investorscraft@gmail.com

Intrinsic ValueImmuCell Corporation (ICCC)

Previous Close$6.02
Intrinsic Value
Upside potential
Previous Close
$6.02

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2024 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

ImmuCell Corporation operates in the biotechnology sector, specializing in the development and commercialization of innovative animal health products. The company’s core revenue model is driven by its flagship product, First Defense, a passive immune support system for newborn livestock, which helps prevent costly infections. ImmuCell serves the dairy and beef cattle industries, leveraging its proprietary technology to enhance animal health and productivity. The company competes in a niche but growing market, positioning itself as a trusted provider of scientifically validated solutions for livestock producers. Its focus on research and development underscores its commitment to expanding its product pipeline, though it faces competition from larger pharmaceutical firms with broader portfolios. ImmuCell’s market position is bolstered by its specialized expertise and direct engagement with agricultural stakeholders, though its smaller scale limits its reach compared to industry giants.

Revenue Profitability And Efficiency

ImmuCell reported revenue of $26.5 million for the fiscal year ending December 31, 2024, reflecting its core product sales. However, the company posted a net loss of $2.2 million, with diluted EPS of -$0.26, indicating ongoing profitability challenges. Operating cash flow was positive at $357,903, but capital expenditures of $465,725 suggest continued investment in growth, albeit with limited near-term returns.

Earnings Power And Capital Efficiency

The company’s negative net income and EPS highlight its current earnings weakness, likely due to high R&D and operational costs relative to revenue. Capital efficiency remains constrained, as evidenced by the modest operating cash flow and significant capital expenditures. ImmuCell’s ability to scale production and reduce costs will be critical to improving its earnings power in the coming years.

Balance Sheet And Financial Health

ImmuCell’s balance sheet shows $3.8 million in cash and equivalents, providing limited liquidity. Total debt stands at $15.1 million, indicating a leveraged position. The absence of dividends suggests a focus on reinvestment, but the high debt-to-cash ratio raises concerns about financial flexibility, particularly if revenue growth stalls or operating losses persist.

Growth Trends And Dividend Policy

Revenue growth trends are unclear without prior-year comparisons, but the net loss suggests challenges in scaling profitability. The company does not pay dividends, prioritizing capital allocation toward R&D and operational expansion. Future growth will depend on product adoption and potential pipeline advancements, though competitive pressures may limit near-term upside.

Valuation And Market Expectations

With a negative EPS and leveraged balance sheet, ImmuCell’s valuation likely reflects high risk and uncertain growth prospects. Market expectations appear muted, given the lack of profitability and limited cash reserves. Investors may be awaiting signs of operational turnaround or successful product launches to justify a higher valuation.

Strategic Advantages And Outlook

ImmuCell’s strategic advantages lie in its niche focus on animal health and proprietary technology. However, its outlook is cautious due to financial constraints and competitive pressures. Success will hinge on executing its R&D strategy, expanding market share, and improving cost efficiency. The company’s ability to navigate these challenges will determine its long-term viability in the biotechnology sector.

Sources

10-K filing, CIK 0000811641

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2025202620272028202920302031203220332034203520362037203820392040204120422043204420452046204720482049

INCOME STATEMENT

Revenue growth rate, %NaN
Revenue, $NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $mNaN
Operating income, $mNaN
EBITDA, $mNaN
Interest expense (income), $mNaN
Earnings before tax, $mNaN
Tax expense, $mNaN
Net income, $mNaN

BALANCE SHEET

Cash and short-term investments, $mNaN
Total assets, $mNaN
Adjusted assets (=assets-cash), $mNaN
Average production assets, $mNaN
Working capital, $mNaN
Total debt, $mNaN
Total liabilities, $mNaN
Total equity, $mNaN
Debt-to-equity ratioNaN
Adjusted equity ratioNaN

CASH FLOW

Net income, $mNaN
Depreciation, amort., depletion, $mNaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $mNaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $mNaN
Free cash flow, $mNaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $mNaN
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN
HomeMenuAccount