investorscraft@gmail.com

Intrinsic ValueMDxHealth S.A. (0O8G.L)

Previous Close£3.02
Intrinsic Value
Upside potential
Previous Close
£3.02

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

MDxHealth SA operates as a commercial-stage precision diagnostics company specializing in urologic solutions, with a primary focus on prostate cancer genomic testing. The company’s flagship products, SelectMDx and ConfirmMDx, offer non-invasive and epigenetic testing solutions that help physicians accurately identify prostate cancer while reducing reliance on invasive diagnostic procedures. These tests address a critical need in oncology by improving diagnostic accuracy and minimizing complications associated with traditional biopsies. MDxHealth serves a broad geographic market, including the U.S. and multiple European countries, positioning itself as a key player in the precision diagnostics space. The company’s revenue model is driven by diagnostic test sales, supported by partnerships with healthcare providers and laboratories. In a competitive sector dominated by large pharmaceutical and diagnostic firms, MDxHealth differentiates itself through proprietary genomic technologies and a focus on clinical utility. The growing emphasis on personalized medicine and early cancer detection further strengthens its market potential.

Revenue Profitability And Efficiency

In FY 2023, MDxHealth reported revenue of €70.2 million, reflecting its commercial-stage operations. However, the company posted a net loss of €43.1 million, indicating ongoing investment in growth and commercialization efforts. Operating cash flow was negative at €21.5 million, while capital expenditures totaled €2.7 million, underscoring the capital-intensive nature of the diagnostics industry.

Earnings Power And Capital Efficiency

The diluted EPS of -€1.66 highlights the company’s current lack of profitability, driven by high R&D and commercialization costs. MDxHealth’s ability to scale its diagnostic offerings and achieve operational leverage will be critical to improving earnings power. The negative cash flow suggests reliance on external funding to sustain growth initiatives.

Balance Sheet And Financial Health

MDxHealth held €22.4 million in cash and equivalents at year-end, against total debt of €39.8 million, indicating a leveraged position. The balance sheet reflects the challenges of funding growth in a capital-intensive sector, with liquidity dependent on future revenue growth or additional financing.

Growth Trends And Dividend Policy

Revenue growth trends will depend on broader adoption of its genomic tests and expansion into new markets. The company does not pay dividends, reinvesting all cash flows into business development and R&D to drive long-term value creation.

Valuation And Market Expectations

With a market cap of approximately €92.5 million, MDxHealth trades at a premium to its revenue, reflecting investor expectations for future growth in precision diagnostics. The beta of 1.02 suggests market-aligned volatility, typical for growth-oriented healthcare stocks.

Strategic Advantages And Outlook

MDxHealth’s proprietary genomic tests provide a competitive edge in the precision diagnostics market. The increasing focus on non-invasive cancer detection and personalized medicine supports its long-term growth potential. However, execution risks, including commercialization and regulatory hurdles, remain key challenges. The outlook hinges on successful market penetration and achieving profitability.

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