investorscraft@gmail.com

Intrinsic ValueCosmos Health Inc. (COSM)

Previous Close$0.48
Intrinsic Value
Upside potential
Previous Close
$0.48

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

Cosmos Health Inc. operates in the healthcare sector, specializing in the distribution of pharmaceuticals, nutraceuticals, and medical devices. The company generates revenue through wholesale and retail channels, leveraging a diversified product portfolio that includes branded and generic medications, dietary supplements, and diagnostic equipment. Its market positioning is bolstered by strategic partnerships with manufacturers and suppliers, enabling competitive pricing and broad market access. Cosmos Health serves a global clientele, with a focus on emerging markets where healthcare demand is growing rapidly. The company’s vertically integrated model allows it to control costs while maintaining quality standards, though it faces intense competition from larger pharmaceutical distributors. Its niche in nutraceuticals and medical devices provides differentiation, but scalability remains a challenge due to fragmented market dynamics.

Revenue Profitability And Efficiency

Cosmos Health reported revenue of $54.4 million for FY 2024, reflecting its active market presence. However, net income stood at -$16.2 million, with diluted EPS of -$1.17, indicating significant profitability challenges. Operating cash flow was -$7.7 million, exacerbated by capital expenditures of -$418k, suggesting inefficiencies in cash generation relative to operational needs. The company’s ability to improve margins will be critical for sustainable growth.

Earnings Power And Capital Efficiency

The negative earnings and cash flow highlight Cosmos Health’s struggles in converting revenue into profitability. With a high total debt of $11.8 million and limited cash reserves of $315k, capital efficiency remains a concern. The company’s reliance on debt financing may constrain future investments unless operational performance improves. Diluted EPS erosion further underscores the need for cost optimization and revenue diversification.

Balance Sheet And Financial Health

Cosmos Health’s balance sheet reveals financial strain, with total debt significantly outweighing cash and equivalents. The debt-to-equity ratio appears elevated, though precise equity figures are unavailable. The company’s ability to service debt hinges on improving cash flow and securing additional financing. Liquidity risks are evident, requiring careful management to avoid solvency issues in the medium term.

Growth Trends And Dividend Policy

Despite revenue generation, Cosmos Health’s growth is hampered by persistent losses. The dividend payout of $0.32 per share seems unsustainable given negative earnings and cash flow. Investors should monitor whether the company can stabilize profitability before considering dividend reliability. Expansion into higher-margin segments or geographic markets may be necessary to reverse the current trajectory.

Valuation And Market Expectations

The market likely prices Cosmos Health at a discount due to its unprofitability and leveraged position. Investors may demand clearer paths to breakeven or debt reduction before assigning higher valuations. The stock’s performance will depend on execution toward operational turnaround and strategic initiatives to enhance shareholder value.

Strategic Advantages And Outlook

Cosmos Health’s strengths lie in its diversified product offerings and global distribution network. However, the outlook remains cautious until profitability improves. Strategic partnerships or acquisitions could provide scale, but the company must first address its financial vulnerabilities. Near-term focus should be on cost containment and debt management to stabilize operations.

Sources

Company filings (CIK: 0001474167), disclosed financials for FY 2024

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