investorscraft@gmail.com

Intrinsic ValueHeartSciences Inc. (HSCS)

Previous Close$3.23
Intrinsic Value
Upside potential
Previous Close
$3.23

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2025 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Heart Test Laboratories, Inc. operates in the medical technology sector, specializing in innovative cardiac diagnostic solutions. The company’s flagship product, the MyoVista wavECG, is a non-invasive, AI-powered electrocardiogram (ECG) device designed to detect early-stage heart disease with greater accuracy than traditional methods. By leveraging advanced machine learning algorithms, the MyoVista aims to improve diagnostic outcomes while reducing healthcare costs, positioning the company as a disruptor in the cardiovascular diagnostics market. Heart Test Laboratories targets both clinical and at-home healthcare settings, aiming to expand accessibility to advanced cardiac screening. The company competes in a highly regulated and competitive industry dominated by established players like GE Healthcare and Philips, but its focus on AI-driven precision diagnostics provides a niche advantage. With cardiovascular disease remaining a leading global health concern, Heart Test Laboratories seeks to capitalize on the growing demand for early detection technologies, though widespread adoption hinges on clinical validation and reimbursement approvals.

Revenue Profitability And Efficiency

Heart Test Laboratories reported minimal revenue of $18,600 for FY 2024, reflecting its early-stage commercialization efforts. The company posted a net loss of $6.6 million, with an EPS of -$18.74, underscoring significant investment in R&D and market penetration. Operating cash flow was negative at $6.1 million, while capital expenditures were modest at $64,455, indicating a focus on conserving liquidity amid high operational burn.

Earnings Power And Capital Efficiency

The company’s earnings power remains constrained by its pre-revenue status, with losses driven by product development and regulatory costs. Capital efficiency is challenged by low revenue generation, though the MyoVista’s potential scalability could improve margins if commercial traction accelerates. The diluted EPS reflects substantial equity dilution, likely tied to fundraising activities to support ongoing operations.

Balance Sheet And Financial Health

Heart Test Laboratories holds $5.8 million in cash and equivalents, providing a limited runway given its $6.1 million annual operating cash burn. Total debt stands at $1.0 million, suggesting manageable leverage but highlighting reliance on equity financing. The balance sheet reflects a typical early-stage biotech profile, with liquidity concerns necessitating additional capital raises to sustain operations.

Growth Trends And Dividend Policy

Growth is contingent on MyoVista’s adoption, with no near-term revenue diversification evident. The company does not pay dividends, reinvesting all resources into commercialization and R&D. Success hinges on securing regulatory approvals, clinical validation, and partnerships to drive sales, making growth trajectories highly speculative at this stage.

Valuation And Market Expectations

Market expectations are speculative, with valuation likely tied to milestones like FDA clearances or commercial partnerships. The stock’s volatility reflects binary outcomes—either breakthrough adoption or prolonged cash burn. Investors appear to price in high-risk, high-reward potential, given the addressable market for cardiac diagnostics.

Strategic Advantages And Outlook

Heart Test Laboratories’ AI-driven diagnostic technology offers a differentiated edge, but execution risks are high. The outlook depends on overcoming regulatory hurdles and proving clinical utility. Near-term challenges include funding sustainability, while long-term success requires scaling production and securing reimbursement pathways. The company’s fate hinges on translating innovation into commercial viability.

Sources

10-K filing for FY 2024

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2026202720282029203020312032203320342035203620372038203920402041204220432044204520462047204820492050

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