Stereotaxis, Inc.

Stereotaxis, Inc.

STXSยทAMEX

$1.84

-2.9%
HealthcareMedical - Instruments & Supplies

Stereotaxis, Inc. designs, manufactures, and markets robotic systems, instruments, and information systems for the interventional laboratory in the United States and internationally. Its robotic magnetic navigation (RMN) systems include the Genesis RMN and Niobe systems, which enable physicians to complete complex interventional procedures by providing image-guided delivery of catheters and guidewires through the blood vessels and chambers of the heart to treatment sites. The company also provides Odyssey, a real-time information solution to manage, control, record, and share procedures across networks; and Stereotaxis Imaging Model S X-ray system, a single-plane full-power x-ray system, including c-arm, powered table, motorized boom, and large high-definition monitors for a robotic interventional operating room. In addition, it offers disposables and other accessories, such as QuikCAS automated catheter advancement disposables for the remote advancement of electrophysiology catheters; and CARTO RMT navigation and ablation system, CELSIUS RMT, NAVISTAR RMT, NAVISTAR RMT DS, NAVISTAR RMT THERMOCOOL, and CELSIUS RMT THERMOCOOL irrigated tip diagnostic/ablation steerable tip catheters. Further, the company provides Vdrive, a system that offers navigation and stability for the diagnostic and therapeutic devices designed to improve interventional procedures; and V-Loop, V-Sono, and V-CAS disposable components. Stereotaxis, Inc. markets its products through direct sales force, distributors, and sales agents. The company has a strategic collaboration with Osypka AG to develop a magnetic ablation catheter using Stereotaxis' robotic technology. Stereotaxis, Inc. was incorporated in 1990 and is headquartered in Saint Louis, Missouri.

At a Glance

Live Snapshot
Market Cap$179.84M
EPS-0.2500
P/E Ratio-7.36
Earnings Date08/06/2026
Stereotaxis, Inc.

Stereotaxis, Inc. Fair Value Envelope

STXS ยท AMEX

Our analysis suggests that STXS has a fair value of HIDDEN per share in the Base Case projection. With shares currently trading at $1.84, this represents a potential HIDDEN relative to our calculated worth for Stereotaxis, Inc..

Intrinsic Value
Current Price: $1.84

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-$11.8M
+ Cash & Equivalents$13.4M
Firm Value$1.6M
- Debt$5.4M
Equity Value-$3.8M
/ Shares Outstanding92,973,451B
DCF Value-$0
OVERVALUED BY 102%

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
-$6.8M
-$3.4M
-$1.7M
-$855.3K
-$427.7K
-$213.8K
-$106.9K
-$53.5K
-$26.7K
-$13.4K
Maintenance CapEx
-$9.3K
-$4.7K
-$2.3K
-$1.2K
-$581
-$291
-$145
-$73
-$36
-$18
Owner Earnings
-$6.9M
-$3.4M
-$1.7M
-$856.5K
-$428.2K
-$214.1K
-$107.1K
-$53.5K
-$26.8K
-$13.4K
Discount Factor
0.926
0.857
0.794
0.735
0.681
0.630
0.583
0.540
0.500
0.463
Present Value
-$6.3M
-$2.9M
-$1.4M
-$629.5K
-$291.5K
-$134.9K
-$62.5K
-$28.9K
-$13.4K
-$6.2K
Terminal Value represents 0.0% of Enterprise Value
Negative Owner Earnings
This company generates negative free cash flow. Consider adjusting maintenance CapEx percentage or check the financial data.