investorscraft@gmail.com

Intrinsic ValueTharimmune, Inc. (THAR)

Previous Close$4.89
Intrinsic Value
Upside potential
Previous Close
$4.89

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

Tharimmune, Inc. is a clinical-stage biotechnology company focused on developing novel therapeutics for immune-mediated inflammatory diseases. The company leverages its proprietary platform to target unmet medical needs, particularly in dermatology and autoimmune disorders. Tharimmune's pipeline includes early-stage candidates designed to modulate immune responses with potential applications in chronic inflammatory conditions. The biotech sector is highly competitive, but Tharimmune aims to differentiate itself through innovative mechanisms of action and targeted patient populations. As a preclinical entity, the company operates in a high-risk, high-reward environment where success hinges on clinical validation and regulatory milestones. Its market position remains speculative until advanced trial data can demonstrate efficacy and safety. The company's long-term viability depends on securing additional funding, advancing its pipeline, and establishing strategic partnerships to navigate the capital-intensive drug development process.

Revenue Profitability And Efficiency

Tharimmune reported no revenue for the period, reflecting its status as a preclinical-stage biotech firm. The company posted a net loss of approximately $12.2 million, with diluted EPS of -$9.41, underscoring the significant costs associated with research and development. Operating cash flow was negative at $10.9 million, indicating heavy investment in advancing its therapeutic candidates without near-term monetization.

Earnings Power And Capital Efficiency

With no commercialized products, Tharimmune's earnings power remains theoretical, contingent on successful clinical outcomes and eventual commercialization. The company's capital efficiency is currently low, as it burns cash to fund preclinical and early-stage trials. Future capital allocation will be critical to advancing its pipeline while managing liquidity constraints inherent to early-stage biotech firms.

Balance Sheet And Financial Health

Tharimmune's balance sheet shows $3.56 million in cash and equivalents with no debt, providing limited runway for operations. Given its cash burn rate, the company will likely require additional financing in the near term to sustain R&D efforts. The absence of debt is favorable, but equity dilution risk looms if further capital raises are necessary.

Growth Trends And Dividend Policy

Growth prospects hinge entirely on clinical progress, with no near-term revenue visibility. Tharimmune does not pay dividends, consistent with its focus on reinvesting all available resources into pipeline development. Investor returns, if any, will depend on successful drug development milestones, partnerships, or acquisition potential.

Valuation And Market Expectations

Valuation is speculative, driven by pipeline potential rather than fundamentals. Market expectations are tied to clinical milestones, with investors pricing in binary outcomes typical of early-stage biotech firms. The absence of revenue or profitability metrics makes traditional valuation methods inapplicable at this stage.

Strategic Advantages And Outlook

Tharimmune's strategic advantage lies in its focus on niche inflammatory diseases with high unmet need. However, the outlook remains uncertain pending clinical validation and funding sustainability. Success will require navigating regulatory hurdles, securing partnerships, and demonstrating therapeutic differentiation in a crowded biopharma landscape.

Sources

Company filings (CIK: 0001861657)

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