Previous Close | $10.04 |
Intrinsic Value | $2.53 |
Upside potential | -75% |
Data is not available at this time.
Tactile Systems Technology, Inc. operates in the medical technology sector, specializing in innovative solutions for chronic diseases, particularly lymphedema and chronic venous insufficiency. The company generates revenue primarily through the sale of its proprietary Flexitouch and Entre systems, which are clinically proven to improve patient outcomes. These products are distributed via a direct sales force and partnerships with healthcare providers, positioning TCMD as a leader in the at-home therapy market. The company’s focus on underserved chronic conditions provides a defensible niche, supported by strong clinical validation and reimbursement coverage. Its market position is reinforced by a growing emphasis on value-based care, where its solutions reduce long-term healthcare costs. TCMD competes with traditional compression therapies but differentiates through advanced technology and patient-centric design, capturing a loyal customer base among both clinicians and patients.
In FY 2024, Tactile Systems Technology reported revenue of $293.0 million, reflecting steady demand for its medical devices. Net income stood at $17.0 million, with diluted EPS of $0.70, indicating improved profitability. Operating cash flow was robust at $40.7 million, underscoring efficient working capital management. The absence of capital expenditures suggests a lean operational model focused on scaling existing products rather than heavy reinvestment.
The company’s earnings power is supported by high-margin product sales and scalable distribution. With no significant capital expenditures, free cash flow generation remains strong, enabling reinvestment in R&D or potential acquisitions. The diluted EPS of $0.70 demonstrates effective capital allocation, though further margin expansion could enhance returns as the business scales.
TCMD maintains a solid balance sheet with $94.4 million in cash and equivalents, providing liquidity for growth initiatives. Total debt of $45.1 million is manageable, with no immediate refinancing risks. The absence of dividends allows the company to prioritize debt reduction or strategic investments, reinforcing financial flexibility.
Revenue growth is driven by increased adoption of its therapy systems and expansion into new geographic markets. The company does not pay dividends, opting instead to reinvest cash flows into product innovation and market penetration. This aligns with its growth-stage profile and focus on capturing long-term market opportunities in chronic disease management.
The market likely values TCMD based on its growth potential in the underserved chronic care segment. The absence of dividends suggests investors prioritize capital appreciation. Valuation metrics should be weighed against peers in the medical device space, considering TCMD’s niche focus and profitability trajectory.
TCMD’s strategic advantages include proprietary technology, strong clinical evidence, and a reimbursement-friendly portfolio. The outlook is positive, supported by tailwinds in home-based care and aging demographics. Execution risks include competition and reimbursement changes, but the company’s focus on outcomes-based solutions positions it well for sustained growth.
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 |