investorscraft@gmail.com

Intrinsic ValuePainReform Ltd. (PRFX)

Previous Close$0.69
Intrinsic Value
Upside potential
Previous Close
$0.69

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

PainReform Ltd. operates in the biopharmaceutical sector, focusing on the development of novel, non-opioid therapies for post-operative pain management. The company's lead product candidate, PRF-110, is a localized, extended-release analgesic designed to address unmet needs in surgical pain relief. By targeting a niche within the broader pain management market, PainReform aims to differentiate itself from traditional opioid-based treatments, which are increasingly scrutinized due to addiction risks and regulatory pressures. The company's revenue model is currently pre-commercial, relying on clinical development milestones, partnerships, and potential future product sales. PainReform's market positioning hinges on its ability to advance its pipeline through regulatory approvals and establish strategic collaborations with healthcare providers and pharmaceutical distributors. The biopharma industry is highly competitive, but PainReform's focus on non-opioid solutions aligns with growing demand for safer alternatives, positioning it as a potential disruptor in post-operative care.

Revenue Profitability And Efficiency

PainReform reported no revenue for the period, reflecting its pre-commercial stage. The company posted a net loss of $14.6 million, driven by research and development expenses. Operating cash flow was negative at $12.6 million, underscoring the capital-intensive nature of clinical-stage biopharma operations. With minimal capital expenditures of $13,000, the company's spending is heavily weighted toward R&D rather than physical assets.

Earnings Power And Capital Efficiency

The diluted EPS of -$32.16 highlights the company's current lack of earnings power, typical for clinical-stage biotech firms. PainReform's capital efficiency is constrained by its reliance on funding to sustain R&D activities. The absence of revenue-generating products limits its ability to self-fund operations, necessitating external financing to advance its pipeline.

Balance Sheet And Financial Health

PainReform holds $4.3 million in cash and equivalents, providing limited runway amid its cash burn. Total debt is negligible at $45,000, indicating a low-leverage structure. However, the company's financial health is precarious due to its reliance on future funding rounds or partnerships to continue operations and clinical trials.

Growth Trends And Dividend Policy

As a development-stage company, PainReform has no historical growth trends in revenue or profitability. Its growth prospects depend on successful clinical trials and regulatory milestones. The company does not pay dividends, consistent with its focus on reinvesting all available capital into R&D and pipeline advancement.

Valuation And Market Expectations

Valuation metrics are not applicable due to the absence of revenue. Market expectations are tied to clinical progress, with investors likely assessing the potential of PRF-110 and the company's ability to secure additional funding or partnerships. The stock's performance may reflect sentiment around its pipeline rather than traditional financial metrics.

Strategic Advantages And Outlook

PainReform's strategic advantage lies in its focus on non-opioid pain management, a sector with significant regulatory and societal tailwinds. The outlook hinges on clinical success, with near-term milestones critical for sustaining investor confidence. Risks include trial failures, funding shortages, and competitive pressures, but successful execution could position the company as a leader in a high-need therapeutic area.

Sources

Company filings, CIK 0001801834

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