investorscraft@gmail.com

Intrinsic ValuePro-Dex, Inc. (PDEX)

Previous Close$39.23
Intrinsic Value
Upside potential
Previous Close
$39.23

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2025 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Pro-Dex, Inc. operates in the medical device and industrial sectors, specializing in the design, development, and manufacture of rotary drive surgical and dental instruments. The company’s core revenue model is driven by sales of its proprietary surgical handpieces, which are used in orthopedic, spine, and dental procedures. Pro-Dex also provides engineering and manufacturing services to OEM customers, leveraging its expertise in precision motion control and electromechanical systems. The company serves a niche but critical segment of the healthcare industry, where reliability and precision are paramount. Its market position is bolstered by long-standing relationships with medical device manufacturers and a reputation for high-quality, customized solutions. While the medical device sector is highly competitive, Pro-Dex differentiates itself through innovation, agility, and a focus on customer-specific requirements. The industrial segment, though smaller, complements its medical business by diversifying revenue streams and applying similar engineering capabilities to non-medical applications.

Revenue Profitability And Efficiency

Pro-Dex reported revenue of $53.8 million for FY 2024, with net income of $2.1 million, translating to diluted EPS of $0.60. Operating cash flow stood at $6.2 million, reflecting solid cash generation despite capital expenditures of $983,000. The company’s profitability metrics indicate a lean operational structure, though margins may be pressured by R&D and customization costs inherent to its business model.

Earnings Power And Capital Efficiency

The company’s earnings power is supported by its ability to monetize specialized engineering solutions, with operating cash flow significantly exceeding net income. Capital efficiency appears moderate, as evidenced by the balance between capex and cash flow generation. Pro-Dex’s focus on high-margin, customized products likely contributes to its ability to sustain earnings despite sector-specific challenges.

Balance Sheet And Financial Health

Pro-Dex holds $2.6 million in cash and equivalents against total debt of $13.5 million, suggesting a leveraged but manageable financial position. The absence of dividends allows the company to reinvest in growth or debt reduction. The balance sheet reflects a focus on funding operations and innovation, though liquidity metrics warrant monitoring given the debt load.

Growth Trends And Dividend Policy

Growth trends are tied to demand for surgical instruments and OEM partnerships, with no dividend policy in place. The company’s reinvestment strategy aligns with its niche market focus, prioritizing R&D and customer-driven innovation over shareholder payouts. Future growth may hinge on expanding its medical device portfolio and penetrating new industrial applications.

Valuation And Market Expectations

With a market cap inferred from outstanding shares and EPS, Pro-Dex’s valuation likely reflects its niche positioning and growth potential. Investors may weigh its specialized expertise against sector competition and macroeconomic pressures affecting medical device spending. The lack of dividends may limit appeal to income-focused investors.

Strategic Advantages And Outlook

Pro-Dex’s strategic advantages include its engineering prowess, customer-centric approach, and diversified revenue streams. The outlook depends on sustained demand for surgical instruments and successful OEM collaborations. Risks include reliance on a concentrated customer base and sector volatility, but the company’s agility and innovation could mitigate these challenges over the long term.

Sources

10-K filing, company disclosures

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2026202720282029203020312032203320342035203620372038203920402041204220432044204520462047204820492050

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