investorscraft@gmail.com

Intrinsic ValueCognition Therapeutics, Inc. (CGTX)

Previous Close$1.08
Intrinsic Value
Upside potential
Previous Close
$1.08

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

Cognition Therapeutics, Inc. is a clinical-stage biopharmaceutical company focused on developing innovative therapies for neurodegenerative diseases, particularly Alzheimer's disease and other cognitive disorders. The company's pipeline centers on small-molecule drug candidates targeting sigma-2 receptor complexes, which are implicated in neurodegenerative processes. Operating in the highly competitive and research-intensive biotech sector, Cognition Therapeutics differentiates itself through its novel mechanism of action and precision-targeted approach to treating cognitive decline. The company's revenue model is primarily driven by clinical development milestones, potential partnerships, and future commercialization of its therapies, though it currently generates no revenue. As a preclinical and early-stage clinical entity, Cognition Therapeutics faces significant regulatory and scientific hurdles but holds promise in addressing unmet medical needs in the growing neurodegenerative disease market.

Revenue Profitability And Efficiency

Cognition Therapeutics reported no revenue for the period, reflecting its status as a pre-commercial biotech firm. The company posted a net loss of $33.97 million, with diluted EPS of -$0.86, consistent with the heavy R&D investment required for clinical-stage drug development. Operating cash flow was negative $28.47 million, demonstrating the capital-intensive nature of advancing its therapeutic pipeline without offsetting income streams.

Earnings Power And Capital Efficiency

The company's negative earnings reflect its developmental stage, with resources allocated entirely toward research and clinical trials rather than profit generation. Capital efficiency metrics are not meaningful at this phase, as the business model prioritizes scientific advancement over near-term returns. Future earnings potential hinges entirely on successful clinical outcomes and eventual regulatory approvals for its drug candidates.

Balance Sheet And Financial Health

Cognition Therapeutics maintains $25.01 million in cash and equivalents against minimal debt of $814,000, providing runway for continued operations. The clean balance sheet with negligible leverage is typical for clinical-stage biotechs, though the company will likely require additional financing to advance its pipeline given the substantial cash burn rate evidenced by operating activities.

Growth Trends And Dividend Policy

As a pre-revenue company, growth is measured by clinical development milestones rather than financial metrics. The firm has no dividend policy, reinvesting all available resources into its research programs. Future growth prospects depend entirely on clinical trial outcomes and the ability to advance candidates through regulatory pathways toward commercialization.

Valuation And Market Expectations

Market valuation reflects speculative potential of the company's pipeline rather than current financial performance. Investors price the stock based on perceived probability of clinical success and future addressable market for its neurodegenerative disease therapies, with high volatility expected around trial results and partnership announcements.

Strategic Advantages And Outlook

Cognition's scientific approach targeting sigma-2 receptors provides a differentiated mechanism in the crowded Alzheimer's therapeutic space. The outlook remains highly uncertain pending clinical data, with success contingent upon demonstrating safety and efficacy in ongoing trials. The company's survival depends on securing additional funding and achieving meaningful clinical milestones to attract partnership or acquisition interest.

Sources

Company SEC filings (10-K), financial statements

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