investorscraft@gmail.com

Intrinsic ValueJaguar Health, Inc. (JAGX)

Previous Close$0.67
Intrinsic Value
Upside potential
Previous Close
$0.67

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

Jaguar Health, Inc. operates in the biotechnology and pharmaceuticals sector, focusing on developing and commercializing plant-based prescription medicines for gastrointestinal health. The company’s flagship product, Mytesi, is FDA-approved for symptomatic relief of non-infectious diarrhea in adults with HIV/AIDS on antiretroviral therapy. Jaguar Health targets niche markets with unmet medical needs, leveraging its expertise in botanical drug development. Despite its innovative approach, the company faces intense competition from larger pharmaceutical firms and generic alternatives, which limits its pricing power and market penetration. Jaguar Health’s revenue model relies heavily on Mytesi sales, supplemented by collaborations and licensing agreements. The company’s market position remains constrained by its small scale, limited product portfolio, and reliance on a single therapeutic area. However, its focus on plant-derived therapeutics differentiates it from conventional drug developers, offering potential long-term opportunities in sustainable medicine.

Revenue Profitability And Efficiency

In FY 2024, Jaguar Health reported revenue of $11.7 million, reflecting its reliance on Mytesi sales. The company’s net loss widened to $38.5 million, with a diluted EPS of -$130.69, underscoring ongoing profitability challenges. Operating cash flow was negative at $29.4 million, indicating significant cash burn. Capital expenditures were minimal at $16,000, suggesting limited investment in growth initiatives. These metrics highlight inefficiencies in scaling operations and achieving sustainable profitability.

Earnings Power And Capital Efficiency

Jaguar Health’s earnings power remains weak, with persistent losses driven by high R&D and commercialization costs. The company’s capital efficiency is suboptimal, as evidenced by negative operating cash flow and a lack of meaningful capex. With a diluted EPS of -$130.69, the firm struggles to generate shareholder value. Its reliance on external funding to sustain operations further strains capital efficiency, limiting its ability to invest in growth or innovation.

Balance Sheet And Financial Health

As of FY 2024, Jaguar Health held $8.0 million in cash and equivalents, against total debt of $36.5 million, signaling liquidity constraints. The high debt burden relative to cash reserves raises concerns about financial stability. With negative operating cash flow and no dividend payments, the company’s ability to meet long-term obligations depends on securing additional financing or achieving revenue growth.

Growth Trends And Dividend Policy

Jaguar Health’s growth trajectory is uncertain, with revenue stagnating and losses mounting. The company has no dividend policy, reflecting its focus on conserving cash for operations. Future growth hinges on expanding Mytesi’s market reach or advancing its pipeline, but execution risks remain high. Without significant revenue diversification or cost containment, sustainable growth appears challenging.

Valuation And Market Expectations

The market valuation of Jaguar Health reflects its high-risk profile, with persistent losses and limited revenue growth. Investors likely discount its prospects due to cash burn and competitive pressures. The absence of profitability or near-term catalysts suggests muted market expectations. Valuation metrics are skewed by negative earnings, making traditional multiples less meaningful.

Strategic Advantages And Outlook

Jaguar Health’s strategic advantage lies in its niche focus on plant-based gastrointestinal therapies, which differentiates it from conventional drug developers. However, its outlook is clouded by financial instability and reliance on a single product. Success depends on securing funding, expanding Mytesi’s indications, or advancing its pipeline. Without these, the company faces significant operational and financial headwinds.

Sources

10-K filing, company 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