image
Healthcare - Medical - Devices - NASDAQ - IL
$ 1.03
-3.74 %
$ 11.3 M
Market Cap
-0.34
P/E
1. INTRINSIC VALUE

This DCF valuation model was last updated on Jun, 22, 2025.

The intrinsic value of one LFWD stock under the worst case scenario is HIDDEN Compared to the current market price of 1.03 USD, ReWalk Robotics Ltd. is HIDDEN

This DCF valuation model was last updated on Jun, 22, 2025.

The intrinsic value of one LFWD stock under the base case scenario is HIDDEN Compared to the current market price of 1.03 USD, ReWalk Robotics Ltd. is HIDDEN

This DCF valuation model was last updated on Jun, 22, 2025.

The intrinsic value of one LFWD stock under the best case scenario is HIDDEN Compared to the current market price of 1.03 USD, ReWalk Robotics Ltd. is HIDDEN

2. FUNDAMENTAL ANALYSIS

Price Chart LFWD

image
$3.5$3.5$3.0$3.0$2.5$2.5$2.0$2.0$1.5$1.5$1.0$1.0Jan '25Jan '2515 Jan15 JanFeb '25Feb '2515 Feb15 FebMar '25Mar '2515 Mar15 MarApr '25Apr '2515 Apr15 AprMay '25May '2515 May15 MayJun '25Jun '2515 Jun15 Jun
FINANCIALS
25.7 M REVENUE
85.24%
-19.6 M OPERATING INCOME
4.35%
-28.9 M NET INCOME
-30.76%
-21.7 M OPERATING CASH FLOW
-5.09%
0 INVESTING CASH FLOW
100.00%
0 FINANCING CASH FLOW
100.00%
5.03 M REVENUE
-33.28%
-4.85 M OPERATING INCOME
49.06%
-4.83 M NET INCOME
68.36%
-5.49 M OPERATING CASH FLOW
-38.40%
-5 K INVESTING CASH FLOW
93.83%
4.47 M FINANCING CASH FLOW
0.00%
Balance Sheet ReWalk Robotics Ltd.
image
Current Assets 21.3 M
Cash & Short-Term Investments 6.75 M
Receivables 6 M
Other Current Assets 8.54 M
Non-Current Assets 9.19 M
Long-Term Investments 0
PP&E 1.42 M
Other Non-Current Assets 7.78 M
22.13 %19.69 %28.03 %4.64 %25.51 %Total Assets$30.5m
Current Liabilities 10.2 M
Accounts Payable 5.02 M
Short-Term Debt 858 K
Other Current Liabilities 4.34 M
Non-Current Liabilities 1.41 M
Long-Term Debt 22 K
Other Non-Current Liabilities 1.39 M
43.15 %7.37 %37.33 %11.95 %Total Liabilities$11.6m
EFFICIENCY
Earnings Waterfall ReWalk Robotics Ltd.
image
Revenue 25.7 M
Cost Of Revenue 17.4 M
Gross Profit 8.22 M
Operating Expenses 27.8 M
Operating Income -19.6 M
Other Expenses 9.39 M
Net Income -28.9 M
30m30m20m20m10m10m00(10m)(10m)(20m)(20m)(30m)(30m)26m(17m)8m(28m)(20m)(9m)(29m)RevenueRevenueCost Of RevenueCost Of RevenueGross ProfitGross ProfitOperating ExpensesOperating ExpensesOperating IncomeOperating IncomeOther ExpensesOther ExpensesNet IncomeNet Income
RATIOS
32.01% GROSS MARGIN
32.01%
-76.19% OPERATING MARGIN
-76.19%
-112.78% NET MARGIN
-112.78%
-153.55% ROE
-153.55%
-94.93% ROA
-94.93%
-92.72% ROIC
-92.72%
FREE CASH FLOW ANALYSIS
Free Cash Flow Analysis ReWalk Robotics Ltd.
image
00(5m)(5m)(10m)(10m)(15m)(15m)(20m)(20m)(25m)(25m)(30m)(30m)201720172018201820192019202020202021202120222022202320232024202420252025
Net Income -28.9 M
Depreciation & Amortization 3.84 M
Capital Expenditures 0
Stock-Based Compensation 1.28 M
Change in Working Capital -4.97 M
Others 7.08 M
Free Cash Flow -21.7 M
3. WALL STREET ANALYSTS ESTIMATES
Wall Street Analysts Price Targets ReWalk Robotics Ltd.
image
Wall Street analysts predict an average 1-year price target for LFWD of $13 , with forecasts ranging from a low of $13 to a high of $13 .
LFWD Lowest Price Target Wall Street Target
13 USD 1162.14%
LFWD Average Price Target Wall Street Target
13 USD 1162.14%
LFWD Highest Price Target Wall Street Target
13 USD 1162.14%
Price
Max Price Target
Min Price Target
Average Price Target
1414121210108866442200Aug '24Aug '24Oct '24Oct '24Nov '24Nov '2420252025Feb '25Feb '25Apr '25Apr '25Jun '25Jun '25Jul '25Jul '25Aug '25Aug '25Oct '25Oct '25Nov '25Nov '2520262026Feb '26Feb '26Apr '26Apr '26Jun '26Jun '26Jul '26Jul '26
4. DIVIDEND ANALYSIS
5. COMPETITION
6. Ownership
Insider Ownership ReWalk Robotics Ltd.
image
Sold
0-3 MONTHS
2.41 K USD 1
3-6 MONTHS
1.66 M USD 1
6-9 MONTHS
7.21 K USD 1
9-12 MONTHS
38.2 K USD 2
Bought
0 USD 0
0-3 MONTHS
0 USD 0
3-6 MONTHS
115 K USD 2
