image
Healthcare - Medical - Devices - NASDAQ - US
$ 1.26
-0.787 %
$ 74.6 M
Market Cap
-3.0
P/E
1. INTRINSIC VALUE

This DCF valuation model was last updated on Jul, 6, 2025.

The intrinsic value of one VANI stock under the worst case scenario is HIDDEN Compared to the current market price of 1.26 USD, Vivani Medical, Inc. is HIDDEN

This DCF valuation model was last updated on Jul, 6, 2025.

The intrinsic value of one VANI stock under the base case scenario is HIDDEN Compared to the current market price of 1.26 USD, Vivani Medical, Inc. is HIDDEN

This DCF valuation model was last updated on Jul, 6, 2025.

The intrinsic value of one VANI stock under the best case scenario is HIDDEN Compared to the current market price of 1.26 USD, Vivani Medical, Inc. is HIDDEN

2. FUNDAMENTAL ANALYSIS

Price Chart VANI

image
$1.4$1.4$1.3$1.3$1.3$1.3$1.2$1.2$1.2$1.2$1.1$1.1$1.1$1.1$1.0$1.0$1.0$1.015 Jan15 JanFeb '25Feb '2515 Feb15 FebMar '25Mar '2515 Mar15 MarApr '25Apr '2515 Apr15 AprMay '25May '2515 May15 MayJun '25Jun '2515 Jun15 JunJul '25Jul '25
FINANCIALS
0 REVENUE
0.00%
-24.7 M OPERATING INCOME
8.49%
-23.5 M NET INCOME
8.44%
-20.8 M OPERATING CASH FLOW
12.29%
-556 K INVESTING CASH FLOW
37.32%
19.1 M FINANCING CASH FLOW
14226.32%
0 REVENUE
0.00%
-6.56 M OPERATING INCOME
-1.50%
-6.3 M NET INCOME
-4.17%
-5.16 M OPERATING CASH FLOW
11.17%
-5 K INVESTING CASH FLOW
98.31%
-170 K FINANCING CASH FLOW
-3.52%
Balance Sheet Vivani Medical, Inc.
image
Current Assets 20.4 M
Cash & Short-Term Investments 18.4 M
Receivables 253 K
Other Current Assets 1.84 M
Non-Current Assets 21.1 M
Long-Term Investments 0
PP&E 19.6 M
Other Non-Current Assets 1.47 M
44.16 %4.42 %47.28 %3.53 %Total Assets$41.6m
Current Liabilities 5.99 M
Accounts Payable 817 K
Short-Term Debt 1.35 M
Other Current Liabilities 3.82 M
Non-Current Liabilities 18 M
Long-Term Debt 18 M
Other Non-Current Liabilities 0
3.41 %5.63 %15.95 %75.01 %Total Liabilities$24.0m
EFFICIENCY
Earnings Waterfall Vivani Medical, Inc.
image
Revenue 0
Cost Of Revenue 0
Gross Profit 0
Operating Expenses 24.7 M
Operating Income -24.7 M
Other Expenses -1.19 M
Net Income -23.5 M
00(5m)(5m)(10m)(10m)(15m)(15m)(20m)(20m)(25m)(25m)000(25m)(25m)1m(23m)RevenueRevenueCost Of RevenueCost Of RevenueGross ProfitGross ProfitOperating ExpensesOperating ExpensesOperating IncomeOperating IncomeOther ExpensesOther ExpensesNet IncomeNet Income
RATIOS
0.00% GROSS MARGIN
0.00%
0.00% OPERATING MARGIN
0.00%
0.00% NET MARGIN
0.00%
-133.37% ROE
-133.37%
-56.51% ROA
-56.51%
-64.48% ROIC
-64.48%
FREE CASH FLOW ANALYSIS
Free Cash Flow Analysis Vivani Medical, Inc.
image
00(5m)(5m)(10m)(10m)(15m)(15m)(20m)(20m)(25m)(25m)(30m)(30m)20162016201720172018201820192019202020202021202120222022202320232024202420252025
Net Income -23.5 M
Depreciation & Amortization 400 K
Capital Expenditures -556 K
Stock-Based Compensation 1.61 M
Change in Working Capital 354 K
Others 442 K
Free Cash Flow -21.3 M
3. WALL STREET ANALYSTS ESTIMATES
Wall Street Analysts Price Targets Vivani Medical, Inc.
image
VANI has no price targets from Wall Street.
4. DIVIDEND ANALYSIS
5. COMPETITION
slide 2 of 7
6. Ownership
Insider Ownership Vivani Medical, Inc.
image
Sold
0-3 MONTHS
0 USD 0
3-6 MONTHS
0 USD 0
6-9 MONTHS
0 USD 0
9-12 MONTHS
0 USD 0
Bought
101 K USD 1
0-3 MONTHS
171 K USD 2
3-6 MONTHS
5 M USD 1
6-9 MONTHS
14 K USD 1
9-12 MONTHS
7. News
