investorscraft@gmail.com

Intrinsic ValueGrace Therapeutics, Inc. (GRCE)

Previous Close$3.63
Intrinsic Value
Upside potential
Previous Close
$3.63

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2025 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Grace Therapeutics, Inc. operates in the biotechnology sector, focusing on the development of novel therapeutics for unmet medical needs. The company's core revenue model is currently non-existent, as it remains in the pre-revenue stage, relying on funding to advance its pipeline. Grace Therapeutics is positioned as an early-stage biotech firm, with its market relevance contingent on successful clinical trials and eventual commercialization of its drug candidates. The competitive landscape is intense, with numerous firms vying for breakthroughs in similar therapeutic areas, requiring significant R&D investment and regulatory navigation. The company’s long-term viability hinges on its ability to transition from research to revenue-generating products, a common challenge for biotech startups.

Revenue Profitability And Efficiency

Grace Therapeutics reported no revenue for FY 2024, reflecting its pre-commercialization status. The net loss of $12.85 million underscores the high costs associated with drug development, typical for clinical-stage biotech firms. Operating cash flow was negative at $12.33 million, further highlighting the cash-intensive nature of its operations. Capital expenditures were minimal at $22,000, suggesting limited investment in physical assets as the company prioritizes R&D.

Earnings Power And Capital Efficiency

The company’s diluted EPS of -$1.73 reflects its current lack of earnings power, common for firms in the development phase. With no revenue streams, capital efficiency metrics are not applicable, and the focus remains on securing funding to sustain operations. The absence of debt indicates reliance on equity financing, which may dilute existing shareholders but preserves financial flexibility.

Balance Sheet And Financial Health

Grace Therapeutics maintains a strong liquidity position with $23.01 million in cash and equivalents, providing a runway to fund operations in the near term. The absence of total debt reduces financial risk, though the company’s ability to raise additional capital will be critical as it advances its pipeline. Shareholders’ equity is likely under pressure due to persistent losses.

Growth Trends And Dividend Policy

Growth prospects are tied to clinical milestones, with no near-term revenue visibility. The company does not pay dividends, consistent with its focus on reinvesting all available resources into R&D. Future growth will depend on successful trial outcomes and partnerships to commercialize its therapies, a process that may take several years.

Valuation And Market Expectations

Valuation is speculative, driven by potential rather than current financial performance. Investors likely price the stock based on pipeline progress and market opportunities, with high volatility expected. The lack of revenue or profitability metrics makes traditional valuation methods challenging to apply.

Strategic Advantages And Outlook

Grace Therapeutics’ strategic advantage lies in its focus on addressing unmet medical needs, which could yield high rewards if its therapies gain approval. However, the outlook remains uncertain, contingent on clinical success and funding. The biotech sector’s inherent risks, including trial failures and regulatory hurdles, pose significant challenges.

Sources

Company filings (CIK: 0001444192)

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2026202720282029203020312032203320342035203620372038203920402041204220432044204520462047204820492050

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