investorscraft@gmail.com

Intrinsic ValueAdial Pharmaceuticals, Inc. (ADIL)

Previous Close$0.21
Intrinsic Value
Upside potential
Previous Close
$0.21

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

Adial Pharmaceuticals, Inc. is a clinical-stage biopharmaceutical company focused on developing therapies for addiction and related disorders. Its lead candidate, AD04, targets alcohol use disorder (AUD) by modulating serotonin pathways, aiming to reduce cravings without inducing abstinence. The company operates in the highly specialized and competitive addiction treatment market, where demand is driven by rising substance abuse rates and limited pharmacological options. Adial differentiates itself by pursuing a precision medicine approach, targeting genetically identified patient subgroups to enhance efficacy. The biopharma sector is capital-intensive, with long development timelines and regulatory hurdles, positioning Adial as a high-risk, high-reward investment. Its market potential hinges on successful clinical trials and eventual FDA approval, which would grant it a niche in the underserved AUD treatment space. The company’s ability to secure partnerships or licensing deals will be critical to its commercialization strategy, given its limited revenue-generating capabilities in the near term.

Revenue Profitability And Efficiency

Adial Pharmaceuticals reported no revenue for the period, reflecting its pre-commercial stage. The net loss of $13.2 million and diluted EPS of -$0.71 underscore the company’s heavy reliance on funding to sustain operations. Operating cash flow was negative $6.9 million, with no capital expenditures, indicating that expenses are primarily directed toward R&D and administrative costs rather than infrastructure.

Earnings Power And Capital Efficiency

The company’s lack of earnings power is evident from its negative net income and EPS. Capital efficiency is constrained by its clinical-stage status, with resources allocated to advancing AD04 through trials. The absence of debt suggests reliance on equity financing, which may dilute shareholders but provides flexibility in funding operations without interest obligations.

Balance Sheet And Financial Health

Adial’s balance sheet shows $3.75 million in cash and equivalents, which may provide limited runway given its cash burn rate. With no total debt, the company avoids leverage-related risks but faces liquidity challenges. The financial health hinges on securing additional funding to advance its pipeline and cover operating shortfalls.

Growth Trends And Dividend Policy

Growth prospects are tied to clinical milestones for AD04, with no near-term revenue expected. The company does not pay dividends, typical for pre-revenue biotech firms, as it prioritizes reinvestment in R&D. Future growth will depend on successful trial outcomes, regulatory approvals, and potential commercialization or partnership deals.

Valuation And Market Expectations

Valuation is speculative, driven by AD04’s potential rather than current financial metrics. Market expectations are anchored to clinical progress, with investors pricing in binary outcomes tied to trial results. The stock’s volatility reflects the high uncertainty inherent in developmental-stage biopharma investments.

Strategic Advantages And Outlook

Adial’s precision medicine approach could offer a competitive edge if AD04 demonstrates efficacy in targeted populations. However, the outlook remains highly uncertain, contingent on clinical success and funding stability. Strategic advantages include a focused pipeline and potential first-mover benefits in genetically tailored AUD treatment, but execution risks and regulatory hurdles are significant.

Sources

Company filings (10-K), CIK 0001513525

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