image
Healthcare - Biotechnology - NASDAQ - US
$ 1.6799
-2.05 %
$ 23.5 M
Market Cap
-1.06
P/E
1. INTRINSIC VALUE

This DCF valuation model was last updated on Apr, 8, 2025.

The intrinsic value of one CALC stock under the worst case scenario is HIDDEN Compared to the current market price of 1.68 USD, CalciMedica, Inc. is HIDDEN

This DCF valuation model was last updated on Apr, 8, 2025.

The intrinsic value of one CALC stock under the base case scenario is HIDDEN Compared to the current market price of 1.68 USD, CalciMedica, Inc. is HIDDEN

This DCF valuation model was last updated on Apr, 8, 2025.

The intrinsic value of one CALC stock under the best case scenario is HIDDEN Compared to the current market price of 1.68 USD, CalciMedica, Inc. is HIDDEN

2. FUNDAMENTAL ANALYSIS

Price Chart CALC

image
$5.0$5.0$4.5$4.5$4.0$4.0$3.5$3.5$3.0$3.0$2.5$2.5$2.0$2.0$1.5$1.5Nov '24Nov '24Dec '24Dec '2420252025Feb '25Feb '25Mar '25Mar '25Apr '25Apr '25May '25May '25Jun '25Jun '25
FINANCIALS
0 REVENUE
0.00%
-24.2 M OPERATING INCOME
-10.65%
-13.7 M NET INCOME
60.12%
-21.1 M OPERATING CASH FLOW
17.82%
-4.42 M INVESTING CASH FLOW
-49.79%
28 M FINANCING CASH FLOW
33.85%
0 REVENUE
0.00%
-6.17 M OPERATING INCOME
-7.60%
-4.26 M NET INCOME
54.90%
-4.97 M OPERATING CASH FLOW
69.26%
-5.17 M INVESTING CASH FLOW
-694.49%
8.92 M FINANCING CASH FLOW
-53.17%
Balance Sheet CalciMedica, Inc.
image
Current Assets 19.7 M
Cash & Short-Term Investments 18.7 M
Receivables 0
Other Current Assets 996 K
Non-Current Assets 129 K
Long-Term Investments 0
PP&E 119 K
Other Non-Current Assets 10 K
94.32 %5.03 %Total Assets$19.8m
Current Liabilities 3.68 M
Accounts Payable 2 M
Short-Term Debt 0
Other Current Liabilities 1.69 M
Non-Current Liabilities 1.7 M
Long-Term Debt 0
Other Non-Current Liabilities 1.7 M
37.11 %31.32 %31.58 %Total Liabilities$5.4m
EFFICIENCY
Earnings Waterfall CalciMedica, Inc.
image
Revenue 0
Cost Of Revenue 0
Gross Profit 0
Operating Expenses 24.2 M
Operating Income -24.2 M
Other Expenses -10.5 M
Net Income -13.7 M
00(5m)(5m)(10m)(10m)(15m)(15m)(20m)(20m)(25m)(25m)000(24m)(24m)11m(14m)RevenueRevenueCost Of RevenueCost Of RevenueGross ProfitGross ProfitOperating ExpensesOperating ExpensesOperating IncomeOperating IncomeOther ExpensesOther ExpensesNet IncomeNet Income
RATIOS
0.00% GROSS MARGIN
0.00%
0.00% OPERATING MARGIN
0.00%
0.00% NET MARGIN
0.00%
-95.07% ROE
-95.07%
-69.21% ROA
-69.21%
-150.24% ROIC
-150.24%
FREE CASH FLOW ANALYSIS
Free Cash Flow Analysis CalciMedica, Inc.
image
00(5m)(5m)(10m)(10m)(15m)(15m)(20m)(20m)(25m)(25m)(30m)(30m)(35m)(35m)20192019202020202021202120222022202320232024202420252025
Net Income -13.7 M
Depreciation & Amortization 58 K
Capital Expenditures -8 K
Stock-Based Compensation 2.31 M
Change in Working Capital -495 K
Others -10.4 M
Free Cash Flow -21.2 M
3. WALL STREET ANALYSTS ESTIMATES
Wall Street Analysts Price Targets CalciMedica, Inc.
image
Wall Street analysts predict an average 1-year price target for CALC of $6 , with forecasts ranging from a low of $2 to a high of $14 .
CALC Lowest Price Target Wall Street Target
2 USD 19.05%
CALC Average Price Target Wall Street Target
6 USD 257.16%
CALC Highest Price Target Wall Street Target
14 USD 733.38%
Price
Max Price Target
Min Price Target
Average Price Target
