investorscraft@gmail.com

Intrinsic ValueLungLife AI, Inc. (LLAI.L)

Previous Close£4.15
Intrinsic Value
Upside potential
Previous Close
£4.15

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2023 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

LungLife AI, Inc. operates in the medical diagnostics and research sector, specializing in AI-driven solutions for early lung cancer detection. The company’s flagship product, LungLB, is a blood-based test that leverages machine learning to identify and count circulating tumor cells (CTCs) with enhanced accuracy and reduced manual intervention. This positions LungLife AI at the forefront of liquid biopsy innovation, targeting a critical unmet need in oncology diagnostics. The company’s focus on AI-enhanced diagnostics differentiates it from traditional pathology methods, offering scalability and precision in a high-growth segment of the healthcare market. With lung cancer being a leading cause of cancer-related deaths globally, LungLife AI’s technology addresses a substantial market opportunity, though it faces competition from established diagnostic firms and emerging biotech players. The company’s US base and London Stock Exchange listing provide access to diverse capital markets, supporting its R&D-intensive business model.

Revenue Profitability And Efficiency

LungLife AI reported revenue of 46,000 GBp in FY 2023, reflecting its early-stage commercialization efforts. The company’s net loss of 5,413,000 GBp and negative operating cash flow of 5,020,000 GBp underscore its pre-revenue phase, with significant investments in R&D and product development. Capital expenditures were modest at 77,000 GBp, indicating a lean operational approach focused on technology advancement rather than physical infrastructure.

Earnings Power And Capital Efficiency

The company’s diluted EPS of -0.21 GBp highlights its current lack of earnings power, typical of a clinical-stage diagnostics firm. With a market cap of 961,217 GBp, LungLife AI’s valuation is driven by its technological potential rather than near-term profitability. The low beta of 0.366 suggests relative insulation from broader market volatility, though this may also reflect limited trading liquidity.

Balance Sheet And Financial Health

LungLife AI maintains a cash position of 2,724,000 GBp against total debt of 346,000 GBp, providing a runway for continued operations. The absence of dividend payouts aligns with its growth-focused strategy. The balance sheet reflects a typical profile for a development-stage healthcare company, with liquidity sufficient to fund near-term milestones but requiring future capital raises to sustain long-term growth.

Growth Trends And Dividend Policy

The company’s growth trajectory hinges on the adoption of LungLB and potential regulatory approvals. No dividends are paid, as all resources are allocated to advancing its diagnostic platform. Revenue growth will depend on clinical validation, partnerships, and commercialization efforts in a competitive diagnostics landscape.

Valuation And Market Expectations

LungLife AI’s valuation reflects investor optimism around its AI-driven diagnostic technology, despite minimal current revenue. The market appears to price in future adoption of LungLB, though execution risks remain high given the company’s pre-commercial status and the capital-intensive nature of the diagnostics industry.

Strategic Advantages And Outlook

LungLife AI’s key advantage lies in its proprietary AI technology for CTC detection, which could disrupt traditional lung cancer diagnostics. However, success depends on clinical validation, reimbursement pathways, and scaling production. The outlook is speculative, with upside tied to regulatory milestones and partnerships, while downside risks include competition and funding challenges.

Sources

Company filings, London Stock Exchange data

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2024202520262027202820292030203120322033203420352036203720382039204020412042204320442045204620472048

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