investorscraft@gmail.com

Intrinsic Value of Daxor Corporation (DXR)

Previous Close$9.29
Intrinsic Value
Upside potential
Previous Close
$9.29

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

Daxor Corporation operates in the healthcare technology and medical device sector, specializing in blood volume measurement solutions. The company’s flagship product, the BVA-100 Blood Volume Analyzer, is a diagnostic tool used to assess blood volume status in patients, particularly those with conditions like heart failure, kidney disease, and critical care needs. Daxor’s revenue model is driven by instrument sales, disposables, and service contracts, positioning it as a niche player in the hemodynamic monitoring market. The company serves hospitals and research institutions, leveraging its proprietary technology to differentiate itself in a competitive landscape dominated by larger medical device firms. While its market share is modest, Daxor’s focus on precision diagnostics offers a unique value proposition in personalized medicine. The company’s growth is tied to clinical adoption and reimbursement policies, with potential expansion into emerging applications for its technology.

Revenue Profitability And Efficiency

Daxor reported revenue of $2.13 million for the period, with net income of $536,334, reflecting a net margin of approximately 25%. The company’s diluted EPS stood at $0.11, indicating modest profitability. Operating cash flow was $25,692, with no capital expenditures, suggesting efficient cash management. However, the absence of cash reserves raises questions about liquidity, though the lack of debt mitigates financial risk.

Earnings Power And Capital Efficiency

The company’s earnings power is constrained by its small scale, but its high net margin demonstrates effective cost control. With no debt and minimal capital expenditures, Daxor maintains capital efficiency, though its reliance on operating cash flow for liquidity could limit flexibility. The absence of significant reinvestment may indicate a focus on sustaining current operations rather than aggressive expansion.

Balance Sheet And Financial Health

Daxor’s balance sheet shows no cash or equivalents and zero debt, reflecting a lean financial structure. While the lack of debt reduces risk, the absence of cash reserves could pose liquidity challenges. The company’s financial health hinges on consistent revenue generation, as it has no buffer for unexpected expenses or downturns.

Growth Trends And Dividend Policy

Daxor’s growth appears stagnant, with no clear trend in revenue expansion or diversification. The company does not pay dividends, likely due to its focus on reinvesting limited earnings into operations or R&D. Future growth may depend on broader adoption of its technology or partnerships to scale distribution.

Valuation And Market Expectations

Given its small market cap and niche focus, Daxor’s valuation is likely driven by speculative interest in its proprietary technology rather than traditional financial metrics. Market expectations may center on potential breakthroughs or regulatory approvals that could expand its addressable market.

Strategic Advantages And Outlook

Daxor’s strategic advantage lies in its specialized blood volume measurement technology, which has limited competition. However, its outlook is uncertain due to its small scale and reliance on a single product line. Success will depend on clinical validation, reimbursement support, and the ability to penetrate new markets or applications.

Sources

Company filings (10-K), Bloomberg

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