Previous Close | $11.17 |
Intrinsic Value | $2.61 |
Upside potential | -77% |
Data is not available at this time.
Mesoblast Limited is a biotechnology company specializing in allogeneic cellular medicines for inflammatory diseases, cardiovascular conditions, and orthopedic disorders. The company leverages its proprietary mesenchymal lineage cell therapy platform to develop regenerative treatments, targeting unmet medical needs in large and growing markets. Its lead product candidates, including remestemcel-L for graft-versus-host disease and rexlemestrocel-L for chronic heart failure, position Mesoblast as a pioneer in cell-based therapeutics with significant long-term potential. The company operates in a highly competitive and regulated industry, where differentiation hinges on clinical efficacy, scalability, and commercial partnerships. Mesoblast’s revenue model relies on strategic collaborations, licensing agreements, and eventual product commercialization, though it remains pre-revenue for its key pipeline assets. Its market position is bolstered by a robust intellectual property portfolio and ongoing clinical trials, which could drive future adoption if successful.
Mesoblast reported revenue of $5.9 million for the fiscal year ending June 2024, reflecting minimal commercial activity as the company remains focused on clinical development. Net income stood at -$87.96 million, with an EPS of -$0.89, underscoring significant R&D and operational expenses. Operating cash flow was -$48.46 million, while capital expenditures were modest at -$271,000, indicating a lean investment approach outside core research initiatives.
The company’s negative earnings and cash flow highlight its pre-commercial stage, with capital primarily allocated to advancing clinical trials and regulatory milestones. Mesoblast’s ability to secure funding, including partnerships or equity raises, will be critical to sustaining operations until key products achieve commercialization. The current capital efficiency is constrained by high R&D costs relative to limited revenue streams.
Mesoblast’s balance sheet shows $62.56 million in cash and equivalents against total debt of $118.92 million, indicating a leveraged position with liquidity concerns. The company’s financial health hinges on successful clinical outcomes and additional financing to bridge the gap to potential revenue generation. Without near-term profitability, debt servicing remains a challenge.
Growth prospects are tied to clinical trial progress and regulatory approvals, with no dividends issued given the company’s focus on reinvestment. Mesoblast’s pipeline advancements, particularly in graft-versus-host disease and heart failure, represent potential inflection points. However, the lack of recurring revenue and high cash burn rate necessitate cautious monitoring of funding runway.
Market valuation likely reflects speculative optimism around Mesoblast’s pipeline rather than current financial performance. Investors price in potential FDA approvals and commercialization upside, though risks remain high given the binary nature of clinical outcomes. The stock’s volatility aligns with the biotech sector’s typical risk-reward profile.
Mesoblast’s strategic advantages include its proprietary cell therapy platform and deep clinical expertise, positioning it to capitalize on regenerative medicine trends. The outlook depends on successful trial completions, regulatory clearances, and partnership scalability. Near-term challenges include funding sustainability, but long-term potential exists if key products gain market traction.
Company filings, 10-K
show cash flow forecast
Fiscal year | 2025 | 2026 | 2027 | 2028 | 2029 | 2030 | 2031 | 2032 | 2033 | 2034 | 2035 | 2036 | 2037 | 2038 | 2039 | 2040 | 2041 | 2042 | 2043 | 2044 | 2045 | 2046 | 2047 | 2048 | 2049 | |
INCOME STATEMENT | ||||||||||||||||||||||||||
Revenue growth rate, % | NaN | |||||||||||||||||||||||||
Revenue, $ | NaN | |||||||||||||||||||||||||
Variable operating expenses, $m | NaN | |||||||||||||||||||||||||
Fixed operating expenses, $m | NaN | |||||||||||||||||||||||||
Total operating expenses, $m | NaN | |||||||||||||||||||||||||
Operating income, $m | NaN | |||||||||||||||||||||||||
EBITDA, $m | NaN | |||||||||||||||||||||||||
Interest expense (income), $m | NaN | |||||||||||||||||||||||||
Earnings before tax, $m | NaN | |||||||||||||||||||||||||
Tax expense, $m | NaN | |||||||||||||||||||||||||
Net income, $m | NaN | |||||||||||||||||||||||||
BALANCE SHEET | ||||||||||||||||||||||||||
Cash and short-term investments, $m | NaN | |||||||||||||||||||||||||
Total assets, $m | NaN | |||||||||||||||||||||||||
Adjusted assets (=assets-cash), $m | NaN | |||||||||||||||||||||||||
Average production assets, $m | NaN | |||||||||||||||||||||||||
Working capital, $m | NaN | |||||||||||||||||||||||||
Total debt, $m | NaN | |||||||||||||||||||||||||
Total liabilities, $m | NaN | |||||||||||||||||||||||||
Total equity, $m | NaN | |||||||||||||||||||||||||
Debt-to-equity ratio | NaN | |||||||||||||||||||||||||
Adjusted equity ratio | NaN | |||||||||||||||||||||||||
CASH FLOW | ||||||||||||||||||||||||||
Net income, $m | NaN | |||||||||||||||||||||||||
Depreciation, amort., depletion, $m | NaN | |||||||||||||||||||||||||
Funds from operations, $m | NaN | |||||||||||||||||||||||||
Change in working capital, $m | NaN | |||||||||||||||||||||||||
Cash from operations, $m | NaN | |||||||||||||||||||||||||
Maintenance CAPEX, $m | NaN | |||||||||||||||||||||||||
New CAPEX, $m | NaN | |||||||||||||||||||||||||
Total CAPEX, $m | NaN | |||||||||||||||||||||||||
Free cash flow, $m | NaN | |||||||||||||||||||||||||
Issuance/(repurchase) of shares, $m | NaN | |||||||||||||||||||||||||
Retained Cash Flow, $m | NaN | |||||||||||||||||||||||||
Pot'l extraordinary dividend, $m | NaN | |||||||||||||||||||||||||
Cash available for distribution, $m | NaN | |||||||||||||||||||||||||
Discount rate, % | NaN | |||||||||||||||||||||||||
PV of cash for distribution, $m | NaN | |||||||||||||||||||||||||
Current shareholders' claim on cash, % | NaN |