investorscraft@gmail.com

Intrinsic ValueSolesence, Inc. Common Stock (SLSN)

Previous Close$1.35
Intrinsic Value
Upside potential
Previous Close
$1.35

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

Solesence, Inc. operates in the specialty chemicals and materials sector, focusing on innovative solutions for industries such as healthcare, consumer goods, and industrial applications. The company generates revenue primarily through the development and commercialization of proprietary formulations, leveraging its expertise in photoprotection and material science. Its products cater to niche markets where performance and regulatory compliance are critical, positioning Solesence as a technology-driven player with a differentiated offering. The company competes by emphasizing R&D-driven innovation, targeting high-margin segments with limited competition. Its market position is bolstered by intellectual property and partnerships with established manufacturers, though it faces challenges in scaling distribution and achieving broader market penetration. The sector is characterized by stringent regulations and evolving customer demands, requiring continuous investment in product development and compliance capabilities.

Revenue Profitability And Efficiency

In FY 2024, Solesence reported revenue of $52.3 million, with net income of $4.2 million, reflecting a net margin of approximately 8.1%. The company’s diluted EPS stood at $0.07, indicating modest profitability. Operating cash flow was $1.97 million, though capital expenditures were negligible, suggesting limited reinvestment in physical assets. These metrics highlight a business with stable but not yet scalable profitability, reliant on operational efficiency rather than heavy capital deployment.

Earnings Power And Capital Efficiency

Solesence’s earnings power appears constrained by its relatively small revenue base and moderate net margins. The absence of capital expenditures implies low asset intensity, but the company’s ability to generate returns on invested capital remains untested due to limited reinvestment activity. The $4.2 million net income suggests adequate earnings to support operations, but scalability may require higher R&D or market expansion investments to drive future growth.

Balance Sheet And Financial Health

The company’s balance sheet shows $1.4 million in cash and equivalents against $15.3 million in total debt, indicating a leveraged position with limited liquidity. The debt load may constrain financial flexibility, though the absence of dividends allows for potential debt reduction or reinvestment. Shareholders’ equity is not provided, but the debt-to-revenue ratio of approximately 29% suggests manageable leverage if earnings remain stable.

Growth Trends And Dividend Policy

Solesence has not paid dividends, aligning with its focus on retaining earnings for growth or debt management. Revenue and profitability trends are not provided historically, making it difficult to assess growth trajectory. The lack of capital expenditures could signal either prudence or underinvestment, depending on the company’s strategic priorities. Future growth may hinge on expanding its product portfolio or penetrating new markets.

Valuation And Market Expectations

With a diluted EPS of $0.07 and approximately 62.4 million shares outstanding, the company’s market valuation would depend heavily on growth expectations. The absence of capex and moderate profitability may limit upside unless operational improvements or strategic initiatives are announced. Investors likely weigh the company’s niche positioning against its debt and scalability challenges.

Strategic Advantages And Outlook

Solesence’s key advantages lie in its proprietary technology and focus on high-margin specialty chemicals. However, its outlook is tempered by financial leverage and the need to demonstrate scalable growth. Success will depend on leveraging R&D for product differentiation, managing debt, and expanding market reach. Regulatory tailwinds in photoprotection could present opportunities, but execution risks remain.

Sources

Company filings (CIK: 0000883107)

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