First Time Loading...
B

Brainsway Ltd
TASE:BWAY

Watchlist Manager
Brainsway Ltd
TASE:BWAY
Watchlist
Price: 1 062 ILS -2.93% Market Closed
Updated: May 12, 2024

Intrinsic Value

Brainsway Ltd. is a commercial stage medical device company, which focuses on the development and sale of non-invasive neuromodulation products using the proprietary Deep Transcranial Magnetic Stimula... [ Read More ]

The intrinsic value of one BWAY stock under the Base Case scenario is 598.25 ILS. Compared to the current market price of 1 062 ILS, Brainsway Ltd is Overvalued by 44%.

Key Points:
BWAY Intrinsic Value
Base Case
598.25 ILS
Overvaluation 44%
Intrinsic Value
Price
B
Worst Case
Base Case
Best Case

Valuation Backtest
Brainsway Ltd

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

Run backtest to discover the historical profit from buying and selling BWAY stocks based on their intrinsic value.

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

Run Backtest
Settings
Valuation Methods
Buy/Sell Thresholds
Buy When:
%
Sell When:
%
B
S
Run Backtest
How does it work?

Fundamental Analysis

Beta
Ask me anything about
Brainsway Ltd

Provide an overview of the primary business activities
of Brainsway Ltd.

What unique competitive advantages
does Brainsway Ltd hold over its rivals?

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

Summarize the latest earnings call
of Brainsway Ltd.

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

Show all valuation multiples
for Brainsway Ltd.

Provide P/S
for Brainsway Ltd.

Provide P/E
for Brainsway Ltd.

Provide P/OCF
for Brainsway Ltd.

Provide P/FCFE
for Brainsway Ltd.

Provide P/B
for Brainsway Ltd.

Provide EV/S
for Brainsway Ltd.

Provide EV/GP
for Brainsway Ltd.

Provide EV/EBITDA
for Brainsway Ltd.

Provide EV/EBIT
for Brainsway Ltd.

Provide EV/OCF
for Brainsway Ltd.

Provide EV/FCFF
for Brainsway Ltd.

Provide EV/IC
for Brainsway Ltd.

Show me price targets
for Brainsway Ltd made by professional analysts.

What are the Revenue projections
for Brainsway Ltd?

How accurate were the past Revenue estimates
for Brainsway Ltd?

What are the Net Income projections
for Brainsway Ltd?

How accurate were the past Net Income estimates
for Brainsway Ltd?

What are the EPS projections
for Brainsway Ltd?

How accurate were the past EPS estimates
for Brainsway Ltd?

What are the EBIT projections
for Brainsway Ltd?

How accurate were the past EBIT estimates
for Brainsway Ltd?

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

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

Compare historical revenue growth rates
of Brainsway Ltd against its competitors.

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

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

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

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

Show all profitability ratios
for Brainsway Ltd.

Provide ROE
for Brainsway Ltd.

Provide ROA
for Brainsway Ltd.

Provide ROIC
for Brainsway Ltd.

Provide ROCE
for Brainsway Ltd.

Provide Gross Margin
for Brainsway Ltd.

Provide Operating Margin
for Brainsway Ltd.

Provide Net Margin
for Brainsway Ltd.

Provide FCF Margin
for Brainsway Ltd.

Show all solvency ratios
for Brainsway Ltd.

Provide D/E Ratio
for Brainsway Ltd.

Provide D/A Ratio
for Brainsway Ltd.

Provide Interest Coverage Ratio
for Brainsway Ltd.

Provide Altman Z-Score Ratio
for Brainsway Ltd.

Provide Quick Ratio
for Brainsway Ltd.

Provide Current Ratio
for Brainsway Ltd.

Provide Cash Ratio
for Brainsway Ltd.

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

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

What is the current Free Cash Flow
of Brainsway Ltd?

