investorscraft@gmail.com

Intrinsic ValueTELA Bio, Inc. (TELA)

Previous Close$1.00
Intrinsic Value
Upside potential
Previous Close
$1.00

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

TELA Bio, Inc. operates in the medical device sector, specializing in innovative soft tissue reconstruction solutions. The company focuses on developing and commercializing advanced biologic and biosynthetic products designed to improve surgical outcomes in hernia repair and abdominal wall reconstruction. TELA Bio’s flagship products, such as the OviTex® Reinforced Tissue Matrix, leverage proprietary technology to combine the benefits of biologic and synthetic materials, addressing unmet clinical needs in complex soft tissue repair. The company targets hospitals and surgical centers, competing against established players like Johnson & Johnson and Medtronic by emphasizing superior biocompatibility and reduced complication rates. TELA Bio’s market position is bolstered by its surgeon-centric approach, fostering strong relationships with key opinion leaders to drive adoption. Despite being a smaller player, its differentiated technology and focus on high-growth segments position it for potential market share gains as biosynthetic solutions gain traction.

Revenue Profitability And Efficiency

TELA Bio reported revenue of $69.3 million for FY 2024, reflecting its growing commercial footprint in the soft tissue reconstruction market. However, the company remains unprofitable, with a net loss of $37.8 million and diluted EPS of -$1.33. Operating cash flow was negative at $41.6 million, indicating significant cash burn as it invests in commercialization and R&D. Capital expenditures were negligible, suggesting a lean operational model focused on scaling existing products rather than heavy infrastructure investments.

Earnings Power And Capital Efficiency

The company’s negative earnings and cash flow highlight its early-stage growth phase, with capital primarily allocated to sales expansion and product development. TELA Bio’s ability to improve gross margins and reduce operating losses will be critical as it scales. The absence of capital expenditures suggests efficient asset utilization, but sustained negative cash flow raises questions about long-term capital efficiency without further funding or profitability improvements.

Balance Sheet And Financial Health

TELA Bio’s balance sheet shows $52.7 million in cash and equivalents against $41.7 million in total debt, providing limited liquidity headroom. The net cash position is narrow, and with ongoing cash burn, the company may need additional financing to sustain operations. Debt levels are manageable but could constrain flexibility if revenue growth does not accelerate to offset losses.

Growth Trends And Dividend Policy

Revenue growth trends will depend on TELA Bio’s ability to expand its product adoption and penetrate competitive markets. The company does not pay dividends, reinvesting all resources into growth initiatives. Future performance hinges on successful commercialization efforts and potential pipeline advancements, with no near-term expectations for shareholder distributions.

Valuation And Market Expectations

The market likely values TELA Bio based on its growth potential in the biosynthetic mesh segment rather than current profitability. Investors may focus on revenue trajectory and pipeline milestones, with the stock reflecting high-risk, high-reward expectations. The absence of positive earnings or cash flow suggests valuation is driven by long-term speculative upside rather than near-term fundamentals.

Strategic Advantages And Outlook

TELA Bio’s strategic advantage lies in its differentiated technology and surgeon-focused commercialization strategy. The outlook depends on its ability to gain market share in a competitive landscape while achieving operational efficiencies. Success will require scaling revenue to offset losses, securing additional funding if needed, and advancing its product pipeline to sustain growth beyond initial offerings.

Sources

10-K filings, 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