investorscraft@gmail.com

Intrinsic ValueNeuroSense Therapeutics Ltd. (NRSN)

Previous Close$0.92
Intrinsic Value
Upside potential
Previous Close
$0.92

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

NeuroSense Therapeutics Ltd. is a clinical-stage biotechnology company focused on developing novel therapies for neurodegenerative diseases, including amyotrophic lateral sclerosis (ALS) and Alzheimer’s. The company leverages proprietary biomarker platforms and targeted drug candidates to address unmet medical needs in neurology. NeuroSense operates in a high-growth but highly competitive sector, where innovation and clinical validation are critical to securing partnerships or commercialization opportunities. Its pipeline is designed to target disease-modifying mechanisms, positioning it as a potential disruptor in neurodegenerative therapeutics. The company’s revenue model relies heavily on clinical milestones, grants, and future licensing or collaboration agreements, given its pre-revenue status. NeuroSense’s market position hinges on the success of its clinical trials, with its lead candidates aiming to demonstrate efficacy in slowing disease progression. The neurodegenerative drug market is characterized by significant R&D costs and regulatory hurdles, but successful therapies can command premium pricing and strong demand.

Revenue Profitability And Efficiency

NeuroSense reported no revenue for the period, reflecting its pre-revenue stage as a clinical-stage biotech. The company posted a net loss of $10.21 million, driven by R&D expenses and operational costs. Operating cash flow was negative at $10.14 million, with minimal capital expenditures, underscoring its focus on advancing clinical programs rather than infrastructure investments.

Earnings Power And Capital Efficiency

The company’s diluted EPS of -$0.55 highlights its current lack of earnings power, typical of early-stage biotech firms. NeuroSense’s capital efficiency is constrained by high R&D burn rates, though its modest debt ($73,000) and cash reserves ($3.38 million) suggest reliance on future financing to sustain operations and clinical trials.

Balance Sheet And Financial Health

NeuroSense’s balance sheet reflects a cash position of $3.38 million against minimal debt, providing limited runway without additional funding. The company’s financial health is precarious, given its negative cash flows and dependence on equity raises or partnerships to fund ongoing research and development activities.

Growth Trends And Dividend Policy

Growth prospects are tied to clinical trial outcomes, with no near-term revenue visibility. The company does not pay dividends, as is standard for pre-revenue biotech firms, and reinvests all available capital into its pipeline. Future growth hinges on successful trial data and potential commercialization or partnership deals.

Valuation And Market Expectations

Valuation is speculative, driven by pipeline potential rather than fundamentals. Market expectations are anchored to clinical milestones, with investors pricing in binary outcomes for its neurodegenerative therapies. The stock’s performance will likely remain volatile pending trial results.

Strategic Advantages And Outlook

NeuroSense’s strategic advantage lies in its targeted approach to neurodegenerative diseases, a high-need area with limited treatment options. The outlook is highly uncertain, contingent on clinical success and funding. Positive trial data could attract partnerships or acquisition interest, while setbacks may necessitate further dilution or restructuring.

Sources

Company filings, CIK 0001875091

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