investorscraft@gmail.com

Intrinsic ValueReviva Pharmaceuticals Holdings, Inc. (RVPHW)

Previous Close$0.00
Intrinsic Value
Upside potential
Previous Close
$0.00

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

Reviva Pharmaceuticals Holdings, Inc. is a clinical-stage biopharmaceutical company focused on developing novel therapies for central nervous system (CNS), respiratory, and metabolic diseases. The company’s lead candidate, brilaroxazine, targets schizophrenia and other neuropsychiatric conditions, leveraging a differentiated mechanism of action to address unmet medical needs. Operating in the highly competitive biotech sector, Reviva aims to carve out a niche by prioritizing efficacy and safety in its pipeline, targeting markets with significant patient populations and limited treatment options. The company’s revenue model is currently preclinical, relying on funding from equity offerings and collaborations to advance its drug candidates through clinical trials. With no commercialized products, Reviva’s market position hinges on successful clinical outcomes and regulatory approvals, positioning it as a high-risk, high-reward player in the specialty pharma space. Its long-term viability depends on translating clinical progress into partnerships or commercialization opportunities.

Revenue Profitability And Efficiency

Reviva Pharmaceuticals reported no revenue for the period, reflecting its preclinical stage. The company posted a net loss of $29.9 million, with diluted EPS of -$0.90, driven by R&D expenses and operational costs. Operating cash flow was negative $33.5 million, underscoring the capital-intensive nature of drug development. With no capital expenditures, the focus remains on advancing clinical programs rather than infrastructure.

Earnings Power And Capital Efficiency

Reviva’s earnings power is constrained by its lack of revenue and reliance on external financing. The negative EPS and operating cash flow highlight the challenges of funding clinical trials without commercial income. Capital efficiency is difficult to assess given the early-stage pipeline, but the company’s ability to extend its cash runway will be critical to reaching key milestones.

Balance Sheet And Financial Health

The company held $13.5 million in cash and equivalents, with minimal total debt of $458,154. While the balance sheet appears unburdened by leverage, the negative cash flow and absence of revenue raise concerns about liquidity. Reviva’s financial health hinges on securing additional funding to sustain operations and advance its clinical programs.

Growth Trends And Dividend Policy

Reviva’s growth trajectory is tied to clinical progress, with no near-term revenue expected. The company does not pay dividends, typical for a development-stage biotech, as it reinvests all available capital into R&D. Future growth depends on successful trial outcomes, regulatory approvals, and potential partnerships or licensing deals.

Valuation And Market Expectations

As a preclinical biotech, Reviva’s valuation is speculative, driven by pipeline potential rather than fundamentals. Market expectations are tied to clinical milestones, with investors pricing in high risk and potential upside. The warrants (RVPHW) reflect leveraged exposure to the company’s long-term success.

Strategic Advantages And Outlook

Reviva’s strategic advantage lies in its focus on CNS disorders with high unmet needs, such as schizophrenia. The outlook remains uncertain, contingent on clinical data and funding. Positive trial results could attract partnerships, while setbacks may necessitate further dilution. The company’s ability to navigate regulatory and financial hurdles will determine its trajectory.

Sources

10-K filing, CIK 0001742927

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