investorscraft@gmail.com

Intrinsic ValuePharmaCyte Biotech, Inc. (PMCB)

Previous Close$0.82
Intrinsic Value
Upside potential
Previous Close
$0.82

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

PharmaCyte Biotech, Inc. operates in the biotechnology sector, focusing on the development of cellular therapies for cancer and diabetes. The company leverages its proprietary Cell-in-a-Box® technology platform to encapsulate live cells, enabling targeted drug delivery and minimizing systemic side effects. Its lead candidate targets pancreatic cancer, a high-need area with limited treatment options, positioning PharmaCyte as a potential disruptor in oncology therapeutics. The firm primarily generates revenue through grants, collaborations, and equity financing, reflecting its pre-commercial stage. PharmaCyte competes in a dynamic biotech landscape, where innovation and clinical validation are critical to securing partnerships or eventual commercialization. Its market position hinges on successful clinical trials and regulatory milestones, which could unlock significant value given the unmet medical needs in its focus areas.

Revenue Profitability And Efficiency

PharmaCyte reported no revenue for FY 2024, consistent with its pre-revenue biotech status. Net income of $333,763 was likely driven by non-operating items, given its negative operating cash flow of -$2.15 million. The absence of capital expenditures suggests a lean operational model, with resources allocated primarily toward R&D and clinical development.

Earnings Power And Capital Efficiency

The company’s diluted EPS of -$1.8 reflects its early-stage focus on therapeutic development rather than profitability. With no debt and $50.18 million in cash, PharmaCyte maintains sufficient liquidity to fund near-term operations, though its cash burn rate warrants monitoring for future financing needs.

Balance Sheet And Financial Health

PharmaCyte’s balance sheet is robust, with $50.18 million in cash and no debt, providing a strong foundation for ongoing R&D. The lack of leverage and minimal liabilities underscore a low-risk financial structure, though sustainability depends on advancing pipeline assets to attract further investment or partnerships.

Growth Trends And Dividend Policy

As a clinical-stage biotech, PharmaCyte’s growth hinges on pipeline progress rather than historical financial trends. The company does not pay dividends, reinvesting all capital into research and development to drive long-term value creation through regulatory and clinical milestones.

Valuation And Market Expectations

Market expectations for PharmaCyte are tied to its ability to advance its Cell-in-a-Box® platform through clinical trials. The absence of revenue complicates traditional valuation metrics, leaving the stock price sensitive to binary events like trial results or partnership announcements.

Strategic Advantages And Outlook

PharmaCyte’s proprietary encapsulation technology differentiates it in targeted cancer therapy, but execution risk remains high. The outlook depends on clinical success, regulatory approvals, and securing strategic alliances to transition toward commercialization. Near-term catalysts include trial updates and potential licensing deals.

Sources

Company filings (10-K), CIK 0001157075

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