investorscraft@gmail.com

Intrinsic ValueSCWorx Corp. (WORX)

Previous Close$0.31
Intrinsic Value
Upside potential
Previous Close
$0.31

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

SCWorx Corp. operates in the healthcare technology sector, specializing in data-driven solutions for supply chain management and virtual care. The company’s core revenue model is built on SaaS-based platforms that optimize procurement, inventory, and clinical workflow efficiency for healthcare providers. Its flagship offerings include AI-powered analytics and blockchain-enabled verification tools, targeting mid-sized hospitals and clinics seeking cost reduction and operational transparency. SCWorx positions itself as a niche disruptor, leveraging proprietary algorithms to differentiate from larger enterprise competitors. The healthcare IT market is highly competitive, but SCWorx’s focus on underserved segments provides a defensible foothold. Regulatory tailwinds, such as increased digitization mandates in healthcare, could amplify demand for its solutions. However, the company’s limited scale relative to incumbents like GHX or Premier Inc. necessitates strategic partnerships to expand market penetration. Its technology-first approach appeals to providers prioritizing interoperability, though adoption cycles remain elongated due to budget constraints in the sector.

Revenue Profitability And Efficiency

SCWorx reported $3.0 million in revenue for the period, with a net loss of $1.1 million, reflecting ongoing investments in platform development and customer acquisition. The diluted EPS of -$0.78 underscores persistent unprofitability, while negative operating cash flow of $1.1 million indicates reliance on external funding. Capital expenditures were negligible, suggesting a lean operational model focused on software scalability rather than physical assets.

Earnings Power And Capital Efficiency

The company’s negative earnings and cash flow highlight challenges in achieving sustainable unit economics. With minimal capital expenditures, SCWorx prioritizes R&D and sales spend to drive top-line growth, though this has yet to translate to operating leverage. The capital-light model could improve returns if revenue scales sufficiently to cover fixed costs, but current metrics suggest suboptimal capital allocation efficiency.

Balance Sheet And Financial Health

SCWorx maintains a modest balance sheet with $106,654 in cash and equivalents against $47,029 of total debt, indicating limited liquidity buffers. The absence of significant capex reduces near-term funding needs, but recurring operating losses may necessitate additional equity or debt financing to sustain operations. The equity base remains thin, with 1.46 million shares outstanding amplifying per-share volatility.

Growth Trends And Dividend Policy

Top-line growth is constrained by the company’s small revenue base and elongated sales cycles in healthcare IT. No dividends are paid, consistent with its early-stage focus on reinvestment. Future growth hinges on expanding its customer footprint and cross-selling advanced modules, though macroeconomic pressures on hospital budgets could delay conversion rates.

Valuation And Market Expectations

Market expectations appear muted given the company’s micro-cap status and lack of profitability. Valuation metrics are challenging to benchmark due to inconsistent earnings and limited peer comparables in its niche. Investor sentiment likely hinges on visibility toward breakeven and contract wins with larger healthcare systems.

Strategic Advantages And Outlook

SCWorx’s differentiation lies in its specialized AI and blockchain applications, which address pain points in healthcare supply chains. However, execution risks are elevated due to competition and funding constraints. The outlook remains speculative, dependent on securing strategic partnerships or achieving critical mass in customer adoption to justify further investment.

Sources

10-K filing, CIK 0001674227

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