investorscraft@gmail.com

Intrinsic ValueChordia Therapeutics Inc. (190A.T)

Previous Close¥123.00
Intrinsic Value
Upside potential
Previous Close
¥123.00

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

Chordia Therapeutics Inc. operates in the highly specialized oncology segment of the pharmaceutical industry, focusing on early-stage research through Proof of Concept (POC) development. The company’s strategy centers on advancing novel therapeutics, with a flexible approach to commercialization, including out-licensing and joint development partnerships. This model allows Chordia to mitigate capital-intensive risks while positioning itself as an innovator in precision oncology. The competitive landscape is dominated by larger biopharmaceutical firms, but Chordia’s niche focus on exploratory research provides differentiation. Its market position hinges on successful POC validation and strategic collaborations to bridge the gap between discovery and commercialization. Given the high unmet need in oncology, Chordia’s pipeline potential could attract licensing interest, though its early-stage profile entails significant clinical and regulatory risks.

Revenue Profitability And Efficiency

Chordia Therapeutics reported no revenue for the fiscal year ending August 2024, reflecting its pre-revenue stage as a research-focused biotech. The company posted a net loss of ¥1.83 billion, with diluted EPS of -¥31.11, underscoring heavy R&D investments. Operating cash flow was negative ¥1.94 billion, while capital expenditures were minimal at -¥537,000, indicating a lean operational structure prioritizing clinical development over fixed assets.

Earnings Power And Capital Efficiency

The absence of revenue highlights Chordia’s reliance on funding to sustain operations, with earnings power contingent on pipeline milestones. Capital efficiency is currently low due to high burn rates typical of early-stage biotech firms. The company’s ability to advance candidates to licensable stages will determine future capital allocation effectiveness and potential profitability.

Balance Sheet And Financial Health

Chordia maintains a strong liquidity position with ¥4.33 billion in cash and equivalents and no debt, providing runway for near-term R&D activities. The debt-free balance sheet reduces financial risk, though continued losses may necessitate future financing. The lack of revenue-generating assets underscores the speculative nature of its financial health, dependent on pipeline progress.

Growth Trends And Dividend Policy

Growth prospects are tied to clinical advancements, with no current revenue streams or dividends. The company’s value accretion hinges on successful POC data and partnership deals. Given its developmental stage, Chordia retains all cash for operations and does not anticipate initiating a dividend policy in the foreseeable future.

Valuation And Market Expectations

The market capitalization of ¥15.59 billion reflects investor optimism around Chordia’s pipeline potential, despite negative earnings. The beta of 1.04 suggests alignment with broader market volatility. Valuation is speculative, driven by binary outcomes in clinical progress rather than traditional financial metrics.

Strategic Advantages And Outlook

Chordia’s strategic advantage lies in its focused oncology pipeline and capital-light partnership model. The outlook remains high-risk, contingent on translational success and deal-making agility. Near-term catalysts include clinical milestones, while long-term viability depends on securing licensing or co-development agreements to monetize its research.

Sources

Company disclosure, 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