investorscraft@gmail.com

Intrinsic ValueFemasys Inc. (FEMY)

Previous Close$0.39
Intrinsic Value
Upside potential
Previous Close
$0.39

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

Femasys Inc. operates in the medical technology sector, specializing in innovative women's healthcare solutions. The company focuses on developing minimally invasive, in-office products aimed at improving reproductive health and fertility treatments. Its core revenue model is driven by product sales and potential licensing agreements, targeting gynecologists and fertility specialists. Femasys differentiates itself through proprietary technologies designed to enhance procedural efficiency and patient outcomes in a market dominated by traditional surgical methods. The company competes in a niche segment but faces challenges scaling adoption against established players with broader portfolios. Its flagship products, such as FemVue and FemCath, address unmet needs in fallopian tube assessment and intrauterine insemination, positioning Femasys as a disruptor in women's health diagnostics and therapeutics. The sector is highly regulated, requiring significant R&D investment, but offers long-term growth potential due to increasing demand for less invasive options.

Revenue Profitability And Efficiency

Femasys reported revenue of $1.63 million for FY 2024, reflecting its early-stage commercialization efforts. The company's net loss of $18.82 million and negative operating cash flow of $19.44 million highlight ongoing investment in R&D and market penetration. Capital expenditures were modest at $0.76 million, suggesting a lean operational approach. Diluted EPS of -$0.85 underscores the current lack of profitability as the company prioritizes growth over near-term earnings.

Earnings Power And Capital Efficiency

The company's negative earnings and cash flow indicate it has yet to achieve sustainable earnings power. Femasys is heavily reliant on external funding to support its operations, as evidenced by its cash balance of $3.45 million against total debt of $7.44 million. Capital efficiency metrics are constrained by low revenue scalability, though its focus on high-margin medical devices could improve returns if commercialization succeeds.

Balance Sheet And Financial Health

Femasys maintains a fragile financial position with $3.45 million in cash and equivalents, which may require additional financing to sustain operations. Total debt of $7.44 million adds leverage risk, though the absence of dividends preserves liquidity. The balance sheet reflects a development-stage company with limited tangible assets, emphasizing the need for successful product adoption to stabilize its financial footing.

Growth Trends And Dividend Policy

Growth is contingent on broader adoption of Femasys' products, with no dividend policy in place as the company reinvests all resources into expansion. The lack of historical revenue trends makes near-term projections challenging, but the addressable market in women's health diagnostics presents long-term opportunities. Investor returns will likely depend on equity appreciation rather than income distributions.

Valuation And Market Expectations

The market appears to price Femasys as a high-risk, high-reward biotech play, with valuation driven by pipeline potential rather than current fundamentals. Negative earnings and cash flows suggest investors are betting on future commercialization success. The company's $1.63 million revenue base implies significant execution risk, requiring substantial growth to justify its market cap.

Strategic Advantages And Outlook

Femasys' strategic advantage lies in its proprietary technologies targeting underserved niches in women's health. However, the outlook remains uncertain due to its early-stage commercialization and competitive pressures. Success hinges on clinical validation, regulatory approvals, and physician adoption. Near-term challenges include funding needs and market education, while long-term potential depends on scaling its product portfolio and achieving profitability.

Sources

Company filings (10-K), CIK 0001339005

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