investorscraft@gmail.com

Intrinsic ValueTenax Therapeutics, Inc. (TENX)

Previous Close$12.51
Intrinsic Value
Upside potential
Previous Close
$12.51

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

Tenax Therapeutics, Inc. is a specialty pharmaceutical company focused on developing and commercializing innovative therapies for cardiovascular and pulmonary diseases. The company’s lead candidate, levosimendan, targets acute and chronic heart failure, positioning Tenax in the high-need but competitive cardiology market. Unlike traditional pharmaceutical firms, Tenax operates with a lean, research-driven model, prioritizing clinical trials and regulatory milestones over immediate revenue generation. Its strategic focus on niche indications allows it to address unmet medical needs while minimizing direct competition with larger players. The company’s pipeline is designed to leverage existing clinical data, reducing development risks and accelerating time-to-market for potential therapies. Tenax’s market position hinges on successful trial outcomes and partnerships, as it lacks commercial infrastructure to independently launch products. The cardiovascular drug market, valued in the billions, offers significant upside but requires substantial capital to navigate regulatory hurdles and commercialization challenges.

Revenue Profitability And Efficiency

Tenax Therapeutics reported no revenue in the latest fiscal year, reflecting its pre-commercial stage. The company posted a net loss of $17.6 million, with an EPS of -$1.15, underscoring its reliance on funding to sustain operations. Operating cash flow was negative at $14.8 million, consistent with its focus on R&D. Capital expenditures were negligible, indicating minimal investment in physical assets.

Earnings Power And Capital Efficiency

With no revenue streams, Tenax’s earnings power is entirely tied to its ability to advance clinical programs. The company’s capital efficiency is constrained by high R&D burn rates, though its zero-debt structure provides flexibility. Diluted EPS reflects the cost of maintaining clinical trials and administrative operations without offsetting income.

Balance Sheet And Financial Health

Tenax holds $94.9 million in cash and equivalents, providing a runway to fund operations and trials. The absence of debt strengthens its financial position, but reliance on equity financing or partnerships remains critical. Shareholder equity is primarily composed of cash reserves, with no significant liabilities or long-term obligations.

Growth Trends And Dividend Policy

Growth hinges on clinical progress, with no near-term revenue expected. The company does not pay dividends, reinvesting all resources into pipeline development. Future milestones, such as trial readouts or regulatory submissions, could catalyze valuation shifts but carry execution risks.

Valuation And Market Expectations

The market values Tenax based on its cash reserves and pipeline potential rather than traditional metrics. With no revenue, valuation is speculative, tied to levosimendan’s clinical outcomes. Investor sentiment is likely driven by binary events like trial results or partnership announcements.

Strategic Advantages And Outlook

Tenax’s focus on cardiovascular niche therapies offers differentiation, but success depends on clinical data and funding. The outlook remains uncertain, with upside contingent on trial successes and downside risk from cash burn. Strategic partnerships or licensing deals could provide non-dilutive capital and validate its approach.

Sources

Company filings (10-K), Bloomberg

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