investorscraft@gmail.com

Intrinsic ValueMIRA Pharmaceuticals, Inc. (MIRA)

Previous Close$1.24
Intrinsic Value
Upside potential
Previous Close
$1.24

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

MIRA Pharmaceuticals, Inc. operates in the biopharmaceutical sector, focusing on the development of novel therapeutics targeting unmet medical needs. The company’s core revenue model is currently pre-revenue, relying on research and development funding, partnerships, and potential future commercialization of its drug candidates. MIRA’s pipeline includes innovative treatments aimed at addressing neurological and psychiatric disorders, positioning it in a high-growth but competitive segment of the pharmaceutical industry. The company’s market position is that of an early-stage biotech firm, with its success contingent on clinical trial outcomes and regulatory approvals. Its ability to secure funding and strategic alliances will be critical in advancing its pipeline and achieving commercialization. The biopharmaceutical landscape is characterized by high R&D costs and long development timelines, but successful drug launches can yield significant returns. MIRA’s focus on niche therapeutic areas may provide differentiation, though it faces competition from larger, well-capitalized players with established pipelines and commercialization capabilities.

Revenue Profitability And Efficiency

MIRA Pharmaceuticals reported no revenue for the period, reflecting its pre-revenue stage as a development-phase biotech company. The net income stood at a loss of approximately $7.85 million, with diluted EPS of -$0.51, underscoring the high costs associated with R&D activities. Operating cash flow was negative at $5.56 million, consistent with the capital-intensive nature of drug development, while capital expenditures were negligible.

Earnings Power And Capital Efficiency

The company’s earnings power is currently negative due to its focus on R&D rather than revenue generation. Capital efficiency is challenged by the upfront investments required for clinical trials and regulatory processes. With no debt and $2.83 million in cash and equivalents, MIRA’s ability to sustain operations hinges on securing additional funding or partnerships to advance its pipeline.

Balance Sheet And Financial Health

MIRA’s balance sheet reflects its early-stage status, with $2.83 million in cash and equivalents and no debt, providing some liquidity but limited runway for operations. The absence of debt reduces financial risk, but the company’s reliance on equity financing or grants may dilute existing shareholders. Financial health is precarious given the negative cash flow and lack of revenue streams.

Growth Trends And Dividend Policy

Growth prospects for MIRA are tied to the progression of its drug candidates through clinical trials and eventual commercialization. The company does not pay dividends, as is typical for pre-revenue biotech firms, reinvesting all available resources into R&D. Future growth will depend on successful trial outcomes, regulatory milestones, and the ability to secure funding or partnerships.

Valuation And Market Expectations

Valuation of MIRA is speculative, driven by potential pipeline success rather than current financial metrics. Market expectations are likely focused on clinical milestones and partnerships, with investors pricing in the high risk and reward profile typical of early-stage biotech companies. The lack of revenue and negative earnings make traditional valuation metrics less applicable.

Strategic Advantages And Outlook

MIRA’s strategic advantage lies in its focus on innovative therapies for neurological and psychiatric disorders, a high-need area with significant commercial potential. However, the outlook is uncertain, contingent on clinical success and funding. The company’s ability to navigate regulatory hurdles and secure partnerships will be critical. Near-term challenges include cash burn and competition, while long-term success depends on pipeline execution.

Sources

SEC filings (CIK: 0001904286)

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