investorscraft@gmail.com

Intrinsic Value of Akumin Inc. (AKU.TO)

Previous Close$0.53
Intrinsic Value
Upside potential
Previous Close
$0.53

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2022 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Akumin Inc. is a specialized healthcare provider offering outpatient diagnostic imaging services in the U.S., operating through its Radiology and Oncology segments. The company delivers a comprehensive suite of imaging solutions, including MRI, CT scans, PET scans, and mammography, serving hospitals and health systems across 46 states. With approximately 200 owned or operated imaging centers, Akumin plays a critical role in the diagnostic ecosystem, leveraging its scale to provide cost-effective, high-quality imaging services. The company’s focus on outpatient care aligns with broader healthcare trends emphasizing efficiency and accessibility. Despite its national footprint, Akumin operates in a highly competitive market dominated by large hospital networks and independent providers. Its ability to secure partnerships with over 1,000 hospitals underscores its value proposition as a flexible, outsourced imaging provider. However, the capital-intensive nature of diagnostic imaging and reimbursement pressures pose ongoing challenges to margin stability.

Revenue Profitability And Efficiency

Akumin reported revenue of CAD 749.6 million in FY 2022, reflecting its broad service footprint. However, the company recorded a net loss of CAD 156.8 million, with diluted EPS of -CAD 1.75, indicating significant profitability challenges. Operating cash flow of CAD 65.4 million suggests some operational resilience, though capital expenditures of CAD 44.8 million highlight ongoing investment needs to maintain its imaging infrastructure.

Earnings Power And Capital Efficiency

The company’s negative earnings and high debt load raise concerns about capital efficiency. While operating cash flow provides a partial buffer, the substantial net loss underscores inefficiencies in converting revenue to bottom-line performance. The capital-intensive model requires continuous reinvestment, limiting free cash flow generation and constraining financial flexibility.

Balance Sheet And Financial Health

Akumin’s balance sheet shows CAD 59.4 million in cash against total debt of CAD 1.48 billion, signaling a highly leveraged position. The debt-to-equity ratio is elevated, reflecting reliance on borrowing to fund operations and acquisitions. This leverage increases refinancing risks, particularly in a rising interest rate environment, and could limit strategic optionality.

Growth Trends And Dividend Policy

Growth is constrained by profitability challenges, with no dividends distributed in FY 2022. The company’s expansion relies on organic imaging center utilization and selective acquisitions, but margin pressures and debt servicing obligations may hinder aggressive growth. The lack of a dividend policy aligns with its focus on preserving liquidity.

Valuation And Market Expectations

With a market cap of CAD 45.2 million, Akumin trades at a steep discount to revenue, reflecting investor skepticism about its turnaround potential. The low beta (0.149) suggests limited correlation with broader market movements, but also indicates muted investor interest or confidence in near-term recovery.

Strategic Advantages And Outlook

Akumin’s scale and partnerships provide a competitive edge in the fragmented diagnostic imaging market. However, high leverage and operational inefficiencies pose significant risks. Success hinges on improving reimbursement dynamics, cost management, and debt restructuring. The outlook remains cautious, with profitability recovery likely requiring sustained operational improvements and favorable industry trends.

Sources

Company filings, market data

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2023202420252026202720282029203020312032203320342035203620372038203920402041204220432044204520462047

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