investorscraft@gmail.com

Intrinsic ValuePulmatrix, Inc. (PULM)

Previous Close$2.57
Intrinsic Value
Upside potential
Previous Close
$2.57

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

Pulmatrix, Inc. is a clinical-stage biopharmaceutical company focused on developing innovative inhaled therapies for respiratory and pulmonary diseases. The company leverages its proprietary iSPERSE technology to create dry powder formulations designed to improve drug delivery to the lungs. Pulmatrix primarily targets chronic conditions such as chronic obstructive pulmonary disease (COPD) and asthma, positioning itself in the competitive respiratory therapeutics market. Its lead candidate, PUR1800, is being evaluated for severe asthma and COPD exacerbations, aiming to address unmet medical needs. The company operates in a high-growth sector driven by increasing global prevalence of respiratory diseases and demand for advanced treatments. Pulmatrix collaborates with strategic partners to accelerate development and commercialization, though it remains a smaller player compared to established pharmaceutical firms. Its focus on niche applications and proprietary technology provides differentiation, but commercialization success hinges on clinical outcomes and regulatory approvals.

Revenue Profitability And Efficiency

Pulmatrix reported revenue of $7.8 million for the fiscal year ending December 31, 2024, primarily from collaborations and grants. The company posted a net loss of $9.6 million, reflecting ongoing R&D investments and operational costs. Diluted EPS stood at -$2.62, underscoring its pre-revenue stage. Operating cash flow was -$10.7 million, with capital expenditures of -$398,000, indicating significant cash burn tied to clinical development activities.

Earnings Power And Capital Efficiency

The company’s negative earnings and cash flow highlight its reliance on external funding to sustain operations. With no debt and $9.5 million in cash and equivalents, Pulmatrix maintains a clean balance sheet but faces liquidity constraints given its cash burn rate. Capital efficiency remains challenged as it prioritizes clinical trials over near-term profitability, typical of biotech firms in development phases.

Balance Sheet And Financial Health

Pulmatrix’s balance sheet shows $9.5 million in cash and equivalents with no debt, providing a modest buffer for ongoing operations. However, the absence of recurring revenue streams and high R&D expenses pose risks to financial stability. The company’s equity base, with 3.65 million shares outstanding, suggests potential dilution risk if additional capital is raised to fund operations.

Growth Trends And Dividend Policy

Growth prospects hinge on clinical milestones for PUR1800 and other pipeline candidates. The company does not pay dividends, reinvesting all resources into R&D. Given its stage, revenue growth is likely tied to partnership deals or licensing agreements rather than product sales. Near-term trends will depend on trial progress and regulatory interactions.

Valuation And Market Expectations

Market expectations for Pulmatrix are speculative, reflecting its clinical-stage status. The lack of profitability and reliance on pipeline success make valuation highly sensitive to trial outcomes. Investors likely price in binary events, such as Phase II data readouts or partnership announcements, rather than traditional financial metrics.

Strategic Advantages And Outlook

Pulmatrix’s iSPERSE technology and focus on inhaled therapies provide a differentiated approach in respiratory medicine. However, the outlook is contingent on clinical success and securing additional funding. Strategic partnerships could enhance its path to commercialization, but competition from larger peers and regulatory hurdles remain key challenges. The company’s ability to advance its pipeline will determine its long-term viability.

Sources

10-K filing, company disclosures

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