investorscraft@gmail.com

Intrinsic ValuePasithea Therapeutics Corp. (KTTA)

Previous Close$0.86
Intrinsic Value
Upside potential
Previous Close
$0.86

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

Pasithea Therapeutics Corp. operates in the biotechnology sector, focusing on the development of novel treatments for central nervous system (CNS) disorders. The company leverages a research-driven approach to target conditions such as neurofibromatosis, multiple sclerosis, and other neurological diseases. Its revenue model is primarily based on advancing its pipeline through preclinical and clinical stages, with potential future monetization through partnerships, licensing, or commercialization. Pasithea's market position is that of an early-stage biotech firm, competing in a high-risk, high-reward segment where innovation and clinical validation are critical. The company differentiates itself through its scientific expertise and proprietary research, though it faces significant competition from larger, well-funded pharmaceutical companies. Its success hinges on the progression of its drug candidates and the ability to secure additional funding or strategic alliances to sustain operations.

Revenue Profitability And Efficiency

Pasithea Therapeutics reported no revenue for the period, reflecting its pre-revenue stage as a clinical-stage biotech firm. The company posted a net loss of approximately $13.9 billion, with a diluted EPS of -$12,685.72, underscoring the high costs associated with drug development and R&D activities. Operating cash flow was negative at -$13.9 billion, with no capital expenditures, indicating a focus on conserving cash for core research initiatives.

Earnings Power And Capital Efficiency

The company's earnings power is currently negative due to its lack of revenue and substantial R&D expenses. Capital efficiency is constrained by the capital-intensive nature of biotech development, with no significant debt and reliance on equity financing. The absence of revenue streams highlights the speculative nature of its business model, dependent on future clinical milestones or partnerships.

Balance Sheet And Financial Health

Pasithea Therapeutics holds $6.92 million in cash and equivalents, providing limited runway for operations. With no total debt, the company maintains a clean balance sheet, but its financial health is precarious due to persistent losses and minimal liquidity. The lack of revenue and high burn rate necessitate additional financing to sustain operations and advance its pipeline.

Growth Trends And Dividend Policy

Growth prospects are tied to the advancement of its clinical pipeline, though the company has yet to generate revenue or profitability. Pasithea does not pay dividends, consistent with its status as a development-stage biotech firm reinvesting all available capital into R&D. Future growth hinges on successful clinical trials, regulatory approvals, or strategic transactions.

Valuation And Market Expectations

Valuation is speculative, driven by investor sentiment around its pipeline potential rather than fundamentals. The market likely prices in high risk, given the company's pre-revenue status and uncertain clinical outcomes. Shareholder value will depend on pipeline progress, funding stability, and the ability to attract partners or acquirers.

Strategic Advantages And Outlook

Pasithea's strategic advantages lie in its focus on underserved CNS disorders and proprietary research. However, the outlook remains highly uncertain due to financial constraints and the inherent risks of drug development. Success will require overcoming clinical, regulatory, and funding challenges, making it a high-risk investment with binary outcomes.

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