investorscraft@gmail.com

Intrinsic ValueCelcuity Inc. (CELC)

Previous Close$109.42
Intrinsic Value
Upside potential
Previous Close
$109.42

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

Celcuity Inc. is a clinical-stage biotechnology company focused on developing targeted therapies for cancer by leveraging its proprietary CELsignia platform. The company operates in the highly specialized oncology sector, where it aims to address unmet medical needs through precision medicine. Celcuity’s core revenue model is currently non-existent as it is pre-revenue, relying on funding from equity offerings and collaborations to advance its pipeline. The CELsignia platform identifies hyperactive signaling pathways in cancer cells, enabling the development of therapies tailored to specific patient populations. This positions Celcuity as a niche player in the competitive oncology market, where differentiation hinges on technological innovation and clinical validation. The company’s lead candidate, gedatolisib, is a dual PI3K/mTOR inhibitor in Phase 1b/3 trials for metastatic breast cancer, targeting a subset of patients with aberrant pathway activation. Celcuity’s market potential depends on successful clinical outcomes and eventual commercialization, which would transition it from a research-focused entity to a revenue-generating biopharma firm.

Revenue Profitability And Efficiency

Celcuity reported no revenue for the period, reflecting its pre-commercial stage. The company posted a net loss of $111.8 million, with diluted EPS of -$2.83, driven by heavy R&D investments. Operating cash flow was negative $83.5 million, underscoring the capital-intensive nature of clinical development. Capital expenditures were minimal at $249,878, indicating limited infrastructure spending as the company prioritizes clinical trials over physical assets.

Earnings Power And Capital Efficiency

Celcuity’s earnings power remains constrained by its lack of commercialized products, with losses primarily tied to R&D for gedatolisib. The company’s capital efficiency is low, as expected for a biotech firm in early-stage trials. Its ability to advance its pipeline without near-term revenue hinges on sustained funding, evidenced by its $97.9 million in total debt and $22.5 million in cash reserves.

Balance Sheet And Financial Health

Celcuity’s balance sheet shows $22.5 million in cash and equivalents against $97.9 million in total debt, reflecting reliance on external financing. The debt load is significant relative to its cash position, suggesting potential liquidity risks if additional funding is not secured. Shareholders’ equity is likely under pressure given persistent losses, though the company’s 39.4 million shares outstanding provide a base for future equity raises if needed.

Growth Trends And Dividend Policy

Growth prospects are tied to clinical milestones, particularly gedatolisib’s trial progress. Celcuity has no dividend policy, typical of pre-revenue biotech firms reinvesting all capital into R&D. The absence of revenue growth trends highlights the binary nature of its trajectory—success in trials could unlock substantial value, while setbacks may necessitate further dilutive financing.

Valuation And Market Expectations

Market expectations for Celcuity are speculative, pricing in potential clinical success rather than current fundamentals. The lack of revenue and high burn rate make traditional valuation metrics inapplicable. Investors likely focus on pipeline updates and trial data, with the stock reflecting optimism about gedatolisib’s addressable market in breast cancer.

Strategic Advantages And Outlook

Celcuity’s strategic advantage lies in its CELsignia platform, which could enable targeted therapies with higher efficacy. The outlook hinges on clinical data, regulatory progress, and partnership potential. Near-term risks include funding needs and trial outcomes, while long-term success depends on commercialization and market adoption of its precision oncology approach.

Sources

10-K filing, CIK 0001603454

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