investorscraft@gmail.com

Intrinsic ValueSteakholder Foods Ltd. (STKH)

Previous Close$2.34
Intrinsic Value
Upside potential
Previous Close
$2.34

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

Steakholder Foods Ltd. operates in the emerging cultivated meat industry, leveraging biotechnology to produce lab-grown meat products. The company focuses on developing sustainable alternatives to traditional animal agriculture, targeting environmentally conscious consumers and food industry partners. Its revenue model is likely centered on technology licensing, partnerships, and future product commercialization, positioning it as an innovator in the alternative protein sector. The company competes in a nascent but rapidly evolving market, where scalability and regulatory approval remain key challenges. Steakholder Foods aims to differentiate itself through proprietary cell-culturing techniques and strategic collaborations to accelerate market adoption. As a pioneer in this space, the company must navigate high R&D costs and shifting consumer preferences while establishing a foothold in a sector poised for long-term growth.

Revenue Profitability And Efficiency

Steakholder Foods reported minimal revenue of $10,000 in FY 2024, reflecting its early-stage commercialization efforts. The company posted a significant net loss of $8.52 million, with diluted EPS of -$4, underscoring high operating expenses relative to revenue generation. Operating cash flow was deeply negative at -$8.46 million, while capital expenditures totaled -$985,000, indicating substantial investment in growth initiatives despite limited near-term monetization.

Earnings Power And Capital Efficiency

The company's negative earnings and cash flows highlight its pre-revenue development phase, with capital primarily allocated to R&D and infrastructure. With no meaningful operating income, earnings power remains constrained until commercialization scales. The capital-intensive nature of the cultivated meat industry demands efficient deployment of resources, which will be critical as Steakholder Foods transitions from research to production.

Balance Sheet And Financial Health

Steakholder Foods holds $1.26 million in cash against $2.46 million in total debt, presenting liquidity challenges given its cash burn rate. The modest cash position may necessitate additional financing to sustain operations. With negative equity and high leverage relative to assets, the company's financial health depends on its ability to secure funding or achieve revenue traction in the near term.

Growth Trends And Dividend Policy

As an early-stage biotech firm, Steakholder Foods prioritizes growth over shareholder returns, with no dividend distribution. Growth prospects hinge on technological advancements, regulatory milestones, and market adoption of cultivated meat. The company's trajectory will likely remain volatile until it establishes commercial viability, with success contingent on scaling production and reducing costs in a capital-intensive industry.

Valuation And Market Expectations

Given its developmental stage and lack of profitability, traditional valuation metrics are not applicable. Market expectations appear focused on long-term potential rather than near-term fundamentals, with investors likely assessing the company based on technological differentiation and addressable market size in the alternative protein sector.

Strategic Advantages And Outlook

Steakholder Foods' strategic advantages lie in its specialized biotechnology expertise and first-mover potential in cultivated meat. However, the outlook remains uncertain due to high cash burn, regulatory hurdles, and unproven consumer demand. Success will depend on securing additional funding, achieving production scalability, and navigating a competitive landscape where larger food tech firms are also investing heavily.

Sources

Company filings, CIK 0001828098

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