investorscraft@gmail.com

Intrinsic ValueCara Therapeutics, Inc. (0HTC.L)

Previous Close£15.99
Intrinsic Value
Upside potential
Previous Close
£15.99

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

Cara Therapeutics, Inc. is an early commercial-stage biopharmaceutical company specializing in novel therapeutics targeting pruritus and pain through selective kappa opioid receptor modulation. The company’s lead product, KORSUVA (difelikefalin) injection, is approved for moderate-to-severe pruritus in hemodialysis patients, addressing a significant unmet need in chronic kidney disease. Cara is also advancing Oral KORSUVA through Phase II trials for pruritus associated with atopic dermatitis, non-dialysis-dependent CKD, and chronic liver disease, positioning it as a potential leader in niche dermatological and nephrological markets. The company has secured licensing agreements with Maruishi Pharmaceutical in Japan and Chong Kun Dang in South Korea, expanding its global footprint while mitigating development risks through partnerships. Operating in the competitive biotechnology sector, Cara differentiates itself with a focused pipeline and first-mover advantage in kappa opioid receptor-targeted therapies, though its commercial success hinges on clinical trial outcomes and market adoption.

Revenue Profitability And Efficiency

Cara Therapeutics reported $7.1 million in revenue for the period, primarily from collaborations and licensing, but remains unprofitable with a net loss of $70.9 million. The diluted EPS of -$1.55 reflects high R&D costs associated with clinical trials. Operating cash flow was -$60.9 million, underscoring the capital-intensive nature of its biopharmaceutical model, while capital expenditures were modest at -$1.0 million.

Earnings Power And Capital Efficiency

The company’s negative earnings and cash flow highlight its pre-commercial stage, with profitability contingent on successful commercialization of KORSUVA and pipeline candidates. Capital efficiency is strained by clinical development costs, though partnerships may alleviate future funding needs. The absence of debt provides flexibility but underscores reliance on equity financing or licensing deals.

Balance Sheet And Financial Health

Cara holds $37.9 million in cash and equivalents, providing a limited runway given its annual cash burn. With no debt, the balance sheet is unleveraged, but the company may require additional capital to sustain operations beyond the near term. The equity-heavy structure aligns with its development-stage profile.

Growth Trends And Dividend Policy

Growth hinges on regulatory approvals and market penetration of KORSUVA, with pipeline expansion into oral formulations and new indications. The company does not pay dividends, reinvesting all resources into R&D and commercialization efforts.

Valuation And Market Expectations

The $8.1 million market cap reflects skepticism around Cara’s commercial prospects, with a beta of 0.413 indicating lower volatility relative to the biotech sector. Investors likely await pivotal data readouts and revenue traction to reassess valuation.

Strategic Advantages And Outlook

Cara’s specialized focus on kappa opioid receptors and pruritus niches offers differentiation, but execution risks remain high. Near-term catalysts include clinical trial results and geographic expansion via partnerships. The outlook depends on achieving regulatory milestones and scaling commercialization efficiently.

Sources

Company filings, London Stock Exchange data

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