investorscraft@gmail.com

Intrinsic ValueShuttle Pharmaceuticals Holdings, Inc. (SHPH)

Previous Close$2.02
Intrinsic Value
Upside potential
Previous Close
$2.02

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

Shuttle Pharmaceuticals Holdings, Inc. operates in the biotechnology sector, focusing on the development of novel therapies to improve cancer treatment outcomes. The company specializes in radiation sensitizers, which enhance the efficacy of radiation therapy, a critical area in oncology. Its pipeline targets unmet medical needs, positioning it as a niche player in the competitive pharmaceutical landscape. Shuttle Pharmaceuticals leverages its proprietary research to advance clinical-stage candidates, aiming to address limitations in current radiation-based treatments. The firm’s revenue model is primarily driven by research grants, partnerships, and potential future commercialization of its therapies. With no approved products yet, its market position hinges on successful clinical trials and regulatory approvals. The company operates in a high-risk, high-reward segment, where innovation and scientific validation are key to long-term viability. Its focus on radiation sensitizers differentiates it from broader oncology firms, offering a specialized approach to a growing global cancer therapy market.

Revenue Profitability And Efficiency

Shuttle Pharmaceuticals reported no revenue for the period, reflecting its pre-commercial stage. The company posted a net loss of approximately $9.14 billion, with a diluted EPS of -$3,167.28, underscoring significant R&D and operational expenses. Operating cash flow was negative at $7.33 million, with no capital expenditures, indicating heavy investment in clinical development rather than physical assets.

Earnings Power And Capital Efficiency

The company’s negative earnings and lack of revenue highlight its reliance on external funding to sustain operations. With no commercial products, capital efficiency is currently low, as expenditures are directed toward advancing its pipeline. The substantial net loss suggests limited near-term earnings power, dependent on successful clinical milestones or partnerships.

Balance Sheet And Financial Health

Shuttle Pharmaceuticals holds $1.92 million in cash and equivalents, against total debt of $1.17 million, indicating modest liquidity. The absence of revenue and high burn rate raises concerns about financial sustainability without additional financing. The balance sheet reflects a typical early-stage biotech profile, with minimal assets and reliance on equity or debt raises to fund operations.

Growth Trends And Dividend Policy

Growth prospects are tied to clinical progress, with no current revenue streams or dividends. The company’s pipeline advancement will dictate future valuation. Given its pre-revenue status, a dividend policy is irrelevant, and shareholder returns hinge entirely on long-term therapeutic success.

Valuation And Market Expectations

Market expectations are speculative, driven by clinical trial outcomes rather than financial metrics. The absence of revenue and high losses align with early-stage biotech valuations, where potential hinges on pipeline viability. Investors likely focus on milestones rather than traditional valuation multiples.

Strategic Advantages And Outlook

Shuttle Pharmaceuticals’ strategic advantage lies in its specialized focus on radiation sensitizers, a niche with high unmet need. The outlook depends on clinical success and regulatory approvals. Near-term challenges include funding R&D, while long-term potential rests on commercialization and partnerships. The company’s fate is tied to its ability to translate scientific innovation into viable therapies.

Sources

Company filings, CIK 0001757499

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