CEL-SCI Corporation

DB:LSRM Stock Report

Market Cap: €46.8m

CEL-SCI Valuation

Is LSRM undervalued compared to its fair value, analyst forecasts and its price relative to the market?

Valuation Score

1/6

Valuation Score 1/6

  • Below Fair Value

  • Significantly Below Fair Value

  • Price-To-Book vs Peers

  • Price-To-Book vs Industry

  • Price-To-Book vs Fair Ratio

  • Analyst Forecast

Share Price vs Fair Value

What is the Fair Price of LSRM when looking at its future cash flows? For this estimate we use a Discounted Cash Flow model.

Below Fair Value: Insufficient data to calculate LSRM's fair value for valuation analysis.

Significantly Below Fair Value: Insufficient data to calculate LSRM's fair value for valuation analysis.

Key Valuation Metric

Which metric is best to use when looking at relative valuation for LSRM?

Key metric: As LSRM is unprofitable and pre-revenue we use its Price-To-Book Ratio for relative valuation analysis.

The above table shows the Price to Book ratio for LSRM. This is calculated by dividing LSRM's market cap by their current book value.
What is LSRM's PB Ratio?
PB Ratio5.5x
BookUS$8.47m
Market CapUS$48.82m

Price to Book Ratio vs Peers

How does LSRM's PB Ratio compare to its peers?

The above table shows the PB ratio for LSRM vs its peers. Here we also display the market cap and forecasted growth for additional consideration.
CompanyForward PBEstimated GrowthMarket Cap
Peer Average11.2x
VSC 4SC
39.9xn/a€42.2m
MDG1 Medigene
0.8x11.0%€15.2m
HPHA Heidelberg Pharma
3x-33.0%€105.8m
2INV 2invest
1.1xn/a€67.3m
LSRM CEL-SCI
5.5x14.8%€48.8m

Price-To-Book vs Peers: LSRM is good value based on its Price-To-Book Ratio (5.5x) compared to the peer average (11.2x).

Price to Book Ratio vs Industry

How does LSRM's PB Ratio compare vs other companies in the DE Biotechs Industry?

3 CompaniesPrice / BookEstimated GrowthMarket Cap
V9Z Aceragen
0.1xn/aUS$3.12m
V9Z Aceragen
0.1xn/aUS$2.18m
O7P NeuBase Therapeutics
0.1xn/aUS$1.39m
No more companies available in this PB range
LSRM 5.5xIndustry Avg. 2.4xNo. of Companies3PB00.61.21.82.43+
3 CompaniesEstimated GrowthMarket Cap
No more companies

Price-To-Book vs Industry: LSRM is expensive based on its Price-To-Book Ratio (5.5x) compared to the European Biotechs industry average (2.4x).

Price to Book Ratio vs Fair Ratio

What is LSRM's PB Ratio compared to its Fair PB Ratio? This is the expected PB Ratio taking into account the company's forecast earnings growth, profit margins and other risk factors.

LSRM PB Ratio vs Fair Ratio.
Fair Ratio
Current PB Ratio5.5x
Fair PB Ration/a

Price-To-Book vs Fair Ratio: Insufficient data to calculate LSRM's Price-To-Book Fair Ratio for valuation analysis.

Analyst Price Targets

What is the analyst 12-month forecast and do we have any statistical confidence in the consensus price target?

