investorscraft@gmail.com

Intrinsic ValueInMed Pharmaceuticals Inc. (IN.TO)

Previous Close$4.19
Intrinsic Value
Upside potential
Previous Close
$4.19

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

InMed Pharmaceuticals Inc. is a clinical-stage biotechnology company specializing in the research and development of cannabinoid-based therapies targeting dermatological and ocular diseases. The company's core revenue model hinges on advancing its proprietary drug candidates, such as INM-755 for epidermolysis bullosa and INM-088 for glaucoma, through clinical trials with the aim of securing regulatory approvals and eventual commercialization. InMed differentiates itself through its IntegraSyn biosynthesis platform, which enables cost-effective production of pharmaceutical-grade cannabinoids, positioning it as a potential leader in cannabinoid therapeutics. Operating in the highly competitive biotech sector, InMed focuses on niche indications with high unmet medical needs, leveraging its expertise in cannabinoid science to carve out a specialized market position. Collaborations, such as its partnership with BayMedica Inc., further bolster its R&D capabilities and manufacturing scalability. The company’s strategic emphasis on rare diseases and innovative delivery mechanisms could provide a competitive edge in the evolving cannabinoid pharmaceutical landscape.

Revenue Profitability And Efficiency

InMed reported revenue of CAD 4.6 million for the period, primarily driven by research collaborations and grants. The company posted a net loss of CAD 7.7 million, reflecting its clinical-stage status with significant R&D expenditures. Operating cash flow was negative at CAD 7.0 million, underscoring the capital-intensive nature of drug development, though no capital expenditures were recorded during the period.

Earnings Power And Capital Efficiency

The diluted EPS of CAD -1.01 highlights the company's current lack of earnings power as it invests heavily in pipeline development. With no dividend payouts, all retained capital is directed toward advancing clinical programs, indicating a focus on long-term value creation rather than short-term profitability.

Balance Sheet And Financial Health

InMed maintains a modest financial position with CAD 6.6 million in cash and equivalents, providing limited runway for operations. Total debt stands at CAD 0.96 million, suggesting manageable leverage, but the company’s reliance on external funding to sustain R&D activities remains a critical consideration for liquidity.

Growth Trends And Dividend Policy

Growth is contingent on clinical milestones, with INM-755’s Phase I progress being a near-term catalyst. The company does not pay dividends, reinvesting all resources into pipeline advancement. Investor returns are likely tied to binary outcomes from clinical trials and potential partnerships or licensing deals.

Valuation And Market Expectations

The market cap is not publicly disclosed, but the company’s high beta of 1.55 reflects significant volatility, typical of clinical-stage biotech firms. Valuation hinges on speculative upside from pipeline success, with risks tied to trial failures or funding shortfalls.

Strategic Advantages And Outlook

InMed’s proprietary biosynthesis platform and focus on rare diseases provide strategic differentiation, but its outlook remains highly uncertain pending clinical data. Success in advancing INM-755 or securing additional partnerships could unlock value, while delays may necessitate further dilutive financing.

Sources

Company filings, 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