investorscraft@gmail.com

Intrinsic ValueCanBas Co., Ltd. (4575.T)

Previous Close¥871.00
Intrinsic Value
Upside potential
Previous Close
¥871.00

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2025 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

CanBas Co., Ltd. is a clinical-stage biopharmaceutical company focused on developing innovative cancer therapeutics. Its pipeline includes CBP501, a calmodulin-modulating peptide targeting various cancers, and CBS9106, a reversible exportin-1 inhibitor in Phase I trials for solid tumors. The company operates in the highly competitive biotechnology sector, where differentiation hinges on clinical efficacy and strategic partnerships. CanBas collaborates with Stemline Therapeutics, Inc., leveraging external expertise to advance its drug candidates. With no commercialized products, the firm relies heavily on funding for R&D, positioning it as a high-risk, high-reward investment in oncology innovation. The company’s niche focus on peptide-based therapies and exportin-1 inhibition provides a distinct but unproven market opportunity, contingent on clinical success and regulatory approvals.

Revenue Profitability And Efficiency

CanBas reported no revenue in the current fiscal year, reflecting its pre-commercial stage. The company posted a net loss of ¥1.21 billion, with diluted EPS of -¥67.87, underscoring significant R&D expenditures. Operating cash flow was negative at ¥1.28 billion, highlighting the capital-intensive nature of clinical development. With no capital expenditures, the firm’s cash burn is primarily directed toward advancing its pipeline.

Earnings Power And Capital Efficiency

The absence of revenue and persistent losses indicate CanBas lacks earnings power in its current stage. Capital efficiency is constrained by high R&D costs, with no near-term profitability prospects. The company’s ability to sustain operations depends on securing additional funding or achieving milestones that attract partnership or licensing deals.

Balance Sheet And Financial Health

CanBas holds ¥1.89 billion in cash and equivalents, providing a limited runway given its annual cash burn. The company carries no debt, which reduces financial risk but also limits leverage opportunities. The balance sheet reflects a typical profile for a clinical-stage biotech, with liquidity being the primary concern.

Growth Trends And Dividend Policy

Growth hinges on clinical progress, with CBS9106’s Phase I trial representing a near-term catalyst. The company does not pay dividends, reinvesting all resources into R&D. Investor returns are contingent on pipeline advancements or strategic transactions, such as partnerships or acquisitions.

Valuation And Market Expectations

The market cap of ¥24.7 billion suggests investors ascribe significant potential to CanBas’s pipeline, despite its lack of revenue. The negative beta of -1.296 indicates low correlation with broader markets, typical of speculative biotech stocks. Valuation is driven entirely by long-term expectations for clinical success.

Strategic Advantages And Outlook

CanBas’s focus on novel mechanisms like exportin-1 inhibition could differentiate it in oncology, but clinical validation is critical. The collaboration with Stemline Therapeutics provides strategic support, but the outlook remains highly uncertain. Success depends on trial outcomes, regulatory pathways, and the ability to secure additional funding or partnerships.

Sources

Company filings, Bloomberg

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2026202720282029203020312032203320342035203620372038203920402041204220432044204520462047204820492050

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