Using a Revenue DCF model with operating margin convergence from -1.6% to a target of 13.2% over 5 years, discounted at a WACC of 7.7%, Quipt Home Medical Corp. (QIPT) has an intrinsic value of $31.95 per share (range: $2.46 – $135.26).
Using a Revenue DCF model with operating margin convergence from -1.6% to a target of 13.2% over 5 years, discounted at a WACC of 7.7%, Quipt Home Medical Corp. (QIPT) has an intrinsic value of $6.88 per share (range: $4.27 – $54.64).
Using the industry peer median EV/Revenue multiple (trailing + forward), Quipt Home Medical Corp. (QIPT) has a fair value of $23.72 based on 7 comparable companies in the Medical - Devices industry.
USD in millions except Fair Price. Subject company highlighted.
| Mkt Cap ($M) | Trailing EV/Revenue | Forward EV/Revenue | |
|---|---|---|---|
| Quipt Home Medical Corp.QIPT | 158 | 0.8x | 1.0x |
| Apyx Medical Corporation | 154 | 3.0x | 3.4x |
| Hyperfine, Inc. | 138 | 7.6x | 7.7x |
| FONAR Corporation | 116 | 0.9x | — |
| AVITA Medical, Inc. | 104 | 1.3x | 1.2x |
| Xtant Medical Holdings, Inc. | 80 | 0.7x | 0.8x |
| Coya Therapeutics, Inc. | 69 | 2.8x | 10.0x |
| InspireMD, Inc. | 54 | 5.3x | 6.8x |
| Industry Median | 2.8x | 5.1x | |
| (*) Revenue | 341 | 258 | |
| = Enterprise Value | 942 | 1,324 | |
| (-) Net Debt | 106 | 106 | |
| Equity Value | 836 | 1,218 | |
| (/) Outstanding shares | 43 | 43 | |
| Fair Price | $19 | $28 | |
Disclaimer: Sweet Value Lab provides estimated intrinsic values for informational purposes only. This is not financial advice. All models rely on assumptions that may not reflect future performance. Always do your own research before making investment decisions.