investorscraft@gmail.com

Intrinsic ValueAchieve Life Sciences, Inc. (ACHV)

Previous Close$4.18
Intrinsic Value
Upside potential
Previous Close
$4.18

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

Achieve Life Sciences, Inc. is a clinical-stage pharmaceutical company focused on developing and commercializing cytisinicline, a novel smoking cessation treatment. The company operates in the highly specialized biopharmaceutical sector, targeting the global smoking cessation market, which is projected to grow significantly due to increasing health awareness and regulatory pressures. Achieve Life Sciences differentiates itself by advancing cytisinicline, a plant-based alkaloid with a potentially favorable safety and efficacy profile compared to existing therapies. The company’s revenue model hinges on successful clinical development, regulatory approvals, and eventual commercialization, either independently or through partnerships. Its market position is currently defined by its pipeline focus, with no commercial products yet, placing it in a high-risk, high-reward segment of the biotech industry. The competitive landscape includes established players like Pfizer and GlaxoSmithKline, but Achieve aims to carve a niche with its differentiated candidate. The company’s success will depend on clinical trial outcomes, regulatory milestones, and its ability to secure strategic alliances or funding to sustain operations.

Revenue Profitability And Efficiency

Achieve Life Sciences reported no revenue for the period, reflecting its pre-commercial stage. The company posted a net loss of $39.8 million, with an EPS of -$1.24, underscoring its heavy reliance on clinical development expenditures. Operating cash flow was negative at $29.8 million, indicating significant cash burn as it advances cytisinicline through trials. Capital expenditures were negligible, suggesting minimal investment in physical assets.

Earnings Power And Capital Efficiency

The company’s earnings power remains constrained by its lack of revenue-generating products, with losses driven by R&D and operational costs. Capital efficiency is challenged by high cash burn, though the absence of capital expenditures suggests a lean operational focus. The diluted EPS of -$1.24 highlights the current strain on shareholder value, with profitability contingent on successful clinical and regulatory progress.

Balance Sheet And Financial Health

Achieve Life Sciences held $12.8 million in cash and equivalents, against total debt of $10.0 million, indicating a tight liquidity position. The negative operating cash flow raises concerns about near-term solvency, likely necessitating additional financing or partnerships. The absence of dividends aligns with its growth-focused strategy, prioritizing pipeline advancement over shareholder returns.

Growth Trends And Dividend Policy

Growth prospects hinge entirely on cytisinicline’s clinical and regulatory success, with no near-term revenue diversification. The company has no dividend policy, typical for clinical-stage biotech firms reinvesting all resources into development. Future trends will depend on trial outcomes, potential partnerships, and market adoption if commercialization is achieved.

Valuation And Market Expectations

The market likely values Achieve Life Sciences based on its pipeline potential rather than current financials, given its pre-revenue status. The high net loss and cash burn reflect the speculative nature of its valuation, with investors betting on cytisinicline’s future success. Share price volatility is expected as clinical milestones are met or delayed.

Strategic Advantages And Outlook

Achieve’s strategic advantage lies in cytisinicline’s differentiated profile and the large addressable smoking cessation market. However, the outlook is highly uncertain, dependent on clinical success, regulatory approvals, and funding. Near-term challenges include managing cash burn and securing additional capital, while long-term success hinges on commercialization and competitive positioning.

Sources

Company filings (10-K, 10-Q), investor presentations

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