investorscraft@gmail.com

Intrinsic ValueCarmat S.A. (ALCAR.PA)

Previous Close0.10
Intrinsic Value
Upside potential
Previous Close
0.10

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

Carmat SA is a pioneering French medical device company specializing in the development of advanced artificial heart solutions for patients with end-stage biventricular heart failure. The company focuses on designing, manufacturing, and commercializing its proprietary total artificial heart, which aims to serve as a bridge-to-transplant or destination therapy for critically ill patients. Operating in the highly specialized and regulated medical devices sector, Carmat competes in a niche market dominated by a few global players, with its technology positioned as a potential breakthrough in cardiac care. The company's revenue model relies on sales of its artificial heart systems, supported by clinical collaborations and regulatory approvals across key markets. Despite being in the early commercialization phase, Carmat has established a presence in Europe and is working toward expanding its footprint internationally, leveraging its innovative engineering and clinical expertise to address a significant unmet medical need.

Revenue Profitability And Efficiency

Carmat reported revenue of €7.0 million, reflecting its early-stage commercialization efforts, while net losses stood at €51.4 million, underscoring the high costs associated with R&D and market penetration in the medical device industry. Operating cash flow was negative at €43.3 million, with capital expenditures of €1.5 million, indicating ongoing investment in production and clinical development. The company's financials highlight the capital-intensive nature of its business model.

Earnings Power And Capital Efficiency

The company's diluted EPS of -€2.26 reflects its current lack of profitability, driven by substantial operating expenses and limited revenue scale. Carmat's capital efficiency is constrained by the lengthy regulatory pathways and high upfront costs inherent in developing and commercializing advanced medical devices, though its technology holds long-term potential if successfully adopted.

Balance Sheet And Financial Health

Carmat's financial position is strained, with €4.7 million in cash and equivalents against total debt of €57.8 million, signaling liquidity challenges. The negative operating cash flow and significant debt burden raise concerns about near-term solvency, likely necessitating additional financing to sustain operations and fund growth initiatives.

Growth Trends And Dividend Policy

Growth is contingent on regulatory approvals and commercialization success, with no dividends paid, as the company reinvests all available resources into R&D and market expansion. The lack of profitability and high cash burn rate suggest that meaningful revenue growth will depend on broader adoption of its artificial heart technology.

Valuation And Market Expectations

With a market cap of €46.6 million and a beta of 1.479, Carmat is viewed as a high-risk, high-reward investment, reflecting investor optimism about its innovative technology but skepticism about near-term financial sustainability. Valuation metrics are challenging to apply given the company's pre-profitability stage and speculative growth prospects.

Strategic Advantages And Outlook

Carmat's key strategic advantage lies in its proprietary artificial heart technology, which addresses a critical gap in cardiac care. However, the outlook remains uncertain due to regulatory hurdles, funding needs, and competition. Success hinges on clinical validation, reimbursement approvals, and scaling production, making it a long-term bet on medical innovation.

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