investorscraft@gmail.com

Intrinsic ValueCASI Pharmaceuticals, Inc. (CASI)

Previous Close$2.28
Intrinsic Value
Upside potential
Previous Close
$2.28

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

CASI Pharmaceuticals, Inc. operates as a biopharmaceutical company focused on developing and commercializing innovative therapeutics and pharmaceutical products, primarily targeting cancer and other unmet medical needs in China and globally. The company's revenue model hinges on licensing, partnerships, and commercialization of oncology drugs, leveraging its regulatory expertise and distribution networks in China. CASI's portfolio includes both proprietary and in-licensed candidates, positioning it as a bridge between global biopharma innovation and the rapidly growing Chinese healthcare market. The firm competes in a high-growth but highly competitive oncology sector, where differentiation through targeted therapies and strategic collaborations is critical. Its market position is bolstered by partnerships with multinational pharmaceutical companies, though it faces challenges in scaling commercialization and achieving profitability amid R&D intensity and regulatory hurdles.

Revenue Profitability And Efficiency

In FY 2024, CASI reported revenue of $28.5 million, reflecting its early-stage commercialization efforts, but net income stood at -$39.3 million, underscoring ongoing R&D and operational costs. The company's operating cash flow was -$29.2 million, with minimal capital expenditures ($0.2 million), indicating a focus on preserving liquidity while funding clinical and commercial activities.

Earnings Power And Capital Efficiency

CASI's diluted EPS of -$2.56 highlights its current lack of earnings power, typical of clinical-stage biopharma firms. Capital efficiency remains constrained by high R&D spend relative to revenue, though its asset-light model mitigates some fixed-cost pressures. The firm’s ability to monetize its pipeline and partnerships will be critical to improving returns.

Balance Sheet And Financial Health

CASI held $13.5 million in cash and equivalents against $22.1 million in total debt as of FY 2024, signaling liquidity constraints. The negative operating cash flow and modest cash reserves may necessitate additional financing to sustain operations, though its debt levels remain manageable for a growth-stage biotech.

Growth Trends And Dividend Policy

Revenue growth is tied to pipeline advancements and commercialization in China, but profitability remains elusive. CASI does not pay dividends, consistent with its reinvestment-focused strategy. Near-term growth hinges on clinical milestones and partnerships, with long-term potential dependent on market penetration.

Valuation And Market Expectations

The market likely values CASI based on its pipeline potential and China market access, though persistent losses and cash burn temper optimism. Investors may focus on upcoming catalysts, such as regulatory approvals or partnership announcements, to justify current valuations.

Strategic Advantages And Outlook

CASI’s strategic partnerships and China-focused regulatory expertise provide differentiation, but execution risks are high. The outlook depends on successful commercialization and pipeline progress, with upside from China’s growing oncology demand. However, funding needs and competitive pressures pose material risks.

Sources

Company filings (10-K), CIK 0001962738

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