investorscraft@gmail.com

Intrinsic ValueCapricor Therapeutics, Inc. (CAPR)

Previous Close$6.36
Intrinsic Value
Upside potential
Previous Close
$6.36

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

Capricor Therapeutics, Inc. is a clinical-stage biotechnology company focused on developing transformative cell and exosome-based therapeutics for rare diseases and broader medical conditions. The company leverages its proprietary platforms, including cardiosphere-derived cells (CDCs) and exosomes, to target unmet needs in diseases such as Duchenne muscular dystrophy (DMD) and myocardial infarction. Capricor's revenue model is primarily driven by collaborations, grants, and potential future commercialization of its pipeline assets. The company operates in the highly competitive biopharmaceutical sector, where innovation and clinical validation are critical to securing market share. Capricor's strategic focus on rare diseases allows it to navigate regulatory pathways with potential for accelerated approvals, though it faces significant competition from larger biotech firms with deeper resources. Its collaborations with academic institutions and industry partners enhance its credibility and research capabilities, positioning it as a niche player in regenerative medicine.

Revenue Profitability And Efficiency

Capricor reported revenue of $22.3 million for the period, primarily from collaborations and grants, while posting a net loss of $40.5 million. The diluted EPS of -$1.15 reflects ongoing investment in R&D and clinical trials. Operating cash flow was negative at $40.0 million, indicating significant cash burn as the company advances its pipeline. Capital expenditures were modest at $1.5 million, suggesting limited investment in fixed assets.

Earnings Power And Capital Efficiency

The company's negative earnings and cash flow underscore its pre-revenue stage, with profitability contingent on successful clinical outcomes and commercialization. Capricor's capital efficiency is challenged by high R&D costs relative to its revenue base. The reliance on external funding and collaborations highlights the need for disciplined capital allocation to sustain operations until key milestones are achieved.

Balance Sheet And Financial Health

Capricor's balance sheet shows $11.3 million in cash and equivalents, with total debt of $1.5 million, indicating a relatively low leverage position. However, the negative operating cash flow raises liquidity concerns, necessitating additional financing to support ongoing operations. The company's financial health hinges on its ability to secure funding through equity offerings, partnerships, or grants.

Growth Trends And Dividend Policy

Growth is driven by clinical progress, with key catalysts including data readouts and regulatory milestones. Capricor does not pay dividends, reflecting its focus on reinvesting capital into R&D. The company's growth trajectory depends on successful trial outcomes and the ability to transition from development to commercialization, which remains uncertain in the near term.

Valuation And Market Expectations

The market values Capricor based on its pipeline potential rather than current earnings. The negative EPS and cash flow suggest high risk, with valuation contingent on clinical success and partnership announcements. Investors likely price in long-term potential, though volatility is expected given the binary nature of biotech outcomes.

Strategic Advantages And Outlook

Capricor's strategic advantages include its proprietary platforms and focus on rare diseases, which may offer regulatory and commercial benefits. However, the outlook remains speculative, dependent on clinical data and funding. Success in pivotal trials could unlock significant value, but failure would exacerbate financial strain. The company's ability to navigate these challenges will determine its long-term viability.

Sources

10-K filing, company disclosures

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