investorscraft@gmail.com

Intrinsic ValueNeuphoria Therapeutics Inc. (NEUP)

Previous Close$4.02
Intrinsic Value
Upside potential
Previous Close
$4.02

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2025 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Neuphoria Therapeutics Inc. operates in the biotechnology sector, focusing on the development of novel therapeutics for neurological and psychiatric disorders. The company’s revenue model is primarily driven by research grants, partnerships, and potential future commercialization of its drug candidates. Neuphoria’s pipeline targets conditions such as depression and anxiety, leveraging proprietary technologies to differentiate itself in a competitive market. The biopharma industry is characterized by high R&D costs and long development cycles, positioning Neuphoria as an early-stage player with significant upside potential if its clinical trials prove successful. Its market position hinges on the efficacy of its experimental treatments and the ability to secure regulatory approvals, which remain key uncertainties. The company competes with both established pharmaceutical firms and smaller biotech innovators, requiring strategic collaborations to advance its programs.

Revenue Profitability And Efficiency

Neuphoria Therapeutics reported no revenue for the fiscal year ending June 2024, reflecting its pre-commercial stage. The company posted a net loss of $15.5 million, with diluted EPS of -$0.10, underscoring its heavy investment in R&D. Operating cash flow was negative at $14.7 million, indicating significant cash burn as it advances its clinical pipeline without yet generating income.

Earnings Power And Capital Efficiency

The absence of revenue and persistent net losses highlight Neuphoria’s reliance on external funding to sustain operations. With no capital expenditures reported, the company’s spending is concentrated on R&D and operational overhead. Its capital efficiency is constrained by the high-risk nature of biotech development, where returns are contingent on successful clinical outcomes and regulatory milestones.

Balance Sheet And Financial Health

Neuphoria’s balance sheet shows $12.6 million in cash and equivalents, providing limited runway given its annual cash burn. Total debt is modest at $273k, reducing near-term liquidity risks. However, the company will likely require additional financing to support its R&D efforts and extend its operational horizon beyond the current fiscal year.

Growth Trends And Dividend Policy

As a clinical-stage biotech, Neuphoria’s growth is tied to pipeline progress rather than historical financial trends. The company does not pay dividends, consistent with its focus on reinvesting all available resources into drug development. Future growth hinges on clinical trial results, partnership deals, or potential licensing agreements to monetize its intellectual property.

Valuation And Market Expectations

With no revenue and negative earnings, traditional valuation metrics are inapplicable. Market expectations are speculative, driven by investor sentiment around Neuphoria’s pipeline potential and the broader biotech sector’s risk-reward dynamics. The stock’s valuation likely reflects optimism about future milestones, balanced against the high failure rates inherent in drug development.

Strategic Advantages And Outlook

Neuphoria’s strategic advantage lies in its specialized focus on neurological disorders, a high-need area with limited treatment options. The outlook depends on clinical success and the ability to secure non-dilutive funding or partnerships. Near-term challenges include managing cash burn and advancing trials, while long-term potential rests on achieving regulatory approvals and commercialization.

Sources

Company filings (CIK: 0001191070)

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2026202720282029203020312032203320342035203620372038203920402041204220432044204520462047204820492050

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