investorscraft@gmail.com

Intrinsic ValueDeltex Medical Group plc (DEMG.L)

Previous Close£0.02
Intrinsic Value
Upside potential
Previous Close
£0.02

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2023 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Deltex Medical Group plc operates in the medical devices sector, specializing in hemodynamic monitoring systems under the TrueVue brand. The company’s core products include esophageal Doppler probes, High Definition Impedance Cardiography, and PressureWave algorithms, which provide real-time blood flow and fluid status monitoring for critical care, surgical, and post-operative applications. These solutions cater to hospitals and clinicians globally, addressing needs in sepsis management, major surgeries, and acute kidney injury monitoring. Deltex Medical’s technology differentiates itself through non-invasive and minimally invasive monitoring, positioning it as a niche player in the hemodynamic monitoring market. Despite competition from larger medtech firms, the company maintains a presence in the UK, US, Spain, and Canada, leveraging its proprietary Doppler and impedance cardiography systems. Its focus on real-time data and clinical training tools, such as its Doppler Simulator, supports adoption in critical care settings. However, market penetration remains constrained by the dominance of established players and the capital-intensive nature of medical device adoption.

Revenue Profitability And Efficiency

Deltex Medical reported revenue of £1.78 million for FY 2023, reflecting its niche market position. The company posted a net loss of £1.28 million, with diluted EPS of -0.11p, indicating ongoing challenges in achieving profitability. Operating cash flow was negative at £1.20 million, while capital expenditures were minimal at £9,000, suggesting limited investment in growth initiatives. The financials underscore the company’s struggle to scale operations profitably in a competitive sector.

Earnings Power And Capital Efficiency

The company’s negative earnings and cash flow highlight inefficiencies in converting revenue into sustainable profitability. With an operating cash burn of £1.20 million, Deltex Medical’s capital efficiency remains weak, as it continues to rely on external funding to support operations. The lack of significant capital expenditures further indicates constrained reinvestment capacity, limiting near-term growth potential.

Balance Sheet And Financial Health

Deltex Medical’s balance sheet shows £705,000 in cash and equivalents against total debt of £1.92 million, reflecting a leveraged position. The negative equity and persistent operating losses raise concerns about financial sustainability. While the company’s market capitalization stands at £6.64 million, its high debt-to-equity ratio suggests reliance on debt financing to sustain operations.

Growth Trends And Dividend Policy

Revenue growth has been stagnant, with no dividend payments, as the company prioritizes survival over shareholder returns. The lack of meaningful top-line expansion or margin improvement indicates structural challenges in scaling its niche product portfolio. Deltex Medical’s focus remains on securing clinical adoption, but progress has been slow due to competitive and funding constraints.

Valuation And Market Expectations

The market values Deltex Medical at £6.64 million, with a beta of 0.625, suggesting lower volatility relative to the broader market. However, the company’s negative earnings and weak cash flow generation imply that investor expectations are muted, with little near-term optimism for a turnaround absent significant operational improvements or strategic partnerships.

Strategic Advantages And Outlook

Deltex Medical’s proprietary hemodynamic monitoring technology provides a differentiated offering in critical care, but commercialization hurdles persist. The company’s outlook remains uncertain, hinging on its ability to secure broader clinical adoption and additional funding. Without material revenue growth or cost efficiencies, the path to profitability appears challenging in the competitive medical devices landscape.

Sources

Company filings, London Stock Exchange data

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2024202520262027202820292030203120322033203420352036203720382039204020412042204320442045204620472048

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