investorscraft@gmail.com

Intrinsic ValueSilexion Therapeutics Ltd. (SLXNW)

Previous Close$0.04
Intrinsic Value
Upside potential
Previous Close
$0.04

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. The company's core revenue model is currently non-existent, as it is in the pre-revenue stage, relying on funding to advance its research and development pipeline. Silexion's market position is speculative, given its early-stage status, but it aims to carve a niche in addressing unmet medical needs through innovative treatments. The biotech industry is highly competitive, with significant barriers to entry, but Silexion's potential lies in its ability to advance its pipeline through clinical trials and secure partnerships or licensing deals. The company's success hinges on its scientific innovation, regulatory milestones, and ability to attract investment to sustain operations until commercialization.

Revenue Profitability And Efficiency

Silexion Therapeutics reported no revenue for the period, reflecting its pre-revenue status as a development-stage biotech firm. The company posted a net income of $16.5 million, likely driven by non-operating items such as funding rounds or one-time gains. Operating cash flow was negative at $8.4 million, underscoring the cash burn typical of R&D-focused biotech companies. Capital expenditures were minimal at $22,000, indicating limited investment in physical assets.

Earnings Power And Capital Efficiency

The company's diluted EPS of $25.49 is notable but should be interpreted cautiously, as it may stem from non-recurring financial events rather than sustainable earnings. Silexion's capital efficiency is constrained by its reliance on external funding to support R&D activities. The absence of revenue means earnings power remains theoretical until clinical milestones or partnerships materialize.

Balance Sheet And Financial Health

Silexion holds $1.2 million in cash and equivalents, which appears low relative to its operating cash burn. Total debt stands at $4.5 million, suggesting leverage that may require refinancing or equity dilution. The balance sheet reflects the financial challenges typical of early-stage biotech firms, with liquidity concerns likely necessitating additional capital raises in the near term.

Growth Trends And Dividend Policy

As a pre-revenue biotech, Silexion's growth trajectory depends on clinical progress and pipeline advancement. No dividends were paid, aligning with the sector norm of reinvesting all available capital into R&D. Future growth will hinge on successful trial outcomes, regulatory approvals, and the ability to transition from development to commercialization.

Valuation And Market Expectations

Valuation metrics are challenging to apply given the lack of revenue and earnings. Market expectations are likely tied to the company's pipeline potential and ability to achieve clinical milestones. Investors may ascribe value based on the addressable market for Silexion's therapeutic candidates and the likelihood of partnership deals.

Strategic Advantages And Outlook

Silexion's strategic advantage lies in its focus on innovative therapies, though its outlook is highly uncertain. The company faces significant risks, including clinical trial failures and funding shortages. Success will depend on executing its R&D strategy, securing additional financing, and navigating the complex biotech regulatory landscape. The long-term outlook remains speculative until tangible progress is demonstrated.

Sources

Company 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