investorscraft@gmail.com

Intrinsic ValueCreative Medical Technology Holdings, Inc. (CELZ)

Previous Close$2.02
Intrinsic Value
Upside potential
Previous Close
$2.02

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

Creative Medical Technology Holdings, Inc. operates in the biotechnology sector, focusing on regenerative medicine and stem cell technologies. The company’s core revenue model is driven by research, development, and commercialization of innovative therapies targeting unmet medical needs, particularly in immunology and neurology. Its flagship products include proprietary stem cell platforms designed to enhance tissue repair and modulate immune responses, positioning it as a niche player in the rapidly evolving regenerative medicine market. The company competes in a high-growth but capital-intensive industry, where differentiation hinges on clinical validation and intellectual property. While still in the pre-revenue stage, its strategic focus on novel therapeutic applications provides long-term potential, contingent on successful clinical trials and regulatory approvals. The biotech landscape is crowded, but CELZ’s specialized approach could carve out a defensible market position if its pipeline achieves milestones.

Revenue Profitability And Efficiency

The company reported minimal revenue of $11,000 for the period, reflecting its early-stage focus on R&D rather than commercialization. Net losses stood at $5.49 million, with diluted EPS of -$3.71, underscoring the high costs associated with clinical development. Operating cash flow was negative at $5.30 million, while capital expenditures were modest at $200,000, indicating prioritization of operational liquidity over infrastructure expansion.

Earnings Power And Capital Efficiency

CELZ’s earnings power remains constrained by its pre-revenue status, with losses driven by R&D expenses. The absence of debt suggests reliance on equity financing, which may dilute shareholders but preserves financial flexibility. Capital efficiency is challenged by negative cash flows, though the $5.94 million cash reserve provides a runway for near-term operations.

Balance Sheet And Financial Health

The balance sheet shows a strong liquidity position with $5.94 million in cash and no debt, reducing near-term solvency risks. However, the lack of revenue-generating assets and persistent operating losses highlight dependency on future funding rounds or partnerships to sustain operations beyond the current cash runway.

Growth Trends And Dividend Policy

Growth is entirely pipeline-dependent, with no dividends issued, consistent with its reinvestment-focused strategy. The company’s trajectory hinges on clinical progress, making it a high-risk, high-reward proposition. Investor returns will likely stem from capital appreciation rather than income, assuming successful commercialization.

Valuation And Market Expectations

Valuation metrics are not meaningful given the minimal revenue and negative earnings. Market expectations are speculative, tied to milestones like trial results or partnerships. The stock’s volatility reflects binary outcomes inherent to early-stage biotech.

Strategic Advantages And Outlook

CELZ’s IP and focus on regenerative medicine offer differentiation, but execution risk is high. The outlook depends on clinical success and funding stability. Near-term catalysts include pipeline updates, while long-term viability requires commercialization or licensing deals.

Sources

Company filings (CIK: 0001187953)

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