investorscraft@gmail.com

Intrinsic ValueRenascience Inc. (4889.T)

Previous Close¥1,480.00
Intrinsic Value
Upside potential
Previous Close
¥1,480.00

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

Renascience Inc. is a biotechnology firm specializing in the development and commercialization of pharmaceuticals and medical devices, primarily targeting oncology, dermatology, and metabolic disorders. The company’s core revenue model hinges on advancing its pipeline of novel therapeutics, including RS5614 (a PAI-1 inhibitor in Phase 3 trials for cancers and COVID-19) and RS8001 (a vitamin-based therapy for neuroendocrine disorders in Phase 2). Renasciences operates in Japan’s competitive biopharma sector, where its niche focus on PAI-1 inhibition and AI-driven diagnostic tools differentiates it from larger peers. While still in the clinical stage, its diversified pipeline—spanning oncology, women’s health, and medical devices—positions it to address unmet needs in specialized markets. The company’s early-stage revenue from collaborations and grants underscores its research-centric approach, though commercialization success hinges on regulatory milestones. With a modest market cap, Renasciences remains a high-risk, high-reward player in Japan’s innovation-driven healthcare landscape.

Revenue Profitability And Efficiency

Renascience reported revenue of ¥194 million for FY2024, reflecting its pre-commercial stage, while net losses widened to ¥258 million due to R&D expenses. Negative operating cash flow (¥231 million) and minimal capital expenditures (¥1.6 million) highlight its focus on clinical trials over infrastructure. The lack of dividend payouts aligns with its reinvestment strategy.

Earnings Power And Capital Efficiency

The company’s diluted EPS of -¥20.32 and negative operating cash flow underscore its reliance on funding to sustain R&D. With a high beta (2.285), earnings volatility is expected until late-stage trials yield commercializable assets. Capital efficiency remains constrained by clinical-stage risks.

Balance Sheet And Financial Health

Renascience maintains a solid liquidity position with ¥2 billion in cash against ¥356 million in debt, providing runway for near-term operations. However, persistent cash burn from R&D could necessitate further financing if pipeline milestones are delayed.

Growth Trends And Dividend Policy

Growth hinges on Phase 3 success for RS5614 and Phase 2 progress for RS8001. No dividends are planned, consistent with its focus on reinvesting in clinical development. The pipeline’s breadth offers multiple catalysts but also diversifies risk.

Valuation And Market Expectations

At a ¥20.5 billion market cap, the stock prices in high clinical-stage uncertainty. The valuation reflects optimism around PAI-1 inhibitors’ potential, though profitability remains distant without regulatory approvals.

Strategic Advantages And Outlook

Renascience’s focus on niche indications and AI-driven diagnostics provides differentiation, but commercialization risks persist. Near-term outlook depends on trial outcomes, with upside tied to partnerships or licensing deals for its candidates.

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