6-9 MONTHS
0 USD 0
9-12 MONTHS
7. News
Lifeward Names Mark Grant as New CEO MARLBOROUGH, Mass. and YOKNEAM ILLIT, Israel, May 19, 2025 (GLOBE NEWSWIRE) -- Lifeward Ltd. globenewswire.com - 1 month ago
Lifeward to Present at Sidoti Virtual Investor Conference on May 21 MARLBOROUGH, Mass., and YOKNEAM ILLIT, Israel, May 19, 2025 (GLOBE NEWSWIRE) -- Lifeward, Ltd. globenewswire.com - 1 month ago
Lifeward (LFWD) Reports Q1 Loss, Lags Revenue Estimates Lifeward (LFWD) came out with a quarterly loss of $0.46 per share versus the Zacks Consensus Estimate of a loss of $0.33. This compares to loss of $0.73 per share a year ago. zacks.com - 1 month ago
Lifeward Ltd. (LFWD) Q1 2025 Earnings Call Transcript Lifeward Ltd. (NASDAQ:LFWD ) Q1 2025 - Earnings Conference Call May 15, 2025 8:30 AM ET Company Participants Mike Lawless - CFO Larry Jasinski - CEO Almog Adar - VP, Finance Conference Call Participants Yale Jen - Laidlaw and Company Swayampakula Ramakanth - H. seekingalpha.com - 1 month ago
Lifeward Ltd. Reports First Quarter 2025 Financial Results U.S. pipeline of ReWalk opportunities continues to build with  over 120 qualified leads in process Closure of AlterG sites and resulting consolidation of resources and reduced expenditures yields improved operating expense trend Second consecutive quarter of AlterG revenue growth over 15%  reflecting continued sales momentum MARLBOROUGH, Mass. and YOKNEAM ILLIT, Israel, May 15, 2025 (GLOBE NEWSWIRE) -- Lifeward Ltd. globenewswire.com - 1 month ago
Lifeward Completes Research Program with Israeli Human-Robot Interaction Consortium to Integrate Artificial Intelligence and Exoskeletons MARLBOROUGH, Mass. and YOKNEAM ILLIT, Israel, May 08, 2025 (GLOBE NEWSWIRE) -- Lifeward Ltd. globenewswire.com - 1 month ago
Lifeward to Report First Quarter 2025 Financial Results on May 15, 2025 MARLBOROUGH, Mass. and YOKNEAM ILLIT, Israel, May 07, 2025 (GLOBE NEWSWIRE) -- Lifeward Ltd. (Nasdaq: LFWD) (“Lifeward” or the “Company”), a  global leader in innovative medical technology to transform the lives of people with physical limitations or disabilities, today announced that the Company will release its first quarter 2025 financial results before the markets open on Thursday, May 15, 2025. globenewswire.com - 1 month ago
First Major U.S. Commercial Health Insurer Approves Purchase of ReWalk 7 Personal Exoskeleton Approval signals important progress in U.S. market expansion as major commercial health insurers begin to follow precedent set with Medicare reimbursement for personal exoskeletons established in 2024 Decision to cover device arrives shortly after the launch of the ReWalk 7 Personal Exoskeleton, which was released for sales in the U.S. earlier this month MARLBOROUGH, Mass. and YOKNEAM ILLIT, Israel, April 29, 2025 (GLOBE NEWSWIRE) -- Lifeward Ltd. globenewswire.com - 2 months ago
Paralyzed Israeli Soldier Walks Again with Use of the ReWalk Personal Exoskeleton MARLBOROUGH, Mass. and YOKNEAM ILLIT, Israel, April 24, 2025 (GLOBE NEWSWIRE) -- Lifeward Ltd. globenewswire.com - 2 months ago
LFWD Stock Falls Despite Launch of Next-Generation Mobility ReWalk 7 Lifeward launches ReWalk 7 in the United States, offering advanced mobility, greater control and smarter walking for individuals with spinal cord injuries. zacks.com - 2 months ago
Lifeward Launches Sales of the ReWalk 7 Personal Exoskeleton in U.S. Market MARLBOROUGH, Mass. and YOKNEAM ILLIT, Israel, April 15, 2025 (GLOBE NEWSWIRE) -- Seventh generation of industry-leading personal exoskeleton is now available nationwide for individuals with spinal cord injury globenewswire.com - 2 months ago
Lifeward Stock Falls Despite FDA Clearance of ReWalk 7 Exoskeleton LFWD secures FDA clearance for its ReWalk 7 Exoskeleton, introducing enhanced features to empower individuals with spinal cord injury and expand mobility options. zacks.com - 3 months ago
8. Profile Summary

