investorscraft@gmail.com

Intrinsic ValueHemostemix Inc. (HEM.V)

Previous Close$0.10
Intrinsic Value
Upside potential
Previous Close
$0.10

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

Hemostemix Inc. operates as a clinical-stage biotechnology company focused on developing autologous cell therapies derived from patients' own blood. The company's core technology platform centers on isolating and expanding therapeutic cell populations, with its lead candidate ACP-01 targeting critical limb ischemia and other vascular diseases. Operating in the highly specialized regenerative medicine sector, Hemostemix's approach leverages a non-invasive blood draw to create personalized treatments, positioning it within the growing cell therapy market that addresses significant unmet medical needs in cardiovascular and peripheral arterial diseases. The company's strategic focus on autologous therapies differentiates it from allogeneic approaches, potentially offering reduced immune rejection risks while requiring sophisticated manufacturing capabilities. Hemostemix maintains a niche position as a development-stage entity competing against larger biotechnology firms and pharmaceutical companies pursuing similar vascular regeneration targets, with its current market presence primarily reflecting its clinical progress rather than commercial revenue generation.

Revenue Profitability And Efficiency

As a pre-commercial biotechnology company, Hemostemix generated no revenue during the period while reporting a net loss of CAD 2.6 million. The absence of product sales reflects the company's current stage of clinical development, with resources primarily allocated to research and clinical trial activities. Operating cash flow remained negative at CAD 1.9 million, consistent with the cash burn profile typical of companies advancing therapeutic candidates through clinical testing phases without commercial operations.

Earnings Power And Capital Efficiency

The company's earnings power remains unrealized pending successful clinical development and regulatory approval of its therapeutic pipeline. Current operations are characterized by significant research and development expenditures with negative diluted EPS of CAD 0.0275. Capital efficiency metrics are challenging to assess given the early-stage nature of the business, where value creation is measured through clinical milestones rather than traditional financial returns on invested capital.

Balance Sheet And Financial Health

Hemostemix maintains a constrained financial position with CAD 705,700 in cash and equivalents against total debt of CAD 4.9 million. This limited liquidity position suggests the company will likely require additional financing to support ongoing clinical development activities and operational needs. The balance sheet structure reflects the high-risk profile typical of development-stage biotech companies, with financial flexibility dependent on capital market conditions and investor appetite for preclinical assets.

Growth Trends And Dividend Policy

Growth prospects are entirely tied to clinical development milestones for ACP-01, currently in Phase II trials for critical limb ischemia. The company maintains no dividend policy, consistent with its pre-revenue status and need to conserve capital for research activities. Future value accretion depends on successful trial outcomes, regulatory progress, and potential partnership opportunities that could provide non-dilutive funding for advanced clinical studies.

Valuation And Market Expectations

The market capitalization of approximately CAD 17.2 million primarily reflects speculative value assigned to the company's intellectual property and clinical pipeline rather than current financial performance. The negative beta of -0.202 suggests low correlation with broader market movements, characteristic of micro-cap biotechnology stocks whose valuations are driven by binary clinical outcomes rather than macroeconomic factors. Market expectations appear focused on clinical trial results that could significantly revalue the company.

Strategic Advantages And Outlook

Hemostemix's strategic position hinges on its proprietary autologous cell therapy platform and the clinical validation of ACP-01. The outlook remains highly dependent on clinical trial outcomes, regulatory interactions, and the company's ability to secure sufficient funding to advance its pipeline. Success would position the company as a potential acquisition target for larger pharmaceutical firms seeking regenerative medicine assets, while failure to achieve clinical milestones could challenge its ongoing viability.

Sources

Company filingsTSXV 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