investorscraft@gmail.com

Intrinsic ValueCyclerion Therapeutics, Inc. (CYCN)

Previous Close$2.46
Intrinsic Value
Upside potential
Previous Close
$2.46

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

Cyclerion Therapeutics, Inc. is a clinical-stage biopharmaceutical company focused on developing novel therapeutics targeting serious central nervous system (CNS) disorders. The company leverages its proprietary soluble guanylate cyclase (sGC) pharmacology platform to discover and advance treatments for conditions with high unmet medical needs, such as neurodegenerative and neuropsychiatric diseases. Cyclerion's pipeline includes investigational drugs designed to modulate the sGC pathway, which plays a critical role in cellular signaling and vascular function. The company operates in a highly competitive and capital-intensive sector, where success hinges on clinical trial outcomes and regulatory approvals. Cyclerion's market position is that of a niche player, prioritizing precision medicine approaches to address complex CNS disorders. Its revenue model primarily relies on strategic partnerships, licensing agreements, and potential future commercialization of its pipeline assets. The biopharmaceutical industry demands significant R&D investment, and Cyclerion's ability to secure funding and advance its candidates will be pivotal to its long-term viability.

Revenue Profitability And Efficiency

Cyclerion reported revenue of $2 million for the fiscal year ending December 31, 2024, alongside a net loss of $3.1 million. The diluted EPS stood at -$1.21, reflecting the company's pre-revenue stage and heavy reliance on R&D expenditures. Operating cash flow was negative at $4.3 million, with no capital expenditures recorded, indicating a focus on conserving liquidity amid clinical development priorities.

Earnings Power And Capital Efficiency

The company's earnings power remains constrained due to its clinical-stage status, with no significant revenue streams beyond limited partnerships. Capital efficiency is challenged by high R&D costs, though the absence of debt provides some flexibility. The negative operating cash flow underscores the need for additional funding to sustain operations and advance pipeline candidates.

Balance Sheet And Financial Health

Cyclerion's balance sheet shows $3.2 million in cash and equivalents, with no outstanding debt, providing a modest liquidity buffer. However, the limited cash position relative to operating burn rates suggests potential near-term financing needs. The absence of leverage is a positive, but the company's financial health hinges on its ability to secure additional capital or achieve milestone-driven partnerships.

Growth Trends And Dividend Policy

Growth prospects are tied to clinical progress and potential regulatory milestones, with no current dividend policy given the pre-revenue stage. The company's trajectory will depend on successful trial outcomes and strategic collaborations. Investor returns are likely deferred until pipeline assets demonstrate commercial viability or attract partnership interest.

Valuation And Market Expectations

Market expectations for Cyclerion are speculative, reflecting its early-stage pipeline and binary outcomes inherent to biotech investing. Valuation metrics are less relevant at this stage, with investor focus on clinical data readouts and funding runway. The stock's performance will likely correlate with pipeline advancements or setbacks.

Strategic Advantages And Outlook

Cyclerion's strategic advantage lies in its specialized sGC platform and focus on high-need CNS disorders. The outlook remains uncertain, contingent on clinical success and funding stability. Near-term catalysts include trial progress and potential partnerships, while long-term viability depends on translating scientific innovation into approved therapies.

Sources

Company filings, CIK 0001755237

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