investorscraft@gmail.com

Intrinsic ValueChemomab Therapeutics Ltd. (CMMB)

Previous Close$1.55
Intrinsic Value
Upside potential
Previous Close
$1.55

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

Chemomab Therapeutics Ltd. is a clinical-stage biopharmaceutical company focused on developing innovative therapies for fibrotic and inflammatory diseases with high unmet medical needs. The company's lead candidate, CM-101, is a monoclonal antibody targeting CCL24, a key chemokine implicated in fibrotic and inflammatory pathways. Chemomab operates in the highly competitive biotechnology sector, where differentiation hinges on clinical efficacy and novel mechanisms of action. The company's strategy centers on advancing CM-101 through clinical trials for indications such as primary sclerosing cholangitis (PSC) and systemic sclerosis, positioning it as a potential first-in-class therapy. With no approved products, Chemomab relies on partnerships, grants, and equity financing to fund its R&D efforts. Its market position is speculative, contingent on clinical success and the ability to secure regulatory approvals and commercialization partnerships in the future.

Revenue Profitability And Efficiency

Chemomab Therapeutics reported no revenue for the period, reflecting its pre-commercial stage. The company posted a net loss of $13.9 million, driven by R&D expenses and operational costs. With negative operating cash flow of $15.4 million, Chemomab's financials underscore the capital-intensive nature of clinical-stage biotech firms. The absence of capital expenditures suggests a lean operational focus on advancing its pipeline.

Earnings Power And Capital Efficiency

The company's diluted EPS of -$0.018 highlights its current lack of earnings power, typical of early-stage biotech firms. Chemomab's capital efficiency is constrained by its reliance on external funding, with no significant revenue streams to offset R&D expenditures. The negative cash flow from operations indicates substantial investment in clinical development, a critical driver of future value creation.

Balance Sheet And Financial Health

Chemomab's balance sheet shows $6.1 million in cash and equivalents, alongside minimal total debt of $324,000. The limited cash reserves raise concerns about near-term liquidity, likely necessitating additional financing to sustain operations. The company's financial health is precarious, given its burn rate and lack of revenue, common challenges for clinical-stage biotechs.

Growth Trends And Dividend Policy

Growth prospects hinge on clinical milestones for CM-101, with no near-term revenue expected. Chemomab does not pay dividends, consistent with its focus on reinvesting all available capital into R&D. The company's trajectory depends on successful trial outcomes and securing partnerships or additional funding to advance its pipeline.

Valuation And Market Expectations

Market valuation is speculative, driven by potential rather than current financial performance. Investors likely price in clinical success and future commercialization potential, though risks are high given the binary nature of biotech outcomes. The absence of revenue and negative earnings make traditional valuation metrics inapplicable.

Strategic Advantages And Outlook

Chemomab's strategic advantage lies in its novel CM-101 mechanism, targeting CCL24, which could differentiate it in fibrotic diseases. However, the outlook is uncertain, contingent on clinical data, regulatory progress, and funding. Near-term challenges include managing cash burn and advancing trials, while long-term success depends on achieving proof of concept and attracting commercialization partners.

Sources

Company filings, CIK 0001534248

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