EI

Elutia Inc.

ELUTยทNASDAQ

$1.16

-0.85%
HealthcareBiotechnology

Elutia Inc., a commercial-stage company, develops and commercializes drug-eluting biologics products for neurostimulation, wound care, and breast reconstruction in the United States. The company operates in three segments: Device Protection; Women's Health; and Cardiovascular. It offers CanGaroo Envelope, which is used to accommodate cardiac implantable electronic devices, such as pacemakers and internal defibrillators. The company also develops CanGarooRM, a combination of the CanGaroo envelope with antibiotics, to reduce the risk of infection after surgical implantation of an electronic device. In addition, it provides ProxiCor for cardiac tissue repair and pericardial closure; Tyke, an extracellular material that is used in the repair of cardiac structures for neonate and infant patients; and VasCure, a patch material to repair or reconstruct the peripheral vasculature. Further, the company offers SimpliDerm, which uses human acellular dermal matrices for tissue repair and reconstruction in various applications, such as sports medicine, hernia repair, trauma reconstruction, and breast reconstruction surgeries following mastectomy. It serves hospitals and healthcare facilities through its direct sales force, independent sales agents, and distributors. The company was formerly known as Aziyo Biologics, Inc. and changed its name to Elutia Inc. in September 2023. Elutia Inc. was incorporated in 2015 and is headquartered in Silver Spring, Maryland.

At a Glance

Live Snapshot
Market Cap$51.28M
EPS1.2900
P/E Ratio0.54
Earnings Date08/14/2026
EI

Elutia Inc. Fair Value Envelope

ELUT ยท NASDAQ

Our analysis suggests that ELUT has a fair value of HIDDEN per share in the Base Case projection. With shares currently trading at $1.16, this represents a potential HIDDEN relative to our calculated worth for Elutia Inc..

Intrinsic Value
Current Price: $1.16

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-$38.9M
+ Cash & Equivalents$36.4M
Firm Value-$2.6M
- Debt$7.6M
Equity Value-$10.2M
/ Shares Outstanding42,701,182B
DCF Value-$0
OVERVALUED BY 121%

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
-$22.4M
-$11.2M
-$5.6M
-$2.8M
-$1.4M
-$700.2K
-$350.1K
-$175.0K
-$87.5K
-$43.8K
Maintenance CapEx
-$187.6K
-$93.8K
-$46.9K
-$23.5K
-$11.7K
-$5.9K
-$2.9K
-$1.5K
-$733
-$366
Owner Earnings
-$22.6M
-$11.3M
-$5.6M
-$2.8M
-$1.4M
-$706.0K
-$353.0K
-$176.5K
-$88.3K
-$44.1K
Discount Factor
0.926
0.857
0.794
0.735
0.681
0.630
0.583
0.540
0.500
0.463
Present Value
-$20.9M
-$9.7M
-$4.5M
-$2.1M
-$961.0K
-$444.9K
-$206.0K
-$95.4K
-$44.1K
-$20.4K
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.