investorscraft@gmail.com

Intrinsic ValueSensus Healthcare, Inc. (SRTS)

Previous Close$5.13
Intrinsic Value
Upside potential
Previous Close
$5.13

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

Sensus Healthcare, Inc. operates in the medical device industry, specializing in non-invasive and minimally invasive treatments for non-melanoma skin cancers and keloids. The company’s core revenue model is driven by the sale of its proprietary superficial radiation therapy (SRT) systems, including the SRT-100™ and SRT-100+™, which are widely adopted by dermatologists and radiation oncologists. These devices offer a precise, patient-friendly alternative to surgical procedures, positioning Sensus as a leader in dermatologic radiation therapy. The company serves a growing market, supported by increasing skin cancer incidence rates and demand for non-surgical treatments. Sensus differentiates itself through its focus on innovation, regulatory expertise, and strong clinical outcomes, which enhance its credibility among healthcare providers. Its market position is further strengthened by strategic partnerships and a direct sales force targeting key medical practices and institutions globally.

Revenue Profitability And Efficiency

For the fiscal year ending December 31, 2024, Sensus Healthcare reported revenue of $41.8 million, with net income of $6.6 million, reflecting a net margin of approximately 15.9%. Diluted EPS stood at $0.41. Operating cash flow was negative at $831,000, while capital expenditures totaled $276,000, indicating modest reinvestment. The company’s profitability metrics suggest efficient cost management, though cash flow generation remains an area for improvement.

Earnings Power And Capital Efficiency

Sensus Healthcare demonstrates solid earnings power, with a net income margin of 15.9% for FY 2024. The company’s capital efficiency is underscored by its ability to generate profits despite relatively low capital expenditures. However, negative operating cash flow highlights potential challenges in converting earnings into cash, which may warrant closer scrutiny of working capital management and operational efficiency.

Balance Sheet And Financial Health

As of December 31, 2024, Sensus Healthcare maintained a strong balance sheet with $22.1 million in cash and equivalents and minimal total debt of $602,000. The company’s debt-free profile and substantial liquidity position provide financial flexibility to fund growth initiatives or weather potential downturns. Shareholders’ equity remains robust, supported by retained earnings and a conservative capital structure.

Growth Trends And Dividend Policy

Sensus Healthcare has shown steady revenue growth, driven by demand for its SRT systems. The company does not currently pay dividends, opting instead to reinvest earnings into research, development, and market expansion. This strategy aligns with its growth-focused approach, targeting broader adoption of its technologies in dermatology and oncology markets. Future growth may hinge on product innovation and geographic expansion.

Valuation And Market Expectations

With a diluted EPS of $0.41 and a market capitalization derived from 16.3 million shares outstanding, Sensus Healthcare’s valuation reflects investor expectations for sustained profitability and growth. The company’s niche focus and strong balance sheet may justify premium multiples, though market sentiment will depend on execution of growth strategies and cash flow improvement.

Strategic Advantages And Outlook

Sensus Healthcare’s strategic advantages include its proprietary SRT technology, regulatory expertise, and strong clinical validation. The outlook remains positive, supported by rising skin cancer prevalence and demand for non-invasive treatments. However, the company must address cash flow challenges and scale operations efficiently to capitalize on market opportunities. Continued innovation and strategic partnerships will be critical to maintaining its competitive edge.

Sources

10-K filing, company investor relations

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