investorscraft@gmail.com

Intrinsic ValueelectroCore, Inc. (ECOR)

Previous Close$4.74
Intrinsic Value
Upside potential
Previous Close
$4.74

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

electroCore, Inc. operates in the medical technology sector, specializing in non-invasive vagus nerve stimulation (nVNS) therapies. The company’s core revenue model is driven by the sale of its gammaCore devices, which are FDA-cleared for treating conditions like migraine and cluster headaches. electroCore targets both healthcare providers and direct-to-consumer markets, leveraging clinical evidence to differentiate its offerings in a competitive neuromodulation landscape. The company’s market position is niche but strategically focused on expanding therapeutic applications and payer coverage to drive adoption. electroCore faces competition from pharmaceutical and device-based therapies but maintains a unique value proposition through its non-invasive approach and cost-effectiveness. Its growth strategy includes broadening indications, securing reimbursement, and forging partnerships to enhance commercial reach.

Revenue Profitability And Efficiency

electroCore reported revenue of $25.2 million for FY 2024, reflecting its commercial efforts in nVNS therapies. The company posted a net loss of $11.9 million, with diluted EPS of -$1.59, indicating ongoing investment in growth despite profitability challenges. Operating cash flow was negative at $6.9 million, though capital expenditures were minimal, suggesting a lean operational structure focused on scaling commercial activities.

Earnings Power And Capital Efficiency

The company’s earnings power remains constrained by its growth-focused expenditures, as evidenced by its negative net income and EPS. Capital efficiency is a priority, with no significant capital expenditures reported, indicating a reliance on existing infrastructure and partnerships to drive revenue. The focus remains on achieving scale to improve margins over time.

Balance Sheet And Financial Health

electroCore’s balance sheet shows $3.5 million in cash and equivalents against $4.1 million in total debt, highlighting liquidity constraints. The modest cash position underscores the need for careful capital management or additional financing to sustain operations. The absence of dividends aligns with its reinvestment strategy to fund growth initiatives.

Growth Trends And Dividend Policy

Revenue growth trends hinge on expanding indications and payer adoption for gammaCore. The company does not pay dividends, prioritizing reinvestment in R&D and commercialization. Future growth may depend on clinical validation and partnerships to penetrate broader markets, though near-term profitability remains uncertain.

Valuation And Market Expectations

The market likely values electroCore based on its potential to disrupt the neuromodulation space, though current financials reflect high execution risk. The negative EPS and cash flow suggest investor patience is required for long-term commercialization success. Valuation metrics would benefit from clearer paths to profitability and scale.

Strategic Advantages And Outlook

electroCore’s strategic advantage lies in its non-invasive therapy and cost-effective positioning. The outlook depends on securing broader reimbursement and clinical adoption. Near-term challenges include liquidity management, while long-term success hinges on expanding its therapeutic footprint and achieving sustainable revenue growth.

Sources

Company filings, SEC 10-K

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