investorscraft@gmail.com

Intrinsic ValueXPhyto Therapeutics Corp. (4XT.DE)

Previous Close0.37
Intrinsic Value
Upside potential
Previous Close
0.37

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2021 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

XPhyto Therapeutics Corp. is a bioscience company specializing in innovative drug delivery systems and diagnostic solutions, operating across Germany, Switzerland, Austria, Israel, and Canada. The company focuses on developing transdermal patches and oral dissolvable films for neurological medications, alongside psychedelic medicine targeting mental health disorders such as depression and anxiety. Additionally, XPhyto is active in point-of-care diagnostics, including rapid tests and biosensors for diseases like COVID-19, H1N1, and H5N1, aiming to improve early detection and treatment outcomes. XPhyto operates in the competitive specialty pharmaceuticals and diagnostics sector, leveraging its expertise in thin-film drug formulation and biosensor technology. The company’s dual focus on therapeutics and diagnostics positions it uniquely in the healthcare market, though it faces challenges typical of early-stage biotech firms, including regulatory hurdles and the need for sustained R&D investment. Its geographic diversification and partnerships enhance its market reach, but commercialization and scalability remain critical for long-term success.

Revenue Profitability And Efficiency

In FY 2021, XPhyto reported revenue of €286,498, reflecting its early-stage commercialization efforts. The company posted a significant net loss of €20.6 million, with diluted EPS of -€0.19, underscoring its heavy investment in R&D and operational expansion. Operating cash flow was negative at €12.2 million, while capital expenditures totaled €452,347, indicating ongoing investment in infrastructure and product development.

Earnings Power And Capital Efficiency

XPhyto’s earnings power remains constrained by its pre-revenue phase, with substantial losses driven by R&D and administrative expenses. The company’s capital efficiency is under pressure, as evidenced by negative operating cash flow and high burn rate. However, its focus on high-potential therapeutic and diagnostic niches could yield long-term returns if commercialization efforts succeed.

Balance Sheet And Financial Health

As of December 2021, XPhyto held €1.35 million in cash and equivalents, against total debt of €5.46 million. The limited cash reserves relative to debt and operational burn rate highlight liquidity risks. The balance sheet reflects a typical early-stage biotech profile, with reliance on external funding to sustain operations and growth initiatives.

Growth Trends And Dividend Policy

XPhyto is in a growth phase, prioritizing R&D and market entry over profitability. The company does not pay dividends, reinvesting all resources into product development and commercialization. Future growth hinges on regulatory approvals, partnerships, and scaling its diagnostic and therapeutic offerings.

Valuation And Market Expectations

With a market cap near zero and a beta of 0.15, XPhyto is viewed as a high-risk, speculative investment. The market appears cautious, reflecting uncertainties around its path to profitability and commercialization timelines. Valuation metrics are limited due to minimal revenue and significant losses.

Strategic Advantages And Outlook

XPhyto’s strategic advantages lie in its innovative drug delivery and diagnostic technologies, addressing unmet needs in mental health and infectious diseases. However, the outlook remains uncertain, dependent on successful clinical validation, regulatory milestones, and funding. Execution risks are high, but breakthroughs could position the company as a niche leader in bioscience.

Sources

Company filings, market data

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2022202320242025202620272028202920302031203220332034203520362037203820392040204120422043204420452046

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