investorscraft@gmail.com

Intrinsic ValueRelmada Therapeutics, Inc. (RLMD)

Previous Close$3.55
Intrinsic Value
Upside potential
Previous Close
$3.55

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

Relmada Therapeutics, Inc. is a clinical-stage biotechnology company focused on developing novel therapies for central nervous system (CNS) disorders, particularly major depressive disorder (MDD) and other mood-related conditions. The company’s lead candidate, REL-1017 (esmethadone), is a rapid-acting oral NMDA receptor antagonist being evaluated for its potential to address treatment-resistant depression. Relmada operates in the highly competitive CNS therapeutics sector, where innovation and clinical differentiation are critical for success. The company’s revenue model is currently pre-commercial, relying on funding from equity offerings and collaborations to advance its pipeline. Relmada’s market positioning hinges on the clinical and regulatory success of REL-1017, which, if approved, could disrupt the $15 billion antidepressant market by offering a novel mechanism of action. The company faces significant competition from established pharmaceutical players and other biotech firms developing next-generation CNS therapies, underscoring the importance of robust clinical data and strategic partnerships.

Revenue Profitability And Efficiency

Relmada Therapeutics reported no revenue for the fiscal year ending December 31, 2024, reflecting its pre-commercial stage. The company posted a net loss of approximately $79.98 million, with a diluted EPS of -$2.65, driven by high R&D expenditures. Operating cash flow was negative at -$51.76 million, indicating significant investment in clinical trials and pipeline development. Capital expenditures were negligible, as the company outsources manufacturing and clinical operations.

Earnings Power And Capital Efficiency

Relmada’s earnings power remains constrained by its lack of commercialized products, with losses primarily fueled by R&D costs. The company’s capital efficiency is under pressure due to the high burn rate associated with late-stage clinical trials. With no debt and limited cash reserves of $3.86 million, Relmada’s ability to fund operations hinges on additional financing or strategic partnerships to advance its pipeline.

Balance Sheet And Financial Health

Relmada’s balance sheet reflects a cash position of $3.86 million with no debt, providing some financial flexibility. However, the company’s negative operating cash flow and reliance on external funding raise concerns about liquidity. The absence of long-term liabilities is a positive, but the need for near-term capital infusion is critical to sustain operations and clinical programs.

Growth Trends And Dividend Policy

Relmada’s growth trajectory is tied to the clinical progress of REL-1017, with pivotal trial results expected to drive valuation. The company does not pay dividends, as it reinvests all available capital into R&D. Future growth hinges on regulatory milestones and potential commercialization, though near-term financial sustainability remains a challenge without additional funding.

Valuation And Market Expectations

Relmada’s valuation is speculative, reflecting its clinical-stage status and binary outcomes tied to REL-1017’s success. Market expectations are closely tied to upcoming clinical data, with significant upside potential if trials succeed. However, the high risk of failure in CNS drug development weighs on investor sentiment, as evidenced by the company’s negative earnings and cash burn.

Strategic Advantages And Outlook

Relmada’s strategic advantage lies in its focus on NMDA receptor modulation, a promising but underexplored mechanism in depression treatment. The outlook depends on REL-1017’s ability to demonstrate efficacy and safety in late-stage trials. Success could position Relmada as a key player in CNS therapeutics, though failure would necessitate a pipeline pivot or restructuring.

Sources

10-K filing, company 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