SSII - NASDAQ
SS Innovations International, Inc.
$4.26
+6.2%SS Innovations International, Inc. develops surgical robotic systems. It also develops SSI Mantra, a surgical robotic system; SSI Mudra, a range of surgical instruments that supports in surgical procedures, including robotic cardiac surgery; SSI Maya, a robotic surgery platform; and OMNI 3D HD provides live 3D HD view of the surgical field in robotic surgery operating room. The company is based in Fort Lauderdale, Florida.
At a Glance
Live SnapshotSS Innovations International, Inc. Fair Value Envelope
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
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 | -$9.3M | -$4.6M | -$2.3M | -$1.2M | -$579.5K | -$289.7K | -$144.9K | -$72.4K | -$36.2K | -$18.1K |
| Maintenance CapEx | -$365.9K | -$183.0K | -$91.5K | -$45.7K | -$22.9K | -$11.4K | -$5.7K | -$2.9K | -$1.4K | -$715 |
| Owner Earnings | -$9.6M | -$4.8M | -$2.4M | -$1.2M | -$602.3K | -$301.2K | -$150.6K | -$75.3K | -$37.6K | -$18.8K |
| Discount Factor | 0.926 | 0.857 | 0.794 | 0.735 | 0.681 | 0.630 | 0.583 | 0.540 | 0.500 | 0.463 |
| Present Value | -$8.9M | -$4.1M | -$1.9M | -$885.5K | -$409.9K | -$189.8K | -$87.9K | -$40.7K | -$18.8K | -$8.7K |
Related Guides
Continue your SSII research with focused valuation guides.
Research Paths
Snapshot
Start with context, operating signals, and key market metrics.
Value Model
Stress test fair value across bear, base, and bull assumptions.
Statements
Validate revenue quality, margins, and balance sheet durability.
Earnings Call
Read management commentary and compare it with reported outcomes.
Dividends
Check payout sustainability and long-term distribution behavior.
Analyst Expectations
Review consensus spread and where estimate risk is concentrated.