Vivani Stock Gains After Announcing Spin-Off Plans for Cortigent Unit VANI is set to spin off Cortigent, aiming to sharpen its focus on drug implants and unlock long-term value for both entities. zacks.com - 1 month ago
I Missed The Quantum Rally - I Won't Miss The Next One Here's the next batch of weird science stocks that have market darling potential. I'm tracking five meme-worthy, deep science sectors: brain-computer interfaces, CRISPR/gene editing, organoids, programmable cell therapy, and room-temperature superconductors. Monitor each sector's stocks poised to soar if a major tech player announces a breakthrough. seekingalpha.com - 1 month ago
Vivani Medical Provides Business Update Including $3M Equity Financing and Reports First Quarter 2025 Financial Results All subjects in the NPM-115 cohort had successful insertions of a miniature, ultra long-acting GLP-1 (exenatide) implant in the on-going LIBERATE-1™ study in obese or overweight individuals; top-line results are anticipated in mid-2025 globenewswire.com - 1 month ago
Vivani Medical to Present at the American Association of Pharmaceutical Scientists' “Beyond GLP1s: Where the Science will Take Business Next” Virtual Workshop ALAMEDA, Calif., May 07, 2025 (GLOBE NEWSWIRE) -- Vivani Medical, Inc. (NASDAQ: VANI) (the “Company” or “Vivani”), a clinical-stage biopharmaceutical company developing miniature, ultra long-acting drug implants, announced today that CEO Adam Mendelsohn, Ph.D., will present and participate in a panel discussion at the American Association of Pharmaceutical Scientists' (AAPS) “Beyond GLP1s: Where the Science will Take Business Next” Virtual Workshop, taking place from May 13-14, 2025. globenewswire.com - 2 months ago
Vivani Medical and Okava Expand Collaboration to Develop OKV-119 for Dogs, Targeting Metabolic Health and Longevity Over half of all dogs in the United States today are overweight or obese, placing them at increased risk for chronic diseases, metabolic decline and shortened lifespans Over half of all dogs in the United States today are overweight or obese, placing them at increased risk for chronic diseases, metabolic decline and shortened lifespans globenewswire.com - 2 months ago
Vivani Medical Provides Business Update and Reports Fourth Quarter and Full Year 2024 Financial Results Successful initial administration and full enrollment in first-in-human LIBERATE-1 ™ study of NPM-115 (exenatide implant) in obese and overweight subjects with top-line data expected in mid-2025 globenewswire.com - 3 months ago
Vivani Medical Announces $8.25M Private Placement Equity Financing Financing strengthens balance sheet, extending expected runway into the second quarter of 2026 Enables accelerated development of NPM-139, Company's once or twice-yearly GLP-1 (semaglutide) implant under development for chronic weight management ALAMEDA, Calif., March 27, 2025 (GLOBE NEWSWIRE) -- Vivani Medical, Inc. (Nasdaq: VANI) (“Vivani” or the “Company”), a clinical-stage biopharmaceutical company developing miniature, ultra long-acting drug implants, today announced that it has entered into a securities purchase agreement to issue and sell an aggregate of 7,366,071 shares, each at a price of $1.12 per share, expected to result in gross proceeds of approximately $8.25 million in a private placement. globenewswire.com - 3 months ago
