investorscraft@gmail.com

Intrinsic ValueSilo Pharma, Inc. (SILO)

Previous Close$0.35
Intrinsic Value
Upside potential
Previous Close
$0.35

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

Silo Pharma, Inc. operates in the biotechnology sector, focusing on innovative therapeutics for central nervous system (CNS) disorders and rare diseases. The company leverages a research-driven approach, partnering with academic institutions and pharmaceutical firms to develop novel treatments. Its pipeline includes investigational drugs targeting conditions such as Parkinson’s disease, fibromyalgia, and stress-related disorders. Silo Pharma’s revenue model is primarily based on licensing agreements, grants, and potential future royalties from drug commercialization. The company operates in a highly competitive and capital-intensive industry, where differentiation hinges on scientific innovation and strategic collaborations. While still in the development phase, Silo Pharma aims to carve a niche by addressing unmet medical needs in niche CNS markets. Its market positioning is that of an emerging biotech player with a focus on translational research and early-stage clinical assets.

Revenue Profitability And Efficiency

Silo Pharma reported minimal revenue of $72,102 for the period, reflecting its early-stage status with limited commercial activity. The company posted a net loss of $4.39 million, driven by R&D expenses and operational costs. Operating cash flow was negative at $3.83 million, underscoring the capital-intensive nature of biotech development. With no capital expenditures, the firm is prioritizing liquidity for research initiatives rather than infrastructure investments.

Earnings Power And Capital Efficiency

The diluted EPS of -$1.19 highlights Silo Pharma’s current lack of earnings power, typical of pre-revenue biotech firms. Capital efficiency remains a challenge, as the company relies on external funding to sustain operations. The absence of debt suggests a clean balance sheet, but the reliance on equity financing may dilute shareholder value over time unless clinical milestones are achieved.

Balance Sheet And Financial Health

Silo Pharma maintains a solid liquidity position with $3.91 million in cash and equivalents, providing a runway for near-term operations. The company carries no debt, reducing financial risk. However, the lack of recurring revenue streams necessitates continued fundraising to support R&D efforts, which could pressure the balance sheet if investor sentiment weakens.

Growth Trends And Dividend Policy

Growth prospects hinge on clinical progress and partnership developments, given the absence of commercialized products. The company does not pay dividends, reinvesting all available capital into research. Future revenue potential depends on successful drug development and licensing deals, which remain uncertain given the high failure rates in biotech.

Valuation And Market Expectations

Market expectations for Silo Pharma are speculative, tied to pipeline advancements rather than current financial metrics. The stock’s valuation likely reflects optimism around CNS-focused therapeutics, though risks are elevated due to the preclinical nature of its assets. Investor sentiment will be sensitive to clinical trial updates and funding requirements.

Strategic Advantages And Outlook

Silo Pharma’s strategic advantages lie in its collaborative research model and focus on underserved CNS conditions. The outlook is contingent on achieving clinical milestones and securing additional funding. Success in advancing its pipeline could unlock significant value, but the path remains fraught with scientific and financial challenges inherent to early-stage biotech firms.

Sources

Company filings (10-K), investor presentations

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