investorscraft@gmail.com

Intrinsic ValueBioCardia, Inc. (BCDA)

Previous Close$1.23
Intrinsic Value
Upside potential
Previous Close
$1.23

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

BioCardia, Inc. operates in the biotechnology sector, specializing in the development of regenerative and cellular therapies for cardiovascular diseases. The company’s core revenue model is driven by clinical-stage product development, with a focus on its proprietary CardiAMP and CardiALLO cell therapy platforms. These therapies target heart failure and chronic myocardial ischemia, positioning BioCardia as a niche player in the high-growth regenerative medicine market. The company collaborates with research institutions and leverages its proprietary delivery systems to enhance therapeutic efficacy. Despite its innovative pipeline, BioCardia faces intense competition from larger biopharmaceutical firms with deeper resources. Its market position hinges on successful clinical trials and regulatory approvals, which could unlock significant value in the cardiovascular therapeutics space. The company’s strategic focus on autologous and allogeneic cell therapies differentiates it within the sector, though commercialization risks remain a key challenge.

Revenue Profitability And Efficiency

BioCardia reported minimal revenue of $58,000 for the period, reflecting its early-stage status and reliance on clinical development rather than commercial sales. The company posted a net loss of $7.95 million, with an EPS of -$0.0029, underscoring its pre-revenue phase and high R&D expenditures. Operating cash flow was negative at $8.03 million, highlighting ongoing investment in therapeutic advancements and clinical trials.

Earnings Power And Capital Efficiency

The company’s earnings power remains constrained by its developmental focus, with no significant revenue streams to offset R&D costs. Capital efficiency is challenged by the capital-intensive nature of biotech innovation, though modest capital expenditures of $6,000 suggest disciplined spending. BioCardia’s ability to advance its pipeline without excessive dilution will be critical to future earnings potential.

Balance Sheet And Financial Health

BioCardia’s balance sheet shows $2.37 million in cash and equivalents, providing limited runway for operations. Total debt stands at $951,000, indicating manageable leverage but also reflecting constrained liquidity. The company’s financial health is precarious, reliant on additional funding to sustain its clinical programs and avoid liquidity shortfalls.

Growth Trends And Dividend Policy

Growth prospects hinge on clinical milestones and regulatory progress, with no near-term revenue diversification expected. The company does not pay dividends, reinvesting all resources into R&D. Investor returns are contingent on pipeline success and potential partnerships or licensing agreements.

Valuation And Market Expectations

Market expectations for BioCardia are speculative, tied to its clinical pipeline’s success. The absence of significant revenue or profitability metrics makes traditional valuation challenging. Investors likely price the stock based on potential breakthroughs, with high volatility reflecting binary outcomes in biotech development.

Strategic Advantages And Outlook

BioCardia’s strategic advantages lie in its proprietary cell therapy platforms and targeted cardiovascular focus. However, the outlook remains uncertain, dependent on clinical trial results and funding availability. Successful trials could attract partnerships or acquisition interest, while setbacks may necessitate further capital raises at unfavorable terms.

Sources

Company filings, CIK 0000925741

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