investorscraft@gmail.com

Intrinsic ValueCardio Diagnostics Holdings, Inc. (CDIO)

Previous Close$1.51
Intrinsic Value
Upside potential
Previous Close
$1.51

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

Cardio Diagnostics Holdings, Inc. operates in the precision medicine sector, specializing in cardiovascular disease diagnostics. The company leverages advanced epigenetic and genetic technologies to develop non-invasive tests that improve early detection and personalized treatment of heart disease. Its flagship products include AI-driven diagnostic solutions aimed at reducing healthcare costs and improving patient outcomes. Positioned as an innovator in a high-growth niche, Cardio Diagnostics targets both clinical and preventive care markets, competing with established diagnostic firms through its proprietary technology and data-driven approach. The company’s revenue model relies on test sales, licensing agreements, and partnerships with healthcare providers, positioning it to capitalize on the increasing demand for precision medicine. With cardiovascular disease remaining a leading global health concern, Cardio Diagnostics aims to differentiate itself by offering scalable, cost-effective solutions that address unmet needs in early intervention and risk stratification.

Revenue Profitability And Efficiency

Cardio Diagnostics reported revenue of $34,890 for the period, reflecting its early-stage commercialization efforts. The company posted a net loss of $8.38 million, with an EPS of -$0.34, indicating significant investment in R&D and market penetration. Operating cash flow was negative at $4.99 million, while capital expenditures were modest at $214,765, suggesting a focus on conserving liquidity amid growth initiatives.

Earnings Power And Capital Efficiency

The company’s negative earnings and cash flow underscore its pre-revenue phase, with capital primarily allocated toward technology development and commercialization. With limited revenue generation, Cardio Diagnostics’ capital efficiency metrics remain under pressure, though its low debt levels provide flexibility. The focus on high-margin diagnostic tests could improve profitability as scale is achieved.

Balance Sheet And Financial Health

Cardio Diagnostics maintains a solid liquidity position with $7.83 million in cash and equivalents, against total debt of $663,099. The minimal debt burden and substantial cash reserves provide a runway for operations, though continued losses may necessitate additional funding. The balance sheet reflects a typical early-stage biotech profile, with emphasis on sustaining R&D and commercialization efforts.

Growth Trends And Dividend Policy

Growth is expected to hinge on adoption of its diagnostic tests and expansion into new markets. No dividends are paid, as the company reinvests all cash flows into growth initiatives. The lack of historical revenue trends makes near-term projections challenging, but partnerships and regulatory milestones could accelerate top-line expansion.

Valuation And Market Expectations

The market likely values Cardio Diagnostics based on its long-term potential in precision medicine rather than current financials. With negative earnings and limited revenue, traditional valuation metrics are less applicable. Investor sentiment may hinge on clinical validation, commercialization progress, and broader trends in epigenetic diagnostics.

Strategic Advantages And Outlook

Cardio Diagnostics’ proprietary technology and focus on cardiovascular diagnostics provide a differentiated edge in a growing market. The outlook depends on successful product adoption, regulatory approvals, and strategic partnerships. While near-term challenges persist, the company’s innovation-driven approach positions it to capture opportunities in preventive healthcare and personalized medicine.

Sources

Company filings, CIK 0001870144

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