investorscraft@gmail.com

Intrinsic ValueSciSparc Ltd. (SPRC)

Previous Close$0.74
Intrinsic Value
Upside potential
Previous Close
$0.74

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

SciSparc Ltd. operates in the biotechnology sector, focusing on the development of innovative therapies for central nervous system disorders. The company leverages a proprietary platform to advance drug candidates targeting conditions such as Tourette syndrome, Alzheimer’s disease, and autism spectrum disorder. Its revenue model primarily relies on research collaborations, licensing agreements, and potential future commercialization of its pipeline assets. SciSparc’s market position is characterized by its niche focus on cannabinoid-based treatments, differentiating it from broader pharmaceutical competitors. The company operates in a highly competitive and regulated environment, where clinical trial success and regulatory approvals are critical to long-term viability. Despite its early-stage pipeline, SciSparc aims to carve out a specialized role in neurotherapeutics, capitalizing on growing demand for novel CNS treatments. Its strategic partnerships and intellectual property portfolio underpin its efforts to establish credibility in a challenging market.

Revenue Profitability And Efficiency

In FY 2023, SciSparc reported revenue of $2.88 million, reflecting its reliance on collaborative research income. The company posted a net loss of $5.12 million, with diluted EPS of -$72.15, highlighting ongoing R&D expenses and operational costs. Operating cash flow was negative at $5.10 million, indicating significant cash burn as the company advances its clinical programs without substantial revenue diversification.

Earnings Power And Capital Efficiency

SciSparc’s earnings power remains constrained by its pre-revenue stage, with losses driven by high R&D expenditures. Capital efficiency is challenged by the long development cycles inherent in biotech, though the absence of capital expenditures in FY 2023 suggests a lean operational approach. The company’s ability to monetize its pipeline will be pivotal to improving capital returns in future periods.

Balance Sheet And Financial Health

SciSparc’s balance sheet shows $1.54 million in cash and equivalents against minimal total debt of $46,000, providing limited liquidity for ongoing operations. The lack of significant debt reduces near-term solvency risks, but the company may require additional financing to sustain its R&D activities given its negative cash flow and modest cash reserves.

Growth Trends And Dividend Policy

Growth prospects hinge on clinical progress and partnership developments, with no near-term revenue diversification evident. The company does not pay dividends, consistent with its focus on reinvesting resources into pipeline advancement. Investor returns are likely contingent on milestone achievements or licensing deals rather than traditional income generation.

Valuation And Market Expectations

Market expectations for SciSparc are tied to its clinical pipeline potential, with valuation reflecting high risk-reward dynamics typical of early-stage biotech firms. The absence of profitability and reliance on speculative outcomes suggest investor sentiment is driven by long-term therapeutic promise rather than current financial metrics.

Strategic Advantages And Outlook

SciSparc’s strategic advantages include its specialized focus on CNS disorders and proprietary cannabinoid-based platform. However, the outlook remains uncertain pending clinical trial results and regulatory milestones. Success in advancing its pipeline or securing additional partnerships could enhance its market position, while setbacks may necessitate further capital raises at potentially dilutive terms.

Sources

FY 2023 20-F filing, company disclosures

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