investorscraft@gmail.com

Intrinsic ValueMicrobot Medical Inc. (MBOT)

Previous Close$1.80
Intrinsic Value
Upside potential
Previous Close
$1.80

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

Microbot Medical Inc. operates in the medical device industry, specializing in robotic-assisted technologies for minimally invasive procedures. The company focuses on developing next-generation micro-robotic solutions aimed at improving surgical precision and patient outcomes. Its flagship products, such as the LIBERTY robotic system, target neurosurgical and cardiovascular applications, positioning MBOT in a high-growth niche within the broader medtech sector. The company’s revenue model is primarily driven by product commercialization, strategic partnerships, and potential licensing agreements, though it remains in the pre-revenue stage as of the latest reporting period. Microbot’s market positioning hinges on its proprietary robotic technology, which differentiates it from traditional surgical tools. The company competes in a dynamic landscape dominated by established players, but its focus on miniaturization and automation offers a unique value proposition. With increasing demand for less invasive surgical techniques, MBOT aims to carve out a specialized role in the evolving healthcare ecosystem.

Revenue Profitability And Efficiency

Microbot Medical reported no revenue for the period, reflecting its pre-commercialization stage. The company posted a net income of $182,000, primarily due to non-operating gains, while operating cash flow was negative at $8.8 million, underscoring ongoing R&D and operational expenditures. Capital expenditures were minimal at $25,000, indicating limited investment in fixed assets during the period.

Earnings Power And Capital Efficiency

The diluted EPS of $0.0116 reflects marginal profitability driven by non-core activities. The company’s negative operating cash flow highlights its reliance on external funding to sustain operations. With no significant revenue streams, capital efficiency remains constrained, though the low debt level suggests prudent financial management.

Balance Sheet And Financial Health

Microbot Medical maintains a modest cash position of $3.1 million, with total debt at just $111,000, indicating a strong liquidity profile relative to obligations. However, the lack of recurring revenue raises concerns about long-term sustainability without additional financing. The balance sheet reflects a lean structure, with minimal leverage and reliance on equity financing.

Growth Trends And Dividend Policy

Growth prospects hinge on successful product commercialization, with no current revenue to benchmark trends. The company does not pay dividends, reinvesting all resources into R&D and market entry strategies. Investor returns are contingent on future technological adoption and regulatory milestones.

Valuation And Market Expectations

Given its pre-revenue status, traditional valuation metrics are inapplicable. Market expectations are tied to clinical and regulatory progress, with investors pricing in potential long-term upside from its robotic platforms. The stock’s volatility reflects binary outcomes tied to pipeline execution.

Strategic Advantages And Outlook

Microbot’s key advantage lies in its proprietary robotic technology, which addresses unmet needs in minimally invasive surgery. The outlook depends on securing regulatory approvals and commercial partnerships. Near-term challenges include funding runway and competitive pressures, but successful execution could position MBOT as a disruptive player in specialized surgical markets.

Sources

10-K filing, company disclosures

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