investorscraft@gmail.com

Intrinsic ValueCreo Medical Limited (CREO.L)

Previous Close£14.38
Intrinsic Value
Upside potential
Previous Close
£14.38

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

Creo Medical Limited operates in the medical devices sector, specializing in electrosurgical innovations for surgical endoscopy. The company's core revenue model is driven by its proprietary Croma energy platform, which powers a suite of multi-modal devices designed to enhance precision in minimally invasive procedures. Key products include Speedboat Inject, MicroBlate Fine, and SpydrBlade Flex, targeting gastrointestinal (GI) interventions. Creo competes in a high-growth niche, leveraging its technology to address unmet clinical needs in endoscopy, where demand for advanced tools is rising due to increasing GI disorders and the shift toward outpatient care. The company’s focus on flexible, multi-energy devices positions it as a disruptor in a market traditionally dominated by single-modality instruments. While still in the commercialization phase, Creo’s partnerships with healthcare providers and its pipeline of next-gen devices underscore its potential to capture share in the global electrosurgical market, estimated to expand steadily with technological adoption.

Revenue Profitability And Efficiency

Creo reported revenue of £30.8 million (GBp) for FY 2023, reflecting its early-stage commercialization efforts. The company posted a net loss of £21.7 million, with an operating cash outflow of £21.6 million, indicative of heavy R&D and market penetration costs. Capital expenditures were modest at £1.2 million, suggesting a lean operational approach despite its growth ambitions.

Earnings Power And Capital Efficiency

The diluted EPS of -6.93p underscores Creo’s pre-profitability status, typical for a medtech firm in its growth phase. Negative earnings are driven by upfront investments in product development and regulatory approvals. The company’s capital efficiency metrics are yet to mature, with returns likely to materialize as commercial traction builds.

Balance Sheet And Financial Health

Creo’s balance sheet shows £3 million in cash against £8.3 million in total debt, highlighting liquidity constraints. The modest cash position may necessitate further funding to sustain operations, though its £51.6 million market cap suggests investor confidence in its long-term potential. Debt levels remain manageable relative to equity.

Growth Trends And Dividend Policy

Revenue growth is nascent, with no dividends paid, aligning with Creo’s reinvestment strategy. The focus remains on scaling product adoption and expanding its device portfolio. The absence of a dividend policy is expected as the company prioritizes R&D and market expansion.

Valuation And Market Expectations

The market values Creo at £51.6 million, with a beta of 0.562 indicating lower volatility than the broader market. Investors likely price in future commercialization success, though current losses temper near-term expectations. The valuation reflects optimism around its niche technology and pipeline.

Strategic Advantages And Outlook

Creo’s differentiation lies in its multi-energy surgical platform, addressing precision gaps in endoscopy. Regulatory milestones and partnerships will be critical to its outlook. While financials reflect early-stage risks, its innovation pipeline and sector tailwinds position it for potential upside if execution aligns with market opportunities.

Sources

Company filings, London Stock Exchange disclosures

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