investorscraft@gmail.com

Intrinsic ValueJasper Therapeutics, Inc. (JSPRW)

Previous Close$0.03
Intrinsic Value
Upside potential
Previous Close
$0.03

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. operates in the biotechnology sector, focusing on developing novel therapies for patients with chronic diseases, particularly in the areas of hematopoietic stem cell transplantation and gene therapy. The company’s core revenue model is currently research-driven, with no commercialized products, relying on funding from partnerships, grants, and equity financing. Jasper Therapeutics aims to address unmet medical needs in immune system disorders, positioning itself as an innovator in targeted conditioning regimens and stem cell engineering. The biotech landscape is highly competitive, but Jasper differentiates itself through its proprietary antibody-based conditioning platform, which seeks to improve patient outcomes by reducing toxicity compared to traditional chemotherapy-based approaches. The company’s lead candidate, JSP191, targets CD117 and is in clinical development for multiple indications, including severe combined immunodeficiency (SCID) and acute myeloid leukemia (AML). Jasper’s strategic focus on niche therapeutic areas with high unmet demand could provide a pathway to commercialization if clinical trials succeed, though it remains early-stage with significant execution risk.

Revenue Profitability And Efficiency

Jasper Therapeutics reported no revenue for the period, reflecting its pre-commercial stage. The company posted a net loss of $71.3 million, driven by heavy R&D investments and operational expenses. Operating cash flow was negative $62.6 million, underscoring the capital-intensive nature of its clinical development programs. With no commercial infrastructure, efficiency metrics are not yet applicable, though its burn rate highlights the need for continued funding.

Earnings Power And Capital Efficiency

The company’s earnings power is currently negative, with diluted EPS at -$4.89, as it prioritizes clinical progress over profitability. Capital efficiency is constrained by high R&D costs, with minimal capital expenditures ($552,000) directed toward lab and trial infrastructure. Jasper’s ability to advance its pipeline without near-term revenue hinges on securing additional financing or strategic partnerships.

Balance Sheet And Financial Health

Jasper Therapeutics held $71.6 million in cash and equivalents, providing a limited runway given its annual cash burn. Total debt was modest at $1.8 million, suggesting low leverage but also limited access to traditional credit. The balance sheet reflects a typical early-stage biotech profile: cash-heavy but reliant on equity raises to fund operations until clinical milestones are achieved.

Growth Trends And Dividend Policy

Growth is entirely pipeline-dependent, with progress measured by clinical trial advancements rather than financial metrics. The company has no dividend policy, as is standard for pre-revenue biotech firms, and reinvests all available capital into R&D. Future growth hinges on successful trial outcomes, regulatory approvals, and eventual commercialization of its lead candidates.

Valuation And Market Expectations

Market expectations for Jasper Therapeutics are speculative, tied to clinical milestones rather than traditional financial metrics. The lack of revenue and high burn rate suggest investors are valuing the company based on its technology potential and addressable market. Volatility is likely until key data readouts or partnership announcements provide clearer visibility.

Strategic Advantages And Outlook

Jasper’s proprietary antibody platform offers a differentiated approach to stem cell conditioning, potentially reducing treatment risks. However, the outlook is highly uncertain, with success contingent on clinical validation and funding. Near-term catalysts include trial updates for JSP191, while long-term viability depends on achieving regulatory milestones and securing commercialization pathways.

Sources

10-K filing, company investor materials

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