investorscraft@gmail.com

Intrinsic ValueSpineGuard S.A. (ALSGD.PA)

Previous Close0.11
Intrinsic Value
Upside potential
Previous Close
0.11

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

SpineGuard SA operates in the medical devices sector, specializing in innovative surgical tools designed to enhance precision and safety in spinal procedures. The company’s core revenue model revolves around the sale of its PediGuard and DSG product lines, which include probes, cannulated devices, and smart screws, all aimed at reducing radiation exposure and improving surgical outcomes. These products cater primarily to surgeons, operating room staff, and healthcare providers globally, positioning SpineGuard as a niche player in the orthopedic and neurosurgical markets. The company’s DSG Connect app further enhances its value proposition by enabling real-time data visualization during procedures, a feature that differentiates it from conventional surgical tools. Despite its specialized focus, SpineGuard faces intense competition from larger medical device manufacturers with broader portfolios. Its market position hinges on technological differentiation and surgeon adoption, particularly in minimally invasive spinal surgeries where precision is critical. The company’s French origins and global outreach underscore its ambition to penetrate both established and emerging markets, though scalability remains a challenge due to its relatively small size and R&D-intensive operations.

Revenue Profitability And Efficiency

SpineGuard reported revenue of EUR 4.65 million for the period, reflecting its niche market focus. However, the company posted a net loss of EUR 3.08 million, with diluted EPS at -EUR 0.0649, indicating ongoing profitability challenges. Operating cash flow was negative at EUR -3.65 million, exacerbated by modest capital expenditures of EUR -72,178, suggesting limited near-term capacity for self-funded growth.

Earnings Power And Capital Efficiency

The company’s negative earnings and operating cash flow highlight inefficiencies in converting revenue into sustainable profitability. With a diluted EPS of -EUR 0.0649, SpineGuard’s capital efficiency remains constrained, likely due to high R&D and commercialization costs relative to its revenue base. The lack of positive earnings power underscores its reliance on external funding or strategic partnerships to sustain operations.

Balance Sheet And Financial Health

SpineGuard’s balance sheet shows EUR 2.87 million in cash and equivalents against total debt of EUR 3.09 million, indicating a tight liquidity position. The near-parity between cash and debt raises concerns about financial flexibility, particularly given its negative cash flows. The absence of dividend payouts aligns with its focus on preserving capital for operational needs and growth initiatives.

Growth Trends And Dividend Policy

Growth prospects hinge on broader adoption of its DSG technology and expansion into new markets, though current financials suggest a challenging path. The company does not pay dividends, reinvesting all resources into R&D and commercialization. Its high beta of 2.586 reflects market perception of elevated risk relative to its growth potential.

Valuation And Market Expectations

With a market cap of EUR 6.30 million, SpineGuard trades at a modest valuation, likely reflecting its unprofitability and niche market position. Investors appear to price in significant execution risk, given its reliance on technological adoption and competitive pressures in the medical devices sector.

Strategic Advantages And Outlook

SpineGuard’s proprietary DSG technology and focus on minimally invasive spinal surgery provide a differentiated edge, but scalability remains a hurdle. The outlook depends on securing additional funding, surgeon adoption, and potential partnerships to offset its financial constraints. While innovative, the company’s small scale and competitive environment necessitate cautious optimism.

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