investorscraft@gmail.com

Intrinsic ValueTherapeuticsMD, Inc. (TXMD)

Previous Close$2.16
Intrinsic Value
Upside potential
Previous Close
$2.16

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

TherapeuticsMD, Inc. operates as a women's healthcare pharmaceutical company, specializing in innovative treatments for hormonal imbalances and menopause-related conditions. The company's core revenue model is driven by its proprietary hormone therapy products, including FDA-approved treatments like Bijuva and Imvexxy, which target unmet medical needs in women's health. TherapeuticsMD competes in a niche but growing sector, leveraging its expertise in bio-identical hormone therapies to differentiate itself from traditional synthetic hormone manufacturers. The company's market positioning is bolstered by its focus on physician education and direct engagement, aiming to establish its products as preferred therapies in a competitive landscape dominated by larger pharmaceutical firms. Despite challenges in scaling commercialization, TherapeuticsMD maintains a specialized presence with potential for growth as awareness of women's health issues increases.

Revenue Profitability And Efficiency

TherapeuticsMD reported revenue of $1.76 million for the period, alongside a net loss of $2.18 million, reflecting ongoing challenges in achieving profitability. The diluted EPS of -$0.19 underscores the company's current earnings deficit. However, operating cash flow was positive at $1.17 million, suggesting some operational efficiency despite the net loss. Capital expenditures were negligible, indicating a lean operational approach.

Earnings Power And Capital Efficiency

The company's negative earnings power highlights its reliance on external funding to sustain operations. With no significant capital expenditures, TherapeuticsMD appears to prioritize cost containment, but its ability to generate sustainable earnings remains uncertain. The modest operating cash flow provides a limited buffer, but the net loss indicates inefficiencies in converting revenue into profitability.

Balance Sheet And Financial Health

TherapeuticsMD's balance sheet shows $5.06 million in cash and equivalents, against total debt of $7.18 million, reflecting a constrained liquidity position. The debt-to-cash ratio suggests potential refinancing needs if profitability does not improve. Shareholders' equity is likely under pressure given the recurring losses, raising concerns about long-term financial stability without additional capital infusion.

Growth Trends And Dividend Policy

Growth trends remain muted, with revenue insufficient to offset operating costs. The company has not issued dividends, aligning with its focus on reinvesting limited resources into commercialization and potential R&D. Future growth hinges on successful product adoption and possible partnerships to expand market reach, though current trends do not indicate near-term scalability.

Valuation And Market Expectations

The market appears to price TherapeuticsMD as a high-risk, speculative investment, given its inconsistent revenue and persistent losses. Valuation metrics are challenging to apply meaningfully due to the lack of profitability, leaving the stock susceptible to volatility based on pipeline updates or strategic shifts.

Strategic Advantages And Outlook

TherapeuticsMD's strategic advantage lies in its specialized focus on women's health, a sector with growing demand. However, the outlook remains cautious due to financial constraints and competitive pressures. Success depends on executing commercialization strategies effectively, securing additional funding, or forming strategic alliances to enhance market penetration and operational scale.

Sources

Company filings, SEC 10-K

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