investorscraft@gmail.com

Intrinsic ValueCocrystal Pharma, Inc. (COCP)

Previous Close$1.58
Intrinsic Value
Upside potential
Previous Close
$1.58

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

Cocrystal Pharma, Inc. is a clinical-stage biotechnology company focused on developing novel antiviral therapeutics for serious and chronic diseases. The company leverages its proprietary structure-based drug discovery platform to design and optimize small-molecule inhibitors targeting viral replication processes. Cocrystal operates in the highly competitive biopharmaceutical sector, where it differentiates itself through its emphasis on broad-spectrum antivirals for influenza, COVID-19, and hepatitis C. Its pipeline includes preclinical and Phase 1/2 candidates, positioning it as an emerging player in infectious disease therapeutics. The company’s revenue model relies heavily on strategic partnerships, grants, and potential licensing agreements, as it has yet to commercialize any products. Cocrystal’s market position is defined by its niche focus on structure-based drug design, which aims to improve efficacy and reduce resistance compared to traditional antivirals. While the company faces significant competition from larger biotech firms, its specialized approach and early-stage pipeline offer potential for differentiation in a high-growth therapeutic area.

Revenue Profitability And Efficiency

Cocrystal Pharma reported no revenue for the period, reflecting its pre-commercial stage. The company posted a net loss of $17.5 million, with diluted EPS of -$1.72, underscoring its heavy investment in R&D. Operating cash flow was negative at $16.5 million, while capital expenditures were minimal at $8,000, indicating that spending is primarily directed toward clinical development rather than infrastructure.

Earnings Power And Capital Efficiency

The company’s lack of earnings power is typical for a clinical-stage biotech, with losses driven by drug development costs. Capital efficiency is constrained by high R&D burn rates, though its modest capital expenditures suggest a lean operational model. The negative EPS highlights the challenges of funding early-stage trials without recurring revenue streams.

Balance Sheet And Financial Health

Cocrystal holds $9.9 million in cash and equivalents, providing limited runway given its $16.5 million operating cash outflow. Total debt stands at $1.8 million, which is relatively low but may necessitate additional financing to sustain operations. The balance sheet reflects the financial fragility typical of pre-revenue biotech firms reliant on external funding.

Growth Trends And Dividend Policy

Growth is contingent on clinical progress, with no near-term revenue catalysts. The company does not pay dividends, consistent with its focus on reinvesting resources into pipeline development. Future trends depend on trial outcomes and potential partnerships to advance its antiviral candidates toward commercialization.

Valuation And Market Expectations

Market expectations are speculative, given Cocrystal’s preclinical and early-stage pipeline. Valuation hinges on clinical milestones and partnership announcements rather than traditional financial metrics. Investors likely price in high risk-reward dynamics inherent in biotech ventures with unproven pipelines.

Strategic Advantages And Outlook

Cocrystal’s proprietary drug discovery platform offers a strategic edge in designing targeted antivirals. However, the outlook remains uncertain due to funding needs and clinical trial risks. Success depends on advancing candidates to later-stage trials and securing partnerships to mitigate financial constraints.

Sources

Company filings (CIK: 0001412486), financial statements for FY ending 2024-12-31

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