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

Financials
Annual
Quarterly
TTM
Annual
Quarterly
TTM

Balance Sheet Decomposition
Brainsway Ltd

Current Assets 55.5m
Cash & Short-Term Investments 46.3m
Receivables 3.8m
Other Current Assets 5.4m
Non-Current Assets 7.5m
Long-Term Investments 1.7m
PP&E 5.8m
Current Liabilities 9.8m
Accounts Payable 6.2m
Other Current Liabilities 3.5m
Non-Current Liabilities 11.6m
Other Non-Current Liabilities 11.6m
Efficiency

Earnings Waterfall
Brainsway Ltd

Revenue
31.8m USD
Cost of Revenue
-8.3m USD
Gross Profit
23.5m USD
Operating Expenses
-28.4m USD
Operating Income
-5m USD
Other Expenses
762k USD
Net Income
-4.2m USD

Free Cash Flow Analysis
Brainsway Ltd

Last Value
3-Years Average
FCF Margin
Conversion Rate
History
Components
Chart
Table
Fundamental Scores

BWAY Profitability Score
Profitability Due Diligence

Brainsway Ltd's profitability score is 24/100. The higher the profitability score, the more profitable the company is.

Positive Gross Profit
Positive 3-Years Revenue Growth
Positive 1-Year Revenue Growth
Declining ROE
24/100
Profitability
Score

Brainsway Ltd's profitability score is 24/100. The higher the profitability score, the more profitable the company is.

BWAY Solvency Score
Solvency Due Diligence

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

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

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

Wall St
Price Targets

BWAY Price Targets Summary
Brainsway Ltd

There are no price targets for BWAY.
Lowest
Price Target
Not Available
Average
Price Target
Not Available
Highest
Price Target
Not Available
View Analyst Estimates
View Analyst Estimates

Competitive Landscape

Shareholder Return

BWAY Price
Brainsway Ltd

1M 1M
+6%
6M 6M
+37%
1Y 1Y
+279%
3Y 3Y
-25%
5Y 5Y
-46%
10Y 10Y
-80%
Annual Price Range
1 062
52w Low
278
52w High
1 370
Price Metrics
Average Annual Return -26.69%
Standard Deviation of Annual Returns 28.29%
Max Drawdown -87%
Shares Statistics
Market Capitalization 348.9m ILS
Shares Outstanding 328 553
Percentage of Shares Shorted
N/A

BWAY Return Decomposition
Main factors of price return

What is price return decomposition?

Company Profile

Brainsway Ltd

Country

Israel

Industry

Health Care

Market Cap

348.9m ILS

Dividend Yield

0%

Description

Brainsway Ltd. is a commercial stage medical device company, which focuses on the development and sale of non-invasive neuromodulation products using the proprietary Deep Transcranial Magnetic Stimulation (Deep TMS) technology for the treatment of major depressive disorder (MDD) and obsessive-compulsive disorder (OCD). The firm primarily offers Transcranial Magnetic Stimulation (TMS) system, a medical device that enables direct non-invasive activation of deep brain structures. Its TMS system uses magnetic pulses to stimulate neurons and consequently modulates the physiological activity of the brain. TMS system is used in various clinical applications including: major depressive disorders, obsessive-compulsive disorder, smoking addiction and others various psychiatric, neurological, and addiction disorders.

Contact

JERUSALEM
19 Hartum Street, Bynet Building, 3Rd Fl, Har HaHotzvim
+97225813140.0
https://www.brainsway.com/

IPO

2006-12-24

Employees

118

Officers

Chief Executive Officer
Mr. Hadar Levy
Founder & Director
Mr. Avner Hagai
Co-Founder, Member of Scientific Advisory Board & Director
Prof. Abraham Zangen
Vice President of Global Marketing
Mr. Christopher J. Boyer Ph.D.
Founder & Chief Scientific Officer
Dr. Yiftach Roth Ph.D.
Chief Financial Officer
Mr. Ido Marom
Show More
VP, General Counsel & Corporate Secretary
Mr. Menachem C. Klein Esq.
Chief Medical Officer
Dr. Aron Tendler
Show Less

See Also

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

The intrinsic value of one BWAY stock under the Base Case scenario is 598.25 ILS.

Is BWAY stock undervalued or overvalued?

Compared to the current market price of 1 062 ILS, Brainsway Ltd is Overvalued by 44%.