Previous Close | $45.53 |
Intrinsic Value | $0.00 |
Upside potential | -100% |
Data is not available at this time.
Establishment Labs Holdings Inc. operates in the medical technology sector, specializing in innovative aesthetic and reconstructive surgical solutions. The company’s core revenue model is driven by its flagship product, Motiva Implants, a next-generation silicone gel breast implant system with advanced safety and design features. Serving both cosmetic and reconstructive markets, Establishment Labs has carved a niche by emphasizing proprietary technology, regulatory compliance, and clinical differentiation. The company competes in a highly regulated industry dominated by established players, yet it has gained traction through its focus on innovation, international expansion, and surgeon adoption. Its market positioning leverages direct sales and distributor partnerships, targeting high-growth regions such as Latin America, Europe, and Asia. While still scaling, the firm differentiates itself with a premium product portfolio and a commitment to long-term clinical outcomes, positioning it as a disruptor in the global breast implant market.
Establishment Labs reported revenue of $166.0 million for FY 2024, reflecting its growing market penetration. However, the company remains unprofitable, with a net loss of $84.6 million and diluted EPS of -$3.03. Operating cash flow was negative at $58.5 million, while capital expenditures totaled $6.1 million, indicating ongoing investment in growth initiatives. The lack of profitability underscores the challenges of scaling in a capital-intensive industry.
The company’s negative earnings and cash flow highlight its early-stage growth phase, with significant resources allocated to R&D, commercialization, and regulatory approvals. Capital efficiency remains a concern, as the firm relies on external financing to fund operations. The absence of positive earnings power suggests that profitability hinges on further market expansion and operational leverage in the coming years.
Establishment Labs holds $90.3 million in cash and equivalents, providing liquidity but facing a substantial debt burden of $225.3 million. The high debt-to-equity ratio raises concerns about financial flexibility, particularly given ongoing cash burn. While the balance sheet supports near-term operations, sustained losses may necessitate additional capital raises or refinancing to maintain solvency.
Revenue growth trends indicate market acceptance of Motiva Implants, but profitability remains elusive. The company does not pay dividends, reinvesting all cash flows into expansion and product development. Future growth will depend on geographic expansion, regulatory approvals, and surgeon adoption rates, with no near-term expectation of shareholder distributions.
The market appears to value Establishment Labs based on its growth potential rather than current earnings, given its negative EPS. Investors likely anticipate future margin improvements and market share gains, though the high debt load and cash burn introduce significant risk. Valuation multiples should be interpreted cautiously due to the lack of profitability.
Establishment Labs benefits from a differentiated product portfolio and a focus on innovation, but its outlook is tempered by financial challenges. Success hinges on achieving scale, improving margins, and navigating regulatory hurdles. The company’s ability to sustain growth while managing debt will be critical to its long-term viability in the competitive medical technology landscape.
Company filings (10-K), investor presentations
show cash flow forecast
Fiscal year | 2025 | 2026 | 2027 | 2028 | 2029 | 2030 | 2031 | 2032 | 2033 | 2034 | 2035 | 2036 | 2037 | 2038 | 2039 | 2040 | 2041 | 2042 | 2043 | 2044 | 2045 | 2046 | 2047 | 2048 | 2049 | |
INCOME STATEMENT | ||||||||||||||||||||||||||
Revenue growth rate, % | NaN | |||||||||||||||||||||||||
Revenue, $ | NaN | |||||||||||||||||||||||||
Variable operating expenses, $m | NaN | |||||||||||||||||||||||||
Fixed operating expenses, $m | NaN | |||||||||||||||||||||||||
Total operating expenses, $m | NaN | |||||||||||||||||||||||||
Operating income, $m | NaN | |||||||||||||||||||||||||
EBITDA, $m | NaN | |||||||||||||||||||||||||
Interest expense (income), $m | NaN | |||||||||||||||||||||||||
Earnings before tax, $m | NaN | |||||||||||||||||||||||||
Tax expense, $m | NaN | |||||||||||||||||||||||||
Net income, $m | NaN | |||||||||||||||||||||||||
BALANCE SHEET | ||||||||||||||||||||||||||
Cash and short-term investments, $m | NaN | |||||||||||||||||||||||||
Total assets, $m | NaN | |||||||||||||||||||||||||
Adjusted assets (=assets-cash), $m | NaN | |||||||||||||||||||||||||
Average production assets, $m | NaN | |||||||||||||||||||||||||
Working capital, $m | NaN | |||||||||||||||||||||||||
Total debt, $m | NaN | |||||||||||||||||||||||||
Total liabilities, $m | NaN | |||||||||||||||||||||||||
Total equity, $m | NaN | |||||||||||||||||||||||||
Debt-to-equity ratio | NaN | |||||||||||||||||||||||||
Adjusted equity ratio | NaN | |||||||||||||||||||||||||
CASH FLOW | ||||||||||||||||||||||||||
Net income, $m | NaN | |||||||||||||||||||||||||
Depreciation, amort., depletion, $m | NaN | |||||||||||||||||||||||||
Funds from operations, $m | NaN | |||||||||||||||||||||||||
Change in working capital, $m | NaN | |||||||||||||||||||||||||
Cash from operations, $m | NaN | |||||||||||||||||||||||||
Maintenance CAPEX, $m | NaN | |||||||||||||||||||||||||
New CAPEX, $m | NaN | |||||||||||||||||||||||||
Total CAPEX, $m | NaN | |||||||||||||||||||||||||
Free cash flow, $m | NaN | |||||||||||||||||||||||||
Issuance/(repurchase) of shares, $m | NaN | |||||||||||||||||||||||||
Retained Cash Flow, $m | NaN | |||||||||||||||||||||||||
Pot'l extraordinary dividend, $m | NaN | |||||||||||||||||||||||||
Cash available for distribution, $m | NaN | |||||||||||||||||||||||||
Discount rate, % | NaN | |||||||||||||||||||||||||
PV of cash for distribution, $m | NaN | |||||||||||||||||||||||||
Current shareholders' claim on cash, % | NaN |