investorscraft@gmail.com

Intrinsic ValueIntrasense S.A. (ALINS.PA)

Previous Close0.25
Intrinsic Value
Upside potential
Previous Close
0.25

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

Intrasense SA operates in the healthcare information services sector, specializing in advanced medical imaging software solutions under the Myrian brand. The company’s core revenue model is built on licensing its proprietary software platforms—Myrian Imaging Layer, Myrian Studio, and Myrian Clinical Apps—to healthcare providers, research labs, and industrial clients. These solutions enable multimodal visualization, AI-driven biomarker development, and clinical post-processing for diagnostics across oncology, cardiology, and radiology. Intrasense competes in a niche but growing market, where demand for precision imaging and AI integration is rising. Its positioning hinges on technological differentiation, particularly in lesion tracking and organ-specific analysis tools, though it faces competition from larger medical imaging firms. The company’s focus on innovation and partnerships with research institutions underscores its strategy to capture long-term growth in digital healthcare.

Revenue Profitability And Efficiency

Intrasense reported revenue of €2.25 million for the period, reflecting its niche market presence. However, profitability remains challenged, with a net loss of €5.66 million and negative operating cash flow of €3.73 million. Capital expenditures of €2.21 million indicate ongoing investments in R&D and product development, critical for maintaining technological edge but straining near-term financial performance.

Earnings Power And Capital Efficiency

The company’s diluted EPS of -€0.11 underscores its current lack of earnings power, driven by high R&D costs and limited revenue scale. Negative operating cash flow further highlights inefficiencies in converting sales into sustainable cash generation, though this may align with its growth-stage focus on innovation.

Balance Sheet And Financial Health

Intrasense holds €0.93 million in cash against €1.41 million in total debt, indicating tight liquidity. With a market cap of €14.27 million, the balance sheet reflects a high-risk profile typical of early-stage tech firms, reliant on future funding or revenue growth to stabilize operations.

Growth Trends And Dividend Policy

Growth is likely tied to adoption of its AI-driven imaging solutions, though recent financials show no dividend payouts, consistent with reinvestment priorities. The lack of profitability trends suggests a long path to sustainable growth.

Valuation And Market Expectations

The negative beta (-0.172) implies low correlation with broader markets, possibly due to its specialized niche. The valuation appears speculative, pricing in potential technological breakthroughs rather than current fundamentals.

Strategic Advantages And Outlook

Intrasense’s strengths lie in its specialized software for complex medical imaging, a market with high barriers to entry. However, its outlook depends on securing broader clinical adoption and managing cash burn. Success hinges on leveraging AI partnerships and expanding its application suite.

Sources

Company description, financial data from public filings

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