Myomo Inc
AMEX:MYO
Intrinsic Value
The intrinsic value of one MYO stock under the Base Case scenario is 2.59 USD. Compared to the current market price of 4.43 USD, Myomo Inc is Overvalued by 42%.
The Intrinsic Value is calculated as the average of DCF and Relative values:
Valuation History
Myomo Inc
Fundamental Analysis

Revenue & Expenses Breakdown
Myomo Inc
Balance Sheet Decomposition
Myomo Inc
Current Assets | 32.8m |
Cash & Short-Term Investments | 24.9m |
Receivables | 3.8m |
Other Current Assets | 4.1m |
Non-Current Assets | 9.5m |
PP&E | 8.9m |
Other Non-Current Assets | 539.4k |
Free Cash Flow Analysis
Myomo Inc
USD | |
Free Cash Flow | USD |
Earnings Waterfall
Myomo Inc
Revenue
|
32.6m
USD
|
Cost of Revenue
|
-9.4m
USD
|
Gross Profit
|
23.2m
USD
|
Operating Expenses
|
-29.4m
USD
|
Operating Income
|
-6.2m
USD
|
Other Expenses
|
23k
USD
|
Net Income
|
-6.2m
USD
|
MYO Profitability Score
Profitability Due Diligence
Myomo Inc's profitability score is 34/100. The higher the profitability score, the more profitable the company is.
Score
Myomo Inc's profitability score is 34/100. The higher the profitability score, the more profitable the company is.
MYO Solvency Score
Solvency Due Diligence
Myomo Inc's solvency score is 73/100. The higher the solvency score, the more solvent the company is.
Score
Myomo Inc's solvency score is 73/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
MYO Price Targets Summary
Myomo Inc
According to Wall Street analysts, the average 1-year price target for MYO is 9.44 USD with a low forecast of 6.82 USD and a high forecast of 11.55 USD.
Dividends
Current shareholder yield for MYO is .
Shareholder yield represents the total return a company provides to its shareholders, calculated as the sum of dividend yield, buyback yield, and debt paydown yield. What is shareholder yield?
The intrinsic value of one MYO stock under the Base Case scenario is 2.59 USD.
Compared to the current market price of 4.43 USD, Myomo Inc is Overvalued by 42%.