investorscraft@gmail.com

Intrinsic ValueTelo Genomics Corp. (TELO.V)

Previous Close$0.05
Intrinsic Value
Upside potential
Previous Close
$0.05

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

Telo Genomics Corp. operates as a clinical-stage biotechnology company focused on developing innovative diagnostic and prognostic tools in the healthcare sector. The company's core technology platform, TeloView, analyzes telomere characteristics from liquid biopsies to provide personalized treatment guidance for complex diseases. Its primary commercial focus is oncology, particularly multiple myeloma, where its Telo-MM assay aims to help clinicians optimize treatment strategies. The company targets pathologists, clinicians, academic researchers, and pharmaceutical developers as key customer segments. Telo Genomics maintains a strategic collaboration with Mayo Clinic to validate its diagnostic approaches, positioning itself within the growing precision medicine market. The company's revenue model centers on future test commercialization and potential licensing agreements, rather than current product sales. As an early-stage biotech, Telo competes in the specialized niche of telomere-based diagnostics, differentiating through its proprietary software analytics and focus on actionable clinical insights. The company's market position reflects its developmental stage, with technology validation and clinical adoption representing key milestones for future commercial success.

Revenue Profitability And Efficiency

As a pre-revenue biotechnology company, Telo Genomics reported no revenue for the fiscal year ending June 2024, consistent with its developmental stage. The company generated a net loss of CAD 2.71 million, reflecting ongoing research and development expenditures necessary for clinical validation and platform advancement. Operating cash flow was negative CAD 2.46 million, indicating substantial investment in its core technology pipeline without current commercial operations. Capital expenditures remained minimal at CAD 5,115, suggesting asset-light operations focused primarily on intellectual property development rather than physical infrastructure.

Earnings Power And Capital Efficiency

Telo Genomics currently demonstrates negative earnings power, with diluted EPS of CAD -0.038, as expected for a company in the clinical validation phase. The absence of revenue generation indicates that capital is being deployed toward research activities rather than commercial operations. The company's capital efficiency metrics reflect the high-risk, high-reward nature of biotechnology development, where substantial upfront investment precedes potential future returns. Current financial performance is primarily driven by operational burn rate rather than productive asset utilization.

Balance Sheet And Financial Health

The company maintains a clean balance sheet with CAD 796,020 in cash and equivalents and no outstanding debt, providing financial flexibility for ongoing operations. With 71.38 million shares outstanding, the equity-based capital structure supports continued development activities. The cash position relative to annual cash burn indicates a need for future financing to sustain operations through clinical milestones. The absence of leverage provides strategic optionality but underscores dependence on equity markets for funding.

Growth Trends And Dividend Policy

Growth trajectory is measured through clinical and regulatory milestones rather than financial metrics, with the Mayo Clinic collaboration representing a key validation step. The company does not pay dividends, consistent with its developmental stage and reinvestment requirements. Future growth depends on successful clinical validation, regulatory approvals, and eventual commercialization of its diagnostic platforms. Shareholder returns are anticipated through potential future revenue generation rather than current income distribution.

Valuation And Market Expectations

The market capitalization of CAD 7.53 million reflects investor expectations for future technology validation and commercial potential. The exceptionally low beta of 0.061 suggests limited correlation with broader market movements, characteristic of early-stage biotechnology investments. Valuation appears driven by speculative potential of the telomere analysis platform rather than current financial performance. Market pricing incorporates significant risk premiums for clinical development uncertainty and regulatory pathway execution.

Strategic Advantages And Outlook

Telo's strategic advantage lies in its proprietary TeloView platform and focus on telomere-based diagnostics for personalized medicine. The Mayo Clinic collaboration provides credibility and access to clinical validation resources. The outlook remains contingent on successful clinical trials, regulatory clearances, and eventual market adoption. Near-term challenges include funding runway extension and demonstrating clinical utility to potential partners and customers in the competitive diagnostics landscape.

Sources

Company public filingsTSXV 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