DarioHealth Corp.

DarioHealth Corp.

DRIOยทNASDAQ

$7.40

+0.27%
HealthcareMedical - Diagnostics & Research

DarioHealth Corp. operates as a digital therapeutics company in the United States, Canada, the European Union, Australia, and New Zealand. The company offers Dario's metabolic solutions to address metabolic health needs, such as diabetes, hypertension, and weight management; Dario Musculoskeletal, which helps to prevent and treat the most common MSK conditions; Dario's behavioral health solution that optimizes access to evidence-based care; chronic condition management solutions; DarioEngage, a proprietary care management platform; and device-specific disposables test strip cartridges, lancets, and blood glucose monitoring systems. It also provides smart glucose meters; bluetooth connected blood pressure cuff; digital scales; biofeedback sensor devices; and diabetes management programs, including lifestyle changes, healthy eating, advanced tracking, and live coaching. The company was formerly known as LabStyle Innovations Corp. and changed its name to DarioHealth Corp. in July 2016. DarioHealth Corp. was incorporated in 2011 and is based in New York, New York.

At a Glance

Live Snapshot
Market Cap$54.11M
EPS1.2400
P/E Ratio5.97
Earnings Date08/11/2026
DarioHealth Corp.

DarioHealth Corp. Fair Value Envelope

DRIO ยท NASDAQ

Our analysis suggests that DRIO has a fair value of HIDDEN per share in the Base Case projection. With shares currently trading at $7.4, this represents a potential HIDDEN relative to our calculated worth for DarioHealth Corp..

Intrinsic Value
Current Price: $7.4

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-$949.7M
+ Cash & Equivalents$26.2M
Firm Value-$923.5M
- Debt$31.7M
Equity Value-$955.2M
/ Shares Outstanding45,497,000B
DCF Value-$21
OVERVALUED BY 384%

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
-$34.4M
-$45.6M
-$60.5M
-$80.2M
-$106.4M
-$141.0M
-$187.0M
-$248.0M
-$328.8M
-$436.0M
Maintenance CapEx
-$37.7K
-$49.9K
-$66.2K
-$87.8K
-$116.4K
-$154.4K
-$204.7K
-$271.5K
-$360.0K
-$477.3K
Owner Earnings
-$34.4M
-$45.7M
-$60.5M
-$80.3M
-$106.5M
-$141.2M
-$187.2M
-$248.2M
-$329.2M
-$436.5M
Discount Factor
0.926
0.857
0.794
0.735
0.681
0.630
0.583
0.540
0.500
0.463
Present Value
-$31.9M
-$39.1M
-$48.1M
-$59.0M
-$72.5M
-$89.0M
-$109.2M
-$134.1M
-$164.7M
-$202.2M
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.