investorscraft@gmail.com

Intrinsic ValueNutriband Inc. (NTRB)

Previous Close$4.79
Intrinsic Value
Upside potential
Previous Close
$4.79

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

Nutriband Inc. operates in the pharmaceutical and biotechnology sector, specializing in transdermal drug delivery technologies. The company's core revenue model is driven by its proprietary AVERSA™ technology, which enhances the bioavailability of drugs through transdermal patches. Nutriband focuses on developing abuse-deterrent formulations, positioning itself as a niche player in pain management and addiction treatment markets. Its innovative approach addresses unmet needs in controlled substance delivery, differentiating it from traditional oral and injectable drug manufacturers. The company collaborates with pharmaceutical partners to commercialize its technology, leveraging its expertise in transdermal systems. Nutriband's market position is bolstered by its intellectual property portfolio and regulatory strategy, targeting high-value therapeutic areas with limited competition. While still in the growth phase, its technology has potential applications across multiple drug classes, offering scalability in a specialized segment of the healthcare industry.

Revenue Profitability And Efficiency

Nutriband reported revenue of $2.14 million for FY 2025, reflecting its early-stage commercialization efforts. The company posted a net loss of $10.48 million, with diluted EPS of -$0.99, indicative of significant R&D and operational investments. Operating cash flow was negative $4.63 million, underscoring the cash-intensive nature of its biotech development model. Capital expenditures were minimal, suggesting a lean asset-light approach to growth.

Earnings Power And Capital Efficiency

The company's negative earnings and cash flows demonstrate its pre-revenue growth phase, with capital primarily allocated to technology development rather than profitability. With no significant debt burden ($0.19 million) and $4.31 million in cash, Nutriband maintains flexibility to fund operations while pursuing clinical and regulatory milestones. Its capital efficiency metrics will likely improve as pipeline products advance toward commercialization.

Balance Sheet And Financial Health

Nutriband's balance sheet shows a strong liquidity position with $4.31 million in cash against minimal debt, providing runway for continued operations. The equity-heavy capital structure (10.61 million shares outstanding) reflects reliance on equity financing. The absence of meaningful capex suggests a focus on intellectual property rather than physical assets, typical of development-stage biotech firms.

Growth Trends And Dividend Policy

As an emerging biotech, Nutriband exhibits high growth potential but no current dividend policy. Growth will depend on successful technology adoption and partnership development. The company's trajectory hinges on regulatory approvals and commercialization of its transdermal platforms, with revenue growth expected to accelerate upon product launches. Shareholder returns are currently reinvested in R&D and business development.

Valuation And Market Expectations

The market appears to value Nutriband based on its technology potential rather than current financial metrics. With negative earnings and early-stage revenue, traditional valuation multiples are not meaningful. Investor expectations center on the company's ability to secure partnerships and advance its pipeline in the competitive transdermal drug delivery market.

Strategic Advantages And Outlook

Nutriband's key advantage lies in its proprietary AVERSA™ technology and focus on abuse-deterrent formulations, addressing a critical need in pain management. The outlook depends on successful clinical validation and commercialization partnerships. Near-term challenges include funding ongoing R&D, while long-term potential exists in expanding applications of its transdermal platform across therapeutic areas.

Sources

SEC filings (10-K), company website

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