investorscraft@gmail.com

Intrinsic ValueElutia Inc. (ELUT)

Previous Close$1.28
Intrinsic Value
Upside potential
Previous Close
$1.28

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

Elutia Inc. operates in the medical technology sector, specializing in regenerative medicine and bioengineered tissue products. The company focuses on developing innovative solutions for surgical applications, including cardiovascular and soft tissue repair. Its core revenue model is driven by product sales and licensing agreements, targeting hospitals and surgical centers. Elutia competes in a niche but growing market, leveraging proprietary technologies to differentiate itself from larger medical device manufacturers. The company’s market positioning is bolstered by its focus on reducing surgical complications and improving patient outcomes, though it faces challenges in scaling commercialization efforts against established competitors. Regulatory approvals and clinical adoption remain critical to its long-term success.

Revenue Profitability And Efficiency

Elutia reported revenue of $24.4 million for FY 2024, alongside a net loss of $53.9 million, reflecting ongoing investment in R&D and commercialization. The diluted EPS of -$1.86 underscores significant unprofitability, while operating cash flow of -$22.7 million indicates substantial cash burn. Capital expenditures were modest at $654,000, suggesting limited near-term capacity expansion.

Earnings Power And Capital Efficiency

The company’s negative earnings and cash flow highlight its early-stage challenges in achieving sustainable profitability. High operating expenses relative to revenue indicate inefficiencies in scaling its business model. Elutia’s capital efficiency remains constrained by its reliance on external funding to support growth initiatives.

Balance Sheet And Financial Health

Elutia’s balance sheet shows $13.2 million in cash and equivalents against $30.2 million in total debt, raising liquidity concerns. The debt burden, coupled with persistent cash outflows, may necessitate additional financing. Shareholder equity is likely under pressure given the recurring losses.

Growth Trends And Dividend Policy

Revenue growth trends are unclear due to limited historical data, but the net loss suggests aggressive spending to capture market share. Elutia does not pay dividends, aligning with its focus on reinvesting capital into growth and product development.

Valuation And Market Expectations

The market appears to price Elutia as a high-risk, high-reward biotech play, with valuation metrics skewed by its unprofitability. Investor expectations hinge on successful product commercialization and regulatory milestones, which could drive future upside.

Strategic Advantages And Outlook

Elutia’s proprietary technologies and focus on regenerative medicine provide a competitive edge, but execution risks remain high. The outlook depends on securing additional funding, expanding clinical adoption, and navigating regulatory hurdles. Near-term challenges may overshadow long-term potential unless operational improvements materialize.

Sources

Company filings, CIK 0001708527

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