therapies, where its R&D investments aim to address unmet clinical needs. Regulatory approvals and hospital adoption remain critical drivers for its market penetration.
LivaNova reported FY2024 revenue of $1.25 billion, with net income of $63.2 million, reflecting a net margin of approximately 5%. Operating cash flow stood at $183 million, while capital expenditures totaled $47.1 million, indicating disciplined reinvestment. The diluted EPS of $1.16 suggests modest but stable earnings power. The company’s operational efficiency is supported by its focus on high-margin medical devices, though competitive pressures may weigh on pricing.
The company’s earnings are driven by recurring revenue from device sales and service contracts, with neuromodulation and cardiopulmonary segments contributing significantly. Capital efficiency appears balanced, with operating cash flow covering capex and debt obligations. However, R&D intensity and regulatory hurdles may constrain near-term profitability improvements. The absence of dividends allows for reinvestment in growth initiatives.
LivaNova’s balance sheet shows $428.9 million in cash and equivalents against $676.8 million in total debt, indicating a manageable leverage position. The liquidity cushion supports ongoing operations and strategic investments. Debt maturity profiles and interest coverage ratios would provide further clarity on financial flexibility, but current metrics suggest a stable footing.
Growth is likely tied to product launches and geographic expansion, particularly in neuromodulation. The company does not pay dividends, opting instead to allocate capital toward R&D and M&A. Historical revenue trends suggest mid-single-digit growth, though pipeline advancements could accelerate this. Investor returns may hinge on share repurchases or future dividend initiation.
The market likely prices LivaNova based on its niche leadership and pipeline potential, with a P/E ratio inferred from its EPS. Comparables in the medtech space trade at premiums, suggesting upside if execution improves. However, macroeconomic and regulatory risks may temper expectations. The lack of dividends may also influence investor sentiment.
LivaNova’s strengths lie in its specialized product portfolio and clinical expertise, particularly in underpenetrated therapeutic areas. Near-term challenges include competition and R&D commercialization risks, but long-term opportunities in neuromodulation and cardiac care are substantial. The outlook depends on successful product adoption and margin expansion, with 2024 serving as a pivotal year for pipeline validation.
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 |