investorscraft@gmail.com

Intrinsic ValueAccuray Incorporated (0H8I.L)

Previous Close£0.78
Intrinsic Value
Upside potential
Previous Close
£0.78

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2025 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Accuray Incorporated operates in the medical equipment and services sector, specializing in advanced radiation therapy and radiosurgery systems for cancer treatment. The company’s flagship products, the CyberKnife and TomoTherapy Systems, are designed for precision tumor targeting, serving hospitals and standalone treatment facilities globally. Its revenue model combines direct sales, distributor partnerships, and post-contract support services, ensuring recurring income streams. Accuray competes in a niche but growing market, driven by rising cancer incidence and demand for non-invasive treatments. While it holds technological differentiation with robotic and image-guided systems, it faces competition from larger medtech players. The company’s international footprint, particularly in Asia and Europe, provides diversification but exposes it to regulatory and currency risks. Its direct-to-customer approach and focus on innovation position it as a specialized player in radiation oncology, though scalability remains a challenge compared to industry giants.

Revenue Profitability And Efficiency

Accuray reported $446.6 million in revenue for FY2024, reflecting its core business strength in radiation therapy systems. However, net income stood at -$15.5 million, indicating ongoing profitability challenges. Operating cash flow was negative at -$11.9 million, partly due to capital expenditures of -$3.6 million, suggesting reinvestment needs. The diluted EPS of -$0.16 underscores margin pressures, likely from competitive pricing and R&D costs.

Earnings Power And Capital Efficiency

The company’s negative net income and EPS highlight inefficiencies in converting revenue to earnings, possibly due to high operational costs or pricing pressures. With a beta of 1.31, Accuray’s stock exhibits higher volatility than the market, reflecting investor concerns about its earnings stability. The lack of positive operating cash flow further questions near-term capital efficiency, though its niche technology could drive long-term value if scaled effectively.

Balance Sheet And Financial Health

Accuray’s balance sheet shows $68.6 million in cash against $210.7 million of total debt, indicating a leveraged position. The debt-to-equity ratio suggests moderate financial risk, but negative cash flow complicates liquidity management. With no dividends paid, the company prioritizes reinvestment, though sustained losses could strain its ability to service debt without additional financing.

Growth Trends And Dividend Policy

Growth is tied to adoption of its advanced radiation systems, with international markets offering expansion potential. The absence of dividends aligns with its reinvestment strategy, but consistent net losses raise questions about sustainable growth. Market cap of $160.6 million reflects modest investor confidence, likely hinging on future profitability improvements or technological breakthroughs.

Valuation And Market Expectations

Trading on the LSE, Accuray’s valuation appears subdued, with a market cap below annual revenue. Investors likely price in execution risks, given its unprofitability and competitive pressures. The high beta signals market skepticism, though niche leadership in radiation oncology could attract strategic interest if margins improve.

Strategic Advantages And Outlook

Accuray’s strengths lie in its differentiated technology and global reach, but profitability remains a hurdle. The outlook depends on operational streamlining, increased system adoption, and potential partnerships. While cancer treatment demand supports long-term relevance, near-term challenges require careful capital allocation to avoid further financial strain.

Sources

Company filings, market data

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2026202720282029203020312032203320342035203620372038203920402041204220432044204520462047204820492050

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