investorscraft@gmail.com

Intrinsic ValueVivos Therapeutics, Inc. (VVOS)

Previous Close$1.62
Intrinsic Value
Upside potential
Previous Close
$1.62

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

Vivos Therapeutics, Inc. operates in the medical technology sector, specializing in proprietary treatments for sleep-disordered breathing, including obstructive sleep apnea (OSA). The company’s core revenue model is driven by its FDA-cleared Vivos System, a non-invasive oral appliance therapy that addresses craniofacial anomalies contributing to OSA. Unlike traditional CPAP machines, Vivos’ solution focuses on long-term physiological correction, positioning it as a disruptive alternative in the $7 billion global sleep apnea market. The company primarily serves dental and medical professionals, leveraging a B2B distribution model with training and certification programs. Vivos competes in a fragmented industry dominated by large medical device firms but differentiates itself through its clinically backed, non-surgical approach. Its market positioning hinges on addressing unmet patient needs for comfortable, non-invasive OSA treatments, though adoption rates remain constrained by awareness and reimbursement challenges.

Revenue Profitability And Efficiency

Vivos reported $15.0 million in revenue for FY 2024, reflecting its niche market focus. The company’s net loss of $11.1 million and negative operating cash flow of $12.7 million underscore ongoing investments in commercialization and R&D. Capital expenditures were modest at $568,000, suggesting a lean operational footprint. Gross margins and operating leverage remain areas for improvement as the company scales its provider network.

Earnings Power And Capital Efficiency

Diluted EPS of -$1.68 highlights Vivos’ current lack of earnings power, typical of growth-stage medtech firms. The capital-light model avoids heavy manufacturing costs, but sales and training expenses weigh on near-term profitability. Cash burn remains elevated, with liquidity dependent on external financing or revenue acceleration.

Balance Sheet And Financial Health

The balance sheet shows $6.3 million in cash against $1.5 million of total debt, providing limited runway without additional funding. The absence of dividends aligns with the company’s growth priorities. Equity dilution risk persists given the 5.0 million shares outstanding and historical reliance on capital markets.

Growth Trends And Dividend Policy

Revenue growth will hinge on expanding its dental provider network and payer coverage for its therapy. No dividends are planned, consistent with pre-profitability status. Traction in clinical validation studies could catalyze adoption, but macroeconomic pressures on healthcare spending pose headwinds.

Valuation And Market Expectations

The market likely prices Vivos as a high-risk, high-reward play on OSA treatment innovation. Valuation multiples are not meaningful given negative earnings. Investor focus remains on pipeline milestones and reimbursement progress rather than near-term financial metrics.

Strategic Advantages And Outlook

Vivos’ IP-protected technology and first-mover advantage in oral appliance therapy provide strategic differentiation. Success depends on overcoming market education barriers and securing broader insurance coverage. Partnerships with sleep clinics and outcomes data could drive inflection, but execution risks are pronounced in the competitive medtech landscape.

Sources

Company 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