AngioDynamics, Inc.

AngioDynamics, Inc.

ANGOยทNASDAQ

$10.98

+2.0%
HealthcareMedical - Instruments & Supplies

AngioDynamics, Inc. designs, manufactures, and sells various medical, surgical, and diagnostic devices used by professional healthcare providers for the treatment of peripheral vascular disease and vascular access; and for use in oncology and surgical settings in the United States and internationally. The company provides NanoKnife ablation systems for the surgical ablation of soft tissues; solero microwave tissue ablation systems; and radiofrequency ablation products for ablating solid cancerous or benign tumors. It also offers BioSentry tract sealant systems, IsoLoc Endorectal Balloon's, alatus vaginal balloon packing systems, angiographic catheters, guidewires, percutaneous drainage catheters, and coaxial micro-introducer kits. In addition, the company provides endovascular therapies products in the areas of thrombus management, atherectomy, peripheral products (Core), and venous insufficiency. Additionally, the company offers peripherally inserted central catheters, midline catheters, implantable ports, dialysis catheters, and related accessories and supplies that are used primarily to deliver short-term drug therapies, such as chemotherapeutic agents and antibiotics, into the central venous system under the BioFlo, BioFlo Midline, BioFlo PICC, Xcela PICC, PASV, BioFlo Port, SmartPort, Vortex, LifeGuard, BioFlo DuraMax, and DuraMax names. It sells and markets its products to interventional radiologists, interventional cardiologists, vascular surgeons, urologists, interventional and surgical oncologists, and critical care nurses directly, as well as through distributor relationships. The company was founded in 1988 and is headquartered in Latham, New York.

At a Glance

Live Snapshot
Market Cap$453.68M
EPS-0.8300
P/E Ratio-12.30
Earnings Date07/21/2026
AngioDynamics, Inc.

AngioDynamics, Inc. Fair Value Envelope

ANGO ยท NASDAQ

Our analysis suggests that ANGO has a fair value of HIDDEN per share in the Base Case projection. With shares currently trading at $10.98, this represents a potential HIDDEN relative to our calculated worth for AngioDynamics, Inc..

Intrinsic Value
Current Price: $10.98

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-$1.5B
+ Cash & Equivalents$55.9M
Firm Value-$1.4B
- Debt$0
Equity Value-$1.4B
/ Shares Outstanding40,980,923B
DCF Value-$34
OVERVALUED BY 410%

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
-$15.9M
-$25.0M
-$39.2M
-$61.5M
-$96.6M
-$151.6M
-$238.0M
-$373.7M
-$586.6M
-$920.9M
Maintenance CapEx
-$1.4M
-$2.2M
-$3.5M
-$5.4M
-$8.5M
-$13.4M
-$21.0M
-$32.9M
-$51.7M
-$81.2M
Owner Earnings
-$17.3M
-$27.2M
-$42.6M
-$66.9M
-$105.1M
-$165.0M
-$259.0M
-$406.6M
-$638.3M
-$1.0B
Discount Factor
0.926
0.857
0.794
0.735
0.681
0.630
0.583
0.540
0.500
0.463
Present Value
-$16.0M
-$23.3M
-$33.8M
-$49.2M
-$71.5M
-$104.0M
-$151.1M
-$219.7M
-$319.3M
-$464.2M
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.