investorscraft@gmail.com

Intrinsic ValuePulmonx Corporation (LUNG)

Previous Close$1.70
Intrinsic Value
Upside potential
Previous Close
$1.70

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

Pulmonx Corporation operates in the medical technology sector, specializing in minimally invasive treatments for chronic obstructive pulmonary disease (COPD) and emphysema. The company’s flagship product, the Zephyr Endobronchial Valve, is a FDA-approved implant designed to improve lung function by reducing hyperinflation in damaged lung tissue. Pulmonx generates revenue primarily through the sale of its proprietary devices and associated procedural kits, targeting pulmonologists and thoracic surgeons in hospital and outpatient settings. The company competes in a niche but growing segment of interventional pulmonology, where it holds a first-mover advantage with its clinically validated technology. Its market position is reinforced by strategic partnerships with healthcare providers and a focus on expanding clinical adoption through physician training programs. Despite facing competition from traditional surgical options and emerging therapies, Pulmonx maintains differentiation through its evidence-based outcomes and targeted patient selection criteria.

Revenue Profitability And Efficiency

Pulmonx reported revenue of $83.8 million for the period, reflecting its commercial execution in a specialized medical device market. The company posted a net loss of $56.4 million, with an EPS of -$1.44, indicating ongoing investments in growth and R&D. Operating cash flow was negative $31.5 million, while capital expenditures totaled $1.4 million, underscoring a focus on scaling operations despite current unprofitability.

Earnings Power And Capital Efficiency

The company’s negative earnings highlight its growth-phase status, with capital allocated toward expanding its commercial footprint and clinical evidence generation. Pulmonx’s capital efficiency metrics are typical of an emerging medtech firm, balancing reinvestment needs with a path to future profitability. The absence of dividend payouts aligns with its strategy to prioritize growth over shareholder returns in the near term.

Balance Sheet And Financial Health

Pulmonx maintains a liquidity position with $70.9 million in cash and equivalents, providing a runway to support operations. Total debt stands at $56.5 million, suggesting a manageable leverage profile. The balance sheet reflects a growth-oriented structure, with resources earmarked for commercialization and potential pipeline development.

Growth Trends And Dividend Policy

Revenue growth trends will depend on broader adoption of its technology and reimbursement support. The company does not currently pay dividends, consistent with its focus on reinvesting cash flows into market expansion and product development. Future capital allocation may shift toward profitability as the business matures.

Valuation And Market Expectations

The market likely values Pulmonx on its long-term potential in the COPD treatment space, rather than near-term earnings. Investor sentiment may hinge on clinical adoption rates and reimbursement dynamics, with volatility expected as the company navigates its growth trajectory.

Strategic Advantages And Outlook

Pulmonx’s proprietary technology and clinical validation provide a foundation for sustained growth, though execution risks remain. The outlook depends on expanding physician training, payer coverage, and international markets. Success in these areas could position the company as a leader in minimally invasive lung treatments.

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