investorscraft@gmail.com

Intrinsic ValueVicarious Surgical Inc. (RBOT)

Previous Close$2.20
Intrinsic Value
Upside potential
Previous Close
$2.20

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

Vicarious Surgical Inc. operates in the medical robotics sector, focusing on minimally invasive surgical solutions. The company’s core technology integrates advanced robotics, virtual reality, and artificial intelligence to enhance surgical precision and reduce recovery times. Its flagship product aims to address limitations in traditional laparoscopic procedures by offering a single-port, micro-robotic platform. Vicarious Surgical targets the growing demand for innovative surgical tools in hospitals and specialized clinics, positioning itself as a disruptor in a market dominated by established players like Intuitive Surgical. The company’s revenue model hinges on capital sales of its robotic systems, supplemented by recurring revenue from service contracts and disposable instruments. While still in the pre-revenue stage, Vicarious Surgical’s technology has garnered attention for its potential to reduce healthcare costs and improve patient outcomes. The firm competes in a high-barrier industry where regulatory approvals and clinical validation are critical to adoption. Its long-term success depends on scaling manufacturing, securing FDA clearances, and convincing healthcare providers to transition from legacy systems.

Revenue Profitability And Efficiency

Vicarious Surgical reported no revenue for the period, reflecting its pre-commercialization phase. Net losses totaled $63.2 million, driven by R&D investments and operational expenses. The absence of operating cash inflows underscores the company’s reliance on external funding to sustain development efforts. Capital expenditures were minimal at $180,000, indicating a focus on intellectual property rather than physical infrastructure at this stage.

Earnings Power And Capital Efficiency

The company’s diluted EPS of -$10.72 highlights significant earnings pressure as it ramps up pre-market activities. Negative operating cash flow of $49.9 million further emphasizes the capital-intensive nature of its business model. With no current revenue streams, Vicarious Surgical’s ability to monetize its technology remains untested, requiring substantial future commercialization success to achieve capital efficiency.

Balance Sheet And Financial Health

Cash reserves stood at $9.7 million against total debt of $13.8 million, suggesting liquidity constraints without additional financing. The modest cash position relative to burn rates may necessitate near-term capital raises. Shareholder equity is likely under pressure given persistent losses, though the low debt load provides some flexibility for strategic funding decisions.

Growth Trends And Dividend Policy

As a development-stage company, Vicarious Surgical has no dividend policy and reinvests all resources into growth initiatives. Key milestones include regulatory approvals and pilot deployments, which could catalyze future revenue traction. The firm’s growth trajectory hinges on overcoming clinical and commercial adoption barriers in a competitive surgical robotics landscape.

Valuation And Market Expectations

Market valuation likely reflects speculative optimism around the company’s technological potential rather than current fundamentals. With no revenue and high cash burn, traditional valuation metrics are inapplicable. Investors appear to be pricing in successful product commercialization, though execution risks remain substantial given the capital requirements and regulatory hurdles ahead.

Strategic Advantages And Outlook

Vicarious Surgical’s IP portfolio and differentiated robotic platform could provide competitive advantages if clinically validated. However, the outlook remains highly uncertain pending FDA clearances and market acceptance. Near-term challenges include securing additional funding and demonstrating cost-effectiveness to healthcare providers. Success would position the company as a niche player in robotic-assisted surgery, but failure to commercialize would exacerbate financial strain.

Sources

Company SEC filings (10-K), 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