investorscraft@gmail.com

Intrinsic Value of FONAR Corporation (FONR)

Previous Close$15.85
Intrinsic Value
Upside potential
Previous Close
$15.85

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

FONAR Corporation operates in the healthcare technology sector, specializing in the development, manufacturing, and servicing of magnetic resonance imaging (MRI) systems. The company generates revenue through the sale of MRI scanners, service contracts, and diagnostic imaging services. Its flagship product, the Upright® MRI, is a unique offering that allows patients to be scanned in weight-bearing positions, differentiating it from traditional MRI systems. FONAR primarily serves hospitals, imaging centers, and physicians' offices, leveraging its proprietary technology to address niche diagnostic needs. The company maintains a focused market position, targeting facilities that require specialized imaging solutions. While it competes with larger medical imaging firms, FONAR's emphasis on patient-centric design and vertical integration provides a competitive edge in its segment. Its business model combines equipment sales with recurring service revenue, creating a stable income stream.

Revenue Profitability And Efficiency

FONAR reported revenue of $102.9 million for FY 2024, with net income of $10.6 million, reflecting a net margin of approximately 10.3%. Diluted EPS stood at $1.56, demonstrating solid profitability. Operating cash flow was $14.1 million, significantly higher than capital expenditures of $0.8 million, indicating efficient cash generation relative to reinvestment needs. The company’s ability to maintain positive cash flow underscores its operational efficiency.

Earnings Power And Capital Efficiency

The company’s earnings power is supported by its dual revenue streams from equipment sales and service contracts. With a modest capital expenditure outlay relative to operating cash flow, FONAR exhibits strong capital efficiency. The high cash balance of $56.3 million further highlights its ability to fund operations and growth without excessive leverage, though total debt of $41.7 million suggests some reliance on borrowed capital.

Balance Sheet And Financial Health

FONAR’s balance sheet remains robust, with $56.3 million in cash and equivalents against total debt of $41.7 million, yielding a net cash position. This liquidity provides flexibility for strategic initiatives or debt reduction. The absence of dividends suggests a focus on retaining earnings for reinvestment or debt management, aligning with its growth-oriented financial strategy.

Growth Trends And Dividend Policy

FONAR has not declared dividends, prioritizing internal reinvestment over shareholder payouts. Growth trends appear stable, supported by recurring service revenue and niche product demand. The company’s focus on specialized MRI technology positions it to capitalize on evolving diagnostic needs, though its growth trajectory may be tempered by competition and market saturation in certain segments.

Valuation And Market Expectations

With a diluted EPS of $1.56 and a net income margin exceeding 10%, FONAR trades at a valuation reflective of its steady profitability. Market expectations likely hinge on its ability to sustain recurring revenue streams and expand its installed base of MRI systems. The company’s niche focus may limit rapid growth but offers stability in a specialized market.

Strategic Advantages And Outlook

FONAR’s strategic advantages lie in its proprietary Upright® MRI technology and vertical integration, which reduce dependency on third-party suppliers. The outlook remains cautiously optimistic, with potential growth driven by demand for specialized imaging solutions. However, competitive pressures and technological advancements in the broader MRI market could pose challenges. The company’s strong cash position provides a buffer to navigate these dynamics.

Sources

10-K filing, CIK 0000355019

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