investorscraft@gmail.com

Intrinsic ValueNEXGEL, Inc. (NXGL)

Previous Close$1.42
Intrinsic Value
Upside potential
Previous Close
$1.42

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

NEXGEL, Inc. operates in the advanced hydrogel technology sector, specializing in the development and commercialization of high-performance hydrogel-based products for medical, consumer, and industrial applications. The company's core revenue model is driven by proprietary hydrogel formulations, which are utilized in wound care, diagnostics, and wearable technologies. NEXGEL differentiates itself through its patented cross-linking technology, enabling superior moisture retention and biocompatibility, positioning it as a niche player in the rapidly growing hydrogel market. The company targets both B2B and B2C segments, with a focus on partnerships with medical device manufacturers and consumer brands seeking innovative material solutions. Despite its small scale, NEXGEL's technological edge and focus on high-margin applications provide a competitive foothold in a market dominated by larger players. The hydrogel industry is expanding due to increasing demand for advanced wound care and wearable health monitoring, offering NEXGEL opportunities for growth if it can scale production and secure strategic alliances.

Revenue Profitability And Efficiency

NEXGEL reported revenue of $8.7 million for the period, reflecting its early-stage commercialization efforts. The company posted a net loss of $3.3 million, with diluted EPS of -$0.50, indicating ongoing investment in R&D and market penetration. Operating cash flow was negative at $3.9 million, exacerbated by capital expenditures of $443,000, underscoring the capital-intensive nature of its growth phase.

Earnings Power And Capital Efficiency

The company's negative earnings and cash flow highlight its pre-profitability status, typical of a development-stage firm in the materials science sector. NEXGEL's capital efficiency is constrained by its need to fund research and scale production, though its proprietary technology could yield higher margins upon achieving commercial traction.

Balance Sheet And Financial Health

NEXGEL's balance sheet shows $1.8 million in cash and equivalents against $2.8 million in total debt, suggesting limited liquidity. The modest cash position relative to operating burn rates may necessitate additional financing to sustain operations and growth initiatives, posing a risk if capital markets tighten.

Growth Trends And Dividend Policy

Growth is currently driven by product development and market entry, with no dividend payments, as the company reinvests all resources into expansion. The hydrogel market's upward trajectory offers long-term potential, but NEXGEL's ability to capitalize depends on securing partnerships and scaling efficiently.

Valuation And Market Expectations

The market likely values NEXGEL based on its technological potential rather than current financials, given its negative earnings and early-stage profile. Investors may be betting on future adoption of its hydrogel solutions, though execution risks remain high.

Strategic Advantages And Outlook

NEXGEL's key advantage lies in its patented hydrogel technology, which could disrupt niche medical and consumer applications. The outlook hinges on successful commercialization and funding stability. Near-term challenges include cash burn and competition, but long-term prospects are tied to industry demand for advanced hydrogel solutions.

Sources

Company filings (CIK: 0001468929)

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