investorscraft@gmail.com

Intrinsic ValuePAVmed Inc. (PAVM)

Previous Close$7.63
Intrinsic Value
Upside potential
Previous Close
$7.63

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

PAVmed Inc. operates in the medical technology sector, focusing on innovative solutions for unmet clinical needs. The company's core revenue model is driven by the commercialization of its proprietary medical devices, including products like CarpX for carpal tunnel syndrome and PortIO for intravenous access. PAVmed targets niche markets with high barriers to entry, leveraging its expertise in minimally invasive technologies to differentiate itself from larger competitors. The company's strategy emphasizes partnerships with healthcare providers and payers to facilitate adoption. Despite being a smaller player, PAVmed aims to carve out a sustainable position by addressing specific pain points in patient care. Its pipeline includes both near-term commercial products and longer-term R&D projects, balancing immediate revenue potential with future growth opportunities. The medical device industry is highly competitive, but PAVmed's focus on underserved areas provides a pathway to incremental market share.

Revenue Profitability And Efficiency

PAVmed reported revenue of $2.995 million for the period, reflecting its early-stage commercialization efforts. The company posted a net income of $39.791 million, though this figure may include non-recurring items given its operating cash flow of -$33.554 million. Capital expenditures were minimal at -$55,000, indicating limited investment in fixed assets. These metrics suggest the company is still in a growth phase, prioritizing R&D and market penetration over near-term profitability.

Earnings Power And Capital Efficiency

The diluted EPS of $3.3 appears strong, but this may be skewed by one-time gains or accounting adjustments, as operating cash flow remains deeply negative. PAVmed's ability to scale earnings sustainably will depend on successful product launches and cost management. The company's capital efficiency is currently low, with significant cash burn, underscoring the need for improved operational execution or additional funding.

Balance Sheet And Financial Health

PAVmed's balance sheet shows $1.185 million in cash and equivalents against $31.86 million in total debt, highlighting liquidity constraints. The high debt load relative to cash reserves raises concerns about financial flexibility. With negative operating cash flow, the company may need to secure additional capital or refinance debt to sustain operations and fund growth initiatives.

Growth Trends And Dividend Policy

PAVmed is in a high-growth phase, with revenue generation just beginning. The company does not pay dividends, reinvesting all available resources into product development and commercialization. Future growth will hinge on successful market adoption of its medical devices and expansion into new therapeutic areas. Investors should monitor clinical and regulatory milestones as key indicators of progress.

Valuation And Market Expectations

Given its early-stage status, PAVmed's valuation is likely driven by speculative growth prospects rather than current fundamentals. The market appears to be pricing in successful execution of its commercialization strategy, though the negative cash flow and high debt levels introduce significant risk. Investors should weigh the potential for disruptive innovation against the challenges of scaling in a competitive industry.

Strategic Advantages And Outlook

PAVmed's strategic advantages lie in its focus on niche medical technologies with clear clinical benefits. The company's outlook depends on its ability to secure regulatory approvals, establish commercial partnerships, and achieve sustainable revenue growth. Near-term challenges include managing cash burn and navigating competitive pressures, but successful execution could position PAVmed as a leader in targeted medical device markets.

Sources

10-K, company filings

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