ReWalk Robotics Ltd. LFWD

image
COUNTRY IL
INDUSTRY Medical - Devices
MARKET CAP $ 11.3 M
Dividend Yield 0.00%
Description ReWalk Robotics Ltd., a medical device company, designs, develops, and commercializes robotic exoskeletons for individuals with mobility impairments or other medical conditions in the United States, Europe, the Asia-Pacific, and Africa. The company offers ReWalk Personal and ReWalk Rehabilitation for spinal cord injuries and everyday use by paraplegic individuals at home and in communities; ReStore, a soft exo-suit intended for use in the rehabilitation of individuals with lower limb disability due to stroke in the clinical rehabilitation environment; and MyoCycle and MediTouch tutor movement biofeedback devices for use at home or in clinic. It markets and sells its products directly to third party payers; institutions, including rehabilitation centers; and individuals, as well as through third-party distributors. The company was formerly known as Argo Medical Technologies Ltd. ReWalk Robotics Ltd. was incorporated in 2001 and is headquartered in Yokneam Illit, Israel.
Contact 3 Hatnufa Street, Yokneam Illit, 2069203 https://www.rewalk.com
IPO Date Sept. 12, 2014
Employees 80
Officers Mr. Lawrence J. Jasinski BS, MBA Chief Executive Officer & Director Ms. Jeannine Lynch Vice President of Market Access & Strategy Mr. Charles Remsberg Chief Sales Officer Mr. Almog Adar Vice President of Finance & Chief Accounting Officer Ms. Miri Pariente Vice President of Operations, Regulatory & Quality Mr. Michael A. Lawless Chief Financial Officer Ms. Judy Kula Vice President of Customer Service, Human Resources & Business Affairs