investorscraft@gmail.com

Intrinsic ValueCorMedix Inc. (CRMD)

Previous Close$7.77
Intrinsic Value
Upside potential
Previous Close
$7.77

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

CorMedix Inc. is a biopharmaceutical company focused on developing and commercializing therapeutic products for the prevention and treatment of infectious and inflammatory diseases. The company’s flagship product, DefenCath, is a novel antimicrobial solution designed to reduce catheter-related bloodstream infections (CRBSIs) in patients requiring chronic hemodialysis. Operating in the highly specialized and regulated healthcare sector, CorMedix targets a niche but critical market segment where unmet medical needs persist. The company’s revenue model hinges on successful commercialization and regulatory approvals, positioning it as a potential disruptor in infection control. With a focus on hospital and dialysis center adoption, CorMedix aims to leverage its proprietary technology to establish a strong foothold in the antimicrobial catheter lock solution market. The competitive landscape includes established players, but DefenCath’s unique formulation could provide a differentiated value proposition if clinical and commercial execution proves successful.

Revenue Profitability And Efficiency

CorMedix reported revenue of $43.5 million for FY 2024, reflecting its early-stage commercialization efforts. However, the company posted a net loss of $17.9 million, with diluted EPS of -$0.30, indicating ongoing investment in growth and operational scaling. Operating cash flow was negative at $50.6 million, underscoring the cash-intensive nature of biopharmaceutical development and market penetration. Capital expenditures were negligible, suggesting a lean asset-light approach.

Earnings Power And Capital Efficiency

The company’s negative earnings and cash flow highlight its pre-profitability phase, typical for clinical-stage biotech firms. With no significant capital expenditures, CorMedix appears to prioritize R&D and commercialization over fixed assets. The efficiency of its capital deployment will depend on DefenCath’s market adoption and the scalability of its commercial infrastructure.

Balance Sheet And Financial Health

CorMedix maintains a solid liquidity position with $40.7 million in cash and equivalents, providing a runway for near-term operations. Total debt is minimal at $517,000, indicating low leverage and financial flexibility. The balance sheet reflects a typical biotech profile—high cash reserves relative to debt but reliant on future funding to sustain operations until profitability is achieved.

Growth Trends And Dividend Policy

Growth is driven by DefenCath’s commercialization, with revenue generation being a recent development. The company does not pay dividends, reinvesting all cash flows into growth initiatives. Investor returns are contingent on successful product launches and potential partnerships or licensing deals to expand market reach.

Valuation And Market Expectations

The market likely values CorMedix based on its pipeline potential rather than current earnings. The negative EPS and cash flow suggest investors are pricing in future growth from DefenCath’s adoption. Valuation metrics may hinge on regulatory milestones, prescription trends, and competitive dynamics in the CRBSI prevention space.

Strategic Advantages And Outlook

CorMedix’s strategic advantage lies in DefenCath’s unique positioning as a patented antimicrobial solution. The outlook depends on execution in commercialization and potential regulatory expansions. Success in penetrating the dialysis market could pave the way for broader applications, but risks include competition and reimbursement challenges. The company’s ability to secure additional funding or partnerships will be critical for long-term viability.

Sources

Company filings, CIK 0001410098

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