SI

Surmodics, Inc.

SRDXยทNASDAQ

$42.98

+0.0000%
HealthcareMedical - Devices

Surmodics, Inc., together with its subsidiaries, provides surface modification technologies for intravascular medical devices, and chemical components for in vitro diagnostic immunoassay tests and microarrays in the United States and internationally. It operates in two segments, Medical Device and In Vitro Diagnostics (IVD). The Medical Device segment engages in the provision of surface modification coating technologies to enhance access, deliverability, and predictable deployment of medical devices; and drug-delivery coating technologies to provide site-specific drug-delivery from the surface of a medical device for coronary, peripheral, neuro-vascular and structural heart, and other markets, as well as design, development, and manufacturing of interventional medical devices, primarily balloons and catheters, including drug-coated balloons for peripheral arterial disease treatment and other applications. The IVD segment designs, develops, and manufactures component products and technologies for diagnostic immunoassay, as well as molecular test and biomedical research applications. This segment offers protein stabilization reagents, substrates, surface coatings, and antigens. The company was founded in 1979 and is headquartered in Eden Prairie, Minnesota.

At a Glance

Live Snapshot
Market Cap$614.51M
EPS-0.8200
P/E Ratio-52.41
Earnings Date01/28/2026
SI

Surmodics, Inc. Fair Value Envelope

SRDX ยท NASDAQ

Our analysis suggests that SRDX has a fair value of HIDDEN per share in the Base Case projection. With shares currently trading at $42.98, this represents a potential HIDDEN relative to our calculated worth for Surmodics, Inc..

Intrinsic Value
Current Price: $42.98

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-$388.1K
+ Cash & Equivalents$36.1M
Firm Value$35.7M
- Debt$33.2M
Equity Value$2.5M
/ Shares Outstanding14,297,600B
DCF Value$0
OVERVALUED BY 100%

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
$124.0K
$62.0K
$31.0K
$15.5K
$7.8K
$3.9K
$1.9K
$969
$484
$242
Maintenance CapEx
-$349.2K
-$174.6K
-$87.3K
-$43.7K
-$21.8K
-$10.9K
-$5.5K
-$2.7K
-$1.4K
-$682
Owner Earnings
-$225.2K
-$112.6K
-$56.3K
-$28.2K
-$14.1K
-$7.0K
-$3.5K
-$1.8K
-$880
-$440
Discount Factor
0.926
0.857
0.794
0.735
0.681
0.630
0.583
0.540
0.500
0.463
Present Value
-$208.5K
-$96.5K
-$44.7K
-$20.7K
-$9.6K
-$4.4K
-$2.1K
-$951
-$440
-$204
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.