investorscraft@gmail.com

Intrinsic ValueInspireMD, Inc. (NSPR)

Previous Close$2.38
Intrinsic Value
Upside potential
Previous Close
$2.38

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

InspireMD, Inc. operates in the medical device sector, specializing in innovative solutions for vascular protection. The company’s flagship product, CGuard™, is a carotid stent system designed to reduce stroke risk by preventing embolic events during stenting procedures. InspireMD targets interventional cardiologists and vascular surgeons, positioning itself as a leader in embolic prevention technology. The company’s revenue model relies on product sales, with a focus on expanding its footprint in both established and emerging markets. Its competitive edge lies in proprietary MicroNet® technology, which enhances stent performance by minimizing plaque prolapse and vessel trauma. The medical device industry is highly regulated and competitive, requiring significant R&D investment and clinical validation. InspireMD differentiates itself through clinically proven outcomes and strategic partnerships to drive adoption. The company’s market position is bolstered by its niche focus on neurovascular and peripheral vascular applications, where unmet clinical needs persist.

Revenue Profitability And Efficiency

InspireMD reported revenue of $7.0 million for the period, with a net income of $1.6 million. Despite positive net income, diluted EPS stood at -$0.76, reflecting the impact of outstanding shares and operational costs. Operating cash flow was negative at -$21.9 million, indicating significant cash burn, while capital expenditures totaled -$1.4 million. These metrics suggest the company is in a growth phase, prioritizing investment over near-term profitability.

Earnings Power And Capital Efficiency

The company’s earnings power is constrained by its current scale, as evidenced by negative EPS and operating cash flow. Capital efficiency appears limited, with high operational expenses relative to revenue. However, the positive net income suggests some ability to monetize its technology. The balance between R&D spending and commercial execution will be critical to improving capital efficiency in the coming periods.

Balance Sheet And Financial Health

InspireMD maintains a solid liquidity position with $18.9 million in cash and equivalents, against total debt of $2.3 million. This low leverage ratio provides financial flexibility, though the negative operating cash flow raises sustainability concerns if revenue growth does not accelerate. The company’s ability to fund operations and growth initiatives hinges on its cash reserves and potential future financing.

Growth Trends And Dividend Policy

Growth trends are unclear due to limited revenue scale, but the company’s focus on expanding its product portfolio and geographic reach could drive future top-line growth. InspireMD does not pay dividends, reinvesting all earnings into business development. This aligns with its stage as a growth-oriented medical device firm prioritizing market penetration over shareholder returns.

Valuation And Market Expectations

The market likely values InspireMD based on its technological potential rather than current financial performance. The negative EPS and cash flow suggest investors are pricing in future growth from CGuard™ adoption and pipeline development. Valuation metrics are skewed by the company’s early-stage profile, with emphasis on clinical and regulatory milestones over near-term profitability.

Strategic Advantages And Outlook

InspireMD’s strategic advantages include its proprietary MicroNet® technology and focus on high-need vascular applications. The outlook depends on successful commercialization of CGuard™ and expansion into new markets. Regulatory approvals and clinical data will be key catalysts. However, execution risks and competitive pressures remain significant challenges in the crowded medical device landscape.

Sources

Company filings, CIK 0001433607

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