investorscraft@gmail.com

Intrinsic ValueBioVie Inc. (BIVI)

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 2025 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

BioVie Inc. is a clinical-stage biotechnology company focused on developing innovative therapies for neurodegenerative and liver diseases. The company’s pipeline includes NE3107, a small-molecule anti-inflammatory agent targeting Alzheimer’s and Parkinson’s diseases, and BIV201, a treatment for refractory ascites due to liver cirrhosis. Operating in the highly competitive biopharmaceutical sector, BioVie aims to address unmet medical needs through novel mechanisms of action. The company’s market position hinges on successful clinical trials and regulatory approvals, which could differentiate it from larger, established players. BioVie’s revenue model relies on strategic partnerships, licensing agreements, and potential commercialization of its drug candidates. Given its preclinical and clinical-stage focus, the company operates with significant R&D expenditures and no current product revenue, typical of early-stage biotech firms. Its long-term viability depends on clinical success, intellectual property protection, and the ability to secure funding for commercialization.

Revenue Profitability And Efficiency

BioVie reported no revenue for the period, reflecting its status as a clinical-stage biotech firm. The company posted a net loss of $32.1 million, with diluted EPS of -$3.555, driven primarily by R&D expenses. Operating cash flow was negative at $27.9 million, underscoring the capital-intensive nature of drug development. With no capital expenditures, the company’s cash burn is focused on advancing its clinical programs.

Earnings Power And Capital Efficiency

BioVie’s earnings power remains constrained by its lack of commercialized products and reliance on external funding. The negative EPS and operating cash flow highlight the high costs associated with clinical trials and regulatory processes. Capital efficiency is challenged by the need for sustained investment in R&D without immediate revenue generation, a common trait in the biotech sector.

Balance Sheet And Financial Health

BioVie holds $23.8 million in cash and equivalents, providing a limited runway for operations. Total debt stands at $6.1 million, suggesting manageable leverage. However, the absence of revenue and persistent cash burn necessitates additional financing to sustain operations and advance clinical programs. The company’s financial health hinges on its ability to secure further capital or partnerships.

Growth Trends And Dividend Policy

Growth prospects for BioVie are tied to the success of its clinical trials and potential regulatory milestones. The company does not pay dividends, typical for a pre-revenue biotech firm, as it reinvests all available capital into R&D. Future growth will depend on clinical data readouts, FDA interactions, and the ability to transition from development to commercialization.

Valuation And Market Expectations

BioVie’s valuation is speculative, driven by investor sentiment around its clinical pipeline rather than traditional financial metrics. Market expectations are anchored to milestones such as trial results and regulatory submissions. The absence of revenue and high cash burn contribute to elevated risk, making the stock sensitive to binary clinical outcomes.

Strategic Advantages And Outlook

BioVie’s strategic advantages lie in its focus on neurodegenerative and liver diseases, areas with significant unmet needs. The company’s success hinges on clinical validation of its candidates and securing partnerships for commercialization. The outlook remains uncertain, with near-term risks tied to funding and trial outcomes, but long-term potential exists if its therapies demonstrate efficacy and gain regulatory approval.

Sources

Company filings, CIK: 0001580149

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2026202720282029203020312032203320342035203620372038203920402041204220432044204520462047204820492050

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