US · COCH
Envoy Medical, Inc.
- Sector
- Healthcare · Medical - Devices
- Headquarters
- White Bear Lake, MN 55110
- Website
- envoymedical.com
Price · as of 2024-12-31
$0.68
Market cap 15.07M
Valuation summary
Four models, one snapshot. Upside is target ÷ current − 1.
| Valuation method | Value, $ | Upside, % |
|---|---|---|
| Artificial Intelligence(AI) | $23.52 | +3,353.74% |
| Intrinsic Value(DCF) | $0.56 | -17.77% |
| Graham-Dodd Method(GD) | — | — |
| Graham Formula(GF) | $21.49 | +3,055.51% |
Valuation history
Annual price (USD per share) overlaid with each model's fair value. Y-axis is log scale.
| Year | Price | AI | DCF | Graham-Dodd | Graham Formula |
|---|---|---|---|---|---|
| 2010 | |||||
| 2011 | |||||
| 2012 | |||||
| 2013 | |||||
| 2014 | |||||
| 2015 | |||||
| 2016 | |||||
| 2017 | |||||
| 2018 | |||||
| 2019 | |||||
| 2020 | |||||
| 2021 | $9.75 | ||||
| 2022 | $9.94 | $20.50 | $0.00 | $0.00 | $22.65 |
| 2023 | $9.00 | $26.40 | $0.00 | $0.00 | $0.00 |
| 2024 | $1.39 | $23.52 | $0.00 | $0.00 | $21.49 |
AI valuation
Our deep-learning model estimates Envoy Medical, Inc.'s (COCH) per-share fair value from quarterly fundamentals, sector trend, and historical valuation patterns.
- AI fair value
- $23.52
- Current price
- $0.68
- AI upside
- +3,353.74%
Methodology and confidence bands appear in the dedicated valuation theory section. The AI score is an estimate, not a recommendation.
Intrinsic value (DCF)
Open DCF calculatorThree textbook valuation models, recomputed daily from the latest financial statements. The DCF uses our Chepakovich model. Graham-Dodd and Graham Formula are conservative reference points.
DCF
$0.56
-17.77% upside
Graham-Dodd
—
— upside
Graham Formula
$21.49
+3,055.51% upside
Peer comparison
Same-industry comparables, ranked by market cap.
| Basic Info | Model Valuation | Core Valuation | Profitability | Leverage & Liquidity | Growth | Cash Flow | Dividends | Enterprise Value | Risk | ||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Ticker | Company Name | Price | Market Cap | AI Upside | DCF Upside | GD Upside | GF Upside | P/E | P/B | P/S | EV/EBITDA | PEG | P/TBV | Gross Margin | Operating Margin | Net Margin | ROE | ROIC | ROA | Debt/Equity | Interest Coverage | Current Ratio | Quick Ratio | Net Debt/EBITDA | EPS Growth | Sales Growth | FCF Growth | FCF Yield | Op Cash Flow Ratio | Cash ROIC | Dividend Yield | Dividend Payout | Shareholder Yield | EV/EBIT | EV/FCF | EV/Sales | Altman Z-Score |
| COCH | Envoy Medical, Inc. | $0.68 | 15.07M | +3,354% | -18% | — | +3,056% | -1.16 | -1.39 | 116.08 | -2.03 | — | -1.39 | -229.78% | -8558.22% | -9242.22% | 217.79% | 381.46% | -226.68% | -1.04 | -23.60 | 1.24 | 0.84 | -0.72 | -4134.00% | -2880.00% | 977.00% | -72.47% | -2.38 | 374.98% | 9.37% | -10.90% | 9.37% | -2.09 | -2.13 | 179.09 | -39.33 |
| ADGM | Adagio Medical Holdings, … | $1.00 | 15.22M | +1,418% | -58% | — | +543% | -0.21 | 0.81 | 59.89 | -0.19 | — | -15.73 | -620.07% | -23226.77% | -19986.25% | 133.87% | 157.35% | -271.53% | 0.82 | 56.70 | 3.27 | 2.66 | 0.07 | -2716.00% | -1033.00% | 1971.00% | -193.09% | -3.79 | 78.34% | 0.00% | 0.00% | 256.59% | -0.19 | -0.38 | 43.83 | -5.52 |
| ADTX | Aditxt, Inc. | $0.46 | 9.84K | +128,310,097% | +775,435,055% | — | +4,369,268,359% | 0.00 | 0.02 | 1.28 | 30.55 | -0.01 | 0.02 | -367.95% | -20796.36% | -25708.85% | -276.39% | 7.12% | -89.79% | 0.78 | -3.78 | 0.09 | 35.64 | -0.23 | 3863.00% | -7923.00% | -984.00% | -9785.19% | -0.72 | 4.28% | 0.00% | 0.00% | 8689.62% | 29.64 | 49.27 | -6164.42 | -10.97 |
