investorscraft@gmail.com

Intrinsic Value of Tactile Systems Technology, Inc. (TCMD)

Previous Close$10.04
Intrinsic Value
Upside potential
Previous Close
$10.04

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

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.

Revenue Profitability And Efficiency

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.

Earnings Power And Capital Efficiency

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.

Balance Sheet And Financial Health

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.

Growth Trends And Dividend Policy

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.

Valuation And Market Expectations

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.

Strategic Advantages And Outlook

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.

Sources

Company filings (10-K), 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