investorscraft@gmail.com

Intrinsic ValueInsight Molecular Diagnostics Inc. (0KCC.L)

Previous Close£6.80
Intrinsic Value
Upside potential
Previous Close
£6.80

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

OncoCyte Corporation operates in the molecular diagnostics sector, specializing in the development and commercialization of proprietary laboratory-developed tests for cancer detection. The company's core revenue model is driven by its flagship products, DetermaRx and DetermaIO, which target early-stage lung adenocarcinoma and utilize gene expression assays, respectively. Additionally, OncoCyte provides biomarker discovery, assay development, and clinical trial support services, catering primarily to pharmaceutical companies. The company collaborates with Life Technologies Corporation to enhance the commercialization of its assays, leveraging advanced sequencing technologies. Positioned in the competitive oncology diagnostics market, OncoCyte focuses on precision medicine, aiming to differentiate itself through innovative, clinically validated tests. Its niche expertise in lung cancer diagnostics and biomarker development provides a strategic foothold, though it faces challenges from larger, more diversified competitors. The company's market position is bolstered by its partnerships and proprietary technology, but its growth is contingent on broader adoption of its tests and sustained R&D investment.

Revenue Profitability And Efficiency

OncoCyte reported revenue of $1.88 million, reflecting its early-stage commercialization efforts. The company's net income stood at -$60.66 million, with a diluted EPS of -$4.66, indicating significant losses as it invests in product development and market penetration. Operating cash flow was -$20.71 million, while capital expenditures were modest at -$516,000, underscoring its focus on R&D over physical infrastructure.

Earnings Power And Capital Efficiency

The company's negative earnings and cash flow highlight its current reliance on external funding to sustain operations. Capital efficiency is constrained by high R&D and commercialization costs, though its collaboration with Life Technologies may improve long-term scalability. The diluted EPS of -$4.66 suggests substantial dilution risk if further equity financing is pursued.

Balance Sheet And Financial Health

OncoCyte holds $8.64 million in cash and equivalents, providing limited liquidity against its $3.66 million total debt. The negative operating cash flow and high burn rate raise concerns about near-term financial sustainability, likely necessitating additional capital raises or strategic partnerships to fund ongoing operations and growth initiatives.

Growth Trends And Dividend Policy

Growth is driven by the adoption of DetermaRx and DetermaIO, though revenue remains minimal. The company does not pay dividends, reinvesting all resources into R&D and commercialization. Future trends depend on clinical validation, payer coverage, and partnerships to scale its diagnostic offerings.

Valuation And Market Expectations

With a market cap of $87.8 million, the company is valued largely on its pipeline potential rather than current financial performance. The beta of 0.956 suggests moderate volatility relative to the market, reflecting investor caution amid its high-risk, high-reward profile.

Strategic Advantages And Outlook

OncoCyte's strategic advantages lie in its proprietary assays and collaborations, positioning it in the precision oncology space. However, its outlook is uncertain, hinging on successful commercialization, regulatory milestones, and securing additional funding to bridge its path to profitability.

Sources

Company filings, Bloomberg

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