investorscraft@gmail.com

Intrinsic ValueDelta-Fly Pharma, Inc. (4598.T)

Previous Close¥232.00
Intrinsic Value
Upside potential
Previous Close
¥232.00

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

Delta-Fly Pharma, Inc. is a clinical-stage biotechnology company focused on developing novel anticancer therapies. The company's pipeline includes DFP-10917, a drug in Phase III trials for relapsed/refractory acute myeloid leukemia, and DFP-14323, in Phase III for lung cancer, among others. Operating in the highly competitive oncology sector, Delta-Fly Pharma targets niche indications with high unmet medical needs, positioning itself as a specialized player in hematologic and solid tumor treatments. Its revenue model relies entirely on clinical development milestones, partnerships, and potential future commercialization, with no current product sales. The company's strategic focus on precision oncology and differentiated mechanisms could provide a competitive edge if clinical trials succeed. However, as a preclinical-to-Phase III biotech, it faces significant regulatory and commercialization risks inherent in drug development.

Revenue Profitability And Efficiency

Delta-Fly Pharma reported no revenue for the fiscal year ending March 2024, reflecting its status as a pre-commercial biotech. The company posted a net loss of JPY -1.43 billion, with diluted EPS of JPY -198.78, consistent with heavy R&D investment. Operating cash flow was negative JPY -1.28 billion, while capital expenditures remained minimal at JPY -1.13 million, indicating focus on clinical programs over physical infrastructure.

Earnings Power And Capital Efficiency

With no commercial products, Delta-Fly Pharma's earnings power is entirely forward-looking, dependent on clinical trial outcomes and partnership deals. The company's capital efficiency metrics are not applicable in traditional terms, as all resources are directed toward advancing its oncology pipeline through clinical development stages, with particular emphasis on its lead Phase III candidates.

Balance Sheet And Financial Health

The company maintains a clean balance sheet with JPY 1.42 billion in cash and no debt, providing runway for ongoing clinical programs. However, at current burn rates, additional financing may be required to advance multiple pipeline assets through late-stage trials. The absence of debt provides flexibility but highlights reliance on equity markets or partnerships for future funding needs.

Growth Trends And Dividend Policy

As a development-stage biotech, Delta-Fly Pharma's growth trajectory hinges entirely on clinical milestones and regulatory progress. The company does not pay dividends, reinvesting all available capital into R&D. Near-term growth catalysts include Phase III data readouts and potential partnership announcements, while long-term value creation depends on successful commercialization of its lead candidates.

Valuation And Market Expectations

With a market cap of JPY 5.67 billion, the market appears to ascribe modest value to Delta-Fly Pharma's pipeline, reflecting both the potential of its Phase III assets and the high risk of clinical failure. The negative beta of -0.931 suggests low correlation with broader markets, typical of speculative biotech stocks whose fortunes depend on binary clinical outcomes.

Strategic Advantages And Outlook

Delta-Fly Pharma's strategic advantage lies in its focused oncology pipeline targeting specific cancer subtypes with limited treatment options. The outlook remains highly speculative, with near-term value drivers being clinical trial results and partnership deals. Success in Phase III trials could dramatically alter the company's prospects, while failures would necessitate pipeline reevaluation. The company's future depends heavily on its ability to navigate the complex oncology development landscape.

Sources

Company filings, market data

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