investorscraft@gmail.com

Intrinsic ValueLisata Therapeutics, Inc. (LSTA)

Previous Close$4.63
Intrinsic Value
Upside potential
Previous Close
$4.63

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

Lisata Therapeutics, Inc. operates in the biotechnology sector, focusing on the development of innovative therapies for unmet medical needs, particularly in oncology. The company’s core revenue model is driven by clinical-stage research and development, with a pipeline centered on novel drug candidates designed to enhance the efficacy of existing cancer treatments. Lisata’s lead product, LSTA1, is being evaluated for its potential to improve drug delivery to tumors, positioning the company as a niche player in targeted oncology therapeutics. The biotech industry is highly competitive, with significant barriers to entry due to regulatory and funding requirements. Lisata’s strategic collaborations with academic institutions and pharmaceutical partners bolster its credibility and resource access. However, its market position remains speculative, contingent on clinical trial outcomes and eventual commercialization success. The company’s focus on precision medicine aligns with broader industry trends toward personalized cancer care, but its long-term viability hinges on securing additional funding and achieving regulatory milestones.

Revenue Profitability And Efficiency

Lisata reported minimal revenue of $1 million for FY 2024, primarily from collaboration agreements, while net income stood at -$19.985 million, reflecting heavy R&D expenditures. The diluted EPS of -$2.4 underscores the company’s pre-commercial stage, with operating cash flow of -$19.356 million indicating significant cash burn. Capital expenditures were negligible, as the business model prioritizes clinical development over physical infrastructure.

Earnings Power And Capital Efficiency

The company’s negative earnings and cash flow highlight its reliance on external financing to sustain operations. With no commercialized products, Lisata’s capital efficiency is currently low, as evidenced by its substantial operating losses. The lack of meaningful revenue streams necessitates continued investment in clinical trials, making profitability contingent on successful drug approvals and partnerships.

Balance Sheet And Financial Health

Lisata’s balance sheet shows $16.209 million in cash and equivalents, providing a limited runway given its annual cash burn. Total debt is modest at $137,000, reducing near-term liquidity risks. However, the absence of dividends and reliance on equity or debt financing to fund operations may pressure shareholder value until revenue-generating milestones are achieved.

Growth Trends And Dividend Policy

Growth prospects are tied to clinical progress, with no dividends issued, reflecting the company’s reinvestment-focused strategy. The biotech sector’s long development cycles mean near-term growth will depend on trial outcomes and partnership deals. Investor returns are likely deferred until commercialization or acquisition opportunities emerge.

Valuation And Market Expectations

Market expectations for Lisata are speculative, with valuation driven by pipeline potential rather than current financial metrics. The stock’s performance will hinge on clinical data releases and regulatory updates, with high volatility typical of pre-revenue biotech firms. Investors should weigh the high-risk, high-reward profile inherent in early-stage drug development.

Strategic Advantages And Outlook

Lisata’s focus on tumor-targeting therapies differentiates it in a crowded oncology space, but its outlook remains uncertain pending clinical validation. Strategic collaborations and a lean operational model provide flexibility, yet the path to commercialization is fraught with regulatory and competitive challenges. Success will depend on securing additional funding and achieving pivotal trial milestones in the coming years.

Sources

Company filings, CIK 0000320017

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