investorscraft@gmail.com

Intrinsic ValueMasimo Corporation (MASI)

Previous Close$137.33
Intrinsic Value
Upside potential
Previous Close
$137.33

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2024 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Masimo Corporation operates in the medical technology sector, specializing in non-invasive patient monitoring solutions. The company generates revenue primarily through the sale of pulse oximeters, sensors, and advanced monitoring systems, catering to hospitals, clinics, and home healthcare providers. Its proprietary Signal Extraction Technology (SET) enhances accuracy in low-perfusion conditions, differentiating it from competitors. Masimo holds a strong position in the global patient monitoring market, with a focus on innovation and regulatory compliance to maintain its competitive edge. The company also licenses its technology to other medical device manufacturers, creating an additional revenue stream. Its products are widely adopted in critical care, neonatal, and perioperative settings, reinforcing its reputation for reliability and clinical efficacy. Masimo's strategic acquisitions, such as the purchase of Sound United, aim to diversify its portfolio and expand into adjacent markets like consumer health.

Revenue Profitability And Efficiency

Masimo reported revenue of $2.09 billion for FY 2024, reflecting its strong market presence. However, the company posted a net loss of $304.9 million, with diluted EPS of -$5.72, indicating profitability challenges. Operating cash flow stood at $196.4 million, suggesting operational efficiency despite the net loss. Capital expenditures were modest at $20 million, highlighting disciplined investment in growth initiatives.

Earnings Power And Capital Efficiency

The company's negative net income and EPS underscore earnings pressure, likely due to higher costs or one-time expenses. Operating cash flow remains positive, demonstrating Masimo's ability to generate cash from core operations. The balance between capital expenditures and cash flow indicates prudent capital allocation, though profitability improvements are needed to enhance shareholder returns.

Balance Sheet And Financial Health

Masimo's balance sheet shows $177.6 million in cash and equivalents, providing liquidity. Total debt of $846.1 million suggests leverage, which could constrain financial flexibility. The absence of dividends aligns with a focus on reinvestment and debt management. The company's financial health hinges on improving profitability and managing debt levels effectively.

Growth Trends And Dividend Policy

Revenue growth trends are not explicitly provided, but Masimo's expansion into consumer health through acquisitions signals a growth strategy. The company does not pay dividends, prioritizing reinvestment in innovation and market expansion. Future growth will depend on successful integration of acquisitions and demand for its monitoring technologies.

Valuation And Market Expectations

Market expectations likely balance Masimo's strong revenue base against its profitability challenges. The negative EPS and net loss may weigh on valuation multiples. Investors will monitor the company's ability to return to profitability and leverage its technological leadership in patient monitoring.

Strategic Advantages And Outlook

Masimo's strategic advantages include its proprietary SET technology and strong brand in medical monitoring. The outlook depends on resolving profitability issues and capitalizing on growth opportunities in consumer health. Regulatory approvals and adoption of new products will be critical to sustaining its market position and driving long-term value.

Sources

Company filings, investor presentations

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2025202620272028202920302031203220332034203520362037203820392040204120422043204420452046204720482049

INCOME STATEMENT

Revenue growth rate, %NaN
Revenue, $NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $mNaN
Operating income, $mNaN
EBITDA, $mNaN
Interest expense (income), $mNaN
Earnings before tax, $mNaN
Tax expense, $mNaN
Net income, $mNaN

BALANCE SHEET

Cash and short-term investments, $mNaN
Total assets, $mNaN
Adjusted assets (=assets-cash), $mNaN
Average production assets, $mNaN
Working capital, $mNaN
Total debt, $mNaN
Total liabilities, $mNaN
Total equity, $mNaN
Debt-to-equity ratioNaN
Adjusted equity ratioNaN

CASH FLOW

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