investorscraft@gmail.com

Intrinsic ValueInMed Pharmaceuticals Inc. (INM)

Previous Close$1.10
Intrinsic Value
Upside potential
Previous Close
$1.10

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

InMed Pharmaceuticals Inc. is a clinical-stage biopharmaceutical company specializing in the development of cannabinoid-based therapeutics. The company focuses on rare diseases with high unmet medical needs, leveraging its proprietary biosynthesis platform to produce pharmaceutical-grade cannabinoids. InMed's pipeline includes investigational drugs targeting conditions such as epidermolysis bullosa and glaucoma, positioning it in the niche but growing cannabinoid pharmaceutical sector. The company differentiates itself through its integrated approach, combining drug development with biosynthesis capabilities, which could offer cost and scalability advantages over traditional extraction methods. InMed operates in a highly competitive and regulated environment, where its success hinges on clinical validation and regulatory approvals. Its market position is currently speculative, given its pre-revenue status, but its focus on rare diseases provides potential for high-margin therapies if commercialization is achieved.

Revenue Profitability And Efficiency

InMed reported revenue of $4.6 million for FY 2024, reflecting its early-stage status with limited commercial activity. The company posted a net loss of $7.7 million, with an EPS of -$1.01, underscoring its ongoing investment in R&D and clinical trials. Operating cash flow was negative at $7.0 million, consistent with its pre-revenue biotech profile, while capital expenditures were negligible, indicating a lean operational approach.

Earnings Power And Capital Efficiency

The company's earnings power remains constrained by its clinical-stage focus, with no significant revenue streams to offset R&D expenses. Capital efficiency is challenged by the high costs of drug development, though its modest debt level of $0.96 million suggests prudent financial management. The lack of capital expenditures indicates reliance on existing infrastructure and partnerships rather than heavy asset investments.

Balance Sheet And Financial Health

InMed's balance sheet shows $6.6 million in cash and equivalents, providing a limited runway for operations. Total debt is manageable at $0.96 million, but the company's financial health depends on its ability to secure additional funding or achieve milestones that attract investment. The absence of dividends aligns with its growth-focused strategy.

Growth Trends And Dividend Policy

Growth prospects hinge on clinical progress and potential commercialization of its pipeline. The company has no dividend policy, typical for biotech firms reinvesting all resources into development. Future trends will depend on trial outcomes, regulatory approvals, and partnerships, with revenue growth likely remaining muted until late-stage success.

Valuation And Market Expectations

Market expectations for InMed are speculative, reflecting its high-risk, high-reward profile. Valuation metrics are less relevant given its pre-revenue status, with investor focus on clinical milestones and pipeline potential. The stock's performance will likely correlate with binary events such as trial results or regulatory updates.

Strategic Advantages And Outlook

InMed's strategic advantages include its proprietary biosynthesis platform and focus on rare diseases, which could yield differentiated therapies. However, the outlook remains uncertain due to the inherent risks of drug development. Success will depend on clinical execution, funding sustainability, and the ability to navigate regulatory pathways in a competitive landscape.

Sources

Company filings, CIK 0001728328

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