investorscraft@gmail.com

Intrinsic ValueLarimar Therapeutics, Inc. (LRMR)

Previous Close$3.54
Intrinsic Value
Upside potential
Previous Close
$3.54

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

Larimar Therapeutics, Inc. is a clinical-stage biotechnology company focused on developing treatments for rare diseases, with an emphasis on Friedreich’s ataxia (FA) and other mitochondrial disorders. The company’s lead candidate, CTI-1601, is a recombinant fusion protein designed to address the frataxin deficiency underlying FA, a progressive neurodegenerative condition. Larimar operates in a highly specialized niche, competing with larger biopharmaceutical firms by leveraging its targeted scientific expertise and innovative therapeutic approaches. The company’s revenue model is currently preclinical, relying on funding from partnerships, grants, and equity offerings to advance its pipeline. With no approved products, Larimar’s market position hinges on successful clinical outcomes and regulatory milestones. The rare disease sector offers high unmet need and potential pricing power, but development risks and long timelines are inherent challenges. Larimar’s strategic focus on FA positions it in a competitive yet underserved market, where differentiation through efficacy and safety will be critical for long-term success.

Revenue Profitability And Efficiency

Larimar Therapeutics reported no revenue for the period, reflecting its preclinical stage. The company posted a net loss of $80.6 million, with diluted EPS of -$1.32, driven by R&D expenses and operational costs. Operating cash flow was -$70.8 million, while capital expenditures were minimal at -$515,000, indicating a focus on conserving liquidity for core research activities. The lack of revenue underscores the company’s dependence on external financing.

Earnings Power And Capital Efficiency

With no commercialized products, Larimar’s earnings power remains speculative, tied entirely to pipeline progression. The company’s capital efficiency is constrained by high R&D burn rates, typical of biotech firms in clinical development. The negative EPS and operating cash flow highlight the capital-intensive nature of drug development, with returns contingent on successful trials and eventual commercialization.

Balance Sheet And Financial Health

Larimar held $33.2 million in cash and equivalents, against $5.1 million in total debt, suggesting a manageable debt load. However, the significant net loss and cash burn rate raise liquidity concerns, likely necessitating additional funding rounds. The balance sheet reflects a preclinical biotech profile, with financial health heavily dependent on securing future capital to sustain operations.

Growth Trends And Dividend Policy

Growth prospects hinge on clinical milestones, particularly for CTI-1601. The company has no dividend policy, consistent with its reinvestment-focused strategy. Given its stage, Larimar’s trajectory will be determined by trial outcomes and potential partnerships, with near-term growth measured in pipeline advancements rather than financial metrics.

Valuation And Market Expectations

Valuation is driven by speculative potential, with no revenue multiples applicable. Market expectations are tied to clinical progress, with investors pricing in binary outcomes for CTI-1601. The stock’s performance will likely reflect trial updates and regulatory developments, given the absence of traditional financial benchmarks.

Strategic Advantages And Outlook

Larimar’s focus on rare diseases offers strategic advantages, including regulatory incentives and potential premium pricing. However, the outlook is highly uncertain, contingent on clinical success and funding stability. Competitive risks and high R&D costs remain key challenges, with long-term viability dependent on translating scientific innovation into approved therapies.

Sources

10-K filing, company disclosures

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