investorscraft@gmail.com

Intrinsic ValueAVITA Medical, Inc. (RCEL)

Previous Close$4.56
Intrinsic Value
Upside potential
Previous Close
$4.56

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

AVITA Medical, Inc. operates in the regenerative medicine sector, specializing in innovative therapies for skin restoration. The company’s flagship product, the RECELL System, is an autologous cell harvesting device designed to treat burns, chronic wounds, and vitiligo. By leveraging its proprietary technology, AVITA Medical addresses unmet clinical needs in dermatology and reconstructive surgery, positioning itself as a pioneer in point-of-care, autologous skin regeneration solutions. The company generates revenue primarily through product sales and licensing agreements, targeting both domestic and international healthcare markets. Its competitive edge lies in the RECELL System’s FDA approvals and clinical efficacy, which differentiate it from traditional skin graft techniques. AVITA Medical operates in a high-growth niche, benefiting from increasing demand for advanced wound care solutions and minimally invasive treatments. The company’s market positioning is further strengthened by strategic partnerships with healthcare providers and ongoing R&D efforts to expand its product pipeline.

Revenue Profitability And Efficiency

AVITA Medical reported revenue of $64.3 million for the period, reflecting its commercial traction in the regenerative medicine market. However, the company posted a net loss of $61.8 million, with diluted EPS of -$2.39, indicating ongoing investment in growth and operational scaling. Operating cash flow was negative at $48.9 million, while capital expenditures totaled $9.2 million, underscoring the capital-intensive nature of its R&D and commercialization efforts.

Earnings Power And Capital Efficiency

The company’s negative earnings and cash flow highlight its current stage of growth, with significant resources allocated to expanding the RECELL System’s adoption. While profitability remains elusive, AVITA Medical’s focus on high-margin regenerative therapies suggests potential for improved capital efficiency as sales scale and operational leverage improves. The absence of dividends aligns with its reinvestment strategy.

Balance Sheet And Financial Health

AVITA Medical holds $14.1 million in cash and equivalents, against total debt of $46 million, indicating a leveraged position. The balance sheet reflects the company’s reliance on financing to fund operations and growth initiatives. With 25.9 million shares outstanding, the equity base supports ongoing capital needs, though liquidity management remains critical given the cash burn rate.

Growth Trends And Dividend Policy

Revenue growth is driven by increasing adoption of the RECELL System, supported by regulatory approvals and clinical validation. The company does not pay dividends, prioritizing reinvestment in R&D and market expansion. Future growth will depend on penetrating new indications and geographic markets, as well as optimizing manufacturing and distribution efficiencies.

Valuation And Market Expectations

The market values AVITA Medical based on its growth potential in regenerative medicine, with investors focusing on revenue trajectory and pipeline advancements. The negative earnings and high R&D spend suggest a long-term outlook, with valuation hinging on successful commercialization and margin improvement. Competitive dynamics and regulatory milestones will be key drivers of investor sentiment.

Strategic Advantages And Outlook

AVITA Medical’s proprietary RECELL technology and FDA clearances provide a defensible market position. The company’s outlook depends on executing its commercialization strategy, expanding indications, and achieving operational scale. Risks include competition, regulatory hurdles, and funding requirements, but success in these areas could establish AVITA as a leader in autologous skin regeneration.

Sources

Company filings, 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