investorscraft@gmail.com

Intrinsic Value of Applied DNA Sciences, Inc. (APDN)

Previous Close$5.24
Intrinsic Value
Upside potential
Previous Close
$5.24

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

Applied DNA Sciences, Inc. operates in the biotechnology sector, specializing in PCR-based DNA synthesis and authentication solutions. The company’s core revenue model is driven by its proprietary LinearDNA™ platform, which serves industries such as pharmaceuticals, textiles, and supply chain security. Its technology enables traceability, anti-counterfeiting, and quality assurance, positioning it as a niche player in molecular tagging and diagnostics. While the market for DNA-based solutions is growing, competition from larger biotech firms and alternative authentication technologies presents challenges. Applied DNA’s focus on high-margin, specialized applications differentiates it, but scalability remains a key hurdle. The company targets regulated industries where compliance and verification are critical, though adoption rates vary by sector. Its partnerships with government agencies and private enterprises underscore its credibility but highlight reliance on a limited customer base.

Revenue Profitability And Efficiency

In FY 2024, Applied DNA reported revenue of $3.4 million, reflecting its niche market focus. Net income stood at -$7.0 million, with diluted EPS of -$1.82, indicating ongoing operational losses. Operating cash flow was -$13.7 million, exacerbated by high R&D and commercialization costs. Capital expenditures were modest at -$0.4 million, suggesting limited investment in physical assets. The company’s inefficiencies stem from its early-stage commercialization efforts and narrow revenue streams.

Earnings Power And Capital Efficiency

The company’s negative earnings and cash flow underscore its pre-profitability status. With no dividend payouts, capital is reinvested into growth initiatives, though returns remain elusive. The LinearDNA™ platform’s potential is offset by high customer acquisition costs and lengthy sales cycles. Shareholder dilution is evident, with 3.97 million shares outstanding, further pressuring per-share metrics.

Balance Sheet And Financial Health

Applied DNA holds $6.4 million in cash and equivalents, providing a limited runway given its cash burn. Total debt is modest at $0.7 million, reducing near-term solvency risks. However, the lack of profitability and reliance on external funding raise concerns about long-term sustainability. The balance sheet reflects a biotech firm in the commercialization phase, with liquidity dependent on capital raises.

Growth Trends And Dividend Policy

Revenue growth is constrained by the specialized nature of its offerings and slow market penetration. No dividends are paid, as the company prioritizes reinvestment. Future growth hinges on expanding its LinearDNA™ applications and securing large-scale contracts, though progress is uncertain. The absence of recurring revenue streams amplifies volatility.

Valuation And Market Expectations

The market likely prices APDN as a high-risk, speculative biotech play, with valuation driven by technology potential rather than fundamentals. Negative earnings and cash flows suggest skepticism about near-term profitability. Investor sentiment may hinge on breakthroughs in supply chain or diagnostic adoption, but tangible milestones are needed to justify current valuations.

Strategic Advantages And Outlook

Applied DNA’s proprietary DNA-based solutions offer unique anti-counterfeiting and traceability advantages, particularly in regulated markets. However, its outlook is clouded by commercialization challenges and competition. Strategic partnerships or licensing deals could enhance scalability, but the path to profitability remains uncertain. The company’s success depends on broader industry adoption of its niche technology.

Sources

10-K filing, company disclosures

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