investorscraft@gmail.com

Intrinsic Value of CeriBell, Inc. (CBLL)

Previous Close$18.93
Intrinsic Value
Upside potential
Previous Close
$18.93

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

CeriBell, Inc. operates in the biotechnology sector, focusing on innovative therapeutic solutions for neurological disorders. The company's core revenue model is driven by research grants, partnerships, and potential future commercialization of its drug candidates. CeriBell is positioned as a preclinical-stage biotech firm, specializing in novel treatments for conditions with high unmet medical needs. Its pipeline targets rare and complex neurological diseases, leveraging proprietary technology platforms to differentiate itself in a competitive and highly regulated market. The company's strategic collaborations with academic institutions and industry players enhance its credibility and resource access, though its commercial viability remains unproven. As a development-stage entity, CeriBell's market position hinges on clinical progress, regulatory milestones, and the ability to secure additional funding to advance its pipeline.

Revenue Profitability And Efficiency

CeriBell reported revenue of $65.4 million for FY 2024, likely derived from grants or collaborative agreements. The company posted a net loss of $40.5 million, reflecting high R&D expenditures typical of preclinical biotech firms. Operating cash flow was negative at $35.0 million, with capital expenditures of $1.3 million, indicating significant investment in research infrastructure and intellectual property development.

Earnings Power And Capital Efficiency

The diluted EPS of -$3.89 underscores CeriBell's current lack of earnings power, as expected for a company in its developmental stage. Capital efficiency metrics are challenging to assess due to the absence of commercial operations, but the firm's cash burn rate suggests reliance on external financing to sustain R&D activities.

Balance Sheet And Financial Health

CeriBell maintains a strong liquidity position with $194.4 million in cash and equivalents, providing a runway for continued operations. Total debt of $21.9 million appears manageable relative to its cash reserves. The balance sheet reflects a typical profile for a biotech firm prioritizing growth over near-term profitability.

Growth Trends And Dividend Policy

As a preclinical-stage company, CeriBell's growth trajectory depends on pipeline advancement and successful clinical trials. No dividends were paid, consistent with its focus on reinvesting capital into R&D. Future growth potential hinges on achieving key scientific milestones and securing additional partnerships or funding.

Valuation And Market Expectations

Valuation metrics are not meaningful given CeriBell's developmental stage and lack of profitability. Market expectations likely center on pipeline progress, with investors pricing in potential long-term upside from successful drug development rather than near-term financial performance.

Strategic Advantages And Outlook

CeriBell's strategic advantages lie in its specialized focus on neurological disorders and proprietary research platforms. The outlook remains speculative, contingent on clinical success and funding availability. Near-term risks include trial delays and capital constraints, while long-term potential depends on translating research into viable therapies.

Sources

Company filings, CIK 0001861107

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