investorscraft@gmail.com

Intrinsic ValueLongeveron Inc. (LGVN)

Previous Close$0.56
Intrinsic Value
Upside potential
Previous Close
$0.56

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

Longeveron Inc. is a clinical-stage biotechnology company focused on developing cellular therapies for aging-related and life-threatening conditions. Its lead product candidate, Lomecel-B, is an investigational allogeneic mesenchymal stem cell therapy targeting diseases such as Alzheimer’s, hypoplastic left heart syndrome (HLHS), and aging-related frailty. The company operates in the highly competitive biopharmaceutical sector, where innovation and regulatory milestones are critical to success. Longeveron’s revenue model primarily relies on grants, collaborations, and potential future commercialization of its therapies. The company’s market position is defined by its niche focus on cellular therapies, which differentiates it from traditional pharmaceutical firms but also exposes it to the risks inherent in clinical-stage biotech, including lengthy development timelines and regulatory hurdles. Longeveron’s ability to secure funding and advance its pipeline will be pivotal in determining its long-term viability in the rapidly evolving regenerative medicine landscape.

Revenue Profitability And Efficiency

Longeveron reported revenue of $2.39 million for the period, reflecting its reliance on non-commercial funding sources. The company posted a net loss of $15.97 million, with an EPS of -$1.07, underscoring its pre-revenue stage and high R&D expenditures. Operating cash flow was negative at $13.87 million, indicating significant cash burn as the company advances its clinical programs. Capital expenditures were negligible, suggesting a lean operational structure focused on research rather than infrastructure.

Earnings Power And Capital Efficiency

The company’s negative earnings and EPS highlight its current lack of profitability, typical of clinical-stage biotech firms. Longeveron’s capital efficiency is constrained by its heavy investment in R&D, with no significant revenue streams to offset costs. The absence of capital expenditures suggests a focus on preserving liquidity, but sustained losses raise questions about its ability to fund operations without additional financing.

Balance Sheet And Financial Health

Longeveron’s balance sheet shows $19.23 million in cash and equivalents, providing a limited runway given its cash burn rate. Total debt stands at $1.45 million, indicating relatively low leverage. However, the company’s financial health is precarious due to its reliance on external funding to sustain operations. The lack of significant assets beyond cash underscores its early-stage nature and dependency on successful clinical outcomes.

Growth Trends And Dividend Policy

As a clinical-stage company, Longeveron’s growth is tied to pipeline advancements rather than revenue expansion. The absence of a dividend policy is expected, as the company reinvests all available resources into R&D. Future growth hinges on clinical trial successes, regulatory approvals, and potential partnerships, which could provide non-dilutive funding or commercialization opportunities.

Valuation And Market Expectations

Longeveron’s valuation is speculative, reflecting the high-risk, high-reward nature of its clinical-stage pipeline. Market expectations are likely tied to milestones such as trial results or regulatory updates, which could significantly impact its stock price. The company’s current financial metrics do not support a traditional valuation framework, leaving it vulnerable to sentiment shifts in the biotech sector.

Strategic Advantages And Outlook

Longeveron’s strategic advantage lies in its focus on cellular therapies, a promising but unproven area of medicine. The outlook is highly uncertain, dependent on clinical progress and funding. Success in trials could position the company as a leader in regenerative medicine, while setbacks may necessitate further dilution or restructuring. Investors should weigh the potential rewards against the substantial risks inherent in early-stage biotech.

Sources

Company filings, CIK 0001721484

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