investorscraft@gmail.com

Intrinsic ValueBioRestorative Therapies, Inc. (BRTX)

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

BioRestorative Therapies, Inc. operates in the biotechnology sector, focusing on regenerative medicine and stem cell-based therapies. The company specializes in developing treatments for chronic conditions, particularly disc/spine injuries and metabolic disorders, leveraging its proprietary ThermoStem® platform. Its revenue model is primarily driven by research grants, collaborations, and potential future commercialization of its therapies. As a clinical-stage biotech firm, BioRestorative competes in a high-growth but capital-intensive industry, where success hinges on clinical trial outcomes and regulatory approvals. The company targets unmet medical needs, positioning itself as an innovator in cellular therapies, though its market presence remains early-stage relative to established pharmaceutical players. Its long-term viability depends on advancing pipeline candidates through rigorous FDA processes while securing sustainable funding.

Revenue Profitability And Efficiency

In FY 2024, BioRestorative reported minimal revenue of $401K, reflecting its pre-commercial status, alongside a net loss of $8.98M. The negative operating cash flow of $8.23M underscores significant R&D expenditures typical of clinical-stage biotech firms. Capital expenditures were modest at $106K, indicating a lean operational focus on core research rather than infrastructure.

Earnings Power And Capital Efficiency

The company’s diluted EPS of -$1.16 and absence of operating profitability highlight its reliance on external funding to sustain operations. With no debt and $547K in cash, BioRestorative’s capital efficiency is constrained by its developmental stage, necessitating future equity raises or partnerships to advance its pipeline.

Balance Sheet And Financial Health

BioRestorative maintains a debt-free balance sheet, with cash reserves of $547K providing limited runway. The lack of leverage reduces financial risk but emphasizes dependency on equity financing. Shareholder equity is pressured by recurring losses, requiring careful liquidity management to support ongoing trials.

Growth Trends And Dividend Policy

Growth is tied to clinical milestones, with revenue streams yet to materialize. The company does not pay dividends, reinvesting all resources into R&D. Future scalability hinges on successful trial data and regulatory progress, though near-term financial sustainability remains a challenge.

Valuation And Market Expectations

Market valuation likely reflects speculative potential of its pipeline rather than current fundamentals. Investors price in binary outcomes tied to clinical success, with high volatility expected until key catalysts emerge.

Strategic Advantages And Outlook

BioRestorative’s ThermoStem® platform offers differentiated technology in regenerative medicine, but execution risk is elevated. Partnerships or licensing deals could mitigate funding gaps. The outlook remains speculative pending clinical advancements and broader industry adoption of cell therapies.

Sources

Company filings (10-K), CIK 0001505497

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