$5.39
-1.3%CVRx, Inc., a commercial-stage medical device company, focuses on developing, manufacturing, and commercializing neuromodulation solutions for patients with cardiovascular diseases. It offers Barostim, a neuromodulation device indicated to improve symptoms for patients with heart failure (HF) with reduced ejection fraction or systolic HF. The company sells its products through direct sales force, as well as sales agents and independent distributors in the United States, Germany, rest of Europe, and internationally. CVRx, Inc. was incorporated in 2000 and is headquartered in Minneapolis, Minnesota.
Warren Buffett's Owner Earnings DCF analysis for intrinsic value calculation
Base year metrics used for projections
Forecast period and terminal assumptions
Calculation flow from present value to intrinsic value per share
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 | -$39.9M | -$39.7M | -$39.4M | -$39.2M | -$39.0M | -$38.7M | -$38.5M | -$38.3M | -$38.0M | -$37.8M |
| Maintenance CapEx | -$115.3K | -$114.6K | -$113.9K | -$113.2K | -$112.5K | -$111.9K | -$111.2K | -$110.5K | -$109.8K | -$109.2K |
| Owner Earnings | -$40.0M | -$39.8M | -$39.6M | -$39.3M | -$39.1M | -$38.8M | -$38.6M | -$38.4M | -$38.1M | -$37.9M |
| Discount Factor | 0.926 | 0.857 | 0.794 | 0.735 | 0.681 | 0.630 | 0.583 | 0.540 | 0.500 | 0.463 |
| Present Value | -$37.1M | -$34.1M | -$31.4M | -$28.9M | -$26.6M | -$24.5M | -$22.5M | -$20.7M | -$19.1M | -$17.6M |
Continue your CVRX research with focused valuation guides.
Snapshot
Start with context, operating signals, and key market metrics.
Value Model
Stress test fair value across bear, base, and bull assumptions.
Statements
Validate revenue quality, margins, and balance sheet durability.
Earnings Call
Read management commentary and compare it with reported outcomes.
Dividends
Check payout sustainability and long-term distribution behavior.
Analyst Expectations
Review consensus spread and where estimate risk is concentrated.