investorscraft@gmail.com

Intrinsic Valueelexxion AG (E8X.DE)

Previous Close0.14
Intrinsic Value
Upside potential
Previous Close
0.14

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2022 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

elexxion AG operates in the medical devices sector, specializing in dental laser technology for both soft and hard tissue applications. The company's product portfolio includes advanced dental diode lasers such as the elexxion pico, nano, and claros series, alongside therapeutic solutions like Odobleach and SNORE3 therapy. Its focus on photothermal therapy for periodontal and peri-implantitis conditions positions it as a niche player in dental care innovation. Headquartered in Singen, Germany, elexxion AG serves primarily the German market but benefits from its subsidiary relationship with Tian Ying Medical Instrument Co., Ltd., which may provide strategic access to broader markets. The company's emphasis on repair services and specialized therapies underscores its commitment to comprehensive dental care solutions. Despite its innovative offerings, elexxion AG operates in a competitive landscape dominated by larger medical device firms, requiring continuous R&D investment to maintain relevance.

Revenue Profitability And Efficiency

In FY 2022, elexxion AG reported revenue of €443,884, reflecting its niche market presence. However, the company recorded a net loss of €983,069.87, with diluted EPS at -€0.0993, indicating ongoing profitability challenges. The absence of operating cash flow and capital expenditures suggests limited reinvestment or operational constraints, which may hinder growth or efficiency improvements.

Earnings Power And Capital Efficiency

The company's negative net income and EPS highlight weak earnings power, exacerbated by high operational costs relative to revenue. With no reported operating cash flow, elexxion AG's ability to generate sustainable returns or efficiently deploy capital remains uncertain, raising concerns about its long-term financial viability without external support or restructuring.

Balance Sheet And Financial Health

elexxion AG's balance sheet shows €61,626 in cash and equivalents against total debt of €4,076,665, signaling significant leverage and liquidity risks. The high debt burden, coupled with negative equity from sustained losses, underscores financial fragility, potentially limiting access to additional financing or strategic flexibility.

Growth Trends And Dividend Policy

The company's minimal revenue base and persistent losses suggest stagnant growth trends. With no dividend payments and a focus on niche dental therapies, elexxion AG appears to prioritize survival over shareholder returns, reflecting its precarious financial position.

Valuation And Market Expectations

At a market cap of €2.83 million and a beta of 2.646, the market prices elexxion AG as a high-risk, speculative investment. The negative earnings and elevated volatility imply low confidence in near-term turnaround prospects, aligning with its challenged operational and financial metrics.

Strategic Advantages And Outlook

elexxion AG's specialized dental laser technology offers differentiation, but its financial instability and small scale limit competitive advantages. The outlook remains uncertain, dependent on either strategic intervention from its parent company or successful commercialization of its niche therapies to stabilize operations and reduce debt.

Sources

Company filings, market data

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2023202420252026202720282029203020312032203320342035203620372038203920402041204220432044204520462047

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