Intrinsic Value

There is not enough data to reliably calculate the intrinsic value of R7E1.

The Intrinsic Value is calculated as the average of DCF and Relative values:

R7E1 Intrinsic Value
Not Available
Base Case Scenario
Compare R7E1 to

Fundamental Analysis

Company Overview
Loading...
Business Segments
Loading...
Economic Moat
Loading...
Earnings Call
Loading...
Management
Loading...
Contacts
Loading...
Bear Theses

Cybin is highly reliant on successful trial outcomes for CYB003 and other deuterated psilocybin analogs, meaning any clinical setbacks or prolonged timelines could significantly undermine investor confidence.

Bull Theses

Cybin’s leading candidate, CYB003, is progressing in clinical trials and, if approved, could position the company at the forefront of next-generation psychedelic treatments for major depressive and addiction disorders.

Show More Less
How do you feel about CYBN?
Bearish
Neutral
Bullish
Financials
Annual
Quarterly
TTM
Annual
Quarterly
TTM

Balance Sheet Decomposition
Cybin Inc

Current Assets 143.7m
Cash & Short-Term Investments 118.7m
Receivables 4.1m
Other Current Assets 20.9m
Non-Current Assets 67.2m
PP&E 82k
Intangibles 67.1m
Current Liabilities 14.6m
Accounts Payable 14.6m
Non-Current Liabilities 44.5m
Long-Term Debt 44.5m
Efficiency

Free Cash Flow Analysis
Cybin Inc

Last Value
3-Years Average
FCF Margin
Conversion Rate

Earnings Waterfall
Cybin Inc

Revenue
0 CAD
Operating Expenses
-147.4m CAD
Operating Income
-147.4m CAD
Other Expenses
24.5m CAD
Net Income
-122.9m CAD
Fundamental Scores

R7E1 Profitability Score
Profitability Due Diligence

Cybin Inc's profitability score is hidden . The higher the profitability score, the more profitable the company is.

ROIC is Increasing
ROE is Increasing
Low 3Y Average Gross Margin
Low 3Y Average Net Margin
hidden
Profitability
Score

Cybin Inc's profitability score is hidden . The higher the profitability score, the more profitable the company is.

R7E1 Solvency Score
Solvency Due Diligence

Cybin Inc's solvency score is hidden . The higher the solvency score, the more solvent the company is.

High Altman Z-Score
Short-Term Solvency
Long-Term Solvency
Low D/E
hidden
Solvency
Score

Cybin Inc's solvency score is hidden . The higher the solvency score, the more solvent the company is.

Wall St
Price Targets

R7E1 Price Targets Summary
Cybin Inc

There are no price targets for R7E1.
Lowest
Price Target
Not Available
Average
Price Target
Not Available
Highest
Price Target
Not Available
View Analyst Estimates
View Analyst Estimates

Dividends

Cybin Inc
does not pay dividends
Shareholder Yield

Current shareholder yield for CYBN is hidden .

Shareholder yield represents the total return a company provides to its shareholders, calculated as the sum of dividend yield, buyback yield, and debt paydown yield. What is shareholder yield?

Shareholder Yield
HIDDEN
Show
Dividend Yield
No dividends
Buyback Yield
HIDDEN
Debt Paydown Yield
HIDDEN

Competitive Landscape

Company Market Cap Intrinsic Valuation Profitability Solvency Price Change
1Y 3Y 5Y