investorscraft@gmail.com

Intrinsic ValueHelix BioPharma Corp. (HBP.TO)

Previous Close$2.03
Intrinsic Value
Upside potential
Previous Close
$2.03

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

Helix BioPharma Corp. is a Canadian immune-oncology company focused on developing innovative therapies for cancer treatment. Its lead candidate, L-DOS47, targets non-small cell lung cancer (NSCLC), while V-DOS47 is designed to inhibit vascular epithelial growth factor receptor 2 (VEGFR2). The company operates in the highly competitive biotechnology sector, where it differentiates itself through strategic collaborations, including partnerships with Moffitt Cancer Center and ProMab Biotechnologies, to enhance therapeutic efficacy and expand its pipeline. Helix BioPharma’s revenue model is primarily driven by research grants, licensing agreements, and potential future commercialization of its drug candidates. Its market position is that of a clinical-stage biotech firm with a niche focus on immuno-oncology, leveraging proprietary DOS47 technology to address unmet medical needs in oncology. The company’s collaborations with academic and industry partners strengthen its credibility and provide access to complementary expertise, though its lack of commercialized products leaves it reliant on external funding and clinical success.

Revenue Profitability And Efficiency

Helix BioPharma reported no revenue in the latest fiscal period, reflecting its pre-commercial stage. The company posted a net loss of CAD 9.26 million, with diluted EPS of -CAD 0.21, underscoring its heavy investment in R&D. Operating cash flow was negative at CAD 5.22 million, while capital expenditures were minimal (CAD 14,000), indicating that expenditures are primarily directed toward clinical development rather than infrastructure.

Earnings Power And Capital Efficiency

With no current revenue streams, Helix BioPharma’s earnings power is entirely dependent on the successful development and eventual commercialization of its drug candidates. The company’s capital efficiency is constrained by its reliance on external funding, as evidenced by its negative operating cash flow and limited cash reserves of CAD 1.08 million. Its ability to sustain operations hinges on securing additional financing or partnership deals.

Balance Sheet And Financial Health

Helix BioPharma’s balance sheet reflects a cash position of CAD 1.08 million with no debt, providing some financial flexibility. However, the lack of revenue and consistent operating losses raise concerns about liquidity. The company’s ability to continue as a going concern depends on successful capital raises, clinical milestones, or strategic collaborations to fund ongoing operations.

Growth Trends And Dividend Policy

As a clinical-stage biotech firm, Helix BioPharma’s growth trajectory is tied to the progression of its pipeline, particularly L-DOS47 and V-DOS47. The company does not pay dividends, reinvesting all available capital into R&D. Future growth will depend on clinical trial outcomes, regulatory approvals, and potential licensing or commercialization agreements.

Valuation And Market Expectations

With a market cap of CAD 50.9 million and negative earnings, Helix BioPharma’s valuation is speculative, driven by investor optimism around its immuno-oncology pipeline. The stock’s beta of -0.924 suggests low correlation with broader market movements, typical of early-stage biotech firms. Market expectations hinge on clinical progress and partnership announcements.

Strategic Advantages And Outlook

Helix BioPharma’s strategic advantages include its proprietary DOS47 platform and collaborations with leading research institutions. However, its outlook remains uncertain due to its pre-revenue status and reliance on clinical success. Near-term catalysts include trial updates and potential partnerships, while long-term viability depends on regulatory approvals and commercialization efforts.

Sources

Company filings, Toronto Stock Exchange (TSX) disclosures

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