investorscraft@gmail.com

Intrinsic ValueSilexion Therapeutics Ltd. (SLXN)

Previous Close$1.87
Intrinsic Value
Upside potential
Previous Close
$1.87

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

Silexion Therapeutics LTD operates in the biotechnology sector, focusing on the development of novel therapeutics for unmet medical needs. The company's core revenue model is currently centered on research and development, with no commercialized products generating revenue as of the latest reporting period. Its pipeline likely targets niche or high-impact diseases, positioning it as an early-stage biotech firm reliant on funding, partnerships, and eventual commercialization success to achieve profitability. The biotech industry is highly competitive, with significant barriers to entry due to regulatory hurdles and capital-intensive R&D processes. Silexion's market position is speculative, hinging on the potential of its pipeline to differentiate itself from peers. Without marketed products, the company's valuation is driven by investor confidence in its scientific approach and future milestones. Success will depend on clinical trial outcomes, intellectual property strength, and the ability to secure additional funding or strategic alliances.

Revenue Profitability And Efficiency

Silexion Therapeutics reported no revenue for the period, reflecting its pre-commercial stage. The net income of $16.5 million appears anomalous for a company with no revenue, suggesting non-operating income such as grants, licensing fees, or one-time gains. Operating cash flow was negative at $8.4 million, consistent with R&D-focused biotech firms burning cash to advance pipelines. Capital expenditures were minimal at $22,000, indicating limited investment in physical assets.

Earnings Power And Capital Efficiency

The diluted EPS of $2.03 is misleading without revenue, likely stemming from non-recurring items. The company's earnings power remains unproven until it transitions from R&D to commercialization. Capital efficiency is challenging to assess without revenue, but the negative operating cash flow highlights dependency on external funding to sustain operations and advance clinical programs.

Balance Sheet And Financial Health

Silexion holds $1.2 million in cash and equivalents against $4.5 million in total debt, indicating a tight liquidity position. The low cash balance relative to operating cash burn suggests imminent need for additional financing. The debt level is moderate but could become burdensome if the company fails to secure non-dilutive funding or achieve pipeline milestones.

Growth Trends And Dividend Policy

As a preclinical/clinical-stage biotech, Silexion's growth trajectory depends entirely on pipeline progression. No dividends are paid, typical for companies reinvesting all resources into growth. Future value creation hinges on successful clinical trials, regulatory approvals, and eventual commercialization—events that are binary and high-risk in nature.

Valuation And Market Expectations

Valuation is speculative, based on pipeline potential rather than fundamentals. The absence of revenue renders traditional metrics irrelevant. Market expectations are tied to clinical milestones, partnership announcements, and financing activities. Investors likely price in significant optionality for pipeline success despite current financial constraints.

Strategic Advantages And Outlook

Silexion's strategic advantage lies in its therapeutic focus, though specific indications are undisclosed. The outlook is highly uncertain, with success contingent on clinical data, funding availability, and competitive positioning. Near-term risks include cash runway and dilution, while long-term potential depends on translating R&D into viable therapies. The company remains a high-risk, high-reward proposition for investors comfortable with biotech volatility.

Sources

SEC filings (CIK: 0002022416)

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