investorscraft@gmail.com

Intrinsic ValueEvolus, Inc. (EOLS)

Previous Close$7.19
Intrinsic Value
Upside potential
Previous Close
$7.19

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

Evolus, Inc. operates in the medical aesthetics industry, specializing in neurotoxin and facial injectable products. The company’s flagship product, Jeuveau, is a purified botulinum toxin type A formulation approved for cosmetic use to temporarily improve glabellar lines. Evolus primarily generates revenue through direct sales in the U.S. and select international markets, leveraging a differentiated brand strategy targeting price-conscious consumers and healthcare providers. The company competes in a high-growth but competitive sector dominated by established players like Allergan (Botox) and Galderma (Dysport). Evolus differentiates itself through aggressive pricing, direct-to-consumer marketing, and a streamlined distribution model. Its focus on affordability and accessibility positions it as a disruptor in the medical aesthetics space, though it faces challenges in scaling market share against entrenched competitors with broader product portfolios.

Revenue Profitability And Efficiency

Evolus reported revenue of $266.3 million for FY 2024, reflecting growth in its core neurotoxin business. However, the company remains unprofitable, with a net loss of $50.4 million and diluted EPS of -$0.81. Operating cash flow was negative at $18.0 million, though capital expenditures were modest at $1.5 million, indicating disciplined spending on growth initiatives. The revenue growth suggests market traction, but profitability challenges persist due to competitive pressures and investment in commercialization.

Earnings Power And Capital Efficiency

The company’s negative earnings and cash flow highlight ongoing challenges in achieving sustainable profitability. While revenue growth demonstrates demand for Jeuveau, Evolus’s capital efficiency remains constrained by high sales and marketing expenses. The diluted EPS of -$0.81 underscores the need for improved operational leverage as the company scales. Continued investment in brand awareness and market penetration is critical to driving future earnings power.

Balance Sheet And Financial Health

Evolus maintains a liquidity position with $87.0 million in cash and equivalents, but carries $130.0 million in total debt, reflecting a leveraged balance sheet. The debt load could constrain financial flexibility if profitability does not improve. With no dividends paid, the company prioritizes reinvestment in growth, but its financial health remains dependent on achieving positive cash flow to service obligations and fund operations.

Growth Trends And Dividend Policy

Revenue growth indicates strong demand for Jeuveau, but Evolus has yet to translate top-line expansion into profitability. The company does not pay dividends, reinvesting all cash flow into commercial expansion and product development. Future growth hinges on expanding market share in the competitive neurotoxin space and potentially diversifying its product pipeline to reduce reliance on a single flagship offering.

Valuation And Market Expectations

The market likely values Evolus based on its growth potential in the medical aesthetics sector, though persistent losses and high competition temper expectations. The company’s valuation will depend on its ability to achieve profitability and scale its commercial footprint. Investors may weigh its disruptive pricing strategy against execution risks and the capital required to sustain growth.

Strategic Advantages And Outlook

Evolus’s strategic advantages include its cost-effective positioning and direct-to-consumer marketing approach in the aesthetics market. However, the outlook remains uncertain until the company demonstrates a clear path to profitability. Success will depend on expanding Jeuveau’s adoption, managing debt, and potentially diversifying its product portfolio to reduce competitive risks. Near-term challenges include balancing growth investments with financial sustainability.

Sources

Company filings (10-K, investor presentations), 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