STIM - NASDAQ

Neuronetics, Inc.

Neuronetics, Inc.

STIMยทNASDAQ

$1.39

+2.3%
HealthcareMedical - Diagnostics & Research

Neuronetics, Inc., a commercial stage medical technology company, designs, develops, and markets products for patients with neurohealth disorders in the United States and internationally. The company offers NeuroStar Advanced Therapy System, a non-invasive and non-systemic office-based treatment to treat adult patients with major depressive disorder. Its NeuroStar Advanced Therapy System uses transcranial magnetic stimulation to create a pulsed, MRI-strength magnetic field that induces electrical currents designed to stimulate specific areas of the brain associated with mood. The company sells its products through its sales and customer support team to psychiatrists. Neuronetics, Inc. was incorporated in 2001 and is headquartered in Malvern, Pennsylvania.

StatementsValue Model

At a Glance

Live Snapshot
Market Cap$96.73M
EPS-0.5900
P/E Ratio-2.36
Earnings Date08/04/2026
Neuronetics, Inc.

Neuronetics, Inc. Fair Value Envelope

STIM ยท NASDAQ

Our analysis suggests that STIM has a fair value of HIDDEN per share in the Base Case projection. With shares currently trading at $1.39, this represents a potential HIDDEN relative to our calculated worth for Neuronetics, Inc..

HIDDEN
Intrinsic Value
Current Price: $1.39

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-$843.2M
+ Cash & Equivalents$34.1M
Firm Value-$809.1M
- Debt$90.3M
Equity Value-$899.4M
/ Shares Outstanding66,124,820B
DCF Value-$14
OVERVALUED BY 1078%

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
-$27.5M
-$37.0M
-$49.9M
-$67.2M
-$90.6M
-$122.1M
-$164.5M
-$221.8M
-$298.9M
-$402.8M
Maintenance CapEx
-$215.9K
-$291.0K
-$392.2K
-$528.5K
-$712.3K
-$960.0K
-$1.3M
-$1.7M
-$2.3M
-$3.2M
Owner Earnings
-$27.7M
-$37.3M
-$50.3M
-$67.7M
-$91.3M
-$123.0M
-$165.8M
-$223.5M
-$301.2M
-$405.9M
Discount Factor
0.926
0.857
0.794
0.735
0.681
0.630
0.583
0.540
0.500
0.463
Present Value
-$25.6M
-$32.0M
-$39.9M
-$49.8M
-$62.1M
-$77.5M
-$96.8M
-$120.7M
-$150.7M
-$188.0M
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.

Related Guides

Blog Categories

Continue your STIM research with focused valuation guides.

DCF Modeling

Improve assumptions for intrinsic value accuracy.

Forecasting

Calibrate growth paths and terminal value behavior.

WACC

Refine discount-rate logic for valuation quality.

Cost of Capital

Match risk profile to expected return assumptions.

Research Paths

Pick your next lens
1

Snapshot

Start with context, operating signals, and key market metrics.

2

Value Model

Stress test fair value across bear, base, and bull assumptions.

3

Statements

Validate revenue quality, margins, and balance sheet durability.

4

Earnings Call

Read management commentary and compare it with reported outcomes.

5

Dividends

Check payout sustainability and long-term distribution behavior.

6

Analyst Expectations

Review consensus spread and where estimate risk is concentrated.