investorscraft@gmail.com

Intrinsic ValueAmplitude Surgical S.A. (AMPLI.PA)

Previous Close6.25
Intrinsic Value
Upside potential
Previous Close
6.25

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

Amplitude Surgical SA operates in the medical instruments and supplies sector, specializing in orthopedic surgery solutions. The company develops and markets a comprehensive portfolio of implants, prostheses, and surgical instruments for hip, knee, and lower extremity procedures, including foot and ankle surgeries. Its proprietary technologies, such as AMPLIVISION (computer-assisted surgery) and E.T.O.I.L.E (minimally invasive platforms), enhance surgical precision and patient outcomes. Amplitude serves surgeons, healthcare facilities, and patients across approximately 30 countries via a distributor-led model, positioning itself as a niche player in the orthopedic devices market. While it competes with larger multinational medtech firms, its focus on innovation and specialized surgical solutions allows it to maintain relevance in targeted geographies. The company’s made-to-measure instrument systems and anterior approach technologies differentiate its offerings in a competitive landscape dominated by standardized implants.

Revenue Profitability And Efficiency

Amplitude reported revenue of €106.0 million for the latest fiscal period, with net income of €1.5 million, reflecting modest profitability. Operating cash flow stood at €4.0 million, though capital expenditures of €-18.9 million indicate ongoing investments in technology and infrastructure. The diluted EPS of €0.0319 suggests limited earnings power relative to its market capitalization.

Earnings Power And Capital Efficiency

The company’s earnings power appears constrained, with thin net margins of approximately 1.4%. Capital efficiency metrics are subdued, as evidenced by negative free cash flow after accounting for capital expenditures. The reliance on distributor networks may pressure margins, though proprietary technologies like AMPLIVISION could support long-term differentiation.

Balance Sheet And Financial Health

Amplitude holds €29.1 million in cash against total debt of €119.1 million, indicating a leveraged balance sheet. The debt-to-equity ratio suggests moderate financial risk, though liquidity remains manageable given its operating cash flow. The absence of dividends aligns with its reinvestment priorities.

Growth Trends And Dividend Policy

Revenue growth trends are not explicitly provided, but the company’s focus on innovative surgical systems suggests potential for niche expansion. Amplitude does not pay dividends, redirecting cash flow toward R&D and market penetration. Its beta of 0.262 implies lower volatility relative to the broader market.

Valuation And Market Expectations

With a market cap of €295.0 million, Amplitude trades at approximately 2.8x revenue, reflecting investor expectations for growth in orthopedic solutions. The low beta indicates muted sensitivity to market swings, possibly due to its specialized healthcare focus.

Strategic Advantages And Outlook

Amplitude’s strategic advantages lie in its proprietary surgical technologies and targeted product portfolio. However, competition from larger medtech firms and reliance on distributors pose challenges. The outlook hinges on adoption of its innovative systems and geographic expansion, though execution risks remain.

Sources

Company description, financial data from disclosed filings, market cap and beta from exchange 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