
SI-BONE Inc
NASDAQ:SIBN

Intrinsic Value
The intrinsic value of one
SIBN
stock under the Base Case scenario is
20.68
USD.
Compared to the current market price of 13.45 USD,
SI-BONE Inc
is
Undervalued by 35%.
The Intrinsic Value is calculated as the average of DCF and Relative values:

Valuation History
SI-BONE Inc
Fundamental Analysis


Revenue & Expenses Breakdown
SI-BONE Inc
Balance Sheet Decomposition
SI-BONE Inc
Current Assets | 207.8m |
Cash & Short-Term Investments | 150m |
Receivables | 27.5m |
Other Current Assets | 30.3m |
Non-Current Assets | 22.7m |
PP&E | 22.4m |
Other Non-Current Assets | 300k |
Free Cash Flow Analysis
SI-BONE Inc
USD | |
Free Cash Flow | USD |
Earnings Waterfall
SI-BONE Inc
Revenue
|
167.2m
USD
|
Cost of Revenue
|
-35.1m
USD
|
Gross Profit
|
132.1m
USD
|
Operating Expenses
|
-167.4m
USD
|
Operating Income
|
-35.2m
USD
|
Other Expenses
|
4.3m
USD
|
Net Income
|
-30.9m
USD
|
SIBN Profitability Score
Profitability Due Diligence
SI-BONE Inc's profitability score is 31/100. The higher the profitability score, the more profitable the company is.

Score
SI-BONE Inc's profitability score is 31/100. The higher the profitability score, the more profitable the company is.
SIBN Solvency Score
Solvency Due Diligence
SI-BONE Inc's solvency score is 67/100. The higher the solvency score, the more solvent the company is.

Score
SI-BONE Inc's solvency score is 67/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
SIBN Price Targets Summary
SI-BONE Inc
According to Wall Street analysts, the average 1-year price target for
SIBN
is 25.12 USD
with a low forecast of 19.19 USD and a high forecast of 33.6 USD.
Dividends
Current shareholder yield for SIBN 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
SIBN
stock under the Base Case scenario is
20.68
USD.
Compared to the current market price of 13.45 USD,
SI-BONE Inc
is
Undervalued by 35%.