investorscraft@gmail.com

Intrinsic ValueMerit Medical Systems, Inc. (MMSI)

Previous Close$85.53
Intrinsic Value
Upside potential
Previous Close
$85.53

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

Merit Medical Systems, Inc. operates in the medical device industry, specializing in the development, manufacture, and distribution of disposable medical products used in interventional, diagnostic, and therapeutic procedures. The company’s core revenue model is driven by sales of single-use devices, including catheters, guidewires, and inflation devices, primarily serving cardiology, radiology, and endoscopy markets. Merit Medical has established a strong presence in niche segments by focusing on innovation, quality, and cost-effective solutions, catering to both hospitals and outpatient clinics. The company competes with larger medical device firms by leveraging its agility and specialized product portfolio, which includes proprietary technologies like the BASIX inflation device and the SCOUT surgical localization system. Its market positioning is reinforced by strategic acquisitions and partnerships, expanding its global footprint while maintaining a focus on high-growth emerging markets. Merit Medical’s ability to address unmet clinical needs through R&D investments and regulatory expertise further strengthens its competitive edge in a highly regulated industry.

Revenue Profitability And Efficiency

Merit Medical reported revenue of $1.36 billion for FY 2024, with net income of $120.4 million, reflecting a net margin of approximately 8.9%. The company generated $220.8 million in operating cash flow, underscoring its ability to convert sales into cash efficiently. Despite the absence of disclosed capital expenditures, the firm’s profitability metrics suggest disciplined cost management and operational leverage.

Earnings Power And Capital Efficiency

The company’s diluted EPS of $2.03 demonstrates its earnings power, supported by a focus on high-margin products and scalable manufacturing. With no capital expenditures reported, Merit Medical’s capital efficiency appears strong, though further details on asset turnover or ROIC would provide deeper insights into its ability to generate returns on invested capital.

Balance Sheet And Financial Health

Merit Medical’s balance sheet shows total debt of $794.7 million, with no disclosed cash and equivalents, raising questions about liquidity. The absence of dividend payments suggests a reinvestment-focused strategy, but the debt load warrants monitoring, particularly in relation to future cash flow generation and interest coverage.

Growth Trends And Dividend Policy

Revenue growth trends are not explicitly provided, but the company’s lack of dividends indicates a preference for reinvesting earnings into R&D or acquisitions. Merit Medical’s focus on innovation and market expansion likely drives its growth strategy, though historical growth rates would clarify its trajectory.

Valuation And Market Expectations

With a market capitalization implied by its EPS and shares outstanding, Merit Medical’s valuation multiples would depend on peer comparisons. Investors likely expect sustained innovation and market penetration to justify its current valuation, though detailed comparable analysis is needed for a precise assessment.

Strategic Advantages And Outlook

Merit Medical’s strategic advantages lie in its specialized product portfolio and regulatory expertise, positioning it well in the competitive medical device sector. The outlook remains positive if the company continues to execute on innovation and global expansion, though macroeconomic factors and regulatory hurdles could pose challenges.

Sources

Company filings (CIK: 0000856982), FY 2024 financial data

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