investorscraft@gmail.com

Intrinsic ValueGH Research PLC (GHRS)

Previous Close$15.66
Intrinsic Value
Upside potential
Previous Close
$15.66

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

GH Research PLC is a clinical-stage biopharmaceutical company focused on developing novel therapies for psychiatric and neurological disorders. The company’s lead candidate, GH001, is an investigational treatment for treatment-resistant depression (TRD), leveraging a proprietary inhalation delivery system. Operating in the highly specialized CNS therapeutics sector, GH Research targets unmet medical needs with a precision medicine approach. The company’s revenue model is currently pre-commercial, relying on capital markets and partnerships to fund R&D. Its market positioning hinges on the potential differentiation of its platform, which aims to offer rapid and sustained antidepressant effects. The competitive landscape includes established pharmaceutical firms and emerging biotechs, but GH Research’s focus on innovative delivery mechanisms could carve a niche in the TRD market. Success will depend on clinical validation, regulatory milestones, and eventual commercialization strategy.

Revenue Profitability And Efficiency

GH Research PLC reported no revenue in the period, reflecting its pre-commercial stage. Net income stood at -$38.96 million, with diluted EPS of -$0.75, underscoring significant R&D investments. Operating cash flow was -$42.29 million, while capital expenditures were minimal at -$49,000, indicating a lean operational structure focused on clinical development rather than infrastructure.

Earnings Power And Capital Efficiency

The company’s negative earnings and cash flow highlight its reliance on external funding to advance its pipeline. Capital efficiency is currently low, as expected for a clinical-stage biotech, with resources directed toward GH001’s development. Future earnings power will depend on successful trial outcomes, regulatory approvals, and commercialization capabilities.

Balance Sheet And Financial Health

GH Research maintains a solid liquidity position with $100.79 million in cash and equivalents, against minimal total debt of $624,000. This provides a runway to fund operations and clinical trials in the near term. The absence of significant leverage supports financial flexibility, though further capital raises may be necessary to reach commercialization.

Growth Trends And Dividend Policy

Growth is entirely pipeline-driven, with no dividends issued. The company’s trajectory hinges on GH001’s clinical progress and potential market entry. Given its stage, shareholder returns are deferred until therapeutic candidates achieve regulatory and commercial milestones.

Valuation And Market Expectations

Valuation is speculative, tied to GH001’s potential in the TRD market. The absence of revenue and negative earnings align with early-stage biotech profiles. Market expectations are likely focused on clinical data readouts and partnership announcements.

Strategic Advantages And Outlook

GH Research’s strategic edge lies in its differentiated delivery platform and focus on high-need CNS disorders. The outlook depends on clinical success, with near-term catalysts including trial results and regulatory interactions. Long-term viability will require scaling manufacturing and commercial capabilities if GH001 gains approval.

Sources

Company filings (10-K, investor presentations)

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