LFWD Intrinsic Valuation and Fundamental Analysis - Rewalk Robotics Ltd - Alpha Spread

Rewalk Robotics Ltd
NASDAQ:LFWD

Watchlist Manager
Rewalk Robotics Ltd Logo
Rewalk Robotics Ltd
NASDAQ:LFWD
Watchlist
Price: 3.18 USD Market Closed
Market Cap: 190.9m USD
Have any thoughts about
Rewalk Robotics Ltd?
Write Note

Intrinsic Value

The intrinsic value of one LFWD stock under the Base Case scenario is 3.09 USD. Compared to the current market price of 3.18 USD, Rewalk Robotics Ltd is Overvalued by 3%.

The Intrinsic Value is calculated as the average of DCF and Relative values:

LFWD Intrinsic Value
3.09 USD
Overvaluation 3%
Intrinsic Value
Price
Worst Case
Base Case
Best Case

Valuation Backtest
Rewalk Robotics Ltd

Backtest Intrinsic Value
Dive into the past to invest in the future

Run backtest to discover the historical profit from buying and selling LFWD based on its intrinsic value.

Analyze the historical link between intrinsic value and market price to make more informed investment decisions.

Run Backtest
Valuation Methods
Buy/Sell Thresholds
Buy When:
%
Sell When:
%
B
S
Run Backtest
How does it work?
How do you feel about LFWD?
Bearish
Neutral
Bullish

Fundamental Analysis

Summary

 

 

 

 

View All Risks & Rewards
Company Quality
No Indicators Selected
Select Indicators

Select up to 3 indicators:

Wall St Estimates
Price Target
Loading
Revenue Forecast
Operating Income Forecast
Earnings Forecast
No Indicators Selected
Select Indicators
Investor Returns
Shareholder Yield
Dividend Safety
Dividend Yield
Dividend Payout Ratio
Buyback Yield
Debt Paydown Yield
No Indicators Selected
Select Indicators
Insider Trading
0-3
Months
0-6
Months
0-12
Months
0-36
Months
No Periods Selected
Select Periods

Select up to 2 periods:

AI Assistant
AI Assistant
Ask me anything about Rewalk Robotics Ltd

Provide an overview of the primary business activities
of Rewalk Robotics Ltd.

What unique competitive advantages
does Rewalk Robotics Ltd hold over its rivals?

What risks and challenges
does Rewalk Robotics Ltd face in the near future?

Has there been any significant insider trading activity
in Rewalk Robotics Ltd recently?

Summarize the latest earnings call
of Rewalk Robotics Ltd.

Is it considered overvalued or undervalued
based on the latest financial data?

Show all valuation multiples
for Rewalk Robotics Ltd.

Provide P/S
for Rewalk Robotics Ltd.

Provide P/E
for Rewalk Robotics Ltd.

Provide P/OCF
for Rewalk Robotics Ltd.

Provide P/FCFE
for Rewalk Robotics Ltd.

Provide P/B
for Rewalk Robotics Ltd.

Provide EV/S
for Rewalk Robotics Ltd.

Provide EV/GP
for Rewalk Robotics Ltd.

Provide EV/EBITDA
for Rewalk Robotics Ltd.

Provide EV/EBIT
for Rewalk Robotics Ltd.

Provide EV/OCF
for Rewalk Robotics Ltd.

Provide EV/FCFF
for Rewalk Robotics Ltd.

Provide EV/IC
for Rewalk Robotics Ltd.

Show me price targets
for Rewalk Robotics Ltd made by professional analysts.

What are the Revenue projections
for Rewalk Robotics Ltd?

How accurate were the past Revenue estimates
for Rewalk Robotics Ltd?

What are the Net Income projections
for Rewalk Robotics Ltd?

How accurate were the past Net Income estimates
for Rewalk Robotics Ltd?

What are the EPS projections
for Rewalk Robotics Ltd?

How accurate were the past EPS estimates
for Rewalk Robotics Ltd?

What are the EBIT projections
for Rewalk Robotics Ltd?

How accurate were the past EBIT estimates
for Rewalk Robotics Ltd?

Compare the revenue forecasts
for Rewalk Robotics Ltd with those of its competitors based on recent analyst estimates.

Compare the intrinsic valuations
of Rewalk Robotics Ltd and its key competitors using the latest financial data.

Compare historical revenue growth rates
of Rewalk Robotics Ltd against its competitors.

Analyze the profit margins
(gross, operating, and net) of Rewalk Robotics Ltd compared to its peers.

Compare the P/E ratios
of Rewalk Robotics Ltd against its peers.

Discuss the investment returns and shareholder value creation
comparing Rewalk Robotics Ltd with its peers.

Analyze the financial leverage
of Rewalk Robotics Ltd compared to its main competitors.

Show all profitability ratios
for Rewalk Robotics Ltd.

Provide ROE
for Rewalk Robotics Ltd.

Provide ROA
for Rewalk Robotics Ltd.

Provide ROIC
for Rewalk Robotics Ltd.

Provide ROCE
for Rewalk Robotics Ltd.

Provide Gross Margin
for Rewalk Robotics Ltd.

Provide Operating Margin
for Rewalk Robotics Ltd.

Provide Net Margin
for Rewalk Robotics Ltd.

Provide FCF Margin
for Rewalk Robotics Ltd.

Show all solvency ratios
for Rewalk Robotics Ltd.

Provide D/E Ratio
for Rewalk Robotics Ltd.

Provide D/A Ratio
for Rewalk Robotics Ltd.

Provide Interest Coverage Ratio
for Rewalk Robotics Ltd.

Provide Altman Z-Score Ratio
for Rewalk Robotics Ltd.

