investorscraft@gmail.com

Intrinsic ValueNAYA Biosciences, Inc. Common Stock (IVF)

Previous Close$1.38
Intrinsic Value
Upside potential
Previous Close
$1.38

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

NAYA Biosciences, Inc. operates in the biotechnology sector, focusing on innovative therapeutic solutions. The company's core revenue model is likely driven by research collaborations, licensing agreements, and potential commercialization of its pipeline products. NAYA Biosciences positions itself in a competitive landscape by targeting unmet medical needs, leveraging its scientific expertise to develop novel treatments. The biotech industry is characterized by high R&D costs and long development cycles, requiring substantial capital and strategic partnerships to advance clinical-stage assets. NAYA's market positioning hinges on its ability to differentiate its pipeline and secure funding or partnerships to sustain operations. The company's success will depend on clinical milestones, regulatory approvals, and the ability to transition from research to revenue-generating commercialization.

Revenue Profitability And Efficiency

NAYA Biosciences reported revenue of $6.5 million for FY 2024, alongside a net loss of $9.1 million, reflecting the capital-intensive nature of biotech R&D. The negative operating cash flow of $2.97 million and minimal capital expenditures suggest the company is prioritizing operational sustainability over expansion. The diluted EPS of -$30.19 underscores the challenges of scaling profitability in early-stage biotech.

Earnings Power And Capital Efficiency

The company's significant net loss and negative operating cash flow highlight its current reliance on external funding to support R&D activities. With limited revenue relative to expenses, NAYA's capital efficiency is constrained, typical of pre-revenue or early-revenue biotech firms. The focus remains on advancing its pipeline rather than near-term earnings generation.

Balance Sheet And Financial Health

NAYA Biosciences holds $741,396 in cash and equivalents against total debt of $9.9 million, indicating a leveraged position. The low cash balance relative to debt and operating losses raises concerns about liquidity and the need for additional financing. The company's financial health is precarious, dependent on securing future funding to meet obligations and sustain operations.

Growth Trends And Dividend Policy

Given its early-stage status, NAYA Biosciences does not pay dividends, reinvesting all resources into R&D. Growth trends are tied to clinical progress and partnership developments, with revenue potential contingent on successful product advancement. The company's trajectory will hinge on achieving key milestones and securing strategic or financial support.

Valuation And Market Expectations

The market likely values NAYA Biosciences based on its pipeline potential rather than current financial metrics. The high net loss and negative EPS reflect the speculative nature of early-stage biotech investments. Investor expectations are centered on clinical progress and future revenue opportunities, with volatility expected until commercialization prospects clarify.

Strategic Advantages And Outlook

NAYA Biosciences' strategic advantage lies in its focus on innovative therapies, but its outlook is uncertain due to financial constraints. Success depends on clinical outcomes, funding availability, and partnership execution. The company must navigate significant risks inherent in biotech development, including regulatory hurdles and competition, to achieve long-term viability.

Sources

Company filings, financial statements

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