investorscraft@gmail.com

Intrinsic Value of IRadimed Corporation (IRMD)

Previous Close$61.80
Intrinsic Value
Upside potential
Previous Close
$61.80

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

IRadimed Corporation operates in the medical device industry, specializing in magnetic resonance imaging (MRI) compatible patient monitoring systems and related accessories. The company generates revenue primarily through the sale of its proprietary MRI-safe IV infusion pumps, patient monitors, and disposable sensors, catering to hospitals and imaging centers. Its products address critical safety concerns in MRI environments, where traditional electronic devices pose risks. IRadimed has carved a niche by combining regulatory compliance with technological innovation, securing a strong position in a specialized but growing segment of the healthcare market. The company’s focus on MRI-compatible solutions differentiates it from broader medical device competitors, allowing it to command premium pricing and foster long-term customer relationships. With increasing MRI procedure volumes globally, IRadimed is well-positioned to benefit from sustained demand for its specialized offerings.

Revenue Profitability And Efficiency

IRadimed reported revenue of $73.2 million for FY 2024, with net income of $19.2 million, reflecting a robust net margin of approximately 26.3%. The company’s operating cash flow of $25.6 million underscores efficient operations, while capital expenditures of $8.0 million indicate disciplined reinvestment. Diluted EPS of $1.50 demonstrates strong earnings power relative to its share count, supported by a capital-light business model.

Earnings Power And Capital Efficiency

The company’s high net income margin and operating cash flow conversion highlight its earnings durability. With minimal debt ($154,688) and substantial cash reserves ($52.2 million), IRadimed maintains exceptional capital efficiency. Its ability to generate consistent profits without significant leverage underscores a scalable business model, further evidenced by its low capital expenditure requirements relative to revenue.

Balance Sheet And Financial Health

IRadimed’s balance sheet is exceptionally strong, with $52.2 million in cash and equivalents against negligible debt, yielding a net cash position. This liquidity provides flexibility for strategic initiatives, including R&D or acquisitions. The absence of material liabilities reinforces the company’s low-risk financial profile, positioning it well to navigate economic uncertainties.

Growth Trends And Dividend Policy

Revenue growth has been steady, supported by increasing adoption of MRI-compatible devices. The company’s dividend of $0.64 per share reflects a commitment to returning capital to shareholders, with a payout ratio of approximately 43%, balancing reinvestment needs with shareholder rewards. Future growth may hinge on expanding its product portfolio and geographic reach.

Valuation And Market Expectations

Trading at a premium to peers, IRadimed’s valuation reflects its niche leadership and profitability. Investors likely anticipate sustained demand for MRI-safe solutions, though execution risks and competitive pressures remain considerations. The stock’s performance will depend on the company’s ability to maintain its technological edge and margin profile.

Strategic Advantages And Outlook

IRadimed’s focus on MRI-compatible devices provides a durable competitive moat, supported by regulatory barriers and specialized expertise. The outlook is positive, with growth opportunities in international markets and potential product line extensions. However, reliance on a narrow product suite necessitates ongoing innovation to sustain momentum.

Sources

Company 10-K, CIK 0001325618

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