Provide Quick Ratio
for Rewalk Robotics Ltd.

Provide Current Ratio
for Rewalk Robotics Ltd.

Provide Cash Ratio
for Rewalk Robotics Ltd.

What is the historical Revenue growth
over the last 5 years for Rewalk Robotics Ltd?

What is the historical Net Income growth
over the last 5 years for Rewalk Robotics Ltd?

What is the current Free Cash Flow
of Rewalk Robotics Ltd?

Discuss the annual earnings per share (EPS)
trend over the past five years for Rewalk Robotics Ltd.

Financials
Annual
Quarterly
TTM
Annual
Quarterly
TTM

Balance Sheet Decomposition
Rewalk Robotics Ltd

Current Assets 29.6m
Cash & Short-Term Investments 15.1m
Receivables 5.3m
Other Current Assets 9.2m
Non-Current Assets 21.3m
PP&E 2.5m
Intangibles 18.4m
Other Non-Current Assets 430k
Current Liabilities 10m
Accounts Payable 4.8m
Accrued Liabilities 2.7m
Other Current Liabilities 2.4m
Non-Current Liabilities 4.3m
Other Non-Current Liabilities 4.3m
Efficiency

Earnings Waterfall
Rewalk Robotics Ltd

Revenue
23.3m USD
Cost of Revenue
-15.8m USD
Gross Profit
7.5m USD
Operating Expenses
-32.5m USD
Operating Income
-25m USD
Other Expenses
1.3m USD
Net Income
-23.8m USD

Free Cash Flow Analysis
Rewalk Robotics Ltd

Last Value
3-Years Average
FCF Margin
Conversion Rate
Fundamental Scores

LFWD Profitability Score
Profitability Due Diligence

Rewalk Robotics Ltd's profitability score is 33/100. The higher the profitability score, the more profitable the company is.

Exceptional 3-Years Revenue Growth
Exceptional Revenue Growth Forecast
Positive Gross Profit
Exceptional 1-Year Revenue Growth
33/100
Profitability
Score

Rewalk Robotics Ltd's profitability score is 33/100. The higher the profitability score, the more profitable the company is.

LFWD Solvency Score
Solvency Due Diligence

Rewalk Robotics Ltd's solvency score is 66/100. The higher the solvency score, the more solvent the company is.

Low D/E
Long-Term Solvency
Short-Term Solvency
Average Altman Z-Score
66/100
Solvency
Score

Rewalk Robotics Ltd's solvency score is 66/100. The higher the solvency score, the more solvent the company is.

Wall St
Price Targets

LFWD Price Targets Summary
Rewalk Robotics Ltd

Wall Street analysts forecast LFWD stock price to rise over the next 12 months.

According to Wall Street analysts, the average 1-year price target for LFWD is 10.97 USD with a low forecast of 8.59 USD and a high forecast of 13.65 USD.

Lowest
Price Target
8.59 USD
170% Upside
Average
Price Target
10.97 USD
245% Upside
Highest
Price Target
13.65 USD
329% Upside
View Analyst Estimates
View Analyst Estimates
Want to learn more about Wall St estimates for LFWD?

Click here to dive deeper.

Shareholder Yield

Current shareholder yield for LFWD 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?

Shareholder Yield
Want to learn more about LFWD dividends, buybacks, and debt paydown yield?

Click here to dive deeper.

LFWD Price
Rewalk Robotics Ltd

1M 1M
-14%
6M 6M
-34%
1Y 1Y
-42%
3Y 3Y
-65%
5Y 5Y
-86%
10Y 10Y
-100%
Annual Price Range
3.18
52w Low
3.06
52w High
8.75
Price Metrics
Average Annual Return -28.47%
Standard Deviation of Annual Returns 17.85%
Max Drawdown -92%
Shares Statistics
Market Capitalization 190.9m USD
Shares Outstanding 60 020 000
Percentage of Shares Shorted
N/A

Competitive Landscape

Ownership

LFWD Insider Trading
Buy and sell transactions by insiders

Cumulative Transactions Amount
Period Sold Bought Net
3 Months
6 Months
9 Months
12 Months
Why is insider trading important?

Profile

Rewalk Robotics Ltd Logo
Rewalk Robotics Ltd

Country

Israel

Industry

Health Care

Market Cap

190.9m USD

Dividend Yield

0%

Description

ReWalk Robotics Ltd. Is a medical device company, which engages in the design, development and marketing of wearable robotic exoskeletons. The firm is engaged in designing, developing and commercializing exoskeletons that allow individuals with mobility impairments or other medical conditions the ability to stand and walk once again. The firm offers ReWalk, which is an exoskeleton that uses its tilt-sensor technology and an on-board computer and motion sensors to drive motorized legs that power movement. ReWalk designs are intended for people with paraplegia, a spinal cord injury resulting in complete or incomplete paralysis of the legs, having the use of their upper bodies and arms. The firm offers two ReWalk products: ReWalk Personal and ReWalk Rehabilitation. ReWalk Personal is designed for everyday use by paraplegic individuals at home and in their communities, and is custom fitted for each user. ReWalk Rehabilitation is designed for use by paraplegia patients in the clinical rehabilitation environment, where it provides exercise and therapy.

Contact

Yokneam
3 Hatnufa st. 6th fl., P.O. Box 161
+97249590123.0
rewalk.com

IPO

2014-09-12

Employees

51

Officers

See Also

Discover More
What is the Intrinsic Value of one LFWD stock?

The intrinsic value of one LFWD stock under the Base Case scenario is 3.09 USD.

Is LFWD stock undervalued or overvalued?

Compared to the current market price of 3.18 USD, Rewalk Robotics Ltd is Overvalued by 3%.

Back to Top