Vivani Medical Announces Positive Preclinical Weight Loss Data for NPM-139 Semaglutide Implant, with Potential for Once-Yearly Dosing NanoPortal™  technology successfully delivers semaglutide, the active ingredient in Ozempic®/Wegovy®, in a preclinical study with NPM-139 (semaglutide implant) globenewswire.com - 3 months ago
Vivani Medical to Present at the Emerging Growth Conference on March 27, 2025 ALAMEDA, Calif.--(BUSINESS WIRE)--Vivani Medical, Inc. (NASDAQ: VANI) (“Vivani” or the “Company”), a clinical-stage biopharmaceutical company developing miniature, ultra long-acting drug implants, announced today that it will present at the Emerging Growth Conference on March 27, 2025. Vivani welcomes individual and institutional investors, along with advisors and analysts, to join its interactive presentation. This live online event will offer existing shareholders and the investment community. businesswire.com - 3 months ago
What Makes Vivani Medical (VANI) a New Buy Stock Vivani Medical (VANI) might move higher on growing optimism about its earnings prospects, which is reflected by its upgrade to a Zacks Rank #2 (Buy). zacks.com - 3 months ago
Vivani Medical Achieves First Implant and Full Enrollment in the First-in-Human Clinical Trial of GLP-1 Implant NPM-115 in Obese or Overweight Adults ALAMEDA, Calif.--(BUSINESS WIRE)--Vivani Medical, Inc. (NASDAQ: VANI) (“Vivani” or the “Company”), a clinical-stage biopharmaceutical company developing miniature, ultra long-acting drug implants, today announced the successful administration of its first GLP-1 (exenatide) implant in the LIBERATE-1™ clinical trial. This milestone marks a critical step toward addressing one of healthcare's most pressing challenges: medication adherence in metabolic diseases including chronic weight management an. businesswire.com - 3 months ago
Vivani Medical Announces Intent to Spin Off Cortigent Neurostimulation Business ALAMEDA, Calif.--(BUSINESS WIRE)--Vivani Medical, Inc. (NASDAQ: VANI) (“Vivani” or the “Company”), a clinical-stage biopharmaceutical company developing miniature, ultra long-acting drug implants, today announced that it intends to spin off Cortigent, Inc., a division that develops brain implant devices to help people recover critical body functions, as an independent publicly-traded company. The strategic goal of this transaction is to create two focused companies dedicated to driving current. businesswire.com - 3 months ago
8. Profile Summary

Vivani Medical, Inc. VANI

image
COUNTRY US
INDUSTRY Medical - Devices
MARKET CAP $ 74.6 M
Dividend Yield 0.00%
Description Vivani Medical, Inc., a clinical stage company, develops various implants that treat chronic diseases with high unmet medical need. It engages in developing a portfolio of miniature drug implants to deliver minimally fluctuating drug profiles; and implantable visual prostheses devices to deliver useful artificial vision to blind individuals. The company is headquartered in Emeryville, California.
Contact 5858 Horton Street, Alameda, CA, 94608 https://www.vivani.com
IPO Date Nov. 19, 2014
Employees 37
Officers Mr. Truc Le M.B.A. Chief Operations Officer Dr. Adam Mendelsohn Ph.D. Co-Founder, Chief Executive Officer & Director Dr. Lisa E. Porter M.D. Chief Medical Officer Mr. Donald Dwyer M.B.A. Chief Business Officer & Corporate Secretary Ms. Brigid Ann Makes M.B.A. Chief Financial Officer and Principal Financial & Accounting Officer