investorscraft@gmail.com

Intrinsic ValueBullfrog AI Holdings, Inc. Common Stock (BFRG)

Previous Close$0.61
Intrinsic Value
Upside potential
Previous Close
$0.61

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

Bullfrog AI Holdings, Inc. operates in the biotechnology sector, leveraging artificial intelligence to enhance drug discovery and development. The company focuses on integrating AI-driven analytics to optimize clinical trials, reduce costs, and accelerate time-to-market for pharmaceutical innovations. Despite being in the early stages, Bullfrog AI aims to carve a niche by addressing inefficiencies in traditional R&D processes, positioning itself as a potential disruptor in precision medicine and biopharma analytics. The firm’s revenue model likely hinges on partnerships, licensing, and proprietary AI solutions, though commercialization remains nascent. Its market position is speculative, given the competitive landscape dominated by established players and well-funded AI-driven biotech firms. Success will depend on technological differentiation, clinical validation, and securing strategic collaborations to scale its platform.

Revenue Profitability And Efficiency

Bullfrog AI reported no revenue for the period, reflecting its pre-commercialization phase. Net income stood at -$6.99 million, with diluted EPS of -$0.85, underscoring significant R&D and operational expenditures. Operating cash flow was -$5.61 million, indicating heavy investment in technology and talent. Capital expenditures were negligible, suggesting asset-light operations focused on intellectual property and software development.

Earnings Power And Capital Efficiency

The company’s negative earnings and cash flow highlight its reliance on external funding to sustain operations. With no debt and $5.44 million in cash, Bullfrog AI has limited runway to achieve milestones. Capital efficiency metrics are currently inapplicable due to the absence of revenue, emphasizing the need for successful commercialization or additional financing to unlock earnings potential.

Balance Sheet And Financial Health

Bullfrog AI maintains a clean balance sheet with $5.44 million in cash and no debt, providing flexibility but limited liquidity. The equity base of 8.25 million shares dilutes existing holders, and the lack of tangible assets raises questions about long-term solvency absent near-term revenue generation or funding rounds. Financial health hinges on securing non-dilutive partnerships or grants.

Growth Trends And Dividend Policy

Growth is purely speculative, tied to AI platform adoption and biopharma partnerships. No dividends are expected, as the company prioritizes reinvestment. Investor returns will depend on technological validation and market penetration, with milestones likely years away given the sector’s lengthy development cycles.

Valuation And Market Expectations

Valuation is driven by sentiment around AI’s transformative potential in biotech, rather than fundamentals. The market prices in high-risk, high-reward scenarios, with volatility expected until tangible progress is demonstrated. Comparables suggest premiums for AI-driven biotech firms, but Bullfrog AI’s lack of revenue tempers optimism.

Strategic Advantages And Outlook

Bullfrog AI’s differentiation lies in its AI-driven approach to drug development, a sector ripe for disruption. However, execution risks are elevated, and the outlook is contingent on securing partnerships, clinical validation, and additional capital. Near-term challenges include scaling the platform and navigating regulatory complexities, while long-term success depends on sustainable commercialization.

Sources

Company filings (CIK: 0001829247)

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