investorscraft@gmail.com

Intrinsic ValueRafael Holdings, Inc. (RFL)

Previous Close$1.16
Intrinsic Value
Upside potential
Previous Close
$1.16

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

Rafael Holdings, Inc. operates primarily in the biopharmaceutical and real estate sectors, leveraging a diversified approach to drive long-term value. The company’s biopharmaceutical segment focuses on oncology research and development, with strategic investments in innovative therapies. Its real estate holdings provide a stable revenue base, though the biopharmaceutical division remains the core growth driver. Rafael Holdings positions itself as a hybrid entity, balancing asset-backed stability with high-potential R&D ventures in a competitive healthcare landscape. The company’s market position is niche, targeting specialized oncology treatments while maintaining a conservative real estate portfolio. This dual focus allows it to mitigate sector-specific risks while capitalizing on breakthroughs in medical research. However, its relatively small scale compared to pure-play biopharma or real estate firms means it must rely on strategic partnerships and disciplined capital allocation to sustain growth.

Revenue Profitability And Efficiency

Rafael Holdings reported modest revenue of $637,000 for FY 2024, overshadowed by a net loss of $34.4 million, reflecting significant R&D and operational costs. The diluted EPS of -$1.45 underscores ongoing investment in its biopharmaceutical pipeline. Operating cash flow was negative at $7.8 million, with minimal capital expenditures, indicating a focus on sustaining liquidity rather than expansion.

Earnings Power And Capital Efficiency

The company’s earnings power remains constrained by its pre-revenue biopharmaceutical segment, with losses driven by research expenses. Capital efficiency is challenged, as cash burn exceeds revenue generation. However, its real estate assets provide some stability, though they are not sufficient to offset the biopharma division’s drag on profitability.

Balance Sheet And Financial Health

Rafael Holdings maintains a modest cash position of $2.7 million against total debt of $2.4 million, suggesting limited near-term liquidity pressure. The balance sheet reflects a lean structure, with no dividend payouts, allowing flexibility to prioritize R&D funding. However, sustained losses may necessitate additional capital raises if revenue does not scale.

Growth Trends And Dividend Policy

Growth is contingent on biopharmaceutical advancements, with no current dividend policy. The company’s trajectory hinges on clinical milestones and potential licensing deals. Real estate provides a steady but slow-growth backdrop, emphasizing the high-risk, high-reward nature of its biopharma investments.

Valuation And Market Expectations

Market expectations are likely tempered by the company’s losses and early-stage pipeline. Valuation may reflect speculative optimism around its oncology research, though the lack of near-term profitability limits traditional metrics. Investors appear to price in long-term potential rather than current fundamentals.

Strategic Advantages And Outlook

Rafael Holdings’ strategic advantage lies in its dual-sector approach, blending stable real estate with high-growth biopharma. The outlook depends heavily on R&D success, with upside tied to clinical progress. Near-term challenges include cash burn and competition, but breakthroughs could significantly revalue the company.

Sources

Company filings, CIK 0001713863

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