investorscraft@gmail.com

Intrinsic ValueImmuron Limited (IMRN)

Previous Close$0.93
Intrinsic Value
Upside potential
Previous Close
$0.93

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

Immuron Limited operates in the biotechnology sector, specializing in the development and commercialization of oral immunotherapeutics targeting gastrointestinal and liver diseases. The company’s core revenue model is driven by product sales, primarily its Travelan and Protectyn brands, which are marketed as over-the-counter therapeutics for traveler’s diarrhea and immune support. Immuron leverages its proprietary platform technology to develop novel treatments, positioning itself as a niche player in the global biopharmaceutical market. The company’s focus on oral immunotherapy differentiates it from injectable alternatives, offering a unique value proposition in preventive and therapeutic healthcare. Despite its specialized focus, Immuron competes in a highly competitive and regulated industry dominated by larger pharmaceutical firms. Its market position is bolstered by strategic partnerships and a pipeline targeting unmet medical needs, though its commercial scale remains limited compared to industry leaders.

Revenue Profitability And Efficiency

Immuron reported revenue of $4.9 million for FY 2024, reflecting its reliance on product sales. The company posted a net loss of $6.9 million, with diluted EPS of -$1.22, indicating ongoing challenges in achieving profitability. Operating cash flow was negative at $5.9 million, underscoring the need for further capital efficiency improvements to sustain operations and fund R&D initiatives.

Earnings Power And Capital Efficiency

The company’s negative earnings and operating cash flow highlight its current reliance on external funding to support its business model. With minimal capital expenditures ($195), Immuron’s focus remains on optimizing its existing assets and pipeline rather than significant infrastructure investments. The low debt level suggests a conservative financial approach, but the lack of profitability raises questions about long-term capital efficiency.

Balance Sheet And Financial Health

Immuron maintains a solid liquidity position with $11.7 million in cash and equivalents, providing a buffer against near-term operational needs. Total debt is negligible at $173,497, indicating a low leverage profile. The company’s financial health appears stable in the short term, though sustained losses may necessitate additional fundraising to support growth and R&D activities.

Growth Trends And Dividend Policy

Growth trends are muted, with revenue figures suggesting limited scalability under the current business model. The company does not pay dividends, reflecting its focus on reinvesting available resources into research and commercialization efforts. Future growth will likely depend on pipeline advancements and market expansion for its existing products.

Valuation And Market Expectations

Given its negative earnings and modest revenue base, Immuron’s valuation is likely driven by speculative interest in its pipeline rather than current financial performance. Market expectations appear tempered, with investors focusing on potential breakthroughs in its immunotherapy platform rather than near-term profitability.

Strategic Advantages And Outlook

Immuron’s strategic advantages lie in its proprietary oral immunotherapy technology and niche market focus. The outlook hinges on its ability to advance its pipeline, secure regulatory approvals, and expand commercialization efforts. Success in these areas could position the company for sustainable growth, though execution risks and competitive pressures remain significant challenges.

Sources

Company filings, CIK 0001660046

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