investorscraft@gmail.com

Intrinsic ValueKalVista Pharmaceuticals, Inc. (KALV)

Previous Close$15.61
Intrinsic Value
Upside potential
Previous Close
$15.61

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

KalVista Pharmaceuticals, Inc. operates in the biotechnology sector, focusing on the discovery and development of small molecule protease inhibitors for diseases with significant unmet medical needs. The company’s core revenue model is currently centered on advancing its clinical-stage pipeline, with no commercialized products generating revenue. Its lead candidate, KVD824, targets hereditary angioedema (HAE), a rare genetic disorder, positioning KalVista as a potential disruptor in the $3 billion HAE treatment market. The company competes in a niche but growing segment, with established players like Takeda and BioCryst Pharmaceuticals. KalVista’s differentiation lies in its oral therapy approach, which could offer patients a more convenient alternative to current injectable treatments. The firm’s strategic focus on rare diseases provides opportunities for high-margin therapies, though it faces inherent risks associated with clinical development and regulatory hurdles.

Revenue Profitability And Efficiency

KalVista reported no revenue for FY 2024, reflecting its pre-commercial stage. The company posted a net loss of $126.6 million, with an EPS of -$3.44, driven by heavy R&D investments. Operating cash flow was negative $89.2 million, underscoring the capital-intensive nature of its clinical trials. With no capital expenditures, the firm’s cash burn is primarily tied to operational and developmental activities.

Earnings Power And Capital Efficiency

The company’s earnings power remains constrained by its lack of revenue-generating products. KalVista’s capital efficiency is currently low, as significant resources are allocated to advancing its clinical pipeline. The firm’s ability to transition to profitability hinges on successful drug approvals and commercialization, which remain uncertain given its developmental stage.

Balance Sheet And Financial Health

KalVista’s balance sheet shows $31.8 million in cash and equivalents, alongside $7.3 million in total debt. The limited cash reserves raise concerns about liquidity, particularly given the high cash burn rate. The absence of significant capital expenditures suggests a focus on preserving liquidity, but additional financing may be required to sustain operations beyond the near term.

Growth Trends And Dividend Policy

Growth prospects are tied to clinical milestones, with no near-term revenue visibility. The company does not pay dividends, reflecting its reinvestment-focused strategy. Investor returns are contingent on pipeline success, making KalVista a high-risk, high-reward proposition in the biotech space.

Valuation And Market Expectations

Market expectations are speculative, driven by clinical trial outcomes rather than traditional financial metrics. The stock’s valuation likely reflects optimism around its HAE candidate, though volatility is expected given the binary nature of biotech developments.

Strategic Advantages And Outlook

KalVista’s strategic advantage lies in its focus on oral therapies for rare diseases, a segment with high barriers to entry and pricing power. The outlook remains uncertain, with success dependent on clinical data and regulatory approvals. Near-term challenges include funding needs and competitive pressures in the HAE market.

Sources

10-K filing for FY 2024

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