investorscraft@gmail.com

Intrinsic ValueAllarity Therapeutics, Inc. (ALLR)

Previous Close$1.00
Intrinsic Value
Upside potential
Previous Close
$1.00

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

Allarity Therapeutics, Inc. is a clinical-stage biotechnology company focused on developing precision oncology therapies. The company leverages its proprietary Drug Response Predictor (DRP) platform to identify patients most likely to respond to its drug candidates, enhancing clinical trial success rates and therapeutic efficacy. Operating in the highly competitive oncology sector, Allarity aims to differentiate itself through personalized medicine, targeting unmet medical needs in cancers such as ovarian and breast cancer. The company’s revenue model is primarily driven by clinical development milestones, partnerships, and potential future commercialization of its pipeline assets. Despite being pre-revenue, Allarity’s strategic focus on biomarker-driven therapies positions it as a niche player in precision medicine, though it faces significant competition from larger biopharmaceutical firms with deeper resources.

Revenue Profitability And Efficiency

Allarity Therapeutics reported no revenue for the period, reflecting its pre-commercial stage. The company posted a net loss of $24.5 million, driven by R&D expenses and operational costs. Operating cash flow was negative at $17.4 million, underscoring its reliance on external funding to sustain clinical development. Capital expenditures were negligible, indicating minimal investment in physical assets as the company prioritizes drug development.

Earnings Power And Capital Efficiency

With no earnings or diluted EPS, Allarity’s financial performance is entirely tied to its ability to advance its clinical pipeline. The company’s capital efficiency is constrained by high R&D burn rates, typical of biotech firms in early stages. Its ability to secure additional funding or partnerships will be critical to maintaining liquidity and progressing toward commercialization.

Balance Sheet And Financial Health

Allarity held $19.5 million in cash and equivalents, providing a limited runway given its cash burn. Total debt stood at $1.4 million, suggesting low leverage but also limited financial flexibility. The absence of significant capital expenditures indicates a lean operational structure, though the company’s financial health hinges on successful capital raises or strategic collaborations.

Growth Trends And Dividend Policy

As a clinical-stage biotech, Allarity’s growth is contingent on pipeline advancements and regulatory milestones. The company does not pay dividends, reinvesting all available resources into R&D. Future growth potential depends on clinical trial outcomes and the ability to transition toward commercialization, though near-term revenue generation remains uncertain.

Valuation And Market Expectations

Market expectations for Allarity are speculative, tied to its clinical progress and the broader biotech sentiment. With no revenue and significant losses, traditional valuation metrics are inapplicable. Investors likely focus on pipeline potential and the DRP platform’s validation, though the stock carries high risk given the binary nature of clinical-stage biotechs.

Strategic Advantages And Outlook

Allarity’s key advantage lies in its DRP platform, which could improve clinical trial efficiency and patient outcomes. However, the outlook is uncertain due to funding needs, competitive pressures, and regulatory hurdles. Success hinges on achieving clinical milestones and securing partnerships to advance its pipeline. The company’s long-term viability will depend on translating its precision medicine approach into commercially viable therapies.

Sources

Company filings, CIK 0001860657

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