investorscraft@gmail.com

Intrinsic ValueEntera Bio Ltd. (ENTX)

Previous Close$1.37
Intrinsic Value
Upside potential
Previous Close
$1.37

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

Entera Bio Ltd. is a clinical-stage biotechnology company focused on developing orally delivered large molecule therapeutics, primarily targeting endocrine disorders such as osteoporosis and hypoparathyroidism. The company leverages its proprietary drug delivery platform to enhance bioavailability and patient compliance, addressing a critical unmet need in the biopharmaceutical market. Entera operates in a highly competitive sector dominated by injectable therapies, positioning itself as a disruptor with its non-invasive oral alternatives. Its lead candidates, EB613 and EB612, aim to capitalize on the growing demand for convenient treatment options in chronic disease management. The company’s revenue model relies on strategic partnerships, licensing agreements, and potential commercialization of its pipeline, though it remains pre-revenue with significant R&D expenditures. Entera’s niche focus on oral delivery of peptides and proteins differentiates it from larger biotech firms, but its success hinges on clinical validation and regulatory approvals.

Revenue Profitability And Efficiency

Entera Bio reported minimal revenue of $181,000 for the period, reflecting its early-stage status and reliance on grants or collaborations. The company posted a net loss of $9.5 million, with an EPS of -$0.25, underscoring its heavy investment in R&D. Operating cash flow was negative at $6.8 million, while capital expenditures were negligible, indicating a lean operational structure focused on advancing its clinical pipeline.

Earnings Power And Capital Efficiency

The company’s earnings power remains constrained by its pre-commercial stage, with losses driven by clinical trial costs and platform development. Capital efficiency is challenged by the capital-intensive nature of biotech R&D, though its modest debt ($272,000) and $8.7 million cash position provide limited runway. Shareholder dilution is a risk, given the 37.6 million shares outstanding and no near-term profitability.

Balance Sheet And Financial Health

Entera’s balance sheet reflects a cash reserve of $8.7 million against minimal debt, suggesting short-term liquidity but limited financial flexibility. The absence of significant liabilities is positive, but the company’s ability to fund operations hinges on additional financing or partnership deals. With no dividend payments, all resources are directed toward sustaining its clinical programs.

Growth Trends And Dividend Policy

Growth prospects depend on clinical milestones for EB613 and EB612, with no current revenue diversification. The company has no dividend policy, typical of pre-revenue biotech firms, and reinvests all capital into pipeline advancement. Investor returns are contingent on successful trial outcomes or strategic transactions, which could unlock value in the medium to long term.

Valuation And Market Expectations

Market expectations are speculative, given Entera’s early-stage pipeline and lack of profitability. Valuation likely hinges on binary events like trial results or partnerships. The stock’s performance will be sensitive to clinical updates, with limited fundamental support until commercialization or licensing deals materialize.

Strategic Advantages And Outlook

Entera’s oral delivery platform offers a differentiated approach in a market dominated by injectables, potentially capturing niche demand. However, the outlook is highly uncertain, with success dependent on clinical efficacy, regulatory hurdles, and funding. Near-term risks include cash burn and competition, while long-term upside lies in pipeline validation and strategic alliances.

Sources

Company filings, CIK 0001638097

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