investorscraft@gmail.com

Intrinsic ValueProPhase Labs, Inc. (PRPH)

Previous Close$0.43
Intrinsic Value
Upside potential
Previous Close
$0.43

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

ProPhase Labs, Inc. operates in the healthcare sector, primarily focusing on diagnostic testing, over-the-counter consumer health products, and dietary supplements. The company generates revenue through its CLIA-certified laboratory services, which include COVID-19 and other diagnostic tests, as well as through the sale of its consumer health brands. ProPhase Labs positions itself as a niche player in the diagnostics and wellness markets, leveraging its laboratory capabilities and brand portfolio to serve both individual consumers and healthcare providers. The company faces competition from larger diagnostic firms and consumer health brands but differentiates itself through specialized testing services and targeted product offerings. Its market position is influenced by regulatory compliance, technological advancements in diagnostics, and consumer demand for health and wellness products. ProPhase Labs aims to capitalize on growing trends in preventive healthcare and personalized medicine, though its scale remains modest compared to industry leaders.

Revenue Profitability And Efficiency

ProPhase Labs reported revenue of $6.77 million for the period, with a net loss of $53.36 million, reflecting significant challenges in profitability. The diluted EPS of -$2.43 underscores the company's current unprofitability. Operating cash flow was negative at -$17.54 million, while capital expenditures were modest at -$906,000, indicating limited investment in growth assets. These metrics highlight inefficiencies and operational headwinds facing the company.

Earnings Power And Capital Efficiency

The company's negative earnings and cash flow demonstrate weak earnings power, with substantial losses outweighing revenue. Capital efficiency appears strained, as evidenced by the high net loss relative to revenue. The lack of positive operating cash flow further limits the company's ability to reinvest or deleverage, raising concerns about its ability to sustain operations without additional funding.

Balance Sheet And Financial Health

ProPhase Labs holds $678,000 in cash and equivalents, against total debt of $24.57 million, indicating a leveraged position with limited liquidity. The high debt burden relative to cash reserves suggests financial stress, potentially constraining flexibility. The absence of dividends aligns with the company's focus on preserving capital amid financial challenges.

Growth Trends And Dividend Policy

Revenue trends and profitability metrics indicate declining performance, with no dividend payments reflecting prioritization of financial stabilization. The company's growth prospects hinge on scaling its diagnostic and consumer health segments, though current losses and debt levels pose significant hurdles. Strategic shifts or external financing may be required to reverse negative trends.

Valuation And Market Expectations

The company's valuation is likely pressured by its unprofitability and leveraged balance sheet. Market expectations appear muted, given the lack of positive earnings or cash flow. Investors may demand clearer paths to profitability or debt reduction before assigning higher valuations.

Strategic Advantages And Outlook

ProPhase Labs' niche in diagnostics and consumer health offers potential, but execution risks and financial constraints temper optimism. Regulatory expertise and branded products provide some differentiation, though scalability remains uncertain. The outlook depends on operational turnaround and market demand for its services, with near-term challenges overshadowing long-term opportunities.

Sources

Company filings, CIK 0000868278

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