investorscraft@gmail.com

Intrinsic ValueRenalytix Plc (RENX.L)

Previous Close£5.75
Intrinsic Value
Upside potential
Previous Close
£5.75

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

Renalytix Plc operates in the healthcare information services sector, specializing in AI-driven diagnostic solutions for kidney diseases. Its flagship product, KidneyIntelX, integrates blood-based biomarkers, genetic data, and electronic health records to generate predictive risk scores, aiding in disease diagnosis, prognosis, and patient stratification for clinical trials. The company targets a critical niche in chronic kidney disease management, leveraging partnerships with leading institutions like Mount Sinai Health System and Atrium Health to enhance its clinical reach and credibility. Renalytix’s revenue model hinges on diagnostic testing services, licensing agreements, and collaborations with healthcare providers and pharmaceutical firms. Despite being a relatively young player, its focus on AI and precision medicine positions it at the forefront of innovation in nephrology diagnostics. However, the competitive landscape includes established diagnostic firms and emerging biotech entrants, requiring Renalytix to continuously validate its technology’s clinical utility and scalability to maintain its market position.

Revenue Profitability And Efficiency

Renalytix reported revenue of £2.3 million for the period, reflecting its early-stage commercialization efforts. The company’s net loss of £33.5 million underscores significant investment in R&D and market penetration, with diluted EPS at -£0.31. Operating cash flow was negative £30.1 million, indicating heavy cash burn as it scales operations. Capital expenditures were negligible, suggesting a asset-light model focused on intellectual property and partnerships.

Earnings Power And Capital Efficiency

The company’s earnings power remains constrained by high operating costs and limited revenue scale. Its capital efficiency is challenged by negative cash flows and reliance on external funding. However, its AI-driven platform has potential for high-margin scalability if adoption accelerates, particularly in high-value applications like clinical trials and personalized medicine.

Balance Sheet And Financial Health

Renalytix holds £4.7 million in cash, with total debt of £8.5 million, reflecting a leveraged position. The absence of dividends aligns with its growth-focused strategy. With a market cap of £26.5 million, the balance sheet suggests liquidity risks if revenue growth or additional financing does not materialize to offset cash burn.

Growth Trends And Dividend Policy

Growth is driven by expanding clinical adoption of KidneyIntelX and strategic partnerships. The company does not pay dividends, reinvesting all resources into product development and commercialization. Its high beta (1.76) reflects market sensitivity to its growth trajectory and binary outcomes in clinical validation and reimbursement pathways.

Valuation And Market Expectations

The market cap of £26.5 million implies modest expectations, pricing in execution risks. Investors likely await clearer revenue scalability and profitability milestones. The lack of EPS and negative cash flows suggest valuation is speculative, hinging on long-term potential rather than near-term fundamentals.

Strategic Advantages And Outlook

Renalytix’s AI-enabled diagnostics and partnerships with top-tier healthcare institutions provide a competitive edge. However, its outlook depends on securing broader insurance reimbursement, clinical validation, and reducing cash burn. Success in these areas could position it as a leader in kidney disease diagnostics, but failure to achieve commercialization scale poses existential risks.

Sources

Company filings, London Stock Exchange 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