| ALUR | Allurion Technologies Inc… | $1.17 | 9.09M | +15,409% | -17% | — | +29,866% | -0.21 | -0.07 | 0.17 | -1.26 | — | -0.07 | 66.97% | -156.33% | -81.43% | 35.22% | 82.22% | -50.03% | -0.49 | -22.17 | 1.44 | 1.19 | -1.02 | -7987.00% | -3994.00% | -3457.00% | -785.83% | -2.24 | 70.29% | 0.00% | 0.00% | 0.00% | -0.56 | -0.65 | 0.87 | -13.22 |
| ATHA | Athira Pharma, Inc. | $6.75 | 26.62M | — | — | — | — | -0.14 | 0.29 | — | 0.38 | — | 0.29 | 0.00% | — | — | -110.77% | 967.28% | -88.52% | 0.03 | — | 4.18 | 3.90 | 0.49 | -1845.00% | — | -381.00% | -740.33% | -7.40 | 931.82% | 0.00% | 0.00% | 0.00% | 0.37 | 0.38 | — | -13.92 |
| CODX | Co-Diagnostics, Inc. | $2.30 | 2.57M | +1,244% | +270% | — | +1,660% | -13.54 | 9.38 | 130.17 | -12.45 | -406.20 | 18.07 | 74.48% | -1023.75% | -961.37% | -53.65% | -140.21% | -47.25% | 0.04 | — | 4.41 | 4.08 | 0.02 | 333.00% | -4253.00% | 2754.00% | -5.87% | -3.99 | -104.61% | 0.00% | 0.00% | 0.00% | -12.03 | -16.12 | 123.12 | 29.30 |
| HCTI | Healthcare Triangle, Inc. | $4.14 | 405.26K | +505,574% | +51,432% | — | +366,194% | -18.94 | -22.11 | 9.67 | -30.01 | — | -22.11 | 24.71% | -40.62% | -51.03% | 260.88% | -835.71% | -99.40% | -0.52 | -3.92 | 0.21 | 0.16 | -0.68 | -4559.00% | -6477.00% | -3348.00% | -0.96% | -0.15 | -190.15% | 0.00% | 0.00% | 0.40% | -24.35 | -107.02 | 9.89 | -19.85 |
| IRIX | IRIDEX Corporation | $1.40 | 24.07M | +1,616% | -64% | — | — | -2.32 | 9.88 | 0.43 | -3.34 | — | -118.36 | 40.07% | -17.06% | -18.31% | -153.37% | -173.19% | -28.03% | 2.21 | — | 1.42 | 0.65 | -0.33 | -847.00% | -617.00% | 648.00% | -35.23% | -0.44 | -152.25% | 0.00% | 0.00% | 0.00% | -2.77 | -3.15 | 0.47 | -2.75 |
| NVNO | enVVeno Medical Corporati… | $10.00 | 165.03K | — | — | — | — | -0.07 | 0.04 | — | 1.91 | — | 0.04 | 0.00% | — | — | -49.39% | -3781.90% | -46.63% | 0.03 | — | 20.88 | 20.60 | 0.03 | -3351.00% | — | -1067.00% | -1122.35% | -8.04 | -2678.57% | 0.00% | 0.00% | 0.00% | 1.70 | 2.41 | — | -5.04 |
| VSEE | VSee Health, Inc. | $0.37 | 6M | +42,033% | +36% | — | — | -0.22 | -696.04 | 1.23 | -6.58 | -0.02 | -0.81 | 68.87% | -596.38% | -553.69% | 2890.35% | -2137.95% | -554.87% | -516.43 | -293.91 | 0.16 | 0.14 | -2.75 | 138684.00% | 8074.00% | 81765.00% | -45.42% | -0.30 | -206.78% | 0.00% | 0.00% | 0.00% | -0.36 | -3.78 | 2.12 | -15.05 |
| VVOS | Vivos Therapeutics, Inc. | $1.40 | 8.25M | +1,347% | +8,020% | — | — | -1.66 | 2.33 | 1.23 | -1.31 | — | 3.91 | 60.00% | -74.32% | -74.09% | -266.25% | -562.91% | -85.62% | 0.19 | — | 1.50 | 1.34 | 0.45 | -8007.00% | 891.00% | 400.00% | -71.58% | -2.55 | -668.13% | 0.00% | 0.00% | 27.53% | -1.23 | -1.04 | 0.92 | -9.26 |
About Envoy Medical, Inc.
Envoy Medical, Inc., a hearing health company, provides medical technologies for the hearing loss spectrum. Its products include hearing aids; Esteem middle ear implants; bone conduction devices; and Acclaim cochlear implants. Envoy Medical Corporation was formerly known as St. Croix Medical, Inc. and changed its name to Envoy Medical Corporation in December 2004. The company was founded in 1995 and is based in White Bear Lake, Minnesota.
- CEO
- Brent T. Lucas
- Employees
- 42
- Beta
- 2.09
Disclaimer: Information on this page is provided for educational purposes only and does not constitute investment advice. Upside computed as ($0.56 ÷ $0.68) − 1 = -17.77% (DCF, example).