investorscraft@gmail.com

Intrinsic ValueMedistim ASA (0OCD.L)

Previous Close£224.50
Intrinsic Value
Upside potential
Previous Close
£224.50

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

Medistim ASA operates in the medical equipment and services sector, specializing in innovative devices for cardiovascular surgery. The company’s core revenue model is driven by the development, production, and distribution of advanced intraoperative diagnostic systems, including the MiraQ Cardiac and MiraQ Vascular platforms, which integrate ultrasound imaging with transit time flow measurement (TTFM) technology. These systems enhance surgical precision, reducing complications and improving patient outcomes, positioning Medistim as a leader in intraoperative quality assessment tools. Medistim serves a global market, with operations spanning the U.S., Europe, and Asia, leveraging its proprietary technology to maintain a competitive edge. The company also distributes third-party medical equipment, diversifying its revenue streams. Its focus on high-margin, specialized devices allows it to maintain strong pricing power in niche surgical applications. With a reputation for reliability and clinical efficacy, Medistim has established long-term relationships with hospitals and surgical centers, reinforcing its market position. The growing demand for minimally invasive surgical techniques and real-time diagnostic tools further supports its growth trajectory in the cardiovascular and vascular surgery segments.

Revenue Profitability And Efficiency

Medistim reported revenue of NOK 556.2 million for the period, with net income of NOK 103.8 million, reflecting a healthy profit margin. The company generated NOK 143.1 million in operating cash flow, demonstrating efficient cash conversion. Capital expenditures of NOK -24.7 million indicate disciplined investment in growth while maintaining financial flexibility.

Earnings Power And Capital Efficiency

Diluted EPS stood at NOK 5.67, underscoring Medistim’s ability to translate revenue into shareholder value. The company’s capital efficiency is evident in its robust operating cash flow relative to net income, highlighting effective working capital management and low reliance on external financing.

Balance Sheet And Financial Health

Medistim maintains a solid balance sheet with NOK 179.2 million in cash and equivalents and total debt of NOK 34.4 million, reflecting a conservative leverage profile. The strong liquidity position supports ongoing operations and potential strategic investments without significant financial strain.

Growth Trends And Dividend Policy

The company has demonstrated consistent growth in its core markets, supported by technological innovation and expanding adoption of its devices. Medistim’s dividend policy, with a dividend per share of NOK 6, reflects its commitment to returning capital to shareholders while retaining sufficient funds for reinvestment.

Valuation And Market Expectations

With a market capitalization of NOK 3.83 billion and a beta of 1.017, Medistim is valued as a stable yet growth-oriented player in the medical equipment sector. The market appears to price in continued innovation and expansion, given the company’s specialized niche and global reach.

Strategic Advantages And Outlook

Medistim’s strategic advantages lie in its proprietary TTFM technology and strong clinical validation, which create high barriers to entry for competitors. The outlook remains positive, driven by increasing demand for precision surgical tools and the company’s ability to penetrate emerging markets while maintaining profitability in established regions.

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