investorscraft@gmail.com

Intrinsic ValueNeovasc Inc. (NVCN.TO)

Previous Close$40.15
Intrinsic Value
Upside potential
Previous Close
$40.15

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2022 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Neovasc Inc. is a specialty medical device company focused on innovative cardiovascular treatments, operating in the highly competitive and regulated medical devices sector. The company’s core products include the Tiara technology, designed for transcatheter mitral valve repair, and the Neovasc Reducer, a minimally invasive solution for refractory angina. These products target unmet clinical needs in structural heart disease and coronary conditions, positioning Neovasc as a niche player in advanced cardiac therapies. The company primarily serves markets in Europe and internationally, leveraging strategic partnerships and regulatory approvals to expand its commercial footprint. Despite its innovative pipeline, Neovasc operates in a capital-intensive industry dominated by larger competitors, requiring sustained R&D investment and careful commercialization strategies to capture market share. Its focus on high-growth segments like transcatheter mitral valve interventions provides long-term opportunities, but execution risks remain given the complex reimbursement and adoption landscape.

Revenue Profitability And Efficiency

In FY 2022, Neovasc reported revenue of CAD 3.8 million, reflecting its early-stage commercialization efforts. The company posted a net loss of CAD 41.2 million, underscoring the high costs associated with R&D and market penetration in the medical device sector. Operating cash flow was negative CAD 24.9 million, highlighting ongoing cash burn as the company invests in product development and regulatory milestones.

Earnings Power And Capital Efficiency

Neovasc’s earnings power remains constrained by its pre-revenue stage for key products like Tiara, with diluted EPS at zero. Capital efficiency is challenged by significant operating losses and reliance on funding to sustain operations. The company’s ability to scale production and achieve gross margins will be critical as it transitions toward commercialization.

Balance Sheet And Financial Health

Neovasc held CAD 25.8 million in cash and equivalents at year-end 2022, providing a limited runway given its cash burn. Total debt stood at CAD 13.0 million, with no dividend payouts. The balance sheet reflects a development-stage company reliant on external financing to support its growth ambitions and clinical trials.

Growth Trends And Dividend Policy

Growth is tied to regulatory approvals and adoption of Tiara and Reducer, with no near-term profitability expected. The company does not pay dividends, reinvesting all resources into R&D and commercialization. Success hinges on expanding indications for its devices and securing reimbursement agreements in key markets.

Valuation And Market Expectations

With a market cap of CAD 110.8 million and a beta of 2.01, Neovasc is viewed as a high-risk, high-reward play on breakthrough cardiac devices. Investors likely price in potential upside from clinical milestones but remain cautious given the company’s history of losses and funding needs.

Strategic Advantages And Outlook

Neovasc’s strategic advantages lie in its differentiated pipeline targeting underserved cardiovascular conditions. However, the outlook depends on successful product launches, partnerships, and navigating regulatory hurdles. The company faces significant execution risk but could benefit from growing demand for minimally invasive cardiac solutions if commercialization efforts succeed.

Sources

Company filings, market data

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2023202420252026202720282029203020312032203320342035203620372038203920402041204220432044204520462047

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