investorscraft@gmail.com

Intrinsic Value of Celularity Inc. (CELU)

Previous Close$2.24
Intrinsic Value
Upside potential
Previous Close
$2.24

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

Celularity Inc. operates in the biotechnology sector, specializing in cellular therapeutics derived from placental cells. The company focuses on developing innovative treatments for cancer, immune disorders, and degenerative diseases, leveraging its proprietary platform to harness the regenerative properties of placental cells. Celularity’s revenue model is primarily driven by research collaborations, licensing agreements, and potential commercialization of its therapeutic candidates. The company positions itself as a pioneer in placental-derived cell therapies, targeting unmet medical needs in oncology and immunology. Its market position is bolstered by a robust intellectual property portfolio and strategic partnerships with pharmaceutical and biotech firms. However, the competitive landscape is intense, with larger players dominating the cell therapy space. Celularity’s differentiation lies in its unique cell sources and scalable manufacturing processes, which could provide long-term advantages if clinical trials prove successful.

Revenue Profitability And Efficiency

Celularity reported revenue of $54.2 million for the period, reflecting its reliance on collaborative and licensing income. The company posted a net loss of $57.9 million, with diluted EPS of -$2.64, indicating significant ongoing R&D and operational expenses. Operating cash flow was negative at $6.4 million, though capital expenditures remained minimal at $161,000, suggesting constrained investment in growth initiatives.

Earnings Power And Capital Efficiency

The company’s negative earnings highlight its pre-commercial stage, with capital primarily allocated to advancing its therapeutic pipeline. Celularity’s ability to monetize its research through partnerships is critical, but its capital efficiency remains under pressure due to high burn rates and limited near-term revenue diversification.

Balance Sheet And Financial Health

Celularity’s balance sheet shows $738,000 in cash and equivalents, coupled with $29.0 million in total debt, raising liquidity concerns. The low cash position relative to debt obligations may necessitate additional financing to sustain operations, particularly given the negative cash flow and ongoing R&D commitments.

Growth Trends And Dividend Policy

Growth is contingent on clinical progress and partnership expansions, with no dividends issued, as expected for a development-stage biotech firm. The company’s trajectory hinges on successful trial outcomes and securing further funding or licensing deals to extend its runway.

Valuation And Market Expectations

The market likely prices Celularity based on its pipeline potential rather than current financials, given its speculative growth profile. Investors may focus on milestones such as regulatory approvals or partnership announcements as key valuation catalysts.

Strategic Advantages And Outlook

Celularity’s placental-derived cell platform offers a differentiated approach, but execution risks remain high. The outlook depends on clinical success, funding stability, and competitive positioning. Near-term challenges include managing cash burn and advancing key programs to proof-of-concept stages.

Sources

Company filings (10-K), Celularity Inc. investor materials

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