investorscraft@gmail.com

Intrinsic ValueAethlon Medical, Inc. (AEMD)

Previous Close$2.50
Intrinsic Value
Upside potential
Previous Close
$2.50

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

Aethlon Medical, Inc. operates in the biotechnology sector, focusing on the development of innovative medical devices to address unmet needs in critical care and oncology. The company’s core technology revolves around its Hemopurifier®, a therapeutic filtration device designed to remove harmful particles, including viruses and exosomes, from blood. This positions Aethlon in the niche but high-potential market of extracorporeal therapies, targeting life-threatening conditions with limited treatment options. Aethlon’s revenue model is primarily driven by research grants, partnerships, and potential future commercialization of its devices, though it currently operates at a pre-revenue stage. The company competes in a highly specialized segment, where regulatory approvals and clinical validation are critical to market penetration. Its strategic focus on oncology and infectious diseases aligns with growing global demand for advanced therapeutic solutions, though commercialization risks remain significant given the early-stage nature of its pipeline.

Revenue Profitability And Efficiency

Aethlon Medical reported no revenue for the fiscal year ending March 2024, reflecting its pre-commercial status. The company posted a net loss of $12.2 million, with diluted EPS of -$4.86, underscoring its heavy reliance on funding for R&D and operational expenses. Operating cash flow was negative at $10.1 million, while capital expenditures were modest at $250,867, indicating a focus on conserving liquidity amid ongoing development efforts.

Earnings Power And Capital Efficiency

The absence of revenue highlights Aethlon’s dependence on external financing to sustain operations. With a net loss exceeding $12 million, the company’s capital efficiency is constrained by high R&D costs and limited near-term monetization pathways. The negative EPS and cash flow metrics emphasize the challenges of scaling early-stage biotech innovations without commercial traction or significant partnerships.

Balance Sheet And Financial Health

Aethlon’s balance sheet shows $5.4 million in cash and equivalents, providing limited runway given its annual cash burn. Total debt stands at $940,316, suggesting manageable leverage but also limited financial flexibility. The company’s ability to continue operations hinges on securing additional funding, either through equity raises, grants, or strategic collaborations, to bridge the gap until commercialization milestones are achieved.

Growth Trends And Dividend Policy

Growth prospects are tied to clinical advancements and regulatory progress for the Hemopurifier®, though near-term revenue generation remains elusive. Aethlon does not pay dividends, consistent with its focus on reinvesting available resources into R&D and clinical trials. Investor returns are contingent on successful product development and eventual market entry, which carries inherent uncertainty given the lengthy biotech development cycle.

Valuation And Market Expectations

Market valuation likely reflects Aethlon’s speculative potential rather than current financial performance, given its pre-revenue status. The stock’s pricing incorporates expectations for clinical milestones and partnerships, though volatility is high due to the binary nature of biotech outcomes. Investors must weigh the long-term opportunity against the risks of dilution and delayed commercialization.

Strategic Advantages And Outlook

Aethlon’s strategic advantage lies in its proprietary Hemopurifier® technology, which addresses high-mortality conditions with limited treatments. However, the outlook is highly dependent on clinical success and regulatory approvals. Near-term challenges include funding sustainability and competition from established players. The company’s ability to advance its pipeline and secure partnerships will be critical to transitioning from development to commercialization.

Sources

10-K filing for FY 2024

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