CVRx, Inc.

CVRx, Inc.

CVRXยทNASDAQ

$5.39

-1.3%
HealthcareMedical - Devices

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.

At a Glance

Live Snapshot
Market Cap$143.03M
EPS-2.0400
P/E Ratio-2.64
Earnings Date08/03/2026
CVRx, Inc.

CVRx, Inc. Fair Value Envelope

CVRX ยท NASDAQ

Our analysis suggests that CVRX has a fair value of HIDDEN per share in the Base Case projection. With shares currently trading at $5.39, this represents a potential HIDDEN relative to our calculated worth for CVRx, Inc..

Intrinsic Value
Current Price: $5.39

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-$262.5M
+ Cash & Equivalents$75.7M
Firm Value-$186.8M
- Debt$50.8M
Equity Value-$237.6M
/ Shares Outstanding26,151,700B
DCF Value-$9
OVERVALUED BY 269%

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
-$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
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.