Previous Close | $12.24 |
Intrinsic Value | $50.20 |
Upside potential | +310% |
Data is not available at this time.
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.
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.
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.
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 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.
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.
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.
Company filings, 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 |