investorscraft@gmail.com

Intrinsic ValueScinai Immunotherapeutics Ltd. (SCNI)

Previous Close$0.98
Intrinsic Value
Upside potential
Previous Close
$0.98

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

Scinai Immunotherapeutics Ltd. operates in the biotechnology sector, focusing on the development of innovative immunotherapies for inflammatory and infectious diseases. The company’s core revenue model is currently research-driven, with no commercialized products, relying on funding from partnerships, grants, and equity financing. Scinai’s pipeline includes proprietary technologies aimed at addressing unmet medical needs, positioning it as a niche player in the competitive biopharmaceutical landscape. The company’s market position is early-stage, with its value tied to clinical progress and potential licensing opportunities. Scinai’s strategic focus on inflammation and infectious diseases aligns with growing global demand for advanced therapeutic solutions, though its success hinges on successful clinical trials and regulatory approvals. The biotech industry’s high-risk, high-reward nature underscores the importance of Scinai’s ability to advance its pipeline and secure collaborative partnerships to sustain operations and drive future revenue.

Revenue Profitability And Efficiency

Scinai reported no revenue for FY 2023, reflecting its pre-commercial stage. The company posted a net loss of $6.5 million, with an operating cash flow deficit of $9.38 million, indicating significant ongoing R&D expenditures. Capital expenditures were modest at $637,000, suggesting limited investment in physical assets as the company prioritizes clinical development and operational liquidity.

Earnings Power And Capital Efficiency

Scinai’s diluted EPS of -$6,656 highlights its current lack of earnings power due to its developmental focus. The company’s capital efficiency is constrained by high R&D costs and no revenue streams, with its ability to generate future returns dependent on successful pipeline advancements and potential commercialization.

Balance Sheet And Financial Health

Scinai’s balance sheet shows $4.87 million in cash and equivalents against $20.56 million in total debt, indicating a leveraged position with limited liquidity. The company’s financial health is precarious, relying on additional financing to cover operational shortfalls and debt obligations, typical of early-stage biotech firms.

Growth Trends And Dividend Policy

Scinai’s growth is tied to its pipeline progress, with no current dividend policy given its pre-revenue status. The company’s trajectory depends on clinical milestones and funding availability, with no near-term prospects for profitability or shareholder distributions.

Valuation And Market Expectations

Scinai’s valuation is speculative, driven by its pipeline potential rather than current financial metrics. Market expectations hinge on clinical data and partnership announcements, with investors pricing in high risk and long-term uncertainty.

Strategic Advantages And Outlook

Scinai’s strategic advantages lie in its focused immunotherapy pipeline and potential first-mover opportunities in niche indications. However, the outlook remains highly uncertain, contingent on clinical success, regulatory approvals, and securing sustainable funding to advance its programs.

Sources

Company filings, CIK 0001611747

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