investorscraft@gmail.com

Intrinsic ValueRadiopharm Theranostics Limited (RADX)

Previous Close$5.05
Intrinsic Value
Upside potential
Previous Close
$5.05

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2025 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Radiopharm Theranostics Limited operates in the biotechnology sector, specializing in radiopharmaceuticals for targeted cancer diagnostics and therapeutics. The company leverages advanced molecular imaging and precision medicine to develop innovative radiopharmaceutical agents, positioning itself at the intersection of oncology and nuclear medicine. Its core revenue model is driven by research collaborations, licensing agreements, and potential commercialization of its pipeline products, which target high unmet medical needs in oncology. Radiopharm Theranostics competes in a niche but rapidly growing market, where its focus on theranostics—combining diagnostics and therapeutics—provides a differentiated approach. The company’s strategic partnerships with academic institutions and pharmaceutical firms enhance its R&D capabilities and market reach. While still in the development phase, its pipeline holds promise for addressing complex cancers, positioning it as a potential disruptor in precision oncology. The sector is characterized by high barriers to entry due to regulatory complexities and technological expertise, which Radiopharm navigates through its specialized team and proprietary platforms.

Revenue Profitability And Efficiency

Radiopharm Theranostics reported minimal revenue of $299,228 for FY 2024, reflecting its early-stage focus on R&D rather than commercial operations. The company posted a net loss of approximately $47.9 million, underscoring the capital-intensive nature of biotech development. With no operating cash flow or capital expenditures reported, the financials highlight a pre-revenue phase reliant on funding to sustain operations and advance its pipeline.

Earnings Power And Capital Efficiency

The company’s diluted EPS stood at $0, consistent with its lack of profitability during the fiscal year. Radiopharm’s earnings power remains constrained by its heavy investment in research and clinical trials, with no significant revenue streams yet established. Capital efficiency metrics are not applicable at this stage, as the business prioritizes pipeline advancement over near-term financial returns.

Balance Sheet And Financial Health

Radiopharm Theranostics maintained a cash position of $18.6 million as of FY 2024, with no reported debt, indicating a clean balance sheet. The absence of leverage provides flexibility but also underscores reliance on equity financing or partnerships to fund future R&D. The company’s financial health hinges on its ability to secure additional capital to sustain operations and progress its clinical programs.

Growth Trends And Dividend Policy

Growth is primarily tied to pipeline milestones, with no current revenue diversification or dividend policy in place. The company’s trajectory depends on successful clinical outcomes and regulatory approvals, which could unlock partnerships or commercialization opportunities. Given its pre-revenue status, shareholder returns are deferred until later-stage development or commercialization is achieved.

Valuation And Market Expectations

Valuation is speculative, driven by potential rather than current financial performance. Market expectations are anchored to clinical progress and the addressable market for its theranostic candidates. Investors likely price in high risk-reward dynamics, given the early-stage nature of the business and the competitive yet lucrative oncology market.

Strategic Advantages And Outlook

Radiopharm Theranostics’ strategic advantages lie in its specialized focus on radiopharmaceuticals and theranostics, a high-growth niche in oncology. The outlook depends on clinical success, regulatory milestones, and the ability to attract funding or partnerships. While risks are elevated, the company’s innovative approach positions it for long-term potential if key pipeline assets demonstrate efficacy and safety.

Sources

Company filings, CIK 0001949257

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2026202720282029203020312032203320342035203620372038203920402041204220432044204520462047204820492050

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