investorscraft@gmail.com

Intrinsic ValueBurning Rock Biotech Limited (BNR)

Previous Close$8.30
Intrinsic Value
Upside potential
Previous Close
$8.30

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

Burning Rock Biotech Limited operates in the precision oncology sector, specializing in next-generation sequencing (NGS)-based cancer diagnostics. The company generates revenue primarily through its clinical testing services, which include tissue-based and liquid biopsy tests for early detection, treatment selection, and recurrence monitoring. Burning Rock also develops and commercializes in vitro diagnostic (IVD) products, leveraging its proprietary technology to serve both healthcare providers and biopharmaceutical clients. The company operates in China's rapidly growing molecular diagnostics market, competing with domestic and international players. Its market position is strengthened by a robust R&D pipeline and regulatory approvals for key products, though pricing pressures and reimbursement challenges persist in the oncology testing space. Burning Rock differentiates itself through comprehensive genomic profiling and AI-powered data analytics, targeting unmet needs in personalized cancer care.

Revenue Profitability And Efficiency

In FY 2024, Burning Rock reported revenue of RMB 515.8 million, reflecting its core diagnostic services and product sales. The company posted a net loss of RMB 346.6 million, with diluted EPS of -RMB 335.6, indicating ongoing investment in growth amid competitive pressures. Operating cash flow was negative RMB 92.3 million, while capital expenditures totaled RMB 5.4 million, suggesting disciplined spending despite expansion needs.

Earnings Power And Capital Efficiency

Burning Rock's earnings power remains constrained by high R&D and commercialization costs, typical for a growth-stage diagnostics firm. The company's capital efficiency metrics reflect its focus on scaling operations, with cash burn primarily funding clinical validation and market penetration. Its ability to monetize its testing menu and IVD products will be critical to improving returns on invested capital over time.

Balance Sheet And Financial Health

As of FY 2024, Burning Rock held RMB 519.8 million in cash and equivalents against total debt of RMB 52.3 million, providing a liquidity buffer. The debt-to-equity ratio appears manageable, but sustained losses may necessitate additional financing. The balance sheet supports near-term operations, though profitability improvements are needed for long-term sustainability.

Growth Trends And Dividend Policy

Burning Rock's growth is tied to China's expanding precision medicine adoption, with revenue trends reflecting market demand for advanced diagnostics. The company does not pay dividends, reinvesting cash flows into technology and commercial infrastructure. Future growth may hinge on reimbursement approvals and partnerships with pharmaceutical companies for companion diagnostics.

Valuation And Market Expectations

Market valuation likely discounts Burning Rock's growth potential against its current losses and sector risks. Investors appear to price in future margin expansion from scaling its IVD business and potential regulatory milestones, though sentiment remains cautious given China's healthcare policy environment.

Strategic Advantages And Outlook

Burning Rock's proprietary NGS platforms and regulatory-compliant assays provide competitive differentiation. The outlook depends on executing its dual strategy of service revenue and IVD product sales, with success contingent on China's oncology testing adoption curve. Near-term challenges include cost management, while long-term opportunities lie in leveraging its database for AI-driven diagnostics.

Sources

Company filings (CIK: 0001792267), disclosed financial metrics

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