investorscraft@gmail.com

Intrinsic ValueMedian Technologies S.A. (ALMDT.PA)

Previous Close4.14
Intrinsic Value
Upside potential
Previous Close
4.14

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

Median Technologies SA operates in the medical devices sector, specializing in AI-powered software solutions for medical image analysis. The company’s flagship product, iBiops, is a comprehensive software-as-a-medical-device platform designed to streamline imaging workflows, while iSee provides image analysis services for clinical trials. Additionally, the company offers a suite of imaging contract research services, including study management, data processing, and scientific consulting. Median Technologies has established collaborations with academic institutions, such as the University of California, to enhance its technological capabilities. Positioned in a high-growth segment of healthcare, the company targets oncology and other therapeutic areas where precision imaging is critical. Despite its innovative offerings, Median operates in a competitive landscape dominated by larger medical imaging firms, requiring continuous R&D investment to maintain its niche. Its global presence spans France, the U.S., Canada, the U.K., and China, though its market share remains modest compared to industry leaders.

Revenue Profitability And Efficiency

Median Technologies reported revenue of €22.9 million for the period, reflecting its focus on software and services in medical imaging. However, the company posted a net loss of €25.2 million, underscoring ongoing challenges in achieving profitability. Operating cash flow was negative at €17.9 million, while capital expenditures were minimal at €227,000, indicating limited investment in physical assets. The financials highlight the company’s heavy reliance on R&D and operational scaling to drive future growth.

Earnings Power And Capital Efficiency

The company’s diluted EPS of -€1.37 reflects its current unprofitability, driven by high operating costs relative to revenue. With negative operating cash flow and significant net losses, Median Technologies’ capital efficiency remains under pressure. The lack of positive earnings power suggests the need for improved monetization of its AI-driven platforms or additional funding to sustain operations.

Balance Sheet And Financial Health

Median Technologies holds €8.1 million in cash and equivalents, which may provide limited liquidity given its cash burn rate. Total debt stands at €29.4 million, raising concerns about leverage and repayment capacity. The balance sheet appears strained, with negative equity likely due to accumulated losses. Financial health hinges on the company’s ability to secure additional capital or achieve revenue growth to offset liabilities.

Growth Trends And Dividend Policy

Revenue growth trends are not explicitly detailed, but the company’s focus on AI and clinical trial services positions it in expanding markets. Median Technologies does not pay dividends, reinvesting all resources into R&D and business development. Future growth will depend on adoption of its iBiops platform and expansion of its contract research services in key regions.

Valuation And Market Expectations

With a market cap of €41.8 million, the company trades at a significant premium to revenue, reflecting investor optimism about its technology. However, persistent losses and high beta (1.083) suggest volatility and speculative interest. Market expectations likely hinge on breakthroughs in AI-driven medical imaging or partnerships with larger healthcare players.

Strategic Advantages And Outlook

Median Technologies’ strategic advantage lies in its specialized AI-powered imaging solutions, which address unmet needs in precision medicine. Collaborations with academic institutions bolster its innovation pipeline. The outlook remains uncertain due to financial constraints, but success in commercializing iBiops or securing strategic alliances could transform its trajectory. Near-term challenges include achieving profitability and managing debt obligations.

Sources

Company description, financial data from public filings, and market data from exchange disclosures.

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