investorscraft@gmail.com

Intrinsic ValuePolyPid Ltd. (PYPD)

Previous Close$4.58
Intrinsic Value
Upside potential
Previous Close
$4.58

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

PolyPid Ltd. is a clinical-stage biopharmaceutical company specializing in the development of innovative, locally administered therapies using its proprietary PLEX (Polymer-Lipid Encapsulation matriX) technology. The company focuses on addressing unmet medical needs in surgical site infections and other acute care indications. Its lead product candidate, D-PLEX100, is designed to prevent post-surgical abdominal infections, positioning PolyPid in the high-growth anti-infectives market. The company operates in a competitive biotech landscape, where differentiation through sustained-release drug delivery systems provides a niche advantage. PolyPid’s revenue model hinges on successful clinical development, regulatory approvals, and eventual commercialization or partnerships. Its market position is currently defined by its pipeline potential rather than commercial traction, with a strategic emphasis on advancing late-stage trials to unlock value.

Revenue Profitability And Efficiency

PolyPid reported no revenue for the period, reflecting its pre-commercial stage. The company’s net loss of $29.0 million and diluted EPS of -$4.91 underscore significant R&D and operational expenditures. Operating cash flow was -$21.96 million, indicating heavy investment in clinical programs. Capital expenditures were minimal at -$76,000, suggesting a lean asset-light approach focused on advancing its pipeline.

Earnings Power And Capital Efficiency

With no revenue streams, PolyPid’s earnings power remains negative, driven by clinical trial costs and administrative expenses. The company’s capital efficiency is constrained by its reliance on funding to sustain operations. The absence of commercialized products limits near-term profitability, with success contingent on clinical milestones and potential licensing or partnership deals.

Balance Sheet And Financial Health

PolyPid’s balance sheet shows $15.64 million in cash and equivalents against $9.62 million in total debt, providing limited liquidity. The company’s financial health is precarious, given its cash burn rate and reliance on additional financing to support ongoing trials. Shareholders’ equity is likely under pressure due to accumulated deficits, necessitating future capital raises or strategic transactions.

Growth Trends And Dividend Policy

Growth prospects hinge on clinical progress, particularly for D-PLEX100, with data readouts and regulatory submissions as key catalysts. The company has no dividend policy, typical for pre-revenue biotech firms, as all resources are directed toward R&D and operational sustainability. Investor returns are tied to pipeline success and potential M&A or partnership activity.

Valuation And Market Expectations

PolyPid’s valuation is speculative, reflecting its clinical-stage status and binary outcomes tied to trial results. Market expectations are anchored on pipeline advancements, with limited near-term financial metrics to benchmark. The stock’s performance is likely driven by clinical updates and funding developments rather than traditional valuation multiples.

Strategic Advantages And Outlook

PolyPid’s PLEX technology offers a differentiated approach to localized drug delivery, potentially reducing systemic side effects and improving efficacy. The outlook depends on clinical success, regulatory approvals, and the ability to secure partnerships or funding. Risks include trial failures, cash runway constraints, and competitive pressures. Strategic execution will be critical to transitioning from R&D to commercialization.

Sources

Company filings (10-K, 10-Q), investor presentations

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