investorscraft@gmail.com

Intrinsic ValueiRhythm Technologies, Inc. (IRTC)

Previous Close$154.51
Intrinsic Value
Upside potential
Previous Close
$154.51

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

iRhythm Technologies, Inc. operates in the digital healthcare sector, specializing in cardiac monitoring solutions. The company’s core revenue model is driven by its proprietary Zio platform, which combines wearable ECG patches with cloud-based analytics to provide ambulatory cardiac monitoring services. iRhythm serves both healthcare providers and patients, offering scalable, data-driven insights for arrhythmia detection. The company competes in the rapidly growing remote patient monitoring market, leveraging its FDA-cleared technology to differentiate itself from traditional Holter monitors and emerging competitors. iRhythm’s market position is strengthened by its focus on clinical accuracy, ease of use, and reimbursement strategy, which aligns with value-based care trends. The company targets a broad patient population, including those with undiagnosed arrhythmias, and benefits from increasing adoption of telehealth solutions. Its partnerships with payers and providers further solidify its role as a leader in digital cardiology.

Revenue Profitability And Efficiency

iRhythm reported revenue of $591.8 million for FY 2024, reflecting strong demand for its Zio platform. However, the company posted a net loss of $113.3 million, with diluted EPS of -$3.63, indicating ongoing investments in growth and operational scaling. Operating cash flow was marginally positive at $3.4 million, while capital expenditures totaled $33.9 million, underscoring continued infrastructure and R&D spending.

Earnings Power And Capital Efficiency

The company’s negative earnings highlight its growth-stage focus, with capital allocated toward expanding its commercial footprint and enhancing its technology platform. iRhythm’s ability to generate operating cash flow, albeit modest, suggests improving efficiency, but profitability remains constrained by high R&D and sales/marketing costs relative to revenue.

Balance Sheet And Financial Health

iRhythm maintains a solid liquidity position with $419.6 million in cash and equivalents, providing a runway for continued investment. Total debt stands at $736.9 million, reflecting strategic borrowing to fund growth. The balance sheet indicates a manageable leverage profile, supported by the company’s recurring revenue model and strong market adoption.

Growth Trends And Dividend Policy

Revenue growth is driven by increased adoption of the Zio platform and expansion into new markets. The company does not pay dividends, reinvesting all cash flows into product innovation and market penetration. Long-term trends favor iRhythm, given the rising prevalence of cardiovascular diseases and the shift toward remote monitoring solutions.

Valuation And Market Expectations

The market values iRhythm based on its growth potential in the digital health space, with investors focusing on top-line expansion rather than near-term profitability. Valuation multiples reflect high expectations for sustained adoption and reimbursement tailwinds, though execution risks remain.

Strategic Advantages And Outlook

iRhythm’s competitive edge lies in its proprietary technology, clinical validation, and payer relationships. The outlook is positive, supported by regulatory tailwinds and increasing telehealth adoption. However, scalability and margin improvement will be critical to achieving sustainable profitability.

Sources

Company filings (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