Niagen Bioscience, Inc. (NASDAQ: NAGE)

Sector: Healthcare Industry: Biotechnology CIK: 0001386570
Market Cap 496.35 Mn
P/B 7.02
P/E 24.30
P/S 3.98
ROIC (Qtr) 26.07
Div Yield % 0.00
Rev 1y % (Qtr) 32.86
Total Debt (Qtr) 3.06 Mn
Debt/Equity (Qtr) 0.04

About

ChromaDex Corp., a global bioscience company with the ticker symbol CDXC, operates in the burgeoning field of healthy aging. Since its inception in 2000, ChromaDex has established itself as a leader in the NAD+ space, focusing on the research and development of nicotinamide adenine dinucleotide, a coenzyme vital for cellular metabolism that tends to decrease with age. ChromaDex's primary business activities encompass three main segments: Consumer Products, Ingredients, and Analytical Reference Standards and Services. The Consumer Products segment,...

Read more

Price action

Investment thesis

Bull case

  • Strong operating cash flow of 21.41M provides robust 7.01x coverage of total debt 3.06M, indicating excellent debt servicing capability and financial flexibility.
  • Healthy cash reserves of 64.29M provide 65.74x coverage of short-term debt 978000, demonstrating strong liquidity position and minimal refinancing risk.
  • Strong tangible asset base of 97.89M provides 32.04x coverage of total debt 3.06M, indicating robust asset backing and low credit risk.
  • Robust free cash flow of 21.15M exceeds capital expenditure of 260000 by 81.34x, indicating strong organic growth funding capability.
  • Tangible assets of 97.89M provide exceptional 36.61x coverage of deferred revenue 2.67M, showing strong service capability backing.

Bear case

  • Operating cash flow of 21.41M barely covers its investment activities of (260000), with a coverage ratio of -82.34, indicating heavy reliance on external financing for growth which may not be sustainable in a tighter credit environment.
  • Investment activities of (260000) provide weak support for R&D spending of 5.93M, which is -0.04x, suggesting potentially insufficient investment in innovation relative to other capital deployment.
  • The company's operating cash flow of 21.41M shows concerning coverage of stock compensation expenses of 5.07M, with a 4.22 ratio indicating potential earnings quality issues.
  • Free cash flow of 21.15M represents just -325.35x of debt issuance (65000), suggesting concerning reliance on leverage rather than internal cash generation for growth.
  • R&D investment of 5.93M represents just 0.11x of SG&A expenses of 54.44M, indicating potential underinvestment in innovation relative to administrative overhead.

Segments Breakdown of Revenue (2024)

Subsegments Breakdown of Revenue (2024)

Peer comparison

Companies in the Biotechnology
S.No. Ticker Company Market Cap P/E P/S Total Debt (Qtr)
1 SMMT Summit Therapeutics Inc. 1,446.17 Bn -1,569.17 0.00 0.01 Bn
2 ONC BeOne Medicines Ltd. 439.23 Bn 6,407.40 88.33 1.90 Bn
3 VRTX Vertex Pharmaceuticals Inc / Ma 120.62 Bn 32.82 10.29 1.83 Bn
4 REGN Regeneron Pharmaceuticals, Inc. 84.40 Bn 18.44 5.92 2.71 Bn
5 ALNY Alnylam Pharmaceuticals, Inc. 56.13 Bn 1,288.39 17.49 3.21 Bn
6 ARGX Argenx Se 47.89 Bn 31.79 24,973.95 -
7 BNTC Benitec Biopharma Inc. 42.45 Bn -1,015.00 0.00 0.00 Bn
8 INSM INSMED Inc 32.67 Bn -27.60 73.08 0.74 Bn

Industry comparisons

Current Valuation Value Ind Avg Percentile
EV to Assets EV to Assets 4.47 12.96
EV to Cash from Ops. EV/CFO 20.51 23.73
EV to Debt EV to Debt 143.75 772.65
EV to EBIT EV/EBIT 20.66 -11.30
EV to EBITDA EV/EBITDA 21.17 7.11
EV to Free Cash Flow [EV/FCF] EV/FCF 20.77 22.12
EV to Market Cap EV to Market Cap 0.88 68.89
EV to Revenue EV/Rev 3.52 199.70
Price to Book Value [P/B] P/B 7.02 22.62
Price to Earnings [P/E] P/E 24.30 -12.30
Dividend Metrics Value Ind Avg Percentile
Dividend Coverage Ratio Dividend Coverage Ratio 0.00 -12.02
Dividend Payout Ratio % Div Payout % (Qtr) 0.00 0.17
Dividend per Basic Share Div per Share (Qtr) 0.00 0.01
FCF Dividend Payout Ratio % FCF Div Payout % (Qtr) 0.00 -0.15
Interest Coverage Int. cover (Qtr) 0.00 857.11
Growth Metrics Value Ind Avg Percentile
Capex Growth (1y) % Capex 1y % (Qtr) -173.68 -27.24
Cash and Equivalents Growth (1y) % Cash & Equiv 1y % (Qtr) 98.44 747.06
Dividend Growth (1y) % Dividend Growth (1y) % 0.00 0.01
EBIAT Growth (1y) % EBIAT 1y % (Qtr) 1,275.69 -48.21
EBITDA Growth (1y) % EBITDA 1y % (Qtr) 965.98 -2.09
EBIT Growth (1y) % EBIT 1y % (Qtr) 1,331.11 -57.79
EBT Growth (1y) % EBT 1y % (Qtr) 1,331.11 -14.35
EPS Growth (1y) % EPS 1y % (Qtr) 2,600.00 -30.88
FCF Growth (1y) % FCF 1y % (Qtr) 418.33 -32.51
Gross Profit Growth (1y) % Gross Profit 1y % (Qtr) 41.47 227.96
Liquidity Ratios Value Ind Avg Percentile
Asset Utilization Ratio Asset Util Ratio (Qtr) 1.27 0.14
Cash Payout Ratio Cash Payout (Qtr) 0.00 0.00
Cash Ratio Cash Ratio (Qtr) 2.83 3.79
Current Ratio Curr Ratio (Qtr) 4.12 7.23
Debt to Equity Ratio Debt/Equity (Qtr) 0.04 0.42
Interest Cover Ratio Int Coverage (Qtr) 0.00 857.11
Times Interest Earned Times Interest Earned (Qtr) 0.00 857.11
Profitability Value Ind Avg Percentile
EBITDA Margin % EBITDA Margin % (Qtr) 18.20 -18,509.94
EBIT Margin % EBIT Margin % (Qtr) 17.04 -18,862.18
EBT Margin % EBT Margin % (Qtr) 17.04 -19,783.19
Gross Margin % Gross Margin % (Qtr) 63.90 -8.62
Net Profit Margin % Net Margin % (Qtr) 16.40 -19,732.60