investorscraft@gmail.com

Intrinsic ValueUnity Biotechnology, Inc. (0YC0.L)

Previous Close£0.06
Intrinsic Value
Upside potential
Previous Close
£0.06

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

Unity Biotechnology, Inc. is a clinical-stage biotech firm focused on developing therapeutics targeting age-related diseases, particularly in ophthalmology and neurology. The company’s pipeline includes UBX1325, a Phase II candidate for diabetic macular edema and age-related macular degeneration, alongside other investigational drugs like UBX1967 and UBX2050. Operating in the competitive pharmaceuticals sector, Unity differentiates itself by specializing in senolytic therapies aimed at slowing or reversing degenerative conditions. Its market position hinges on successful clinical outcomes, given the high unmet need in age-related diseases. The company’s revenue model relies on strategic partnerships, licensing agreements, and potential future commercialization, though it currently generates no revenue. With a concentrated focus on aging-related therapeutics, Unity competes with larger biopharma players but carves a niche in senolytic research, a growing field with significant long-term potential.

Revenue Profitability And Efficiency

Unity Biotechnology has no revenue as of FY 2024, reflecting its pre-commercial stage. The company reported a net loss of $25.99 million, with an EPS of -$1.54, underscoring its heavy R&D investments. Operating cash flow was negative at $20.87 million, consistent with its clinical development focus. Capital expenditures were negligible, indicating lean operational spending outside core research activities.

Earnings Power And Capital Efficiency

The company’s earnings power remains constrained by its lack of revenue and high R&D burn rate. With no commercialized products, capital efficiency is currently low, as funds are directed toward advancing clinical trials. The diluted EPS of -$1.54 reflects the capital-intensive nature of its business model, with profitability contingent on successful drug approvals or partnerships.

Balance Sheet And Financial Health

Unity Biotechnology holds $7.58 million in cash and equivalents against total debt of $23.54 million, indicating a leveraged position. The negative operating cash flow and limited liquidity raise concerns about near-term financial flexibility. The absence of revenue amplifies reliance on external funding to sustain operations and clinical programs.

Growth Trends And Dividend Policy

Growth prospects hinge on clinical milestones, particularly for UBX1325, but the company has no near-term revenue drivers. Unity does not pay dividends, reinvesting all resources into R&D. Future growth depends on successful trial outcomes, regulatory approvals, or strategic collaborations to monetize its pipeline.

Valuation And Market Expectations

With a market cap of $13.25 million and no revenue, Unity’s valuation reflects high risk and binary outcomes tied to clinical progress. Investors likely price in long-term potential for senolytic therapies, but the stock’s beta of 1.285 indicates volatility aligned with speculative biotech plays.

Strategic Advantages And Outlook

Unity’s focus on senolytics offers a differentiated approach in aging-related diseases, but its outlook depends on clinical success and funding. The company’s narrow pipeline concentration increases risk but could yield high rewards if trials succeed. Strategic partnerships or licensing deals may be critical to bridging its financial gap and advancing commercialization.

Sources

Company filings, market 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