investorscraft@gmail.com

Intrinsic ValueTrevi Therapeutics, Inc. (TRVI)

Previous Close$10.47
Intrinsic Value
Upside potential
Previous Close
$10.47

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

Trevi Therapeutics, Inc. is a clinical-stage biopharmaceutical company focused on developing and commercializing novel therapeutics for serious neurological and inflammatory disorders. The company’s lead candidate, Haduvio (oral nalbuphine ER), targets chronic cough in idiopathic pulmonary fibrosis (IPF) and pruritus in prurigo nodularis (PN), addressing unmet medical needs in niche markets. Trevi operates in the highly competitive biotech sector, where differentiation hinges on clinical efficacy and regulatory success. Its market position is speculative, contingent on pipeline advancements and future FDA approvals. The company’s revenue model relies on potential licensing deals, partnerships, or commercialization post-approval, typical of pre-revenue biotech firms. Trevi’s strategic focus on orphan indications may offer faster regulatory pathways and pricing flexibility if successful, but it also limits near-term revenue scalability compared to broader therapeutic areas.

Revenue Profitability And Efficiency

Trevi Therapeutics reported no revenue in FY 2024, reflecting its pre-commercial stage. The net loss of $47.9 million underscores significant R&D and operational expenses, with diluted EPS at -$0.47. Operating cash flow was -$38.3 million, indicating heavy investment in clinical trials. Capital expenditures were minimal ($35,000), suggesting asset-light operations focused on drug development rather than infrastructure.

Earnings Power And Capital Efficiency

The company’s negative earnings and cash flow highlight its reliance on external funding to sustain operations. Capital efficiency is constrained by high R&D burn rates, typical of clinical-stage biotechs. With no approved products, Trevi’s earnings potential hinges on successful trial outcomes and subsequent commercialization or partnerships.

Balance Sheet And Financial Health

Trevi held $34.1 million in cash and equivalents against $1.0 million in total debt, providing limited runway. The absence of revenue and persistent losses necessitate additional financing. The balance sheet reflects a high-risk profile common to developmental biotech firms, with liquidity dependent on equity raises or non-dilutive funding.

Growth Trends And Dividend Policy

Growth is tied to clinical milestones, particularly Haduvio’s Phase 3 trials. No dividends are paid, as the company reinvests all resources into pipeline advancement. Investor returns, if any, will depend on successful drug launches or acquisition interest.

Valuation And Market Expectations

The market likely prices Trevi based on binary outcomes for its lead candidate. Valuation metrics are inapplicable due to lack of revenue; investor sentiment hinges on trial data and regulatory updates.

Strategic Advantages And Outlook

Trevi’s focus on niche indications may expedite regulatory review and reduce competition. However, the outlook remains speculative, with success contingent on clinical execution and funding. Near-term risks include trial failures or dilution from capital raises.

Sources

Company SEC 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