investorscraft@gmail.com

Intrinsic ValueNeuronetics, Inc. (STIM)

Previous Close$2.09
Intrinsic Value
Upside potential
Previous Close
$2.09

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

Neuronetics, Inc. operates in the medical technology sector, specializing in non-invasive treatments for mental health disorders. The company’s flagship product, the NeuroStar Advanced Therapy system, leverages transcranial magnetic stimulation (TMS) to address major depressive disorder (MDD) and other psychiatric conditions. Neuronetics generates revenue primarily through the sale of its proprietary TMS devices and recurring service contracts, positioning itself as a leader in neuromodulation therapies. The company competes in a niche but growing market, driven by increasing awareness of mental health and the limitations of traditional pharmaceutical treatments. Its technology is FDA-cleared, providing a competitive edge in clinical efficacy and safety. Neuronetics targets both healthcare providers and patients, emphasizing outcomes-based evidence to differentiate itself in a sector with high regulatory scrutiny and evolving reimbursement landscapes.

Revenue Profitability And Efficiency

In FY 2024, Neuronetics reported revenue of $74.89 million, reflecting its focus on expanding its TMS therapy adoption. However, the company posted a net loss of $43.71 million, with diluted EPS of -$1.38, indicating ongoing investment in growth and operational scaling. Operating cash flow was negative at $30.99 million, while capital expenditures totaled $1.47 million, underscoring the capital-intensive nature of its business model.

Earnings Power And Capital Efficiency

Neuronetics’ earnings power remains constrained by high operating costs and R&D investments, as evidenced by its negative net income. The company’s capital efficiency is challenged by its cash burn rate, though its focus on recurring revenue streams from service contracts may improve margins over time. The lack of profitability highlights the need for further scale to achieve sustainable earnings.

Balance Sheet And Financial Health

Neuronetics held $18.46 million in cash and equivalents at FY 2024-end, alongside total debt of $82.63 million. This leverage raises concerns about liquidity, particularly given its negative operating cash flow. The company’s financial health hinges on its ability to secure additional funding or achieve profitability to service its debt obligations and sustain operations.

Growth Trends And Dividend Policy

Neuronetics is in a growth phase, prioritizing market expansion and clinical adoption of its TMS technology. The company does not pay dividends, reinvesting all cash flows into R&D and commercialization efforts. Growth trends are tied to broader mental health treatment adoption, though execution risks remain given its current financial position.

Valuation And Market Expectations

The market likely values Neuronetics based on its long-term potential in the mental health tech space, rather than near-term profitability. Its negative earnings and high debt load suggest investor optimism is driven by its proprietary technology and addressable market, though volatility may persist until clearer profitability emerges.

Strategic Advantages And Outlook

Neuronetics’ strategic advantages include its FDA-cleared TMS technology and first-mover status in non-invasive depression treatment. The outlook depends on its ability to scale operations, secure reimbursement pathways, and demonstrate clinical efficacy. Success hinges on execution in a competitive and regulated market, with potential upside from broader mental health awareness and alternative therapy adoption.

Sources

10-K filings, company 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