investorscraft@gmail.com

Intrinsic ValueLantern Pharma Inc. (LTRN)

Previous Close$3.14
Intrinsic Value
Upside potential
Previous Close
$3.14

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

Lantern Pharma Inc. is a clinical-stage biopharmaceutical company leveraging artificial intelligence (AI) and machine learning to accelerate the discovery and development of precision oncology therapies. The company’s proprietary RADR (Response Algorithm for Drug Positioning & Rescue) platform integrates genomic, molecular, and clinical data to identify patient subgroups most likely to respond to specific treatments. Lantern Pharma focuses on repurposing existing drugs and optimizing novel compounds, reducing development timelines and costs. Operating in the highly competitive oncology sector, the company targets niche indications with high unmet medical needs, positioning itself as a disruptor in personalized cancer therapy. Its pipeline includes LP-184 for solid tumors and LP-284 for hematologic malignancies, both in preclinical or early clinical stages. The firm’s asset-light model and AI-driven approach differentiate it from traditional biotech peers, though commercialization risks remain until clinical validation.

Revenue Profitability And Efficiency

Lantern Pharma reported no revenue in the latest fiscal period, reflecting its pre-commercial stage. The company posted a net loss of approximately $20.8 million, with diluted EPS of -$1,930.92, underscoring significant R&D expenditures. Operating cash flow was negative $17.8 million, while capital expenditures were minimal at $12,595, indicating a focus on intellectual capital over physical assets. The lack of revenue highlights dependence on funding to sustain operations.

Earnings Power And Capital Efficiency

The company’s earnings power is currently constrained by its clinical-stage status, with no approved products generating cash flows. Capital efficiency is directed toward advancing its pipeline, with RADR platform investments aimed at long-term scalability. High R&D burn rates and negative EPS reflect the inherent risks of biotech development, though successful trials could significantly alter this trajectory.

Balance Sheet And Financial Health

Lantern Pharma holds $7.5 million in cash and equivalents, against minimal total debt of $243,657, suggesting a clean balance sheet. However, the cash position appears limited relative to its annual operating losses, implying potential near-term financing needs. The absence of significant liabilities provides flexibility but underscores reliance on equity raises or partnerships to fund ongoing research.

Growth Trends And Dividend Policy

Growth hinges on clinical milestones, with LP-184 and LP-284 as key value drivers. The company has no dividend policy, typical for pre-revenue biotech firms, and reinvests all capital into pipeline advancement. Investor returns are contingent on successful drug development or strategic partnerships, with no near-term revenue visibility.

Valuation And Market Expectations

Market valuation likely reflects speculative optimism around Lantern’s AI platform and pipeline potential, despite current losses. The absence of revenue complicates traditional metrics, leaving the stock sensitive to clinical updates. Investors appear to price in long-term platform utility, though volatility is expected until tangible progress is demonstrated.

Strategic Advantages And Outlook

Lantern’s AI-driven approach offers a strategic edge in identifying high-probability drug candidates, potentially reducing trial failures. However, the outlook remains speculative until clinical data validates its platform. Partnerships or licensing deals could provide non-dilutive funding, but near-term risks include cash runway and competition in precision oncology. Success depends on translating technology into viable therapies.

Sources

10-K filing, company investor materials

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