investorscraft@gmail.com

Intrinsic ValueKazia Therapeutics Limited (KZIA)

Previous Close$5.86
Intrinsic Value
Upside potential
Previous Close
$5.86

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

Kazia Therapeutics Limited is a clinical-stage biotechnology company focused on developing innovative oncology therapies. The company’s core revenue model is driven by research collaborations, licensing agreements, and potential future commercialization of its drug candidates. Its lead product, paxalisib, targets glioblastoma and other aggressive brain cancers, positioning Kazia in the high-need but competitive neuro-oncology market. The company operates in a capital-intensive sector where success hinges on clinical trial outcomes and regulatory approvals. Kazia’s market position is that of a niche player, leveraging its specialized expertise in brain cancer therapeutics to differentiate itself from larger pharmaceutical firms. The company’s pipeline also includes other early-stage assets, which could provide additional growth avenues if successfully developed. Kazia’s strategy emphasizes partnerships with academic institutions and biopharma companies to mitigate R&D risks and accelerate development timelines.

Revenue Profitability And Efficiency

Kazia reported revenue of $2.3 million for the period, primarily from collaborations and grants. The company’s net loss stood at $26.8 million, reflecting the high costs associated with clinical trials and R&D activities. Operating cash flow was negative at $9.6 million, underscoring the cash-intensive nature of its business model. With no capital expenditures, the company’s focus remains on advancing its pipeline rather than infrastructure investments.

Earnings Power And Capital Efficiency

Kazia’s diluted EPS of -$5,585 highlights its current lack of profitability, typical for a clinical-stage biotech firm. The company’s capital efficiency is constrained by its reliance on external funding to sustain operations. With no significant revenue streams from commercialized products, Kazia’s earnings power is contingent on successful clinical outcomes and subsequent licensing or commercialization deals.

Balance Sheet And Financial Health

Kazia’s balance sheet shows $1.7 million in cash and equivalents, alongside $634,000 in total debt. The limited cash reserves raise concerns about liquidity, given the company’s ongoing cash burn. Without substantial near-term revenue, Kazia may need additional financing to support its clinical programs and operational needs, posing a risk to financial stability.

Growth Trends And Dividend Policy

Kazia’s growth is tied to the progression of its clinical trials, with paxalisib being the most advanced candidate. The company does not pay dividends, reinvesting all available resources into R&D. Future growth will depend on successful trial results, regulatory milestones, and potential partnerships to bring its therapies to market.

Valuation And Market Expectations

The market values Kazia based on its pipeline potential rather than current financial performance. Investors likely focus on upcoming clinical data readouts and regulatory updates, which could significantly impact the stock. The absence of near-term profitability expectations aligns with the high-risk, high-reward profile typical of early-stage biotech firms.

Strategic Advantages And Outlook

Kazia’s strategic advantage lies in its focus on underserved oncology indications, particularly glioblastoma. The company’s outlook hinges on clinical success and the ability to secure partnerships or funding. While the path to commercialization is uncertain, positive trial results could position Kazia as an attractive acquisition target or enable independent development, provided sufficient capital is available.

Sources

Company filings, CIK 0001075880

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