investorscraft@gmail.com

Intrinsic ValueEnlivex Therapeutics Ltd. (ENLV)

Previous Close$1.02
Intrinsic Value
Upside potential
Previous Close
$1.02

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

Enlivex Therapeutics Ltd. is a clinical-stage biotechnology company focused on developing novel immunotherapies targeting life-threatening inflammatory conditions. The company’s lead product candidate, Allocetra, is designed to reprogram macrophages to restore immune homeostasis, addressing unmet needs in sepsis, solid organ dysfunction, and other inflammatory diseases. Operating in the highly competitive biopharmaceutical sector, Enlivex differentiates itself through its proprietary macrophage reprogramming technology, positioning it as a potential disruptor in immunotherapy. The company’s revenue model relies on strategic partnerships, grants, and future commercialization of its pipeline, with no current product sales. Enlivex’s market position hinges on successful clinical trials and regulatory approvals, which could unlock significant value in the multi-billion-dollar inflammation and immunotherapy markets. Its focus on severe inflammatory conditions aligns with growing demand for targeted therapies, though it faces competition from larger biotech firms with broader portfolios.

Revenue Profitability And Efficiency

Enlivex reported no revenue for the period, reflecting its pre-commercial stage. The company posted a net loss of $15.0 million, with an EPS of -$0.73, driven by R&D expenses and operational costs. Operating cash flow was negative at $13.0 million, underscoring its reliance on external funding to sustain clinical development. Capital expenditures were minimal at $103,000, indicating a lean operational focus on advancing its pipeline.

Earnings Power And Capital Efficiency

With no revenue streams, Enlivex’s earnings power remains contingent on successful clinical outcomes and future commercialization. The company’s capital efficiency is challenged by high R&D burn rates, though its modest capital expenditures suggest disciplined resource allocation. Diluted shares outstanding stood at 20.5 million, with no significant dilution reported during the period.

Balance Sheet And Financial Health

Enlivex’s balance sheet shows $3.3 million in cash and equivalents, alongside $534,000 in total debt, indicating limited liquidity. The absence of revenue and persistent cash outflows raise concerns about near-term financial sustainability, likely necessitating additional financing to support ongoing trials and operations.

Growth Trends And Dividend Policy

Growth prospects hinge on clinical milestones, with no near-term revenue visibility. The company does not pay dividends, reinvesting all resources into R&D. Investor returns will depend on pipeline progress and potential partnerships or licensing deals.

Valuation And Market Expectations

Market valuation reflects high-risk, high-reward expectations tied to Allocetra’s clinical success. The absence of revenue and profitability metrics makes traditional valuation challenging, with investor focus on trial data and regulatory pathways.

Strategic Advantages And Outlook

Enlivex’s macrophage reprogramming technology offers a differentiated approach to inflammation, but clinical and regulatory risks remain high. The outlook depends on trial outcomes, funding availability, and strategic collaborations to advance its pipeline.

Sources

Company filings, CIK 0001596812

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