The above table shows the analyst LSRM forecast and predictions for the stock price in 12 month’s time.
DateShare PriceAverage 1Y Price TargetDispersionHighLow1Y Actual priceAnalysts
Current€0.71
€7.33
+932.5%
21.2%€9.48€5.88n/a3
Dec ’25€0.57
€6.96
+1,129.3%
21.2%€9.00€5.58n/a3
Nov ’25€0.78
€6.96
+795.5%
21.2%€9.00€5.58n/a3
Oct ’25€1.00
€6.96
+596.8%
21.2%€9.00€5.58n/a3
Sep ’25€0.96
€6.96
+628.2%
21.2%€9.00€5.58n/a3
Aug ’25€1.08
€6.14
+471.5%
6.1%€6.52€5.77n/a2
Jul ’25€1.06
€6.14
+481.3%
6.1%€6.52€5.77n/a2
Jun ’25€1.10
€7.18
+552.5%
9.1%€7.83€6.52n/a2
May ’25€1.30
€7.18
+453.4%
9.1%€7.83€6.52n/a2
Apr ’25€1.71
€7.18
+319.7%
9.1%€7.83€6.52n/a2
Mar ’25€1.91
€7.18
+275.8%
9.1%€7.83€6.52n/a2
Feb ’25€2.72
€7.08
+160.4%
9.1%€7.73€6.44n/a2
Jan ’25€2.56
€7.84
+206.4%
14.5%€9.26€6.48n/a3
Dec ’24€2.04
€7.79
+281.9%
17.6%€9.17€6.42€0.572
Nov ’24€1.49
€7.79
+422.9%
17.6%€9.17€6.42€0.782
Oct ’24€1.14
€7.79
+583.4%
17.6%€9.17€6.42€1.002
Sep ’24€1.27
€7.79
+513.5%
17.6%€9.17€6.42€0.962
Aug ’24€1.42
€8.18
+476.4%
15.7%€9.09€6.37€1.083
Jul ’24€2.16
€9.58
+343.7%
4.8%€10.04€9.13€1.062
Jun ’24€2.22
€9.58
+331.7%
4.8%€10.04€9.13€1.102
May ’24€1.92
€9.58
+399.2%
4.8%€10.04€9.13€1.302
Apr ’24€2.09
€9.96
+376.1%
4.8%€10.43€9.48€1.712
Mar ’24€2.27
€9.90
+335.7%
4.8%€10.37€9.43€1.912
Feb ’24€2.38
€13.74
+476.2%
10.3%€15.16€12.32€2.722
Jan ’24€2.03
€13.59
+569.7%
10.3%€14.99€12.18€2.562
Dec ’23€2.80
€15.04
+437.7%
13.3%€17.05€13.04€2.042

Analyst Forecast: Target price is more than 20% higher than the current share price, but analysts are not within a statistically confident range of agreement.

Discover undervalued companies

7D

1Y

7D

1Y

7D

1Y

Company Analysis and Financial Data Status

DataLast Updated (UTC time)
Company Analysis2024/12/20 11:38
End of Day Share Price 2024/12/20 00:00
Earnings2024/06/30
Annual Earnings2023/09/30

Data Sources

The data used in our company analysis is from S&P Global Market Intelligence LLC. The following data is used in our analysis model to generate this report. Data is normalised which can introduce a delay from the source being available.

PackageDataTimeframeExample US Source *
Company Financials10 years
  • Income statement
  • Cash flow statement
  • Balance sheet
Analyst Consensus Estimates+3 years
  • Forecast financials
  • Analyst price targets
Market Prices30 years
  • Stock prices
  • Dividends, Splits and Actions
Ownership10 years
  • Top shareholders
  • Insider trading
Management10 years
  • Leadership team
  • Board of directors
Key Developments10 years
  • Company announcements

* example for US securities, for non-US equivalent regulatory forms and sources are used.

Unless specified all financial data is based on a yearly period but updated quarterly. This is known as Trailing Twelve Month (TTM) or Last Twelve Month (LTM) Data. Learn more here.

Analysis Model and Snowflake

Details of the analysis model used to generate this report is available on our Github page, we also have guides on how to use our reports and tutorials on Youtube.

Learn about the world class team who designed and built the Simply Wall St analysis model.

Industry and Sector Metrics

Our industry and section metrics are calculated every 6 hours by Simply Wall St, details of our process are available on .

Analyst Sources

CEL-SCI Corporation is covered by 7 analysts. 3 of those analysts submitted the estimates of revenue or earnings used as inputs to our report. Analysts submissions are updated throughout the day.

AnalystInstitution
Andrew FeinChardan Capital Markets, LLC
Christian OrqueraFirst Berlin Equity Research GmbH
Vernon BernardinoH.C. Wainwright & Co.