investorscraft@gmail.com

Intrinsic ValueCardiol Therapeutics Inc. (CRDL)

Previous Close$0.95
Intrinsic Value
Upside potential
Previous Close
$0.95

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

Cardiol Therapeutics Inc. is a clinical-stage biotechnology company focused on developing innovative therapies for cardiovascular diseases, particularly inflammatory heart conditions. The company’s core revenue model is currently non-existent as it operates in a pre-revenue phase, relying on funding from equity offerings and grants to advance its pipeline. Cardiol’s lead candidate, CardiolRx™, is a pharmaceutically produced cannabidiol formulation targeting pericarditis and myocarditis, positioning the company in the niche but high-potential cardiology segment of the biopharma industry. The firm differentiates itself through a precision medicine approach, aiming to address unmet medical needs in rare and orphan cardiovascular indications. Its market positioning is as an emerging player in the cardiology space, competing with larger biotech firms but with a specialized focus on inflammation-driven cardiac conditions. The company’s success hinges on clinical validation, regulatory milestones, and eventual commercialization partnerships or acquisitions.

Revenue Profitability And Efficiency

Cardiol Therapeutics reported no revenue in FY 2023, reflecting its pre-commercial stage. The company posted a net loss of $28.1 million, driven by R&D expenses and operational costs, with diluted EPS at -$0.44. Operating cash flow was negative at $25.1 million, while capital expenditures were minimal at $21,290, indicating a lean operational structure focused on clinical development rather than infrastructure.

Earnings Power And Capital Efficiency

With no earnings or operating income, Cardiol’s capital efficiency is measured by its ability to fund R&D and clinical trials. The company’s cash burn rate and negative operating cash flow highlight its dependence on external financing. Its ability to advance its pipeline without significant capital expenditures suggests disciplined resource allocation, though long-term sustainability hinges on successful trial outcomes and future funding.

Balance Sheet And Financial Health

Cardiol ended FY 2023 with $30.6 million in cash and equivalents, providing a runway for near-term operations. Total debt was negligible at $158,532, indicating a strong liquidity position relative to liabilities. The absence of revenue and reliance on equity financing underscore the speculative nature of its financial health, which remains tied to clinical progress and investor confidence.

Growth Trends And Dividend Policy

Growth is entirely pipeline-dependent, with no commercial traction to date. The company does not pay dividends, consistent with its focus on reinvesting all available capital into R&D. Future growth will be contingent on clinical milestones, regulatory approvals, and potential partnerships, with no near-term visibility on revenue generation or profitability.

Valuation And Market Expectations

As a pre-revenue biotech, Cardiol’s valuation is driven by speculative potential rather than fundamentals. Market expectations are tied to clinical trial outcomes, with investors pricing in the possibility of breakthrough therapies. The stock’s performance will likely remain volatile, reflecting binary outcomes in drug development and broader biotech sector sentiment.

Strategic Advantages And Outlook

Cardiol’s strategic advantage lies in its focused pipeline targeting underserved cardiovascular indications. The outlook is highly speculative, with success dependent on clinical data, regulatory pathways, and funding. Near-term catalysts include trial readouts, while long-term viability hinges on commercialization or acquisition. The company operates in a high-risk, high-reward segment, with significant upside potential but no margin for error in execution.

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