investorscraft@gmail.com

Intrinsic ValueMainz Biomed B.V. (MYNZ)

Previous Close$1.19
Intrinsic Value
Upside potential
Previous Close
$1.19

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

Mainz Biomed B.V. operates in the biotechnology and diagnostics sector, specializing in innovative solutions for early disease detection. The company focuses on developing non-invasive molecular diagnostic tests, particularly in the field of colorectal cancer screening. Its flagship product, ColoAlert, is a PCR-based at-home test designed to improve accessibility and accuracy in cancer detection. Mainz Biomed positions itself as a disruptor in the diagnostics market, leveraging proprietary technology to address unmet medical needs. The company targets both direct-to-consumer and healthcare provider channels, aiming to capitalize on the growing demand for preventive healthcare solutions. With a strong emphasis on R&D, Mainz Biomed seeks to expand its product pipeline and establish a foothold in global markets, competing against established players through technological differentiation and cost-effective solutions.

Revenue Profitability And Efficiency

Mainz Biomed reported revenue of $893,991 for the fiscal year ending December 31, 2024, reflecting its early-stage commercialization efforts. The company posted a net loss of $21.6 million, with diluted EPS of -$22.36, underscoring significant investment in R&D and market penetration. Operating cash flow was negative $17.1 million, while capital expenditures were modest at $104,949, indicating a focus on scaling operations efficiently.

Earnings Power And Capital Efficiency

The company's earnings power remains constrained by high operational costs and limited revenue generation, typical of a growth-stage biotech firm. Capital efficiency is challenged by the need for sustained R&D investment and commercialization expenses. With a negative EPS and operating cash flow, Mainz Biomed relies on external funding to support its growth initiatives and product development.

Balance Sheet And Financial Health

Mainz Biomed's balance sheet shows $6.2 million in cash and equivalents, providing limited liquidity against total debt of $3.3 million. The company's financial health is precarious, with negative cash flows and high burn rates. Shareholders' equity is likely under pressure given the substantial net losses, necessitating further capital raises to sustain operations.

Growth Trends And Dividend Policy

Growth trends are nascent, with revenue just beginning to materialize from its diagnostic products. The company does not pay dividends, reinvesting all potential earnings into R&D and market expansion. Future growth hinges on successful product adoption, regulatory approvals, and scaling commercial operations, which remain uncertain at this stage.

Valuation And Market Expectations

Market expectations for Mainz Biomed are speculative, reflecting its early-stage status and high-risk profile. Valuation metrics are challenging to apply given minimal revenue and significant losses. Investors likely focus on long-term potential in the diagnostics market, with success contingent on clinical validation and commercialization milestones.

Strategic Advantages And Outlook

Mainz Biomed's strategic advantages lie in its proprietary PCR-based technology and focus on non-invasive diagnostics. The outlook depends on its ability to secure regulatory approvals, expand market reach, and demonstrate clinical efficacy. Near-term challenges include funding requirements and competitive pressures, while long-term success could position the company as a leader in innovative cancer screening solutions.

Sources

Company filings, CIK 0001874252

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