investorscraft@gmail.com

Intrinsic ValueReunion Neuroscience Inc. (REUN.TO)

Previous Close$1.42
Intrinsic Value
Upside potential
Previous Close
$1.42

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2022 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Reunion Neuroscience Inc. (formerly Field Trip Health Ltd.) operates at the intersection of biotechnology and mental healthcare, specializing in psychedelic-assisted therapies. The company’s revenue model is bifurcated into clinical services and drug development. Its Field Trip Health Centres provide ketamine-assisted therapy for depression, anxiety, and addiction, while its drug discovery arm, Field Trip Discovery, focuses on next-generation psychedelic compounds. The company targets a growing market as regulatory attitudes toward psychedelic treatments evolve, particularly in North America. Reunion Neuroscience differentiates itself through vertically integrated operations, combining patient-facing clinics with proprietary R&D. However, the nascent nature of the psychedelic therapy industry presents both high growth potential and significant regulatory and adoption risks. The company’s positioning hinges on its ability to scale clinical operations and advance its pipeline of novel therapeutics in a competitive and rapidly evolving sector.

Revenue Profitability And Efficiency

Reunion Neuroscience reported no revenue for FY 2023, reflecting its pre-commercial stage in drug development and limited monetization of clinical services. The company posted a net loss of CAD 48.5 million, driven by R&D and operational expenses. Operating cash flow was negative CAD 27.9 million, with modest capital expenditures of CAD 246,105, indicating heavy investment in growth initiatives rather than physical infrastructure.

Earnings Power And Capital Efficiency

The company’s diluted EPS of CAD -4.17 underscores its current lack of earnings power, typical of early-stage biotech firms. With no revenue and high R&D burn, capital efficiency metrics are not yet meaningful. The focus remains on advancing clinical programs and expanding therapeutic reach, which will determine future profitability potential.

Balance Sheet And Financial Health

Reunion Neuroscience maintains a solid liquidity position with CAD 27.2 million in cash and equivalents, providing a runway for operations. Total debt is modest at CAD 3.4 million, suggesting low leverage risk. However, the absence of revenue and persistent cash burn necessitate careful capital management to sustain operations until commercialization milestones are achieved.

Growth Trends And Dividend Policy

Growth is entirely tied to clinical and R&D progress, with no current dividend policy. The company’s trajectory depends on regulatory approvals for its therapies and scalability of its clinic network. Investor returns will likely hinge on pipeline advancements rather than near-term cash flows, given the speculative nature of the psychedelic therapeutics market.

Valuation And Market Expectations

With a market cap of CAD 16.6 million and high beta of 4.2, the stock reflects significant volatility and speculative sentiment. Valuation is driven by long-term potential rather than current fundamentals, aligning with the high-risk, high-reward profile of early-stage biotech ventures in emerging therapeutic areas.

Strategic Advantages And Outlook

Reunion Neuroscience’s dual focus on clinics and drug development provides diversification within the psychedelics space. Its first-mover advantage in ketamine-assisted therapy and proprietary research could position it well if regulatory barriers ease. However, the outlook remains highly uncertain, dependent on clinical success, funding sustainability, and broader market acceptance of psychedelic treatments.

Sources

Company filings, TSX disclosures

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2023202420252026202720282029203020312032203320342035203620372038203920402041204220432044204520462047

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