investorscraft@gmail.com

Intrinsic ValueThe Oncology Institute, Inc. (TOI)

Previous Close$2.71
Intrinsic Value
Upside potential
Previous Close
$2.71

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

The Oncology Institute, Inc. operates as a specialized healthcare provider focused on delivering value-based oncology care. The company integrates clinical services, research, and patient support to improve outcomes in cancer treatment, primarily serving Medicare and Medicaid populations. Its revenue model hinges on capitated payments and performance-based reimbursements, aligning incentives with cost-effective care. Positioned in the highly competitive oncology sector, TOI differentiates itself through community-centric care models and partnerships with payers and providers. The company’s emphasis on scalable, outpatient services allows it to address gaps in underserved markets while maintaining cost efficiencies. As healthcare shifts toward value-based arrangements, TOI’s expertise in risk-bearing contracts positions it as a niche player with growth potential in integrated care delivery.

Revenue Profitability And Efficiency

In FY 2024, TOI reported revenue of $393.4 million, reflecting its ability to generate substantial top-line growth despite operating in a reimbursement-sensitive environment. However, net income stood at -$64.7 million, with diluted EPS of -$0.001, indicating ongoing cost pressures and investment needs. Operating cash flow was negative at -$26.5 million, though capital expenditures were modest at -$3.8 million, suggesting disciplined spending.

Earnings Power And Capital Efficiency

The company’s negative earnings highlight challenges in achieving profitability amid fixed-cost structures and reimbursement volatility. Capital efficiency metrics remain under pressure, as evidenced by negative operating cash flow, though the limited capex indicates a focus on preserving liquidity. TOI’s ability to scale its value-based care model will be critical to improving margins over time.

Balance Sheet And Financial Health

TOI’s balance sheet shows $49.7 million in cash and equivalents against $123.2 million in total debt, raising concerns about liquidity. The debt load may constrain flexibility, particularly given ongoing operating losses. Investors should monitor covenant compliance and refinancing risks as the company navigates its growth phase.

Growth Trends And Dividend Policy

Growth is likely tied to expansion in value-based care contracts and geographic reach, though profitability remains elusive. The company does not pay dividends, reinvesting all cash flows into operations. Future trends will depend on reimbursement stability and operational scaling.

Valuation And Market Expectations

The market appears to price TOI as a high-risk, high-reward play in value-based oncology, with valuation multiples reflecting skepticism about near-term profitability. Investor sentiment may hinge on progress toward breakeven and contract wins.

Strategic Advantages And Outlook

TOI’s focus on value-based care aligns with industry shifts, but execution risks persist. Strategic partnerships and cost containment will be key to long-term viability. The outlook remains cautious pending clearer profitability pathways.

Sources

Company filings (10-K), 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