investorscraft@gmail.com

Intrinsic ValueIntelligent Ultrasound Group plc (IUG.L)

Previous Close£12.88
Intrinsic Value
Upside potential
Previous Close
£12.88

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2023 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Intelligent Ultrasound Group plc operates in the medical devices sector, specializing in AI-driven ultrasound software and simulation-based training tools for healthcare professionals. The company’s core revenue model is built on licensing its proprietary ScanNav AI software suite, which enhances diagnostic accuracy in women’s health and peripheral nerve block procedures, alongside selling high-fidelity simulators like ScanTrainer and HeartWorks for medical education. Its products cater to obstetrics, gynecology, emergency medicine, and critical care, positioning it as a niche player in the growing AI-powered medical imaging market. The company differentiates itself through ultra-realistic simulation technology and real-time image analysis, targeting hospitals, training institutions, and home healthcare providers. While it competes with larger medtech firms, its focus on AI integration and training solutions provides a defensible niche. The global shift toward AI-assisted diagnostics and minimally invasive procedures supports its long-term growth potential, though adoption rates and regulatory hurdles remain key challenges.

Revenue Profitability And Efficiency

In FY 2023, the company reported revenue of £11.2 million, reflecting its niche market focus. However, it posted a net loss of £2.6 million, with diluted EPS of -0.79p, indicating ongoing investment in R&D and commercialization. Operating cash flow was negative (£1.7 million), though capital expenditures were modest (£0.3 million), suggesting disciplined spending amid growth initiatives.

Earnings Power And Capital Efficiency

The negative earnings and cash flow highlight the company’s early-stage growth profile, with capital primarily allocated to product development and market expansion. The absence of dividends reinforces its reinvestment strategy, though scalability of its AI solutions will be critical to achieving profitability.

Balance Sheet And Financial Health

Intelligent Ultrasound maintains a conservative balance sheet, with £3.0 million in cash and equivalents against £0.7 million in total debt. The low leverage ratio provides flexibility, but the cash burn rate warrants monitoring given the lack of positive operating cash flow.

Growth Trends And Dividend Policy

Revenue growth hinges on adoption of its AI software and simulators, particularly in North America and the UK. The company does not pay dividends, prioritizing reinvestment in technology and global expansion. Market trends toward AI in healthcare and simulation training could accelerate demand, though competition remains intense.

Valuation And Market Expectations

With a market cap of £42.6 million and a beta of 0.32, the stock reflects high risk-reward dynamics typical of small-cap medtech firms. Investors likely price in long-term potential from AI adoption, but near-term profitability concerns persist.

Strategic Advantages And Outlook

The company’s AI expertise and simulation technology provide a competitive edge in training and diagnostics. Partnerships with healthcare institutions and regulatory approvals for new applications could drive growth. However, execution risks and funding needs remain key challenges in a capital-intensive sector.

Sources

Company filings, London Stock Exchange disclosures

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2024202520262027202820292030203120322033203420352036203720382039204020412042204320442045204620472048

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