Previous Close | $12.02 |
Intrinsic Value | $8.17 |
Upside potential | -32% |
Data is not available at this time.
AxoGen, Inc. operates in the medical technology sector, specializing in peripheral nerve regeneration and repair. The company develops and markets surgical solutions for nerve damage, including Avance® Nerve Graft, AxoGuard® Nerve Connector, and AxoGuard® Nerve Protector. These products address critical gaps in nerve repair, serving trauma, reconstructive, and neurosurgical markets. AxoGen differentiates itself through proprietary technologies and a focus on clinical outcomes, positioning as a leader in the niche but growing peripheral nerve repair segment. The company primarily generates revenue through direct sales to hospitals and surgical centers in the U.S., supplemented by international distributors. Its market position is reinforced by surgeon training programs and peer-reviewed clinical data, though competition from synthetic alternatives and biologics remains a challenge. AxoGen’s growth is tied to increasing adoption of nerve repair techniques and expansion into underpenetrated markets.
AxoGen reported revenue of $187.3 million for FY 2024, reflecting its commercial execution in the nerve repair market. The company posted a net loss of $9.96 million, with diluted EPS of -$0.23, indicating ongoing investments in growth despite near-term unprofitability. Operating cash flow was positive at $4.54 million, suggesting improving operational efficiency, while capital expenditures were negligible, highlighting a capital-light model.
The company’s ability to generate positive operating cash flow despite a net loss underscores its potential for future profitability. With no significant capital expenditures, AxoGen demonstrates capital efficiency, though its earnings power remains constrained by R&D and commercialization costs. The diluted EPS of -$0.23 reflects these ongoing investments in market expansion and product development.
AxoGen’s balance sheet shows $27.6 million in cash and equivalents against $68.7 million in total debt, indicating a leveraged position. The debt load may constrain financial flexibility, though the absence of dividends allows for reinvestment in growth. The company’s ability to maintain positive operating cash flow is a mitigating factor for liquidity concerns.
Revenue growth trends suggest steady adoption of AxoGen’s nerve repair solutions, though profitability remains elusive. The company does not pay dividends, aligning with its focus on reinvesting cash flows into commercial and clinical initiatives. Future growth hinges on expanding surgeon adoption and penetrating international markets.
The market likely values AxoGen based on its growth potential in the nerve repair sector rather than current profitability. The negative EPS and leveraged balance sheet may weigh on valuation, but positive operating cash flow and niche leadership could support premium pricing if execution improves.
AxoGen’s proprietary nerve repair technologies and surgeon-centric commercial strategy provide a competitive edge. The outlook depends on scaling commercialization while managing debt. Success in driving clinical adoption and expanding internationally could unlock significant upside, though execution risks remain.
Company filings (10-K), investor presentations
show cash flow forecast
Fiscal year | 2025 | 2026 | 2027 | 2028 | 2029 | 2030 | 2031 | 2032 | 2033 | 2034 | 2035 | 2036 | 2037 | 2038 | 2039 | 2040 | 2041 | 2042 | 2043 | 2044 | 2045 | 2046 | 2047 | 2048 | 2049 | |
INCOME STATEMENT | ||||||||||||||||||||||||||
Revenue growth rate, % | NaN | |||||||||||||||||||||||||
Revenue, $ | NaN | |||||||||||||||||||||||||
Variable operating expenses, $m | NaN | |||||||||||||||||||||||||
Fixed operating expenses, $m | NaN | |||||||||||||||||||||||||
Total operating expenses, $m | NaN | |||||||||||||||||||||||||
Operating income, $m | NaN | |||||||||||||||||||||||||
EBITDA, $m | NaN | |||||||||||||||||||||||||
Interest expense (income), $m | NaN | |||||||||||||||||||||||||
Earnings before tax, $m | NaN | |||||||||||||||||||||||||
Tax expense, $m | NaN | |||||||||||||||||||||||||
Net income, $m | NaN | |||||||||||||||||||||||||
BALANCE SHEET | ||||||||||||||||||||||||||
Cash and short-term investments, $m | NaN | |||||||||||||||||||||||||
Total assets, $m | NaN | |||||||||||||||||||||||||
Adjusted assets (=assets-cash), $m | NaN | |||||||||||||||||||||||||
Average production assets, $m | NaN | |||||||||||||||||||||||||
Working capital, $m | NaN | |||||||||||||||||||||||||
Total debt, $m | NaN | |||||||||||||||||||||||||
Total liabilities, $m | NaN | |||||||||||||||||||||||||
Total equity, $m | NaN | |||||||||||||||||||||||||
Debt-to-equity ratio | NaN | |||||||||||||||||||||||||
Adjusted equity ratio | NaN | |||||||||||||||||||||||||
CASH FLOW | ||||||||||||||||||||||||||
Net income, $m | NaN | |||||||||||||||||||||||||
Depreciation, amort., depletion, $m | NaN | |||||||||||||||||||||||||
Funds from operations, $m | NaN | |||||||||||||||||||||||||
Change in working capital, $m | NaN | |||||||||||||||||||||||||
Cash from operations, $m | NaN | |||||||||||||||||||||||||
Maintenance CAPEX, $m | NaN | |||||||||||||||||||||||||
New CAPEX, $m | NaN | |||||||||||||||||||||||||
Total CAPEX, $m | NaN | |||||||||||||||||||||||||
Free cash flow, $m | NaN | |||||||||||||||||||||||||
Issuance/(repurchase) of shares, $m | NaN | |||||||||||||||||||||||||
Retained Cash Flow, $m | NaN | |||||||||||||||||||||||||
Pot'l extraordinary dividend, $m | NaN | |||||||||||||||||||||||||
Cash available for distribution, $m | NaN | |||||||||||||||||||||||||
Discount rate, % | NaN | |||||||||||||||||||||||||
PV of cash for distribution, $m | NaN | |||||||||||||||||||||||||
Current shareholders' claim on cash, % | NaN |