investorscraft@gmail.com

Intrinsic ValueNyxoah S.A. (NYXH)

Previous Close$4.75
Intrinsic Value
Upside potential
Previous Close
$4.75

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

Nyxoah S.A. operates in the medical technology sector, specializing in innovative solutions for sleep apnea treatment. The company's core product, the Genio® system, is a minimally invasive neurostimulation device designed to address obstructive sleep apnea (OSA), a prevalent and underdiagnosed condition. Nyxoah differentiates itself through a patient-centric approach, leveraging advanced technology to improve treatment adherence and outcomes compared to traditional CPAP machines, which often suffer from low compliance rates. The company targets a global market, with regulatory approvals in key regions such as Europe and the U.S., positioning itself as a disruptor in the sleep therapy industry. Nyxoah's revenue model relies on device sales and potential recurring revenue from follow-up services, though its commercial footprint remains in early stages. The competitive landscape includes established players like ResMed and Inspire Medical Systems, but Nyxoah's focus on comfort and ease of use could carve a niche in the growing OSA market, estimated to exceed $10 billion annually.

Revenue Profitability And Efficiency

Nyxoah reported revenue of $4.5 million for the period, reflecting early-stage commercialization efforts. The company posted a net loss of $59.2 million, with diluted EPS of -$1.81, underscoring significant investment in R&D and market expansion. Operating cash flow was negative $49.2 million, highlighting the cash-intensive nature of its growth phase, though capital expenditures were minimal, suggesting a lean operational model focused on scaling existing infrastructure.

Earnings Power And Capital Efficiency

The company's negative earnings and cash flow indicate it is not yet generating sustainable operating profits. Nyxoah's capital efficiency metrics are challenging to assess due to its pre-revenue stage in key markets, but its focus on high-margin medical devices could improve returns as sales scale. The absence of capital expenditures suggests deferred investments, possibly awaiting regulatory milestones or commercial traction.

Balance Sheet And Financial Health

Nyxoah maintains $34.2 million in cash and equivalents, providing a runway to fund operations amid losses. Total debt stands at $22.7 million, implying a manageable leverage position. The balance sheet reflects a typical growth-stage biotech profile, with liquidity prioritized over near-term profitability. However, continued losses may necessitate additional financing to sustain operations beyond the current cash reserves.

Growth Trends And Dividend Policy

Revenue growth is nascent but poised to accelerate with broader adoption of the Genio® system. The company does not pay dividends, reinvesting all cash flows into commercialization and R&D. Key growth drivers include regulatory approvals, physician adoption, and reimbursement agreements, though progress remains contingent on clinical validation and market penetration in competitive regions like the U.S.

Valuation And Market Expectations

The market likely values Nyxoah based on long-term potential rather than current financials, given its speculative growth trajectory. Investors appear to be pricing in successful commercialization and market share gains in the OSA treatment space, though execution risks remain high. The stock’s volatility reflects uncertainty around adoption rates and competitive responses from larger incumbents.

Strategic Advantages And Outlook

Nyxoah’s key advantage lies in its differentiated technology, which addresses CPAP compliance issues. The outlook hinges on achieving regulatory milestones, scaling manufacturing, and securing reimbursement pathways. Near-term challenges include cash burn and competition, but successful execution could position the company as a leader in neurostimulation-based sleep therapy. The 2024 period will be critical for demonstrating commercial viability beyond early adopters.

Sources

Company filings, 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