investorscraft@gmail.com

Intrinsic ValueProKidney Corp. (PROK)

Previous Close$1.99
Intrinsic Value
Upside potential
Previous Close
$1.99

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

ProKidney Corp. operates in the biotechnology sector, focusing on innovative therapies for chronic kidney disease (CKD). The company’s core revenue model is centered on advancing its proprietary Renal Autologous Cell Therapy (REACT®), a late-stage investigational treatment designed to preserve kidney function. ProKidney targets a high-need market, as CKD affects millions globally with limited treatment options, positioning it as a potential disruptor in nephrology. The company’s clinical-stage pipeline and strategic collaborations underscore its ambition to address unmet medical needs while leveraging regulatory pathways for accelerated approvals. ProKidney’s market position is bolstered by its specialized focus on regenerative medicine, differentiating it from traditional pharmaceutical approaches. The firm’s ability to secure funding and partnerships reflects confidence in its technology, though commercialization risks remain as it navigates clinical trials and potential market adoption.

Revenue Profitability And Efficiency

ProKidney reported minimal revenue of $76,000 for the period, reflecting its pre-commercial stage. The company posted a net loss of $61.2 million, driven by R&D investments and operational expenses. Negative operating cash flow of $126.4 million highlights significant burn rate, with no capital expenditures recorded. The lack of profitability is typical for clinical-stage biotech firms prioritizing pipeline development over near-term earnings.

Earnings Power And Capital Efficiency

The diluted EPS of -$0.48 underscores ProKidney’s current earnings deficit, attributable to high R&D costs. With no significant revenue streams, capital efficiency is constrained, though the $99.1 million cash reserve provides runway. The company’s ability to advance REACT® through trials will be critical to future earnings potential, pending successful commercialization.

Balance Sheet And Financial Health

ProKidney maintains a solid liquidity position with $99.1 million in cash and equivalents against modest total debt of $3.2 million. The debt-free operational structure and substantial cash reserves mitigate near-term solvency risks, though sustained losses may necessitate additional financing to support clinical and operational milestones.

Growth Trends And Dividend Policy

Growth is contingent on clinical progress, with no dividends issued, aligning with its reinvestment strategy. The company’s trajectory hinges on REACT®’s regulatory and commercial success, with potential inflection points tied to trial results and partnerships. Investor returns are likely deferred until therapeutic approval and market penetration are achieved.

Valuation And Market Expectations

Market valuation reflects ProKidney’s high-risk, high-reward profile, with investors pricing in potential pipeline success. The absence of revenue multiples emphasizes focus on clinical milestones. Volatility may persist pending trial updates, with long-term upside tied to addressing the expansive CKD market.

Strategic Advantages And Outlook

ProKidney’s REACT® platform offers a differentiated approach to CKD treatment, supported by strong IP and regulatory strategy. Near-term challenges include trial execution and funding sustainability, but successful commercialization could position the company as a leader in regenerative nephrology. The outlook remains speculative, hinging on clinical and regulatory outcomes.

Sources

Company filings, CIK 0001850270

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