investorscraft@gmail.com

Intrinsic ValueMiMedx Group, Inc. (MDXG)

Previous Close$5.11
Intrinsic Value
Upside potential
Previous Close
$5.11

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

MiMedx Group, Inc. operates in the regenerative medicine sector, specializing in advanced wound care and surgical solutions. The company leverages proprietary placental tissue allografts to address chronic and acute wounds, targeting a high-growth segment within the healthcare industry. Its core revenue model relies on direct sales to hospitals, outpatient facilities, and clinicians, supported by a strong clinical evidence base and reimbursement coverage. MiMedx holds a competitive position as a leader in placental-based biologics, differentiating itself through innovation and a robust product pipeline. The company’s focus on research and development ensures continuous expansion into adjacent therapeutic areas, reinforcing its market presence. With a vertically integrated supply chain, MiMedx maintains quality control and scalability, positioning it well against larger competitors in the regenerative medicine space.

Revenue Profitability And Efficiency

For FY 2024, MiMedx reported revenue of $348.9 million, reflecting steady demand for its wound care products. Net income stood at $42.4 million, with diluted EPS of $0.28, indicating improved profitability. Operating cash flow was robust at $66.2 million, supported by efficient working capital management. Capital expenditures were minimal at $1.7 million, underscoring the company’s asset-light model and disciplined investment approach.

Earnings Power And Capital Efficiency

MiMedx demonstrates solid earnings power, with net income margins of approximately 12.2%. The company’s capital efficiency is evident in its strong operating cash flow conversion, which supports reinvestment and debt reduction. With limited capital expenditures, MiMedx prioritizes high-return initiatives, ensuring sustainable growth without excessive leverage or dilution.

Balance Sheet And Financial Health

MiMedx maintains a healthy balance sheet, with $104.4 million in cash and equivalents and modest total debt of $18.8 million. The low debt-to-equity ratio highlights financial stability, providing flexibility for strategic investments or acquisitions. Shareholders’ equity is bolstered by retained earnings, reflecting consistent profitability and prudent financial management.

Growth Trends And Dividend Policy

MiMedx has shown consistent revenue growth, driven by product adoption and market expansion. The company does not currently pay dividends, opting instead to reinvest cash flows into R&D and commercial initiatives. This strategy aligns with its focus on long-term value creation and leadership in regenerative medicine.

Valuation And Market Expectations

Trading at a P/E ratio derived from its $0.28 EPS, MiMedx is valued based on its growth potential in the regenerative medicine market. Investor expectations are anchored on clinical advancements and market penetration, with the stock reflecting optimism about future revenue streams and margin expansion.

Strategic Advantages And Outlook

MiMedx benefits from a differentiated product portfolio, strong clinical data, and a scalable commercial platform. The outlook remains positive, with opportunities in underserved wound care segments and potential regulatory milestones. Risks include competitive pressures and reimbursement dynamics, but the company’s innovation pipeline positions it well for sustained growth.

Sources

Company 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