investorscraft@gmail.com

Intrinsic ValueBeyond Air, Inc. (XAIR)

Previous Close$1.19
Intrinsic Value
Upside potential
Previous Close
$1.19

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2025 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Beyond Air, Inc. operates in the medical technology sector, specializing in innovative nitric oxide delivery systems for respiratory treatments. The company’s core product, LungFit, is designed to generate nitric oxide from ambient air for use in hospital and homecare settings, targeting conditions like pulmonary hypertension and chronic lung infections. Beyond Air’s technology differentiates it from traditional gas cylinder-based systems by offering a safer, more efficient, and cost-effective solution. The company competes in a niche but growing segment of the respiratory care market, where demand for advanced therapies is driven by an aging population and increasing prevalence of chronic respiratory diseases. Its market positioning hinges on regulatory approvals, clinical validation, and partnerships with healthcare providers to expand adoption. While still in the commercialization phase, Beyond Air aims to establish itself as a leader in nitric oxide therapy through technological innovation and strategic market penetration.

Revenue Profitability And Efficiency

Beyond Air reported revenue of $1.2 million for FY 2024, reflecting early-stage commercialization efforts. The company’s net loss of $60.2 million underscores significant investment in R&D and market entry costs. Operating cash flow was negative $56.0 million, highlighting the capital-intensive nature of its growth phase. Capital expenditures of $5.7 million were directed toward scaling production and supporting regulatory milestones. The diluted EPS of -$0.91 indicates ongoing losses per share as the company prioritizes expansion over near-term profitability.

Earnings Power And Capital Efficiency

The company’s earnings power remains constrained by its pre-revenue stage and high operational burn rate. Capital efficiency is challenged by the need for sustained investment in clinical trials, regulatory compliance, and commercialization infrastructure. With no significant recurring revenue streams yet established, Beyond Air’s ability to generate positive earnings hinges on successful product adoption and scaling its commercial operations in the coming years.

Balance Sheet And Financial Health

Beyond Air’s balance sheet shows $11.4 million in cash and equivalents, providing limited runway given its annual cash burn. Total debt of $17.8 million adds leverage risk, though the company’s equity base remains its primary funding source. The absence of dividends aligns with its focus on reinvesting capital into growth initiatives. Financial health is precarious, necessitating additional funding to sustain operations and achieve profitability.

Growth Trends And Dividend Policy

Growth trends are nascent, with revenue generation just beginning. The company’s trajectory depends on regulatory approvals, clinical adoption, and market penetration. Beyond Air does not pay dividends, reflecting its status as a development-stage firm prioritizing reinvestment. Future growth may hinge on strategic partnerships or additional capital raises to fund expansion and R&D efforts.

Valuation And Market Expectations

Market expectations for Beyond Air are speculative, given its early-stage profile and unproven commercial scalability. Valuation metrics are not yet meaningful due to minimal revenue and significant losses. Investors likely price the stock based on potential regulatory milestones and long-term market opportunity rather than current financial performance.

Strategic Advantages And Outlook

Beyond Air’s strategic advantages lie in its proprietary nitric oxide technology, which addresses unmet needs in respiratory care. The outlook depends on successful commercialization, regulatory progress, and securing additional funding. Near-term challenges include managing cash burn and achieving clinical validation, while long-term success could position the company as a disruptor in respiratory therapy markets.

Sources

10-K filing for FY 2024

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2026202720282029203020312032203320342035203620372038203920402041204220432044204520462047204820492050

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