investorscraft@gmail.com

Intrinsic ValueStemRIM (4599.T)

Previous Close¥290.00
Intrinsic Value
Upside potential
Previous Close
¥290.00

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

StemRIM is a biotechnology company specializing in regenerative medicines targeting intractable diseases. Its core pipeline includes PJ1, a Phase II candidate for epidermolysis bullosa, cerebral infarction, osteoarthritis, and chronic liver disease, alongside other novel peptides and biologic therapies like PJ2, PJ3, and gene therapy candidate PJ5. The company operates in the highly competitive biotech sector, where innovation and clinical success are critical to securing market share. StemRIM's focus on regenerative therapies positions it in a niche but high-growth segment of healthcare, addressing unmet medical needs. Its early-stage pipeline suggests long-term potential, but commercialization risks remain until clinical validation. The absence of revenue reflects its pre-commercial status, typical of developmental biotech firms. The company’s strategic emphasis on HMGB1 peptides and stem cell-based therapies differentiates it from broader biopharma players, though scalability and regulatory hurdles are key challenges.

Revenue Profitability And Efficiency

StemRIM reported no revenue in the period, consistent with its pre-revenue biotech status. Net income stood at -JPY 2.02 billion, reflecting heavy R&D investments. Operating cash flow was negative at -JPY 1.88 billion, with minimal capital expenditures (-JPY 2 million), underscoring its focus on clinical development over infrastructure.

Earnings Power And Capital Efficiency

The company’s lack of earnings power is typical for its developmental stage, with diluted EPS at -JPY 32.98. Capital efficiency is constrained by high burn rates for clinical trials, though JPY 8.41 billion in cash reserves provides near-term runway. Zero debt mitigates financial risk, but sustained losses necessitate future funding.

Balance Sheet And Financial Health

StemRIM maintains a robust cash position of JPY 8.41 billion with no debt, ensuring liquidity for ongoing trials. The balance sheet is clean but reliant on equity financing or partnerships to fund operations beyond the current cash runway, given persistent negative cash flows.

Growth Trends And Dividend Policy

Growth hinges on clinical milestones, particularly PJ1’s Phase II progress. No dividends are paid, aligning with its reinvestment strategy. Shareholder returns depend entirely on pipeline success and future commercialization, with no near-term income or buyback expectations.

Valuation And Market Expectations

The JPY 18.7 billion market cap reflects speculative optimism around its pipeline, despite zero revenue. A beta of 0.982 suggests market-aligned volatility. Investors likely price in potential trial successes, though risks are elevated given the preclinical/early-stage pipeline.

Strategic Advantages And Outlook

StemRIM’s niche in regenerative medicine offers differentiation, but clinical and regulatory risks dominate. The outlook depends on PJ1’s trial outcomes and funding sustainability. Partnerships or licensing deals could enhance viability, but standalone commercialization remains distant.

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