investorscraft@gmail.com

Intrinsic ValueVaxil Bio Ltd. (VXL.V)

Previous Close$0.14
Intrinsic Value
Upside potential
Previous Close
$0.14

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

Vaxil Bio Ltd. operates as a clinical-stage biotechnology company focused on developing novel immunotherapeutics using its proprietary signal peptide technology platform. The company's core revenue model relies on strategic collaborations and future licensing agreements, as it currently generates no commercial revenue while advancing its pipeline through clinical trials. Vaxil's lead candidate, ImMucin, targets multiple myeloma and has completed Phase I/II trials, positioning the company in the competitive oncology immunotherapy space. Additionally, the company is developing vaccine candidates for tuberculosis and COVID-19 through collaborations with academic and government institutions, including the Tel Aviv Sourasky Medical Center and the U.S. Army Medical Research Institute of Infectious Diseases. This diversified approach across infectious diseases and oncology demonstrates Vaxil's strategy to address significant unmet medical needs while leveraging its platform technology. As a micro-cap company trading on the TSX Venture Exchange, Vaxil operates in a high-risk, high-reward segment of the biotechnology sector where successful clinical validation could potentially lead to substantial value creation through partnerships or acquisition opportunities.

Revenue Profitability And Efficiency

Vaxil Bio currently operates as a pre-revenue company with no product sales or licensing income, reporting zero revenue for the period. The company reported a net loss of CAD 178,000, reflecting its ongoing research and development expenditures. Operating cash flow was negative CAD 240,000, consistent with the burn rate typical of clinical-stage biotech companies focused on advancing therapeutic candidates through development pipelines without commercial operations.

Earnings Power And Capital Efficiency

The company demonstrates no current earnings power, reporting negative diluted EPS of CAD -0.0013, which is characteristic of pre-commercial biotechnology firms. Capital efficiency metrics are challenging to assess given the early-stage nature of the business, with all resources directed toward research and clinical development rather than revenue-generating activities. The absence of capital expenditures suggests a lean operational model focused primarily on research collaborations and clinical trial advancement.

Balance Sheet And Financial Health

Vaxil maintains a debt-free balance sheet with cash and equivalents of CAD 448,000. With no total debt obligations, the company's financial structure appears clean but constrained by limited liquidity. The current cash position relative to the annual cash burn rate indicates a need for additional financing in the near term to sustain operations and continue clinical development programs without interruption.

Growth Trends And Dividend Policy

As a development-stage biotechnology company, Vaxil's growth trajectory is measured by clinical milestones rather than financial metrics. The company does not pay dividends, consistent with its focus on reinvesting all available capital into research and development activities. Future growth potential depends entirely on successful clinical outcomes, regulatory approvals, and subsequent commercialization or partnership opportunities for its therapeutic candidates.

Valuation And Market Expectations

With a market capitalization of approximately CAD 520,520, the market appears to ascribe minimal value to Vaxil's technology platform and pipeline, reflecting the high-risk nature of early-stage biotech investments. The negative beta of -1.888 suggests unusual price behavior relative to the broader market, potentially indicating low liquidity and speculative trading patterns characteristic of micro-cap developmental companies with binary outcomes.

Strategic Advantages And Outlook

Vaxil's strategic position hinges on its proprietary signal peptide technology platform and collaborative agreements with reputable research institutions. The outlook remains highly speculative, dependent on clinical trial outcomes and the company's ability to secure additional funding. Success will require demonstrating clinical efficacy in ongoing programs while navigating the capital-intensive biotechnology development pathway toward potential commercialization or partnership milestones.

Sources

Company filingsTSX Venture Exchange

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