Apyx Medical Corporation

Apyx Medical Corporation

APYXยทNASDAQ

$3.79

-0.26%
HealthcareMedical - Devices

Apyx Medical Corporation, an energy technology company, develops, manufactures, and sells medical devices in the cosmetic and surgical markets worldwide. The company operates in two segments, Advanced Energy and Original Equipment Manufacturing (OEM). It offers Helium Plasma Generator for delivery of RF energy and helium to cut, coagulate and ablate soft tissue during open and laparoscopic surgical procedures. The company offers Renuvion branded products for the cosmetic surgery market that enable plastic surgeons, fascial plastic surgeons, and cosmetic physicians to provide controlled heat to the tissue to achieve their desired results; and J-Plasma branded products for the hospital surgical market. It also develops, manufactures, and sells disposable hand pieces, and OEM generators and accessories. The company was formerly known as Bovie Medical Corporation and changed its name to Apyx Medical Corporation in January 2019. Apyx Medical Corporation was incorporated in 1982 and is based in Clearwater, Florida.

At a Glance

Live Snapshot
Market Cap$158.70M
EPS-0.2700
P/E Ratio-14.04
Earnings Date08/06/2026
Apyx Medical Corporation

Apyx Medical Corporation Fair Value Envelope

APYX ยท NASDAQ

Our analysis suggests that APYX has a fair value of HIDDEN per share in the Base Case projection. With shares currently trading at $3.79, this represents a potential HIDDEN relative to our calculated worth for Apyx Medical Corporation.

Intrinsic Value
Current Price: $3.79

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-$813.7M
+ Cash & Equivalents$31.7M
Firm Value-$782.0M
- Debt$39.3M
Equity Value-$821.3M
/ Shares Outstanding37,819,478B
DCF Value-$22
OVERVALUED BY 673%

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
-$12.1M
-$18.3M
-$27.8M
-$42.1M
-$63.7M
-$96.5M
-$146.1M
-$221.3M
-$335.1M
-$507.5M
Maintenance CapEx
-$337.4K
-$510.9K
-$773.8K
-$1.2M
-$1.8M
-$2.7M
-$4.1M
-$6.2M
-$9.3M
-$14.1M
Owner Earnings
-$12.5M
-$18.9M
-$28.6M
-$43.3M
-$65.5M
-$99.2M
-$150.2M
-$227.5M
-$344.5M
-$521.6M
Discount Factor
0.926
0.857
0.794
0.735
0.681
0.630
0.583
0.540
0.500
0.463
Present Value
-$11.5M
-$16.2M
-$22.7M
-$31.8M
-$44.6M
-$62.5M
-$87.6M
-$122.9M
-$172.3M
-$241.6M
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.