investorscraft@gmail.com

Intrinsic ValueSalarius Pharmaceuticals, Inc. (SLRX)

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

Salarius Pharmaceuticals, Inc. is a clinical-stage biotechnology company focused on developing novel cancer therapies targeting epigenetic dysregulation. The company’s lead candidate, seclidemstat, is being evaluated for hematologic malignancies and solid tumors, positioning Salarius in the competitive oncology therapeutics market. Unlike traditional chemotherapy, its approach aims to modulate gene expression, offering potential differentiation in efficacy and safety. The biopharma sector demands high R&D investment, and Salarius operates with a lean model, prioritizing strategic partnerships and grant funding to advance its pipeline. Its market position hinges on clinical validation, competing against larger firms with broader resources but targeting niche indications with unmet medical needs.

Revenue Profitability And Efficiency

Salarius reported no revenue in the period, reflecting its pre-commercial stage. Net income stood at -$5.58 million, with an EPS of -$5.79, underscoring heavy R&D expenditure. Operating cash flow was -$4.53 million, aligned with clinical trial costs. The absence of capital expenditures suggests a focus on conserving liquidity for core research activities.

Earnings Power And Capital Efficiency

The company’s negative earnings and EPS highlight its reliance on external funding to sustain operations. With no commercial products, capital efficiency is driven by clinical progress and grant utilization. The modest debt ($221,866) indicates low leverage, but recurring losses necessitate future financing to advance trials.

Balance Sheet And Financial Health

Salarius held $2.43 million in cash and equivalents, providing limited runway. Total debt was negligible, but the lack of revenue and persistent cash burn raise liquidity concerns. Shareholder equity is likely under pressure given cumulative deficits, requiring near-term capital infusions.

Growth Trends And Dividend Policy

Growth depends on seclidemstat’s clinical outcomes, with no near-term revenue catalysts. The company has no dividend policy, typical for biotech firms reinvesting all resources into development. Pipeline expansion or partnership announcements would be key growth indicators.

Valuation And Market Expectations

The market likely values Salarius based on clinical milestones rather than traditional metrics. With minimal debt and a focused pipeline, investor sentiment hinges on trial data and funding stability. The absence of revenue complicates comparables-based valuation.

Strategic Advantages And Outlook

Salarius’s epigenetic focus offers scientific differentiation, but success hinges on trial results and funding. Partnerships or licensing deals could mitigate financial risks. The outlook remains speculative, with binary outcomes tied to clinical progress and capital availability.

Sources

Company filings (10-K), CIK 0001615219

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