investorscraft@gmail.com

Intrinsic ValueAditxt, Inc. (ADTX)

Previous Close$0.80
Intrinsic Value
Upside potential
Previous Close
$0.80

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

Aditxt, Inc. operates in the biotechnology and healthcare innovation sector, focusing on immune system modulation and monitoring technologies. The company's core revenue model is driven by its proprietary platforms, including AditxtScore™ and Adimune™, which aim to improve immune health diagnostics and therapeutics. Aditxt targets both clinical and commercial markets, positioning itself as a disruptor in personalized medicine, though it faces competition from established biotech firms and emerging startups. The company’s market position is currently niche, with growth potential tied to adoption of its novel technologies and strategic partnerships. Its ability to scale will depend on clinical validation, regulatory approvals, and commercialization success in a highly competitive and capital-intensive industry.

Revenue Profitability And Efficiency

Aditxt reported modest revenue of $134 thousand for the period, overshadowed by a significant net loss of $34.4 million, reflecting high R&D and operational costs. The diluted EPS of -$216.59 underscores the company's current unprofitability. Operating cash flow was negative at $16.8 million, with no capital expenditures, indicating heavy investment in growth initiatives without immediate returns.

Earnings Power And Capital Efficiency

The company’s earnings power remains constrained by its pre-revenue stage in key segments, with losses driven by research and development expenses. Capital efficiency is low, as evidenced by negative operating cash flow and minimal revenue generation relative to expenditures. Aditxt’s ability to monetize its technologies will be critical to improving capital efficiency in future periods.

Balance Sheet And Financial Health

Aditxt’s balance sheet shows limited liquidity, with cash and equivalents of $833 thousand against total debt of $6.9 million, raising concerns about near-term solvency. The high debt burden relative to cash reserves suggests potential reliance on additional financing or dilutive equity offerings to sustain operations and fund growth initiatives.

Growth Trends And Dividend Policy

Growth trends are nascent, with revenue yet to scale meaningfully. The company does not pay dividends, reinvesting all resources into R&D and commercialization efforts. Future growth hinges on successful product launches, partnerships, and regulatory milestones, which could drive revenue acceleration if executed effectively.

Valuation And Market Expectations

Given its early-stage profile and significant losses, Aditxt’s valuation is likely speculative, tied to long-term potential rather than current fundamentals. Market expectations appear to factor in high-risk, high-reward scenarios, with investors betting on breakthroughs in immune system technologies.

Strategic Advantages And Outlook

Aditxt’s strategic advantages lie in its innovative platforms targeting unmet needs in immune health. However, the outlook remains uncertain due to financial constraints and competitive pressures. Success will depend on securing additional funding, achieving clinical milestones, and scaling commercialization efforts to transition toward profitability.

Sources

Company filings (10-K), financial statements

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