investorscraft@gmail.com

Intrinsic ValueModalis Therapeutics Corporation (4883.T)

Previous Close¥60.00
Intrinsic Value
Upside potential
Previous Close
¥60.00

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

Modalis Therapeutics Corporation operates in the specialized pharmaceutical sector, focusing on innovative gene-editing therapies for serious genetic disorders. The company leverages its proprietary CRISPR-GNDM technology, which targets epigenetic modulation to control gene expression, positioning it at the forefront of next-generation genetic medicine. Its collaboration with JCR Pharmaceuticals underscores its strategic emphasis on central nervous system (CNS) delivery, a high-potential but technically challenging therapeutic area. Modalis differentiates itself by addressing unmet medical needs in rare genetic diseases, a niche with limited competition but significant regulatory and scientific hurdles. The company’s early-stage pipeline and research partnerships reflect a long-term growth strategy, though commercialization risks remain high given the preclinical nature of its programs. As a Tokyo-based biotech, Modalis competes in a global landscape dominated by larger players, relying on its technological edge and targeted alliances to carve out a sustainable market position.

Revenue Profitability And Efficiency

Modalis reported no revenue in the latest fiscal year, consistent with its preclinical-stage focus. The company’s net loss of JPY -1.32 billion reflects heavy R&D investments, while negative operating cash flow (JPY -1.43 billion) and minimal capital expenditures (JPY -188,000) highlight its burn rate as it advances its pipeline. With no debt and JPY 3.58 billion in cash, it maintains a clean balance sheet but faces funding needs to sustain operations.

Earnings Power And Capital Efficiency

The absence of revenue and persistent losses (EPS of JPY -28.57) indicate Modalis remains in a capital-intensive development phase. Its CRISPR-GNDM platform’s potential hinges on clinical validation, with current metrics emphasizing R&D efficiency over profitability. The zero-debt structure and cash reserves provide runway, but dilution risk looms if further equity financing is required.

Balance Sheet And Financial Health

Modalis holds JPY 3.58 billion in cash with no debt, underscoring a strong liquidity position for its size. However, the annual cash burn of JPY -1.43 billion suggests a limited runway without additional funding. The lack of leverage is prudent but may necessitate equity raises to bridge the gap to potential milestone payments or partnerships.

Growth Trends And Dividend Policy

Growth is entirely pipeline-driven, with no near-term revenue catalysts. The company’s joint research agreement with JCR Pharmaceuticals signals progress in CNS delivery, a key growth vector. Modalis does not pay dividends, reinvesting all resources into R&D, a common strategy for preclinical biotechs.

Valuation And Market Expectations

The JPY 5.85 billion market cap reflects investor optimism about CRISPR-GNDM’s potential, despite no revenue. The low beta (0.139) suggests limited correlation to broader markets, typical of speculative biotech stocks. Valuation hinges on preclinical data and partnership announcements, with high volatility expected.

Strategic Advantages And Outlook

Modalis’ CRISPR-GNDM technology offers a differentiated approach to epigenetic modulation, but clinical and regulatory risks are substantial. Partnerships like JCR’s provide validation, yet the path to commercialization is long. The outlook depends on securing non-dilutive funding and advancing pipeline candidates into trials, with 2024 likely focused on preclinical milestones.

Sources

Company filings, Bloomberg

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