SANUWAVE Health, Inc.

SANUWAVE Health, Inc.

SNWVยทNASDAQ

$15.60

+1.3%
HealthcareMedical - Devices

SANUWAVE Health, Inc., a shock wave technology company, researches, develops, and commercializes noninvasive, high-energy, and acoustic shock waves for regenerative medicine and other applications in the United States and internationally. Its shockwaves are used to produce a biological response resulting in the body healing itself through the repair and regeneration of tissue, musculoskeletal, and vascular structures. The company's lead regenerative product is the dermaPACE device for treating diabetic foot ulcers. Its portfolio of healthcare products and product candidates activate biologic signaling and angiogenic responses, including new vascularization and microcirculatory improvement, which helps to restore the body's normal healing processes and regeneration. The company also focuses on applying its Pulsed Acoustic Cellular Expression technology in wound healing, orthopedic, plastic/cosmetic, and cardiac conditions. In addition, it offers UltraMIST, non-contact and non-thermal ultrasound therapy device used to treat diabetic foot ulcers, pressure ulcers, venous leg ulcers, deep tissue pressure injuries, and surgical wounds; and orthoPACE system to treat tendinopathies and acute and nonunion fractures. The company was founded in 2005 and is headquartered in Suwanee, Georgia.

At a Glance

Live Snapshot
Market Cap$134.14M
EPS1.3800
P/E Ratio11.30
Earnings Date08/14/2026
SANUWAVE Health, Inc.

SANUWAVE Health, Inc. Fair Value Envelope

SNWV ยท NASDAQ

Our analysis suggests that SNWV has a fair value of HIDDEN per share in the Base Case projection. With shares currently trading at $15.6, this represents a potential HIDDEN relative to our calculated worth for SANUWAVE Health, Inc..

Intrinsic Value
Current Price: $15.6

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$45.1M
+ Cash & Equivalents$12.0M
Firm Value$57.1M
- Debt$23.0M
Equity Value$34.1M
/ Shares Outstanding8,568,005B
DCF Value$4
OVERVALUED BY 74%

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
$3.8M
$3.8M
$3.7M
$3.6M
$3.6M
$3.5M
$3.5M
$3.4M
$3.4M
$3.3M
Maintenance CapEx
-$382.3K
-$376.2K
-$370.3K
-$364.5K
-$358.7K
-$353.1K
-$347.5K
-$342.0K
-$336.6K
-$331.3K
Owner Earnings
$3.4M
$3.4M
$3.3M
$3.3M
$3.2M
$3.2M
$3.1M
$3.1M
$3.0M
$3.0M
Discount Factor
0.926
0.857
0.794
0.735
0.681
0.630
0.583
0.540
0.500
0.463
Present Value
$3.2M
$2.9M
$2.6M
$2.4M
$2.2M
$2.0M
$1.8M
$1.7M
$1.5M
$1.4M
Terminal Value represents 51.9% of Enterprise Value