investorscraft@gmail.com

Intrinsic Value of BrainsWay Ltd. (BWAY)

Previous Close$12.24
Intrinsic Value
Upside potential
Previous Close
$12.24

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

BrainsWay Ltd. operates in the medical technology sector, specializing in non-invasive neurostimulation treatments for mental health disorders. The company’s core product, Deep Transcranial Magnetic Stimulation (Deep TMS), is FDA-cleared for conditions such as depression and obsessive-compulsive disorder, positioning it as a leader in neuromodulation therapies. Unlike traditional pharmaceutical approaches, BrainsWay’s technology offers a drug-free alternative, appealing to patients and providers seeking innovative solutions. The company generates revenue through device sales, leasing arrangements, and consumables, creating a recurring revenue stream. Its market position is strengthened by clinical validation and a growing body of research supporting Deep TMS efficacy. BrainsWay competes in a niche but expanding market, with opportunities in both developed and emerging healthcare systems. Strategic partnerships with hospitals and clinics enhance its distribution network, while ongoing R&D aims to expand indications and improve treatment protocols. The company’s focus on mental health aligns with global trends toward addressing unmet needs in psychiatric care.

Revenue Profitability And Efficiency

BrainsWay reported revenue of $41.0 million for FY 2024, with net income of $2.9 million, reflecting a net margin of approximately 7.1%. The company’s diluted EPS stood at $0.18, indicating modest but positive earnings. Operating cash flow was robust at $10.3 million, supported by efficient working capital management. Capital expenditures of $4.8 million suggest ongoing investments in growth and operational infrastructure.

Earnings Power And Capital Efficiency

The company’s earnings power is underpinned by its ability to monetize its Deep TMS technology through multiple revenue streams. With an asset-light model, BrainsWay demonstrates capital efficiency, as evidenced by its positive operating cash flow and manageable capex. The absence of a dividend allows reinvestment into R&D and market expansion, enhancing long-term earnings potential.

Balance Sheet And Financial Health

BrainsWay maintains a strong balance sheet, with $69.3 million in cash and equivalents, providing ample liquidity. Total debt is minimal at $5.6 million, resulting in a conservative leverage profile. The company’s financial health is further supported by its cash-generative operations, positioning it well for future growth initiatives or strategic acquisitions.

Growth Trends And Dividend Policy

Growth trends are favorable, driven by increasing adoption of Deep TMS and potential expansion into new therapeutic areas. The company does not currently pay dividends, opting instead to reinvest profits into growth opportunities. This aligns with its stage as a growth-oriented medical technology firm, prioritizing scalability over shareholder distributions.

Valuation And Market Expectations

With a market capitalization derived from its share price and outstanding shares, BrainsWay’s valuation reflects investor optimism about its technology and market potential. The company’s earnings multiple and cash flow metrics suggest expectations of sustained growth, though execution risks remain given the competitive and regulatory landscape.

Strategic Advantages And Outlook

BrainsWay’s strategic advantages include its proprietary Deep TMS technology, clinical validation, and expanding indications. The outlook is positive, supported by growing mental health awareness and demand for non-invasive treatments. However, success hinges on continued innovation, regulatory approvals, and effective commercialization. The company is well-positioned to capitalize on these trends, provided it maintains operational and financial discipline.

Sources

Company filings, investor presentations

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