investorscraft@gmail.com

Intrinsic ValueGenprex, Inc. (GNPX)

Previous Close$2.64
Intrinsic Value
Upside potential
Previous Close
$2.64

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

Genprex, Inc. is a clinical-stage gene therapy company focused on developing innovative treatments for cancer and other serious diseases. The company leverages its proprietary Oncoprex® Delivery System, a non-viral platform designed to deliver tumor suppressor genes directly to cancer cells. Genprex operates in the highly competitive biotechnology sector, where it aims to differentiate itself through its unique gene-editing approach and potential to address unmet medical needs in oncology. The company’s revenue model is primarily driven by research grants, partnerships, and future commercialization of its therapies, contingent on successful clinical trials and regulatory approvals. Despite its early-stage status, Genprex has positioned itself as a niche player in gene therapy, targeting specific cancers with limited treatment options. Its market potential hinges on clinical validation, scalability, and the ability to secure strategic collaborations to advance its pipeline.

Revenue Profitability And Efficiency

Genprex reported no revenue for the period, reflecting its pre-commercial stage. The company posted a net loss of approximately $21.4 billion, with diluted EPS of -$5,339.07, underscoring significant R&D and operational expenses. Operating cash flow was negative at -$17.1 million, indicating heavy investment in clinical development. Capital expenditures were negligible, suggesting a lean asset-light model focused on intellectual property and trials.

Earnings Power And Capital Efficiency

The company’s earnings power remains constrained by its lack of commercialized products and reliance on external funding. High R&D costs dominate its financial profile, with capital efficiency metrics currently unfavorable due to minimal revenue generation. Genprex’s ability to monetize its pipeline will determine future earnings potential, but near-term profitability is unlikely without successful trial outcomes or partnerships.

Balance Sheet And Financial Health

Genprex’s balance sheet shows $1.6 million in cash and equivalents, with no reported debt, providing limited liquidity for ongoing operations. The absence of leverage is a positive, but the modest cash position raises concerns about funding runway. The company will likely require additional capital raises or grants to sustain its clinical programs beyond the near term.

Growth Trends And Dividend Policy

Growth prospects are tied to clinical milestones, with no current revenue streams or dividends. The company’s pipeline progression will dictate its trajectory, but investor returns are speculative until commercialization. Genprex does not pay dividends, reinvesting all resources into R&D to advance its gene therapy candidates.

Valuation And Market Expectations

Valuation is driven by speculative potential rather than fundamentals, given the absence of revenue and high cash burn. Market expectations hinge on clinical data readouts and regulatory progress, with significant upside contingent on successful trials. The stock is likely to remain volatile, reflecting binary outcomes inherent to early-stage biotech.

Strategic Advantages And Outlook

Genprex’s key advantage lies in its proprietary gene delivery technology, which could disrupt traditional oncology treatments if proven effective. However, the outlook is highly uncertain, dependent on clinical success and funding stability. Strategic partnerships or licensing deals would bolster its position, but near-term risks outweigh tangible opportunities until pivotal data emerges.

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