investorscraft@gmail.com

Intrinsic ValueMauna Kea Technologies S.A. (ALMKT.PA)

Previous Close0.14
Intrinsic Value
Upside potential
Previous Close
0.14

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

Mauna Kea Technologies SA operates in the medical device sector, specializing in real-time in vivo cellular imaging through its flagship product, Cellvizio. This platform serves gastroenterology, pulmonology, and urology, enabling physicians to monitor disease progression, assess reactions, and guide interventions. The company targets a niche but critical segment of diagnostic imaging, competing with larger players by offering high-resolution, real-time cellular visualization. Its market position is bolstered by applications in precision medicine, though its small scale limits broad commercial reach. The company’s revenue model relies on device sales and recurring service contracts, with a focus on expanding clinical adoption in Europe and select international markets. Despite technological differentiation, Mauna Kea faces challenges in scaling due to capital constraints and competition from established medtech firms. Its innovation-driven approach positions it as a disruptor, but profitability remains elusive amid high R&D and commercialization costs.

Revenue Profitability And Efficiency

In FY 2024, Mauna Kea reported revenue of €7.7 million, reflecting its niche market focus. However, net losses deepened to €-10.4 million, driven by high operating expenses and limited economies of scale. Operating cash flow was negative at €-6.3 million, with modest capital expenditures of €-215k, indicating constrained investment capacity. The company’s inefficiencies stem from its early-stage commercialization efforts and reliance on a single product line.

Earnings Power And Capital Efficiency

The company’s diluted EPS of €-0.16 underscores its lack of earnings power, with losses persisting due to high fixed costs and low revenue scalability. Capital efficiency is weak, as evidenced by negative cash flows and a debt-heavy balance sheet. Mauna Kea’s ability to monetize its technology remains unproven, requiring significant further investment to achieve sustainable margins.

Balance Sheet And Financial Health

Mauna Kea’s financial health is precarious, with €1.9 million in cash against €31.9 million in total debt. The high leverage ratio and limited liquidity raise solvency concerns, necessitating near-term capital raises or restructuring. The absence of dividends aligns with its cash preservation priorities, but the balance sheet lacks flexibility to fund growth or weather prolonged downturns.

Growth Trends And Dividend Policy

Revenue growth has been stagnant, with no dividend payouts as the company prioritizes survival over shareholder returns. Expansion depends on broader adoption of Cellvizio, but progress is hindered by funding gaps and competitive pressures. Without a clear path to profitability, growth initiatives remain speculative.

Valuation And Market Expectations

The market cap of €6.2 million reflects skepticism about Mauna Kea’s viability, with a beta of 1.071 indicating volatility tied to speculative sentiment. Investors likely price in high execution risk, given the company’s persistent losses and leveraged position. Valuation multiples are irrelevant due to negative earnings, leaving the stock as a high-risk bet on technological adoption.

Strategic Advantages And Outlook

Mauna Kea’s key advantage lies in Cellvizio’s unique imaging capabilities, but commercialization hurdles and financial instability cloud its outlook. Strategic partnerships or acquisitions could provide a lifeline, but standalone prospects are dim without drastic operational improvements. The company’s fate hinges on securing additional funding and expanding clinical utility in a crowded medtech landscape.

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