investorscraft@gmail.com

Intrinsic ValueEvolus, Inc. (0K16.L)

Previous Close£14.58
Intrinsic Value
Upside potential
Previous Close
£14.58

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

Evolus, Inc. operates in the competitive medical aesthetics sector, specializing in neurotoxin-based treatments for cosmetic applications. The company’s flagship product, Jeuveau, is a purified botulinum toxin type A formulation designed to address moderate to severe glabellar lines, positioning it as a direct competitor to established brands like Botox. Evolus primarily targets physicians and aesthetic practitioners in the U.S., leveraging a streamlined commercialization strategy that emphasizes affordability and accessibility. The company’s revenue model hinges on product sales, supported by targeted marketing and physician education programs to drive adoption. While the medical aesthetics market is crowded, Evolus differentiates itself through its focus on cost efficiency and a differentiated branding approach, appealing to price-sensitive practitioners and patients. However, its market share remains modest compared to industry leaders, reflecting the challenges of scaling in a sector dominated by entrenched competitors with broader product portfolios.

Revenue Profitability And Efficiency

Evolus reported revenue of $266.3 million for the period, reflecting growth in its core product segment. However, the company remains unprofitable, with a net loss of $50.4 million, driven by ongoing commercialization expenses and competitive pricing pressures. Operating cash flow was negative at $18 million, though capital expenditures were modest at $1.5 million, indicating disciplined spending on infrastructure.

Earnings Power And Capital Efficiency

The company’s diluted EPS of -$0.81 underscores its current lack of earnings power, though revenue growth suggests potential for future margin expansion. Evolus’s capital efficiency is constrained by its loss-making status, with reinvestment primarily directed toward sales and marketing rather than R&D or acquisitions.

Balance Sheet And Financial Health

Evolus holds $87 million in cash and equivalents against $130 million in total debt, reflecting a leveraged but manageable liquidity position. The absence of dividends aligns with its growth-focused strategy, while its equity base of 62 million shares provides flexibility for potential fundraising.

Growth Trends And Dividend Policy

Revenue growth has been a bright spot, but profitability remains elusive. The company does not pay dividends, prioritizing reinvestment in its commercial infrastructure. Market expansion and physician adoption are critical to sustaining its growth trajectory in a highly competitive landscape.

Valuation And Market Expectations

With a market cap of $625 million, Evolus trades at approximately 2.3x revenue, reflecting investor optimism about its growth potential despite current losses. The beta of 1.1 indicates moderate sensitivity to broader market movements, typical for growth-stage healthcare stocks.

Strategic Advantages And Outlook

Evolus’s focus on cost-effective aesthetics solutions provides a niche advantage, but execution risks persist. Success hinges on expanding Jeuveau’s market share and achieving profitability. Long-term prospects depend on navigating competitive pressures and potential pipeline diversification.

Sources

Company filings, market data

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