investorscraft@gmail.com

Intrinsic ValueOrthoPediatrics Corp. (KIDS)

Previous Close$17.46
Intrinsic Value
Upside potential
Previous Close
$17.46

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

OrthoPediatrics Corp. operates in the medical device industry, specializing in pediatric orthopedic solutions. The company designs, manufactures, and markets a comprehensive portfolio of implants and instruments tailored for children with musculoskeletal conditions. Its revenue model is driven by product sales to hospitals and surgical centers, supported by a direct sales force and distributor partnerships. OrthoPediatrics holds a niche but growing position in the pediatric orthopedic market, leveraging its specialized expertise to address unmet clinical needs in this underserved segment. The company differentiates itself through innovation, regulatory expertise, and a focus on pediatric-specific anatomies, which require distinct engineering compared to adult devices. Its market position is reinforced by strategic collaborations with surgeons and institutions to develop next-generation solutions. While competition exists from larger orthopedic firms, OrthoPediatrics’ dedicated focus on pediatrics provides a defensible niche with long-term growth potential as awareness and demand for specialized pediatric care increase globally.

Revenue Profitability And Efficiency

OrthoPediatrics reported revenue of $204.7 million for the period, reflecting its growing commercial footprint. However, the company posted a net loss of $37.8 million, with diluted EPS of -$1.64, indicating ongoing investments in growth and operational scaling. Operating cash flow was negative at $27.0 million, while capital expenditures totaled $14.3 million, underscoring the capital-intensive nature of its R&D and commercialization efforts.

Earnings Power And Capital Efficiency

The company’s negative earnings and cash flow highlight its current stage of reinvestment, prioritizing market expansion over near-term profitability. Capital efficiency metrics are pressured by high R&D and sales infrastructure costs, though these investments aim to secure long-term market share in pediatric orthopedics. The absence of dividends aligns with its growth-focused strategy, directing capital toward innovation and commercial execution.

Balance Sheet And Financial Health

OrthoPediatrics maintains a balance sheet with $43.8 million in cash and equivalents, against total debt of $73.1 million. The debt level suggests leverage to fund growth, while liquidity remains manageable given its revenue trajectory. The financial health is typical of a growth-stage medtech firm, balancing expansion needs with prudent capital management.

Growth Trends And Dividend Policy

Revenue growth trends are positive, driven by product adoption and geographic expansion. The company does not pay dividends, reinvesting cash flows into R&D and market penetration. Future growth may hinge on regulatory approvals, surgeon adoption, and international expansion, particularly in emerging markets with high pediatric orthopedic demand.

Valuation And Market Expectations

The market likely values OrthoPediatrics on growth potential rather than current profitability, given its niche focus and expanding addressable market. Investor expectations center on revenue acceleration and eventual margin improvement as scale benefits materialize. Valuation multiples should be assessed against peers in specialized medtech and pediatric care segments.

Strategic Advantages And Outlook

OrthoPediatrics’ strategic advantages include its specialized product portfolio, surgeon relationships, and regulatory expertise in pediatric orthopedics. The outlook depends on execution in commercial scaling and product innovation, with potential upside from increasing global demand for pediatric-specific solutions. Risks include competition and prolonged profitability challenges, but its niche focus provides a durable long-term opportunity.

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