investorscraft@gmail.com

Intrinsic ValueOrganogenesis Holdings Inc. (ORGO)

Previous Close$4.00
Intrinsic Value
Upside potential
Previous Close
$4.00

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

Organogenesis Holdings Inc. operates in the regenerative medicine sector, specializing in advanced wound care and surgical biologics. The company’s core revenue model is driven by its proprietary product portfolio, including Apligraf and PuraPly, which address chronic wounds and surgical applications. Organogenesis serves a growing market, leveraging its expertise in bioengineered skin substitutes and amniotic tissue products to differentiate itself in a competitive landscape dominated by large medical device firms. The company’s market position is reinforced by its focus on innovation, clinical evidence, and reimbursement strategies, targeting both acute care and outpatient settings. With increasing demand for advanced wound care solutions due to aging populations and rising chronic disease prevalence, Organogenesis is well-positioned to capitalize on long-term industry tailwinds. Its hybrid commercial model combines direct sales with strategic partnerships, enhancing market penetration and scalability.

Revenue Profitability And Efficiency

Organogenesis reported revenue of $482 million for FY 2024, reflecting steady demand for its wound care and biologics portfolio. Net income stood at $0.9 million, indicating marginal profitability, while diluted EPS was -$0.01, suggesting near-breakeven performance. Operating cash flow of $14.2 million demonstrates the company’s ability to generate liquidity, though capital expenditures of -$10 million highlight ongoing investments in production and R&D.

Earnings Power And Capital Efficiency

The company’s earnings power is constrained by thin margins, likely due to competitive pricing and R&D costs. However, its ability to maintain positive operating cash flow suggests operational efficiency. Capital efficiency is balanced between growth investments and maintaining financial flexibility, with a focus on scaling high-margin products like PuraPly to improve returns.

Balance Sheet And Financial Health

Organogenesis maintains a solid balance sheet, with $135.6 million in cash and equivalents against $43.3 million in total debt, indicating strong liquidity. The low leverage ratio provides room for strategic investments or acquisitions. Shareholders’ equity remains stable, supported by retained earnings and manageable debt levels.

Growth Trends And Dividend Policy

Growth is driven by product adoption in chronic wound care and expansion into surgical biologics. The company does not pay dividends, reinvesting cash flows into R&D and commercialization efforts. Long-term trends favor regenerative medicine, but near-term growth may depend on reimbursement policies and clinical validation.

Valuation And Market Expectations

The market appears to price Organogenesis as a growth story, with valuation metrics reflecting expectations for higher-margin product uptake. Investor sentiment may hinge on execution in scaling newer offerings and achieving sustained profitability.

Strategic Advantages And Outlook

Organogenesis benefits from its niche focus, proprietary technologies, and established reimbursement pathways. The outlook is cautiously optimistic, with potential upside from pipeline advancements and market expansion. Risks include reimbursement pressures and competition from larger peers.

Sources

Company filings, FY 2024 preliminary results

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