investorscraft@gmail.com

Intrinsic ValueProMIS Neurosciences, Inc. (PMN.TO)

Previous Close$6.00
Intrinsic Value
Upside potential
Previous Close
$6.00

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2021 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

ProMIS Neurosciences operates in the biotechnology sector, focusing on precision medicine solutions for neurodegenerative diseases such as Alzheimer’s, ALS, and multiple system atrophy. The company leverages its proprietary discovery platform, combining ProMIS and Collective Coordinates algorithms, to identify disease-specific epitopes on misfolded proteins. Its lead candidates—PMN310, PMN267, and PMN442—target toxic oligomers and fibrils associated with these conditions, positioning ProMIS as a niche player in neurodegenerative therapeutics. The company’s approach differentiates it by aiming for highly specific treatments, though it operates in a competitive and capital-intensive space dominated by larger biopharmaceutical firms. ProMIS’s early-stage pipeline and lack of commercialized products underscore its high-risk, high-reward profile, reliant on clinical validation and partnerships for advancement. Its Toronto-based operations and publicly traded status provide access to capital markets, but its market position remains speculative pending clinical milestones.

Revenue Profitability And Efficiency

ProMIS reported no revenue in FY 2022, reflecting its pre-commercial stage. Net losses totaled CAD -12.6 million, with an EPS of CAD -1.68, driven by R&D expenses. Operating cash flow was negative at CAD -17.0 million, while capital expenditures were minimal (CAD -1,981), indicating a focus on burn rate management. The absence of debt and CAD 5.9 million in cash reserves provide limited runway for operations.

Earnings Power And Capital Efficiency

The company’s earnings power is constrained by its lack of revenue and reliance on equity financing. Negative operating cash flow highlights inefficiencies typical of early-stage biotech firms. Capital efficiency is challenged by high R&D costs, though the debt-free balance sheet mitigates financial risk. Diluted EPS reflects shareholder dilution from funding needs.

Balance Sheet And Financial Health

ProMIS maintains a clean balance sheet with no debt and CAD 5.9 million in cash and equivalents. However, the modest cash position relative to annual cash burn (CAD -17.0 million) suggests near-term liquidity concerns unless additional funding is secured. Shareholders’ equity is eroded by accumulated deficits, common in developmental-stage biotechs.

Growth Trends And Dividend Policy

Growth hinges on clinical progress, with no near-term revenue catalysts. The company does not pay dividends, typical of pre-revenue biotech firms. Future valuation will depend on pipeline advancements, partnerships, or acquisition potential. Share count expansion (7.5 million outstanding) may continue to fund operations.

Valuation And Market Expectations

The CAD 51.5 million market cap reflects high-risk speculation on pipeline success. A beta of 1.19 indicates volatility aligned with biotech peers. Investors likely price in long-dated optionality, with no revenue multiples applicable. Clinical milestones or partnerships could drive re-rating.

Strategic Advantages And Outlook

ProMIS’s niche focus on misfolded proteins offers scientific differentiation, but clinical and regulatory hurdles remain. The outlook is speculative, contingent on trial data and funding. Partnerships or licensing deals could de-risk the model, while standalone development carries significant execution risk. The company’s survival depends on capital markets’ appetite for early-stage biotech.

Sources

Company filings, TSX disclosures

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2022202320242025202620272028202920302031203220332034203520362037203820392040204120422043204420452046

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