investorscraft@gmail.com

Intrinsic ValueSOPHiA GENETICS S.A. (SOPH)

Previous Close$5.25
Intrinsic Value
Upside potential
Previous Close
$5.25

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

SOPHiA GENETICS SA operates at the intersection of healthcare and technology, specializing in data-driven medicine through its AI-powered SaaS platform. The company serves hospitals, laboratories, and biopharmaceutical firms by enabling genomic analysis and clinical decision-making. Its core revenue model is subscription-based, supplemented by professional services, positioning it in the high-growth precision medicine sector. SOPHiA differentiates itself through a federated learning approach, allowing decentralized data collaboration while maintaining privacy, which appeals to global healthcare providers seeking scalable, compliant solutions. The company competes in the fragmented bioinformatics market, where its platform-agnostic technology and emphasis on interoperability provide a competitive edge. Its focus on oncology, rare diseases, and infectious diseases aligns with increasing demand for personalized diagnostics and therapeutics. While still scaling, SOPHiA has established partnerships with over 1,000 institutions worldwide, though it faces competition from larger genomic analysis providers and in-house hospital solutions.

Revenue Profitability And Efficiency

In FY 2024, SOPHiA GENETICS reported $65.2 million in revenue, reflecting its growth trajectory in the precision medicine space. However, the company recorded a net loss of $62.5 million, with diluted EPS at -$0.95, indicating ongoing investments in platform development and commercialization. Operating cash flow was negative $42.8 million, while capital expenditures remained modest at $244,000, suggesting a focus on scalable SaaS infrastructure over heavy asset deployment.

Earnings Power And Capital Efficiency

The company's negative earnings highlight its growth-stage status, with R&D and customer acquisition costs outweighing current revenue. Capital efficiency metrics are challenging to assess positively given the substantial operating losses, though the capital-light SaaS model provides long-term scalability potential. The platform's ability to monetize increasing data network effects will be critical to improving margins over time.

Balance Sheet And Financial Health

SOPHiA maintains a solid liquidity position with $80.2 million in cash and equivalents against $30.0 million in total debt, providing runway for continued operations. The balance sheet structure reflects a typical growth-stage tech company, with sufficient resources to fund near-term losses but requiring eventual path to profitability to sustain operations beyond its current cash reserves.

Growth Trends And Dividend Policy

As a growth-focused company in the emerging field of AI-driven genomic analysis, SOPHiA does not pay dividends, reinvesting all cash flows into platform development and market expansion. Revenue growth trends will be key to monitor as the company scales its subscription base and expands into new clinical applications, though the current burn rate suggests several years may be needed to reach sustainable profitability.

Valuation And Market Expectations

Market valuation likely reflects expectations for SOPHiA's long-term positioning in the precision medicine ecosystem rather than near-term profitability. Investors appear to be pricing in the potential for the company's AI platform to become a standard in clinical genomics, though execution risks remain substantial given the competitive landscape and the need for continued technological differentiation.

Strategic Advantages And Outlook

SOPHiA's key strategic advantage lies in its federated learning approach to genomic data analysis, which addresses critical privacy concerns in healthcare data sharing. The outlook depends on successful platform adoption across new therapeutic areas and geographies, with regulatory tailwinds for personalized medicine providing potential catalysts. However, the company must demonstrate an ability to reduce cash burn while maintaining technological leadership in a rapidly evolving field.

Sources

Company FY 2024 financial statements (CIK: 0001840706)

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