investorscraft@gmail.com

Intrinsic ValueCardiol Therapeutics Inc. (CRDL.TO)

Previous Close$1.28
Intrinsic Value
Upside potential
Previous Close
$1.28

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 biopharmaceutical company specializing in the development of anti-fibrotic and anti-inflammatory therapies targeting cardiovascular diseases (CVD). The company’s lead candidate, CardiolRx, is currently in Phase II/III trials for COVID-19-related cardiovascular complications and acute myocarditis, positioning it in the high-potential niche of cardioprotective therapeutics. With a secondary focus on a subcutaneous formulation for heart failure-associated fibrosis, Cardiol aims to address unmet medical needs in a market with significant growth potential due to rising CVD prevalence globally. The company operates in the competitive specialty pharmaceuticals sector, where differentiation hinges on clinical efficacy and regulatory milestones. Its asset-light, R&D-driven model prioritizes strategic partnerships and trial advancements over near-term revenue generation, typical of early-stage biotech firms. Cardiol’s market positioning is bolstered by its targeted approach to inflammation and fibrosis—key pathways in CVD progression—which could offer advantages over broader-spectrum therapies if clinical data proves compelling.

Revenue Profitability And Efficiency

As a pre-revenue clinical-stage company, Cardiol reported no revenue in the latest fiscal period, with a net loss of CAD 36.7 million, reflecting heavy R&D investments. Operating cash flow was negative CAD 25.1 million, consistent with its developmental focus, while capital expenditures remained minimal (CAD 21,290), underscoring an asset-light model reliant on outsourced clinical trials.

Earnings Power And Capital Efficiency

Cardiol’s earnings power is contingent on clinical trial outcomes, with current losses (diluted EPS of CAD -0.51) typical of its lifecycle stage. The company’s capital efficiency is directed toward advancing CardiolRx, with CAD 30.6 million in cash reserves providing a runway for near-term operations, though additional funding may be required to reach commercialization.

Balance Sheet And Financial Health

Cardiol maintains a strong liquidity position with CAD 30.6 million in cash and equivalents against negligible total debt (CAD 158,532), indicating low leverage. The balance sheet is typical of a biotech firm in clinical trials, with financial health hinging on future funding rounds or partnerships to sustain operations until pivotal data readouts.

Growth Trends And Dividend Policy

Growth is tied to clinical milestones, particularly CardiolRx’s Phase II/III trials, with no dividends issued as the company reinvests all capital into R&D. The addressable market for cardioprotective therapies is expanding due to aging populations and post-COVID-19 complications, but revenue generation remains years away pending regulatory approvals.

Valuation And Market Expectations

The CAD 125.6 million market cap reflects investor optimism around CardiolRx’s potential, with a beta of 0.66 suggesting lower volatility than the broader market. Valuation is speculative, hinging on clinical progress, and lacks traditional metrics like P/E due to the absence of revenue.

Strategic Advantages And Outlook

Cardiol’s focus on niche CVD indications and fibrosis mechanisms could differentiate it in a crowded market, but success depends on clinical data. Near-term risks include trial delays or negative outcomes, while long-term potential lies in partnerships or acquisition interest from larger pharma players seeking innovative cardiology assets.

Sources

Company filings, TSX disclosures

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