investorscraft@gmail.com

Intrinsic ValuePurple Biotech Ltd. (PPBT)

Previous Close$0.60
Intrinsic Value
Upside potential
Previous Close
$0.60

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

Purple Biotech Ltd. is a clinical-stage biotechnology company focused on developing innovative therapies for cancer treatment. The company specializes in oncology, leveraging its proprietary platform to advance novel drug candidates targeting tumor microenvironments and immune evasion mechanisms. Its pipeline includes therapies designed to enhance the efficacy of existing treatments, positioning it in the competitive immuno-oncology sector. Purple Biotech operates in a high-growth but capital-intensive industry, where success hinges on clinical trial outcomes and regulatory approvals. The company's market position is that of a niche player, aiming to differentiate itself through targeted therapies with potential first-in-class or best-in-class profiles. Its revenue model is primarily driven by strategic partnerships, licensing agreements, and potential future commercialization of its pipeline assets, though it currently generates no revenue from operations.

Revenue Profitability And Efficiency

Purple Biotech reported no revenue for the period, reflecting its pre-commercial stage. The company posted a net loss of $7.24 million, with diluted EPS of -$42, underscoring the significant costs associated with clinical development. Operating cash flow was negative at $14.37 million, highlighting the capital required to sustain R&D activities. Capital expenditures were negligible, indicating a lean operational focus on advancing its pipeline.

Earnings Power And Capital Efficiency

The company's earnings power remains constrained by its pre-revenue status, with losses driven by R&D expenses. Capital efficiency is a critical focus, as evidenced by minimal capital expenditures and reliance on cash reserves to fund operations. The negative operating cash flow suggests ongoing investment in clinical trials, with profitability contingent on successful pipeline progression and future commercialization.

Balance Sheet And Financial Health

Purple Biotech's balance sheet shows $7.4 million in cash and equivalents, providing limited runway for operations. Total debt is modest at $183,000, indicating low leverage. However, the absence of revenue and persistent cash burn raises concerns about liquidity, likely necessitating additional financing or partnerships to sustain operations beyond the near term.

Growth Trends And Dividend Policy

Growth is entirely tied to clinical milestones, with no current revenue streams or dividend payments. The company's trajectory depends on advancing its pipeline through trials and securing regulatory approvals. Given its stage, dividends are not under consideration, with all resources allocated to R&D and operational sustainability.

Valuation And Market Expectations

Valuation is speculative, driven by pipeline potential rather than current financial metrics. Market expectations hinge on clinical progress and the ability to attract partnership or funding. The absence of revenue and high cash burn likely weigh on investor sentiment, though breakthroughs could significantly alter the outlook.

Strategic Advantages And Outlook

Purple Biotech's strategic advantage lies in its focused oncology pipeline and potential to address unmet medical needs. The outlook is highly uncertain, contingent on clinical success and funding. Near-term challenges include managing cash burn and advancing trials, while long-term potential rests on commercialization and market adoption of its therapies.

Sources

Company filings, CIK 0001614744

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