investorscraft@gmail.com

Intrinsic Value of CollPlant Biotechnologies Ltd. (CLGN)

Previous Close$1.66
Intrinsic Value
Upside potential
Previous Close
$1.66

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

CollPlant Biotechnologies Ltd. operates in the biotechnology sector, specializing in regenerative medicine and 3D bioprinting technologies. The company leverages its proprietary plant-based recombinant human collagen (rhCollagen) platform to develop advanced tissue regeneration products, including dermal and soft tissue repair solutions. Its core revenue model is driven by collaborations, licensing agreements, and product sales, targeting the medical aesthetics, wound care, and organ transplantation markets. CollPlant differentiates itself through its scalable, sustainable collagen production method, which avoids animal-derived sources and reduces contamination risks. The company holds a niche position in the regenerative medicine space, competing with larger biotech firms by focusing on innovative, high-margin applications. Its partnerships with key industry players enhance its market reach and technological validation. Despite being a smaller player, CollPlant’s unique IP and focus on unmet clinical needs position it for potential long-term growth in a rapidly evolving sector.

Revenue Profitability And Efficiency

CollPlant reported revenue of $515,000 for the period, reflecting its early-stage commercialization efforts. The company posted a net loss of $16.6 million, with an EPS of -$1.45, underscoring its pre-revenue phase and significant R&D investments. Operating cash flow was negative at $14.1 million, while capital expenditures were modest at $483,000, indicating a focus on conserving liquidity amid ongoing development costs.

Earnings Power And Capital Efficiency

The company’s negative earnings highlight its current reliance on external funding to sustain operations. With no dividend payments and a focus on reinvestment, CollPlant’s capital efficiency is primarily directed toward advancing its pipeline. The diluted EPS of -$1.45 reflects the high cost structure typical of biotech firms in the development stage, with profitability contingent on successful product commercialization or partnerships.

Balance Sheet And Financial Health

CollPlant maintains a cash position of $11.9 million, providing limited runway given its operating burn rate. Total debt stands at $3.1 million, suggesting manageable leverage. However, the company’s financial health hinges on its ability to secure additional funding or achieve milestone-driven revenue from collaborations to extend its operational horizon.

Growth Trends And Dividend Policy

Growth is tied to the advancement of its bioprinting and collagen-based products, with no near-term dividend expectations. The company’s trajectory depends on clinical and regulatory milestones, as well as expanding its partnership ecosystem. Given its pre-revenue status, CollPlant’s growth metrics are more qualitative, focusing on pipeline progress rather than financial scalability at this stage.

Valuation And Market Expectations

The market likely values CollPlant based on its technological potential rather than current financials. With a modest revenue base and significant losses, investor sentiment is driven by long-term prospects in regenerative medicine. The stock’s performance may hinge on clinical updates, partnership announcements, or breakthroughs in its bioprinting applications.

Strategic Advantages And Outlook

CollPlant’s key advantage lies in its proprietary rhCollagen platform, which offers a sustainable alternative to traditional collagen sources. The outlook depends on successful product development and commercialization, alongside strategic collaborations. Near-term challenges include funding sustainability, while long-term potential rests on capturing market share in regenerative medicine and securing regulatory approvals for its innovative solutions.

Sources

Company filings, CIK 0001631487

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