investorscraft@gmail.com

Intrinsic Value of iCAD, Inc. (ICAD)

Previous Close$3.82
Intrinsic Value
Upside potential
Previous Close
$3.82

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

iCAD, Inc. operates in the healthcare technology sector, specializing in advanced cancer detection and therapy solutions. The company’s core revenue model is driven by the sale of proprietary AI-powered imaging and treatment planning software, primarily targeting breast and prostate cancer diagnostics. iCAD’s products, such as ProFound AI and Xoft Axxent, integrate machine learning to enhance diagnostic accuracy and streamline radiotherapy workflows, positioning the company as a niche innovator in precision oncology. The competitive landscape includes larger medical imaging firms, but iCAD differentiates through its focus on AI-driven early detection and personalized treatment optimization. Its market position is bolstered by strategic partnerships with healthcare providers and OEMs, though its growth is constrained by the capital-intensive nature of medical technology adoption. The company’s long-term viability hinges on expanding its product pipeline and securing regulatory approvals in key global markets.

Revenue Profitability And Efficiency

In FY 2024, iCAD reported revenue of $19.6 million, reflecting its reliance on software sales and service contracts. The company posted a net loss of $5.6 million, with an EPS of -$0.21, indicating ongoing challenges in achieving profitability. Operating cash flow was negative at $3.9 million, though capital expenditures remained modest at $168,000, suggesting disciplined spending amid growth investments.

Earnings Power And Capital Efficiency

iCAD’s earnings power is currently constrained by high R&D and commercialization costs inherent to its AI-driven medical technology focus. The company’s capital efficiency metrics are under pressure, as evidenced by negative operating cash flow, though its $17.2 million cash reserve provides a buffer to fund near-term operations. Debt is minimal at $362,000, reducing financial leverage risks.

Balance Sheet And Financial Health

iCAD maintains a solid liquidity position with $17.2 million in cash and equivalents, covering approximately 4.4 years of its current net annual cash burn. Total debt is negligible, and the absence of dividends allows for reinvestment in growth initiatives. The balance sheet is lean, with no significant long-term liabilities, though sustained losses could erode equity over time.

Growth Trends And Dividend Policy

Revenue growth is tied to adoption rates of AI diagnostics and expansion into new geographies. The company does not pay dividends, prioritizing R&D and market penetration. Key growth drivers include regulatory milestones and partnerships, but profitability remains elusive due to high operating costs. Investor focus is on clinical validation and scalability of its AI platforms.

Valuation And Market Expectations

iCAD’s valuation likely reflects its speculative growth potential in AI-driven oncology, offset by persistent losses. Market expectations center on its ability to monetize its technology pipeline and achieve breakeven. The stock’s performance will hinge on clinical outcomes, reimbursement policies, and competitive dynamics in digital health.

Strategic Advantages And Outlook

iCAD’s strategic advantages lie in its specialized AI algorithms and first-mover status in certain cancer detection applications. The outlook depends on accelerating commercial traction and securing recurring revenue streams. Risks include slower-than-expected adoption and competition from deep-pocketed rivals. Success would require scaling its platform while managing cash burn effectively.

Sources

Company 10-K, investor presentations

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