investorscraft@gmail.com

Intrinsic ValueVivani Medical, Inc. (VANI)

Previous Close$1.39
Intrinsic Value
Upside potential
Previous Close
$1.39

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

Vivani Medical, Inc. operates in the biotechnology sector, focusing on the development of innovative implantable drug delivery systems. The company’s core revenue model is currently centered on research and development, with no commercial revenue reported, as it advances its pipeline of long-term therapeutic implants. Vivani’s flagship products target chronic conditions such as diabetes and obesity, leveraging proprietary technology to improve patient adherence and outcomes. The company competes in a high-growth but capital-intensive segment, positioning itself as a niche player with differentiated, minimally invasive solutions. Its market strategy hinges on clinical validation and strategic partnerships to bridge the gap between development and commercialization. Given the early-stage nature of its pipeline, Vivani’s market position remains speculative, contingent on successful trials and regulatory milestones.

Revenue Profitability And Efficiency

Vivani Medical reported no revenue for the period, reflecting its pre-commercial stage. The company posted a net loss of $23.5 million, with an EPS of -$0.43, driven by R&D expenses and operational costs. Operating cash flow was negative at $20.8 million, while capital expenditures were modest at $556,000, indicating a focus on conserving liquidity amid heavy investment in clinical development.

Earnings Power And Capital Efficiency

The absence of revenue underscores Vivani’s reliance on external funding to sustain operations. Its negative earnings and cash flow highlight the capital-intensive nature of biotech R&D. The company’s ability to advance its pipeline without significant revenue will depend on securing additional financing or partnerships to offset burn rates and extend its runway.

Balance Sheet And Financial Health

Vivani’s balance sheet shows $18.4 million in cash and equivalents against $19.3 million in total debt, suggesting a tight liquidity position. With no dividend payouts and negative cash flow, the company’s financial health hinges on near-term funding needs. The debt level, while manageable, could pressure liquidity if operational losses persist without new capital inflows.

Growth Trends And Dividend Policy

Growth is entirely tied to clinical progress, with no near-term revenue catalysts. The company has no dividend policy, typical of pre-revenue biotech firms, and reinvests all resources into R&D. Future trends will depend on trial outcomes and potential licensing deals, which could accelerate commercialization or provide non-dilutive funding.

Valuation And Market Expectations

Vivani’s valuation is speculative, driven by pipeline potential rather than fundamentals. The market likely prices in binary outcomes tied to clinical milestones. With no revenue and high cash burn, traditional valuation metrics are inapplicable, leaving sentiment dependent on preclinical and clinical data releases.

Strategic Advantages And Outlook

Vivani’s proprietary implant technology offers a potential differentiator in chronic disease management, but execution risks are high. The outlook remains uncertain, contingent on clinical success and funding stability. Partnerships or acquisitions could provide upside, while prolonged R&D delays or funding shortfalls pose material downside risks.

Sources

10-K filing, company disclosures

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