investorscraft@gmail.com

Intrinsic Value of EDAP TMS S.A. (EDAP)

Previous Close$1.71
Intrinsic Value
Upside potential
Previous Close
$1.71

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

EDAP TMS S.A. operates in the medical technology sector, specializing in minimally invasive robotic and therapeutic ultrasound solutions. The company’s core revenue model is driven by the sale of its proprietary HIFU (High-Intensity Focused Ultrasound) devices, notably the Focal One robotic system for prostate ablation, along with recurring revenue from disposables, services, and software. EDAP serves urology clinics and hospitals globally, positioning itself as a leader in focal therapy for prostate cancer. The company competes in a niche but growing market, leveraging its technological differentiation and clinical efficacy to capture market share. Its strategic focus on expanding indications for HIFU and enhancing robotic precision strengthens its long-term positioning in the evolving landscape of non-invasive surgical alternatives. EDAP’s market presence is bolstered by partnerships with key healthcare providers and regulatory approvals in major regions, though it faces competition from established players in urological devices.

Revenue Profitability And Efficiency

EDAP reported revenue of $64.1 million for FY 2024, reflecting its commercial traction in HIFU systems and related services. However, the company posted a net loss of $19.0 million, with diluted EPS of -$0.51, indicating ongoing investments in growth and R&D. Operating cash flow was negative at $13.6 million, while capital expenditures totaled $1.3 million, underscoring a balance between expansion and financial discipline.

Earnings Power And Capital Efficiency

The company’s negative earnings highlight its current reinvestment phase, with capital allocated toward scaling its HIFU platform and clinical validation. EDAP’s capital efficiency is tempered by its growth strategy, as it prioritizes market penetration over near-term profitability. The absence of dividend payouts aligns with its focus on reinvesting cash flows into innovation and commercial infrastructure.

Balance Sheet And Financial Health

EDAP maintains a solid liquidity position with $29.8 million in cash and equivalents, providing a runway for operations. Total debt stands at $13.9 million, suggesting manageable leverage. The balance sheet reflects a growth-stage company with sufficient resources to fund near-term initiatives but requires careful monitoring of cash burn and debt obligations.

Growth Trends And Dividend Policy

EDAP’s growth is tied to adoption of its Focal One system and expansion into new therapeutic areas. The company does not currently pay dividends, redirecting capital toward R&D and commercialization. Its growth trajectory depends on clinical outcomes, regulatory approvals, and partnerships, with a focus on scaling recurring revenue streams.

Valuation And Market Expectations

The market likely values EDAP based on its technological potential and addressable market in focal therapy. Negative earnings and cash flow suggest investors are pricing in future growth rather than current profitability. The stock’s performance hinges on execution against commercial and clinical milestones.

Strategic Advantages And Outlook

EDAP’s differentiation lies in its robotic HIFU technology, which offers precision and reduced invasiveness for prostate treatments. The outlook depends on expanding clinical evidence, geographic reach, and reimbursement support. Risks include competition and adoption hurdles, but success in these areas could solidify its position as a leader in minimally invasive urological solutions.

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