Delcath Systems, Inc.

Delcath Systems, Inc.

DCTHยทNASDAQ

$10.33

-1.9%
HealthcareMedical - Devices

Delcath Systems, Inc., an interventional oncology company, focuses on the treatment of primary and metastatic liver cancers in the United States and Europe. The company's lead product candidate is HEPZATO KIT, a melphalan for injection/hepatic delivery system to administer high-dose chemotherapy to the liver while controlling systemic exposure and associated side effects. Its clinical development program for HEPZATO is the FOCUS clinical trial for patients with metastatic hepatic dominant Uveal Melanoma to investigate objective response rate in metastatic uveal melanoma. It also provides HEPZATO as a stand-alone medical device under the CHEMOSAT Hepatic Delivery System trade name for Melphalan or CHEMOSAT for medical centers to treat a range of liver cancers in Europe. Delcath Systems, Inc. was incorporated in 1988 and is headquartered in New York, New York.

At a Glance

Live Snapshot
Market Cap$356.61M
EPS0.0754
P/E Ratio137.00
Earnings Date08/05/2026
Delcath Systems, Inc.

Delcath Systems, Inc. Fair Value Envelope

DCTH ยท NASDAQ

Our analysis suggests that DCTH has a fair value of HIDDEN per share in the Base Case projection. With shares currently trading at $10.33, this represents a potential HIDDEN relative to our calculated worth for Delcath Systems, Inc..

Intrinsic Value
Current Price: $10.33

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$201.9B
+ Cash & Equivalents$43.5M
Firm Value$202.0B
- Debt$936.0K
Equity Value$201.9B
/ Shares Outstanding34,981,253B
DCF Value$5.8K
UNDERVALUED BY 55787%

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
$45.0M
$90.1M
$180.1M
$360.3M
$720.5M
$1.4B
$2.9B
$5.8B
$11.5B
$23.1B
Maintenance CapEx
-$618.8K
-$1.2M
-$2.5M
-$5.0M
-$9.9M
-$19.8M
-$39.6M
-$79.2M
-$158.4M
-$316.8M
Owner Earnings
$44.4M
$88.8M
$177.7M
$355.3M
$710.6M
$1.4B
$2.8B
$5.7B
$11.4B
$22.7B
Discount Factor
0.926
0.857
0.794
0.735
0.681
0.630
0.583
0.540
0.500
0.463
Present Value
$41.1M
$76.2M
$141.0M
$261.2M
$483.6M
$895.6M
$1.7B
$3.1B
$5.7B
$10.5B
Terminal Value represents 88.7% of Enterprise Value