investorscraft@gmail.com

Intrinsic ValueTriSalus Life Sciences, Inc. (TLSI)

Previous Close$4.97
Intrinsic Value
Upside potential
Previous Close
$4.97

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

TriSalus Life Sciences, Inc. operates in the biotechnology and medical device sector, focusing on innovative therapies for cancer and other serious diseases. The company leverages its proprietary Pressure-Enabled Drug Delivery (PEDD) technology to enhance the effectiveness of treatments by improving drug distribution to hard-to-reach tumors. This approach positions TriSalus as a niche player in targeted oncology, addressing unmet needs in liver and pancreatic cancers. The firm’s revenue model combines product sales, licensing agreements, and potential milestone payments, reflecting a hybrid approach typical of early-stage biotech firms. Its market position is bolstered by strategic collaborations with research institutions and pharmaceutical partners, though it faces competition from larger oncology-focused biopharma companies. TriSalus’s differentiation lies in its localized delivery technology, which could offer clinical advantages in specific indications, but scalability and commercialization remain key challenges.

Revenue Profitability And Efficiency

TriSalus reported revenue of $29.4 million for the fiscal year ending December 31, 2024, alongside a net loss of $33.2 million. The negative operating cash flow of $40.8 million highlights significant investment in R&D and commercialization efforts, typical of a growth-stage biotech firm. With no capital expenditures recorded, the company’s spending appears focused on operational scalability rather than physical infrastructure.

Earnings Power And Capital Efficiency

The diluted EPS of -$1.25 reflects the company’s current unprofitability, driven by high R&D and operational costs. TriSalus’s capital efficiency is under pressure due to its pre-revenue or early-revenue status, with earnings power likely to remain constrained until its therapies achieve broader adoption or regulatory milestones.

Balance Sheet And Financial Health

TriSalus holds $8.5 million in cash and equivalents against $23.6 million in total debt, indicating a leveraged position with limited liquidity. The absence of dividends aligns with its focus on reinvesting cash flows into growth initiatives. Investors should monitor the company’s ability to secure additional funding to sustain operations and advance its pipeline.

Growth Trends And Dividend Policy

Growth is primarily tied to clinical advancements and commercialization of its PEDD technology. With no dividend payments, TriSalus prioritizes reinvestment in its core business. The lack of historical revenue trends makes it challenging to assess organic growth, but partnerships and pipeline progress are critical near-term catalysts.

Valuation And Market Expectations

The market likely values TriSalus based on its technology potential rather than current financial metrics. The negative earnings and cash flow suggest high risk, with valuation hinging on clinical success, regulatory approvals, and partnership developments. Investors should weigh the speculative nature of its pipeline against long-term oncology market opportunities.

Strategic Advantages And Outlook

TriSalus’s PEDD technology provides a differentiated approach to drug delivery, potentially improving treatment outcomes in challenging cancers. However, the company’s outlook depends on clinical validation, funding stability, and competitive execution. Near-term risks include cash burn and pipeline setbacks, while long-term success could hinge on strategic alliances or acquisition interest from larger biopharma players.

Sources

Company filings (CIK: 0001826667), financial statements for FY 2024

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