investorscraft@gmail.com

Intrinsic Valuetella, Inc. (2191.T)

Previous Close¥2.00
Intrinsic Value
Upside potential
Previous Close
¥2.00

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2021 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

tella, Inc. operates in the biotechnology sector, specializing in regenerative and cell medicine research. The company focuses on dendritic cell vaccine therapy for cancer treatment, providing affiliated medical institutions with proprietary techniques and operational expertise. Beyond therapy development, tella offers consultation services for establishing cell processing centers, training technicians, and supporting regulatory documentation, positioning itself as a niche player in Japan's emerging cell therapy market. Its revenue model hinges on licensing know-how, leasing SOPs, and providing specialized support services to healthcare providers. While the company holds a unique position in dendritic cell therapy, it operates in a highly competitive and capital-intensive industry dominated by larger biotech firms. tella's market differentiation lies in its integrated approach, combining therapy development with operational and regulatory support, though its small scale limits broader market penetration.

Revenue Profitability And Efficiency

In FY2021, tella reported revenue of ¥106.4 million, overshadowed by a net loss of ¥948.8 million, reflecting significant R&D and operational costs typical of early-stage biotech firms. The diluted EPS of -¥8.83 and negative operating cash flow of ¥813.6 million underscore ongoing investment in therapy development, with minimal capital expenditures (¥466,000) suggesting a lean asset-light model.

Earnings Power And Capital Efficiency

The company’s negative earnings and cash flow highlight its pre-commercial stage, with capital primarily allocated to sustaining research rather than scaling operations. The modest cash balance (¥59.5 million) and minimal debt (¥2.6 million) indicate reliance on equity financing, though the high beta (1.85) signals investor skepticism about near-term profitability.

Balance Sheet And Financial Health

tella’s balance sheet remains fragile, with limited liquidity (¥59.5 million cash) against persistent operating losses. Total debt is negligible (¥2.6 million), but the absence of tangible assets or revenue diversification raises concerns about long-term solvency without additional funding.

Growth Trends And Dividend Policy

Despite its unprofitable status, tella paid a nominal dividend (¥1.4 per share), likely to retain investor interest. Growth hinges on clinical adoption of its therapies, but the lack of revenue scalability and high burn rate pose challenges.

Valuation And Market Expectations

The company’s negligible market cap and high beta reflect market doubts about its ability to monetize its pipeline. Valuation metrics are inapplicable given the absence of earnings or clear commercialization milestones.

Strategic Advantages And Outlook

tella’s focus on dendritic cell therapy offers a differentiated niche, but its small scale and funding constraints limit competitive moats. Success depends on regulatory approvals and partnerships, though the path to profitability remains uncertain in Japan’s cost-sensitive healthcare landscape.

Sources

Company filings, Tokyo Stock Exchange data

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2022202320242025202620272028202920302031203220332034203520362037203820392040204120422043204420452046

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