investorscraft@gmail.com

Intrinsic ValueJasper Therapeutics, Inc. (JSPR)

Previous Close$1.48
Intrinsic Value
Upside potential
Previous Close
$1.48

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

Jasper Therapeutics, Inc. is a biotechnology company focused on developing innovative therapies for patients with chronic diseases, particularly in the areas of hematopoietic stem cell transplantation and immune modulation. The company’s lead candidate, JSP191, is a monoclonal antibody designed to condition patients for stem cell transplants by safely depleting diseased cells without the toxic side effects of traditional chemotherapy. Operating in the highly competitive biopharmaceutical sector, Jasper Therapeutics targets niche markets with high unmet medical needs, positioning itself as a pioneer in safer and more effective conditioning regimens. The company’s revenue model is primarily driven by clinical development milestones, potential future commercialization of its therapies, and strategic partnerships. With a strong emphasis on scientific innovation, Jasper Therapeutics aims to carve out a distinct market position by addressing critical gaps in current treatment protocols for rare and life-threatening conditions.

Revenue Profitability And Efficiency

Jasper Therapeutics reported no revenue for the fiscal year ending December 31, 2024, reflecting its pre-commercial stage. The company posted a net loss of $71.3 million, with an EPS of -$4.89, underscoring significant investment in R&D and clinical trials. Operating cash flow was negative at $62.6 million, while capital expenditures were minimal at $552,000, indicating a focus on core research activities rather than infrastructure expansion.

Earnings Power And Capital Efficiency

The company’s earnings power remains constrained by its developmental phase, with no current product revenue. Capital efficiency is directed toward advancing JSP191 through clinical trials, with the goal of achieving regulatory milestones that could unlock future revenue streams. The negative EPS and operating cash flow highlight the high-cost nature of biotech R&D, with profitability contingent on successful trial outcomes and eventual commercialization.

Balance Sheet And Financial Health

Jasper Therapeutics maintains a solid liquidity position with $71.6 million in cash and equivalents, providing a runway to fund operations and clinical programs. Total debt is modest at $1.8 million, suggesting a low leverage profile. The company’s financial health is typical of a clinical-stage biotech, with resources focused on advancing its pipeline rather than debt servicing or shareholder returns.

Growth Trends And Dividend Policy

Growth prospects hinge on the progression of JSP191 through clinical trials and potential regulatory approvals. The company does not pay dividends, reinvesting all available capital into R&D to drive long-term value creation. Investor returns are expected to be derived from pipeline advancements and future commercialization rather than income distributions.

Valuation And Market Expectations

Market valuation is likely driven by speculative interest in Jasper Therapeutics’ clinical pipeline, particularly JSP191. The absence of revenue and persistent losses reflect the high-risk, high-reward nature of biotech investing. Investors are pricing in potential future success in stem cell transplantation therapies, though significant uncertainty remains until clinical data matures.

Strategic Advantages And Outlook

Jasper Therapeutics’ strategic advantage lies in its focus on safer conditioning regimens for stem cell transplants, a area with limited competition. The outlook depends on clinical trial outcomes and the ability to secure partnerships or funding for later-stage development. Success in trials could position the company as a leader in transformative therapies for hematologic diseases, though execution risks remain high.

Sources

10-K filing, company investor presentations

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