investorscraft@gmail.com

Intrinsic ValueHeartBeam, Inc. (BEAT)

Previous Close$1.45
Intrinsic Value
Upside potential
Previous Close
$1.45

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

HeartBeam, Inc. operates in the digital health sector, specializing in cardiac monitoring solutions. The company focuses on developing proprietary AI-driven technologies for remote detection of heart attacks, targeting both healthcare providers and consumers. Its flagship product aims to bridge gaps in cardiac care by enabling real-time, clinical-grade ECG analysis outside traditional medical settings. HeartBeam competes in a rapidly evolving telemedicine market, positioning itself as an innovator in wearable cardiac diagnostics. The company’s revenue model is currently pre-commercial, relying on future adoption of its technology through partnerships or direct sales. With cardiovascular disease remaining a leading global health concern, HeartBeam seeks to capitalize on the growing demand for decentralized healthcare solutions. Its differentiation lies in its patented algorithms and portable hardware design, though it faces competition from established medtech firms and emerging startups in remote patient monitoring.

Revenue Profitability And Efficiency

HeartBeam reported no revenue in the period, reflecting its pre-revenue stage as it develops its cardiac monitoring technology. The company recorded a net loss of $19.4 million, with negative operating cash flow of $14.5 million, indicating significant ongoing R&D and operational expenditures. Capital expenditures were minimal at $201,000, suggesting asset-light development focused on intellectual property rather than physical infrastructure.

Earnings Power And Capital Efficiency

The company's diluted EPS of -$0.73 reflects its current lack of earnings power as it invests in product development. With no debt and $2.4 million in cash, HeartBeam's capital structure remains equity-dependent. The negative cash flow from operations highlights the capital-intensive nature of its development phase, requiring careful management of existing resources or additional financing to reach commercialization.

Balance Sheet And Financial Health

HeartBeam maintains a clean balance sheet with no debt and $2.4 million in cash equivalents. However, the modest cash position relative to annual cash burn raises questions about near-term liquidity. The company's financial health appears dependent on its ability to secure additional funding or achieve technological milestones that could attract partnership revenue or investment.

Growth Trends And Dividend Policy

As a development-stage company, HeartBeam has no established growth trends or dividend policy. Future growth prospects hinge on successful product development, regulatory approvals, and market adoption of its cardiac monitoring technology. The absence of dividends is consistent with its focus on reinvesting all available resources into research and commercialization efforts.

Valuation And Market Expectations

Market valuation likely reflects speculative potential rather than current fundamentals, given the company's pre-revenue status. Investors appear to be pricing in the future opportunity in remote cardiac monitoring rather than near-term financial performance. The modest cash position may necessitate future dilution unless the company can demonstrate meaningful progress toward commercialization.

Strategic Advantages And Outlook

HeartBeam's strategic advantage lies in its specialized focus on AI-driven cardiac event detection, addressing a clear unmet need in telehealth. The outlook remains highly uncertain, dependent on clinical validation, regulatory pathways, and adoption curves in digital health. Success would require overcoming significant technological and commercialization challenges in a competitive medtech landscape while managing financial constraints.

Sources

Company SEC filings (10-K), CIK 0001779372

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