Electromed, Inc.

Electromed, Inc.

ELMDยทAMEX

$36.58

-2.5%
HealthcareMedical - Devices

Electromed, Inc. develops, manufactures, markets, and sells airway clearance therapy and related products that apply high frequency chest wall oscillation (HFCWO) therapy in pulmonary care for patients of various ages in the United States and internationally. The company offers SmartVest airway clearance system; SmartVest SQL System that consists of an inflatable therapy garment, a programmable air pulse generator, and a patented single-hose that delivers air pulses from the generator to the garment; and SmartVest Connect, a wireless technology with personalized HFCWO therapy management portal for patients with compromised pulmonary function. It also provides single patient use SmartVest and SmartVest Wrap products for health care providers in the acute care setting. The company offers its products primarily to home health care market for patients with bronchiectasis, cystic fibrosis, and neuromuscular disease. Electromed, Inc. markets its products primarily to physicians and health care providers, as well as directly to patients. The company was incorporated in 1992 and is headquartered in New Prague, Minnesota.

At a Glance

Live Snapshot
Market Cap$302.88M
EPS0.9000
P/E Ratio24.32
Earnings Date08/25/2026
Electromed, Inc.

Electromed, Inc. Fair Value Envelope

ELMD ยท AMEX

Our analysis suggests that ELMD has a fair value of HIDDEN per share in the Base Case projection. With shares currently trading at $36.58, this represents a potential HIDDEN relative to our calculated worth for Electromed, Inc..

Intrinsic Value
Current Price: $36.58

Owner Earnings Valuation Tool

Warren Buffett's Owner Earnings DCF analysis for intrinsic value calculation

Historical Financial Data

Base year metrics used for projections

$
%
$
%
$
$

Projection Settings

Forecast period and terminal assumptions

%
%

DCF Valuation Summary

Calculation flow from present value to intrinsic value per share

Present Value$1.4B
+ Cash & Equivalents$15.3M
Firm Value$1.4B
- Debt$198.0K
Equity Value$1.4B
/ Shares Outstanding8,341,016B
DCF Value$165
UNDERVALUED BY 351%

Owner Earnings Projections

Operating Cash Flow - Maintenance CapEx = Owner Earnings

Metric
Year 1
Year 2
Year 3
Year 4
Year 5
Year 6
Year 7
Year 8
Year 9
Year 10
Operating Cash Flow
$14.6M
$18.6M
$23.8M
$30.4M
$38.9M
$49.8M
$63.6M
$81.3M
$104.0M
$132.9M
Maintenance CapEx
-$78.2K
-$100.0K
-$127.9K
-$163.5K
-$209.0K
-$267.3K
-$341.7K
-$436.8K
-$558.5K
-$714.0K
Owner Earnings
$14.5M
$18.5M
$23.7M
$30.3M
$38.7M
$49.5M
$63.3M
$80.9M
$103.4M
$132.2M
Discount Factor
0.926
0.857
0.794
0.735
0.681
0.630
0.583
0.540
0.500
0.463
Present Value
$13.4M
$15.9M
$18.8M
$22.3M
$26.3M
$31.2M
$36.9M
$43.7M
$51.7M
$61.2M
Terminal Value represents 76.4% of Enterprise Value