investorscraft@gmail.com

Intrinsic ValueCheck-Cap Ltd. (CHEK)

Previous Close$0.00
Intrinsic Value
Upside potential
Previous Close
$0.00

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

Check-Cap Ltd. operates in the medical diagnostics sector, focusing on innovative solutions for colorectal cancer screening. The company’s flagship product, C-Scan, is a non-invasive, prep-free imaging system designed to detect precancerous polyps and early-stage colorectal cancer. Unlike traditional colonoscopies, C-Scan leverages proprietary capsule-based technology, positioning it as a disruptive alternative in a market dominated by invasive procedures. The company targets both patients hesitant about conventional methods and healthcare providers seeking efficient, patient-friendly diagnostic tools. Check-Cap’s revenue model hinges on regulatory approvals and commercialization, with potential revenue streams from device sales and diagnostic services. Despite being in the pre-revenue stage, its technology differentiates it in the growing $20B+ global colorectal cancer screening market, where demand for less invasive options is rising. The company competes with established players like Exact Sciences and Medtronic but maintains a niche focus on capsule-based imaging, offering scalability if clinical and regulatory milestones are achieved.

Revenue Profitability And Efficiency

Check-Cap reported no revenue in FY 2023, reflecting its pre-commercialization phase. Net income stood at -$17.6M, with an EPS of -$3.00, underscoring significant R&D and operational costs. Operating cash flow was -$16.9M, while capital expenditures were minimal at -$83K, indicating a lean infrastructure focused on advancing C-Scan’s development rather than scaling production or sales efforts.

Earnings Power And Capital Efficiency

The company’s lack of earnings power is attributable to its developmental stage, with losses driven by clinical trials and regulatory processes. Capital efficiency remains constrained due to high burn rates for R&D, though the absence of debt mitigates financial risk. Future earnings potential hinges on C-Scan’s commercialization, pending FDA approval and market adoption.

Balance Sheet And Financial Health

Check-Cap’s balance sheet shows $8.8M in cash and equivalents, providing a limited runway given its annual cash burn. With no debt, the company maintains a clean capital structure, but its financial health depends on securing additional funding or partnerships to sustain operations until revenue generation begins.

Growth Trends And Dividend Policy

Growth is contingent on regulatory milestones and commercialization progress, with no near-term revenue visibility. The company does not pay dividends, reinvesting all resources into product development. Investor returns will likely depend on equity appreciation tied to C-Scan’s success.

Valuation And Market Expectations

The market values Check-Cap as a high-risk, high-reward biotech play, with its valuation driven by pipeline potential rather than fundamentals. Investor sentiment hinges on clinical updates and regulatory catalysts, given the lack of revenue or profitability metrics.

Strategic Advantages And Outlook

Check-Cap’s strategic edge lies in its novel technology, addressing unmet needs in cancer screening. However, the outlook remains speculative, with success dependent on FDA approval, commercialization execution, and competition. Near-term challenges include funding needs and proving C-Scan’s efficacy at scale.

Sources

10-K filing for FY 2023

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