investorscraft@gmail.com

Intrinsic ValueCRISM Therapeutics Corporation (CRTX.L)

Previous Close£10.25
Intrinsic Value
Upside potential
Previous Close
£10.25

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

CRISM Therapeutics Corporation operates in the biotechnology sector, specializing in innovative drug delivery technologies aimed at enhancing the efficacy of cancer treatments for solid tumors. The company’s flagship product, ChemoSeed, is a targeted implantable chemotherapy delivery system designed to maximize therapeutic impact by delivering high concentrations of drugs directly to tumor sites or post-resection margins. This approach minimizes systemic toxicity while improving localized treatment outcomes, particularly for gliomas, a challenging form of brain cancer. CRISM’s business model hinges on advancing its proprietary technology through clinical development and eventual commercialization, positioning it as a niche player in the oncology-focused biotech space. The company’s focus on precision medicine aligns with broader industry trends toward personalized cancer therapies, though its early-stage status means it competes in a high-risk, high-reward segment dominated by larger pharmaceutical firms with deeper pipelines. CRISM’s market differentiation lies in its localized delivery mechanism, which could address unmet needs in hard-to-treat cancers if clinical validation is achieved.

Revenue Profitability And Efficiency

CRISM Therapeutics reported no revenue for FY 2023, reflecting its pre-commercial stage as a clinical-stage biotech firm. The company posted a net loss of £9.647 million, driven by research and development expenditures necessary to advance its ChemoSeed technology. Operating cash flow was negative £2.77 million, underscoring the capital-intensive nature of its operations, though it maintained no capital expenditures during the period.

Earnings Power And Capital Efficiency

With no revenue and significant R&D costs, CRISM’s earnings power remains constrained by its developmental focus. The diluted EPS of -£0.27 reflects the company’s reliance on funding to sustain operations. Capital efficiency metrics are not yet applicable, given the absence of commercial activity, though its cash position of £4.384 million provides limited runway for continued research efforts.

Balance Sheet And Financial Health

CRISM’s balance sheet shows £4.384 million in cash and equivalents, with no debt, indicating a clean but constrained financial structure. The absence of leverage is typical for early-stage biotech firms, but the modest cash reserves highlight the need for additional financing to support ongoing clinical development and potential commercialization efforts.

Growth Trends And Dividend Policy

As a clinical-stage company, CRISM’s growth trajectory depends on the success of its ChemoSeed technology in clinical trials and regulatory milestones. No dividends are paid, consistent with its focus on reinvesting available capital into R&D. Future growth hinges on securing partnerships, grants, or equity financing to advance its pipeline.

Valuation And Market Expectations

The market capitalization of approximately £1.61 million reflects the high-risk profile of an early-stage biotech firm with no revenue. The low beta of 0.225 suggests limited correlation with broader market movements, typical for niche, development-phase companies. Investor expectations are likely tied to clinical progress rather than near-term financial performance.

Strategic Advantages And Outlook

CRISM’s strategic advantage lies in its targeted drug delivery technology, which could fill a critical gap in oncology treatment if proven effective. However, the outlook remains speculative, contingent on clinical validation, regulatory approvals, and successful commercialization. The company’s ability to secure additional funding and navigate the complex biotech landscape will be pivotal in determining its long-term viability.

Sources

Company filings, London Stock Exchange 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