investorscraft@gmail.com

Intrinsic ValuebioAffinity Technologies, Inc. (BIAF)

Previous Close$1.14
Intrinsic Value
Upside potential
Previous Close
$1.14

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

bioAffinity Technologies, Inc. operates in the biotechnology and diagnostics sector, focusing on non-invasive tests for early cancer detection. The company leverages proprietary technology to develop assays that identify cancer biomarkers, primarily targeting lung cancer. Its flagship product, CyPath® Lung, is a flow cytometry-based test designed to improve early diagnosis and patient outcomes. The company generates revenue through diagnostic services and licensing agreements, positioning itself in the high-growth precision medicine market. bioAffinity competes with established diagnostic firms but differentiates through its innovative, non-invasive approach. The company’s strategic focus on lung cancer—a leading cause of cancer deaths—aligns with unmet clinical needs, enhancing its market potential. However, its commercial scale remains limited, requiring further validation and adoption to solidify its industry standing.

Revenue Profitability And Efficiency

For FY 2024, bioAffinity reported revenue of $9.36 million, reflecting its early-stage commercialization efforts. The company posted a net loss of $9.04 million, with diluted EPS of -$0.73, indicating significant investment in R&D and market penetration. Operating cash flow was negative at $7.26 million, while capital expenditures were minimal at $79,083, suggesting a lean operational structure focused on scaling its diagnostic platform.

Earnings Power And Capital Efficiency

bioAffinity’s negative earnings and cash flow underscore its pre-revenue phase, with profitability constrained by high R&D and commercialization costs. The company’s capital efficiency is challenged by its reliance on external funding, though its modest capex indicates disciplined spending. Future earnings power hinges on broader adoption of CyPath® Lung and potential partnerships to monetize its IP.

Balance Sheet And Financial Health

As of FY 2024, bioAffinity held $1.11 million in cash and equivalents against $1.50 million in total debt, reflecting a constrained liquidity position. The company’s financial health is precarious, with negative cash flows likely necessitating additional capital raises to sustain operations and growth initiatives.

Growth Trends And Dividend Policy

bioAffinity is in a growth phase, with revenue generation just beginning. The company does not pay dividends, reinvesting all resources into expanding its diagnostic capabilities and commercial footprint. Growth prospects depend on clinical validation, payer coverage, and scaling its testing infrastructure.

Valuation And Market Expectations

The market likely values bioAffinity based on its long-term potential in cancer diagnostics rather than near-term financials. With negative earnings and limited revenue, traditional valuation metrics are less applicable, placing emphasis on technological differentiation and market opportunity.

Strategic Advantages And Outlook

bioAffinity’s key advantage lies in its non-invasive diagnostic technology, addressing a critical gap in early cancer detection. However, commercialization risks and funding needs pose challenges. The outlook depends on clinical adoption, regulatory milestones, and strategic partnerships to accelerate market entry and revenue scaling.

Sources

Company filings (CIK: 0001712762)

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