investorscraft@gmail.com

Intrinsic ValueAkari Therapeutics, Plc (AKTX)

Previous Close$0.23
Intrinsic Value
Upside potential
Previous Close
$0.23

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

Akari Therapeutics, Plc operates in the biotechnology sector, focusing on the development of innovative therapies for rare and orphan diseases. The company’s core revenue model is currently non-existent, as it remains in the pre-revenue stage, relying on funding from investors and grants to advance its pipeline. Akari’s lead candidate, nomacopan, targets inflammatory and immune-mediated conditions, positioning the company in the competitive but high-potential orphan drug market. The firm’s strategy hinges on clinical success and regulatory approvals to transition into commercialization. Given the specialized nature of its focus, Akari competes with larger biopharmaceutical firms but differentiates itself through niche applications and a targeted approach. The company’s market position is speculative, contingent on clinical outcomes and future partnerships to scale its operations.

Revenue Profitability And Efficiency

Akari Therapeutics reported no revenue for the period, reflecting its pre-commercial stage. The net loss of $19.8 million underscores significant R&D expenditures and operational costs typical of clinical-stage biotech firms. Operating cash flow was negative $12.6 million, indicating sustained cash burn as the company advances its pipeline. Capital expenditures were negligible, suggesting a lean operational model focused on clinical development rather than infrastructure.

Earnings Power And Capital Efficiency

The company’s diluted EPS of -$1.6 highlights its current lack of earnings power, driven by high R&D intensity. With no revenue stream, capital efficiency is challenging to assess, though the absence of capital expenditures suggests prioritization of clinical trials over fixed investments. Akari’s ability to generate future earnings hinges on successful trial outcomes and subsequent commercialization efforts.

Balance Sheet And Financial Health

Akari’s balance sheet shows $2.6 million in cash and equivalents against $3.3 million in total debt, indicating limited liquidity. The negative cash flow and modest cash reserves raise concerns about near-term financial sustainability, likely necessitating additional funding to support ongoing operations and clinical programs. The company’s financial health is precarious, reliant on external financing to bridge the gap to potential revenue generation.

Growth Trends And Dividend Policy

As a clinical-stage biotech, Akari’s growth trajectory is tied to pipeline progress rather than historical trends. The absence of dividends aligns with its pre-revenue status, as all resources are directed toward R&D. Future growth potential depends on clinical milestones, regulatory approvals, and the ability to secure partnerships or licensing deals to monetize its therapies.

Valuation And Market Expectations

Market expectations for Akari are speculative, reflecting binary outcomes based on clinical trial results. The lack of revenue and persistent losses make traditional valuation metrics inapplicable. Investor sentiment is likely driven by pipeline potential and the addressable market for its lead candidate, with significant upside contingent on successful development and commercialization.

Strategic Advantages And Outlook

Akari’s strategic advantage lies in its focus on niche, high-need therapeutic areas, which may offer faster regulatory pathways and pricing flexibility. However, the outlook remains uncertain, dependent on clinical success and funding availability. The company’s ability to navigate these challenges will determine its long-term viability in the competitive biotech landscape.

Sources

Company filings, CIK 0001541157

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