investorscraft@gmail.com

Intrinsic ValueDarioHealth Corp. (DRIO)

Previous Close$7.11
Intrinsic Value
Upside potential
Previous Close
$7.11

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

DarioHealth Corp. operates in the digital health sector, specializing in chronic condition management through its proprietary software and hardware solutions. The company’s core revenue model is driven by direct-to-consumer sales and enterprise partnerships, offering personalized health monitoring tools for diabetes, hypertension, and musculoskeletal conditions. DarioHealth differentiates itself with a data-driven, AI-powered platform that integrates seamlessly with wearable devices, providing real-time insights to users and healthcare providers. Positioned in the rapidly growing digital therapeutics market, the company competes with established players by emphasizing user engagement, clinical validation, and scalable technology. Its market strategy focuses on expanding its payer and employer partnerships, leveraging the shift toward value-based care in the U.S. and internationally. Despite strong sector tailwinds, DarioHealth faces challenges in scaling adoption and achieving profitability in a competitive landscape dominated by larger medtech and wellness companies.

Revenue Profitability And Efficiency

DarioHealth reported revenue of $27.0 million for FY 2024, reflecting its growth trajectory in digital health solutions. However, the company posted a net loss of $42.7 million, with an EPS of -$0.61, underscoring ongoing investments in product development and market expansion. Operating cash flow was negative at $38.6 million, while capital expenditures remained minimal at $138,000, indicating a focus on leveraging existing technology infrastructure.

Earnings Power And Capital Efficiency

The company’s negative earnings highlight its current stage of reinvestment, with capital allocated toward scaling its platform and expanding its customer base. DarioHealth’s capital efficiency is constrained by high operating costs relative to revenue, though its asset-light model mitigates some financial strain. The lack of profitability suggests reliance on external funding to sustain growth initiatives in the near term.

Balance Sheet And Financial Health

DarioHealth’s balance sheet shows $27.8 million in cash and equivalents against $30.2 million in total debt, indicating a tight liquidity position. The debt level raises concerns about financial flexibility, though the absence of dividends preserves cash for operations. Shareholder equity is likely under pressure given persistent losses, necessitating careful capital management to avoid further dilution.

Growth Trends And Dividend Policy

Revenue growth trends suggest market traction, but profitability remains elusive. The company does not pay dividends, aligning with its focus on reinvesting cash flows into growth. Future performance hinges on expanding its enterprise customer base and improving unit economics, though macroeconomic and competitive pressures could slow progress.

Valuation And Market Expectations

The market likely prices DRIO based on its growth potential in digital health rather than current earnings. Valuation metrics are challenged by negative profitability, with investors betting on long-term adoption of its platform. Sentiment may be tempered by the company’s need for additional funding to achieve scale.

Strategic Advantages And Outlook

DarioHealth’s strengths lie in its differentiated technology and partnerships, but execution risks persist. The outlook depends on securing larger contracts and demonstrating sustainable margins. Sector tailwinds support growth, but the path to profitability remains uncertain, requiring disciplined cost management and strategic pivots if adoption lags expectations.

Sources

Company filings (10-K), investor presentations

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