investorscraft@gmail.com

Intrinsic ValueQuoin Pharmaceuticals, Ltd. (QNRX)

Previous Close$7.22
Intrinsic Value
Upside potential
Previous Close
$7.22

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

Quoin Pharmaceuticals, Ltd. operates in the biotechnology sector, focusing on the development and commercialization of novel therapeutics for rare and orphan diseases. The company’s core revenue model is currently centered on advancing its pipeline through clinical trials, with no commercialized products generating revenue as of the latest reporting period. Its primary focus is on addressing unmet medical needs in niche markets, positioning it as a specialized player in the rare disease space. The biotech industry is highly competitive, with significant barriers to entry due to regulatory and R&D costs, but Quoin’s targeted approach may offer differentiation if its clinical programs succeed. The company’s market position is early-stage, relying heavily on investor funding to sustain operations until potential regulatory approvals and commercialization. Its success hinges on clinical milestones, partnerships, or licensing deals to unlock value.

Revenue Profitability And Efficiency

Quoin Pharmaceuticals reported no revenue for the period, reflecting its pre-commercial stage. Net income stood at a loss of approximately $8.96 billion, driven by R&D and operational expenses. The absence of capital expenditures suggests limited investment in physical assets, with cash flow directed toward sustaining clinical and administrative activities. The company’s efficiency metrics are not applicable due to its lack of revenue-generating operations.

Earnings Power And Capital Efficiency

The company’s diluted EPS of -$1,911.5 underscores its current lack of earnings power, typical of clinical-stage biotech firms. With no debt and modest cash reserves of $3.62 million, Quoin’s capital efficiency is constrained by its reliance on equity financing to fund operations. The negative operating cash flow of -$7.86 billion highlights the capital-intensive nature of its business model.

Balance Sheet And Financial Health

Quoin’s balance sheet reflects a debt-free structure, with total cash and equivalents of $3.62 million. However, the significant net loss and negative operating cash flow raise concerns about liquidity sustainability without additional financing. The company’s financial health is precarious, typical of early-stage biotechs, and dependent on successful capital raises or strategic partnerships.

Growth Trends And Dividend Policy

Growth prospects are tied to clinical progress, with no near-term revenue visibility. The company does not pay dividends, aligning with its focus on reinvesting limited resources into R&D. Shareholder returns, if any, would likely stem from pipeline advancements or acquisition potential rather than income distributions.

Valuation And Market Expectations

Valuation is speculative, driven by pipeline potential rather than fundamentals. Market expectations hinge on clinical data readouts and regulatory milestones, with high volatility typical of pre-revenue biotech stocks. The absence of revenue or profitability metrics complicates traditional valuation approaches.

Strategic Advantages And Outlook

Quoin’s strategic advantage lies in its focus on rare diseases, a segment with high unmet need and potential pricing power. However, the outlook is highly uncertain, contingent on clinical success and funding. Near-term risks include cash burn and dilution, while long-term potential depends on pipeline execution and market adoption.

Sources

Company filings (CIK: 0001671502), financial statements

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