AVITA Medical, Inc.

AVITA Medical, Inc.

RCELยทNASDAQ

$4.41

+6.0%
HealthcareMedical - Devices

AVITA Medical Inc. operates as a commercial-stage regenerative tissue company in the United States, Australia, and the United Kingdom. It offers regenerative products to address unmet medical needs in burn injuries, trauma injuries, chronic wounds, and dermatological and aesthetics indications, including vitiligo. The company's patented and proprietary platform technology provides treatment solutions derived from the regenerative properties of a patient's own skin. Its lead product is RECELL System, a device that enables healthcare professionals to produce a suspension of Spray-On Skin cells using a small sample of the patient's own skin for use in the treatment of acute thermal burns in patients eighteen years and older. The company has a research collaboration with the University of Colorado School of Medicine to establish pre-clinical proof-of-concept for a spray-on treatment of genetically corrected cells; and a research collaboration with Houston Methodist Research Institute to explore molecular reversal of cellular aging through a novel cell suspension delivery system. The company was formerly known as AVITA Therapeutics, Inc. and changed its name to AVITA Medical Inc. in December 2020. AVITA Medical Inc. was incorporated in 2000 and is based in Valencia, California.

At a Glance

Live Snapshot
Market Cap$109.56M
EPS-1.7400
P/E Ratio-2.53
Earnings Date08/06/2026
AVITA Medical, Inc.

AVITA Medical, Inc. Fair Value Envelope

RCEL ยท NASDAQ

Our analysis suggests that RCEL has a fair value of HIDDEN per share in the Base Case projection. With shares currently trading at $4.41, this represents a potential HIDDEN relative to our calculated worth for AVITA Medical, Inc..

Intrinsic Value
Current Price: $4.41

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-$2.2B
+ Cash & Equivalents$10.2M
Firm Value-$2.2B
- Debt$46.0M
Equity Value-$2.2B
/ Shares Outstanding26,638,370B
DCF Value-$83
OVERVALUED BY 1993%

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
-$45.2M
-$65.4M
-$94.6M
-$136.9M
-$198.2M
-$286.8M
-$415.2M
-$601.0M
-$869.8M
-$1.3B
Maintenance CapEx
-$290.9K
-$421.1K
-$609.5K
-$882.2K
-$1.3M
-$1.8M
-$2.7M
-$3.9M
-$5.6M
-$8.1M
Owner Earnings
-$45.4M
-$65.8M
-$95.2M
-$137.8M
-$199.5M
-$288.7M
-$417.9M
-$604.8M
-$875.4M
-$1.3B
Discount Factor
0.926
0.857
0.794
0.735
0.681
0.630
0.583
0.540
0.500
0.463
Present Value
-$42.1M
-$56.4M
-$75.6M
-$101.3M
-$135.7M
-$181.9M
-$243.8M
-$326.8M
-$437.9M
-$586.9M
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.