investorscraft@gmail.com

Intrinsic Valuecurasan AG (CURK.DE)

Previous Close0.13
Intrinsic Value
Upside potential
Previous Close
0.13

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2019 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Curasan AG operates in the medical technology sector, specializing in innovative biomaterials and regenerative solutions for bone and tissue regeneration. The company focuses on developing and commercializing products for dental, spine, and trauma applications, leveraging its expertise in synthetic bone substitutes and resorbable biomaterials. Its revenue model is driven by product sales, primarily targeting hospitals, clinics, and dental practices, with a presence in Europe and select international markets. Curasan competes in a niche segment of the medical device industry, where differentiation through advanced material science and clinical efficacy is critical. The company's market position is characterized by its specialized product portfolio, though it faces competition from larger, diversified medical technology firms with greater resources. Despite its innovative offerings, Curasan's growth is constrained by its relatively small scale and the capital-intensive nature of the medical device sector.

Revenue Profitability And Efficiency

In FY 2019, Curasan reported revenue of €6.2 million, reflecting its niche market focus. However, the company recorded a net loss of €4.68 million, indicating significant profitability challenges. Operating cash flow was negative at €2.95 million, underscoring inefficiencies in converting revenue into cash. Capital expenditures were modest at €138,000, suggesting limited investment in growth initiatives during the period.

Earnings Power And Capital Efficiency

Curasan's diluted EPS was negligible, reflecting its unprofitable operations. The company's negative operating cash flow and net income highlight weak earnings power. With minimal capital expenditures, Curasan's capital efficiency appears low, as it struggles to generate returns on its investments. The lack of positive earnings suggests ongoing challenges in scaling its business model effectively.

Balance Sheet And Financial Health

Curasan's balance sheet shows €737,000 in cash and equivalents, providing limited liquidity. Total debt stood at €1.87 million, indicating a leveraged position relative to its cash reserves. The company's financial health is precarious, with negative cash flow and profitability metrics raising concerns about its ability to meet long-term obligations without additional financing.

Growth Trends And Dividend Policy

Curasan's growth trends are unclear due to its unprofitable operations and modest revenue base. The company paid a dividend of €0.45 per share in FY 2019, which is unusual given its financial struggles. This suggests a potential prioritization of shareholder returns over reinvestment, though the sustainability of such payouts is questionable given its cash flow constraints.

Valuation And Market Expectations

With a market capitalization of approximately €1.18 million, Curasan is valued as a small-cap player with limited investor confidence. The company's negative earnings and cash flow likely weigh on its valuation, reflecting skepticism about its ability to achieve profitability. Market expectations appear muted, given its challenges in scaling and competing effectively in the medical technology sector.

Strategic Advantages And Outlook

Curasan's strategic advantages lie in its specialized biomaterials portfolio, which addresses unmet needs in bone and tissue regeneration. However, its outlook is clouded by financial instability and competitive pressures. The company must improve operational efficiency and secure additional funding to sustain its innovation pipeline and expand its market reach. Without significant changes, its long-term viability remains uncertain.

Sources

Company filings, market data

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2020202120222023202420252026202720282029203020312032203320342035203620372038203920402041204220432044

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