investorscraft@gmail.com

Intrinsic ValuePenumbra, Inc. (PEN)

Previous Close$272.73
Intrinsic Value
Upside potential
Previous Close
$272.73

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

Penumbra, Inc. operates in the medical technology sector, specializing in innovative devices for neurovascular and peripheral vascular conditions. The company generates revenue primarily through the sale of proprietary products like thrombectomy systems and vascular embolization devices, which address critical unmet needs in stroke and clot management. Penumbra’s competitive edge lies in its focus on minimally invasive solutions, positioning it as a leader in high-growth segments of the interventional healthcare market. The company serves hospitals and surgical centers globally, leveraging direct sales and distributor networks to maintain strong market penetration. Its R&D-driven approach ensures a steady pipeline of advanced technologies, reinforcing its reputation for clinical efficacy and reliability. Penumbra’s strategic emphasis on neurovascular and peripheral vascular markets aligns with rising demand for precision medicine, supporting long-term growth potential.

Revenue Profitability And Efficiency

Penumbra reported revenue of $1.19 billion for FY 2024, reflecting robust demand for its vascular and neurovascular products. Net income stood at $14.0 million, with diluted EPS of $0.36, indicating modest profitability amid ongoing investments in R&D and commercialization. Operating cash flow of $168.5 million underscores efficient working capital management, while capital expenditures of $21.2 million suggest disciplined reinvestment in growth initiatives.

Earnings Power And Capital Efficiency

The company’s earnings power is supported by its high-margin product portfolio and scalable distribution model. Operating cash flow significantly exceeds net income, highlighting strong cash conversion efficiency. Penumbra’s capital allocation prioritizes innovation and market expansion, with a focus on maintaining competitive differentiation in its core therapeutic areas.

Balance Sheet And Financial Health

Penumbra maintains a solid balance sheet, with $324.4 million in cash and equivalents against $223.4 million in total debt, providing ample liquidity. The conservative leverage profile and positive operating cash flow indicate financial flexibility to fund growth initiatives and navigate macroeconomic uncertainties.

Growth Trends And Dividend Policy

Revenue growth is driven by product adoption and geographic expansion, with no dividends paid, reflecting a reinvestment strategy. The company’s focus on high-growth vascular and neurovascular markets positions it to capitalize on increasing procedural volumes and technological advancements.

Valuation And Market Expectations

Penumbra’s valuation reflects investor confidence in its innovation pipeline and market leadership. The absence of dividends aligns with expectations for sustained reinvestment in R&D and commercial infrastructure to capture long-term opportunities.

Strategic Advantages And Outlook

Penumbra’s strengths include its differentiated product portfolio, clinical expertise, and global reach. The outlook remains positive, supported by secular trends in minimally invasive therapies and the company’s ability to innovate. Strategic investments in R&D and commercialization are expected to drive sustained growth and market share gains.

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