investorscraft@gmail.com

Intrinsic ValueBriaCell Therapeutics Corp. (BCT.TO)

Previous Close$5.88
Intrinsic Value
Upside potential
Previous Close
$5.88

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

BriaCell Therapeutics Corp. is an immuno-oncology-focused biotechnology company specializing in the development of novel immunotherapies for cancer treatment. Its lead candidate, Bria-IMT, is a whole-cell cancer vaccine currently in Phase I/IIa clinical trials, often combined with retifanlimab, an immunotherapy candidate. The company is also advancing Bria-OTS, an off-the-shelf personalized immunotherapy for advanced breast cancer, and BriaDx, a diagnostic tool for HLA typing to identify suitable patients. Operating in the highly competitive biotechnology sector, BriaCell collaborates with industry leaders like Incyte Corporation and the National Cancer Institute to enhance its research and clinical trial capabilities. Despite its early-stage pipeline, the company aims to carve a niche in personalized cancer immunotherapy, targeting unmet medical needs in oncology. Its strategic partnerships and focus on innovative therapies position it as a potential disruptor, though commercialization remains distant given its preclinical and clinical-stage assets.

Revenue Profitability And Efficiency

BriaCell reported no revenue for FY 2023, reflecting its preclinical and clinical-stage focus. Net losses deepened to CAD -20.3 million, with diluted EPS at CAD -1.74, driven by R&D expenses and clinical trial costs. Operating cash flow was negative at CAD -24.1 million, while capital expenditures were minimal at CAD -456,801, indicating heavy investment in drug development over physical assets.

Earnings Power And Capital Efficiency

The company’s lack of revenue underscores its reliance on funding to sustain operations. With no commercialized products, earnings power remains speculative, hinging on clinical success and future partnerships. Capital efficiency is challenged by high R&D burn rates, though collaborations may mitigate some financial strain. The absence of debt provides flexibility but highlights dependency on equity financing or grants.

Balance Sheet And Financial Health

BriaCell’s balance sheet shows CAD 0.86 million in cash and equivalents, a thin buffer given its annual cash burn. Total debt is negligible, but the low cash position raises liquidity concerns without additional funding. The company’s financial health is precarious, typical of biotech firms in early development stages, necessitating near-term capital raises to advance its pipeline.

Growth Trends And Dividend Policy

Growth is tied to clinical milestones, with no near-term revenue expected. The company does not pay dividends, reinvesting all resources into R&D. Shareholder returns depend entirely on pipeline progress, which carries high binary risk typical of oncology-focused biotechs. Investor patience is required given the long development timelines in immuno-oncology.

Valuation And Market Expectations

With a market cap of CAD 25.2 million, BriaCell is valued on speculative potential rather than fundamentals. The high beta (1.796) reflects volatility linked to clinical updates. Investors price in low probability of success, common for early-stage biotechs, with significant upside contingent on positive trial data or partnership announcements.

Strategic Advantages And Outlook

BriaCell’s collaborations with Incyte and the NCI provide credibility and resource access, but its outlook hinges on clinical data. The personalized immunotherapy approach could differentiate it in crowded oncology markets, though execution risks are high. Near-term survival depends on securing additional funding, while long-term success requires overcoming scientific and regulatory hurdles in cancer treatment.

Sources

Company filings, TSX 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