1414121210108866442200May '24May '24Jul '24Jul '24Aug '24Aug '24Oct '24Oct '24Dec '24Dec '24Feb '25Feb '25Apr '25Apr '25Jun '25Jun '25Aug '25Aug '25Oct '25Oct '25Dec '25Dec '25Feb '26Feb '26Apr '26Apr '26Jun '26Jun '26
4. DIVIDEND ANALYSIS
5. COMPETITION
6. Ownership
Insider Ownership CalciMedica, Inc.
image
Sold
0-3 MONTHS
0 USD 0
3-6 MONTHS
0 USD 0
6-9 MONTHS
0 USD 0
9-12 MONTHS
0 USD 0
Bought
0 USD 0
0-3 MONTHS
0 USD 0
3-6 MONTHS
1.22 M USD 5
6-9 MONTHS
467 K USD 3
9-12 MONTHS
7. News
CalciMedica Inc. (CALC) Moves to Buy: Rationale Behind the Upgrade CalciMedica Inc. (CALC) has been upgraded to a Zacks Rank #2 (Buy), reflecting growing optimism about the company's earnings prospects. This might drive the stock higher in the near term. zacks.com - 2 months ago
CalciMedica to Participate in the Jones Healthcare and Technology Innovation Conference LA JOLLA, Calif. , April 1, 2025 /PRNewswire/ -- CalciMedica Inc. ("CalciMedica" or the "Company") (Nasdaq: CALC), a clinical-stage biopharmaceutical company focused on developing novel calcium release-activated calcium (CRAC) channel inhibition therapies for acute and chronic inflammatory and immunologic illnesses, today announced that Rachel Leheny, Ph.D. prnewswire.com - 2 months ago
CalciMedica Reports 2024 Financial Results and Provides Clinical & Corporate Updates Enrollment ongoing in Phase 2 KOURAGE trial of Auxora™ in acute kidney injury (AKI) and respiratory failure; data expected around the end of 2025 Post-hoc analysis of subset of patients with AKI in the Phase 2 CARDEA trial of Auxora in severe COVID-19 pneumonia showed a 62.7% relative reduction in mortality at day 30, which persisted through day 60, for patients treated with Auxora versus placebo Cash position expected to fund operations into mid-2026 LA JOLLA, Calif. , March 27, 2025 /PRNewswire/ -- CalciMedica Inc. ("CalciMedica" or the "Company") (Nasdaq: CALC), a clinical-stage biopharmaceutical company focused on developing novel calcium release-activated calcium (CRAC) channel inhibition therapies for acute and chronic inflammatory and immunologic illnesses, today reported financial results for the year ended December 31, 2024 and provided clinical and corporate updates. prnewswire.com - 2 months ago
CalciMedica Secures Credit Facility for Up to $32.5 Million $10 million funded at close extends cash runway into mid-2026 LA JOLLA, Calif. , March 5, 2025 /PRNewswire/ -- CalciMedica Inc. ("CalciMedica" or the "Company") (Nasdaq: CALC), a clinical-stage biopharmaceutical company focused on developing novel calcium release-activated calcium (CRAC) channel inhibition therapies for acute and chronic inflammatory and immunologic illnesses, today announced that the Company has entered into a credit facility with Avenue Venture Opportunities Fund II, L.P. prnewswire.com - 3 months ago
CalciMedica Presents AKI Data from a Post-Hoc Analysis of the Phase 2 CARDEA trial of Auxora™ in Severe COVID-19 Pneumonia at the 30th International AKI & CRRT Conference 62.7% relative reduction in mortality at day 30, which persisted through day 60, for patients treated with Auxora versus placebo in subset of patients in CARDEA with AKI LA JOLLA, Calif. , March 4, 2025 /PRNewswire/ -- CalciMedica Inc. ("CalciMedica" or the "Company") (Nasdaq: CALC), a clinical-stage biopharmaceutical company focused on developing novel calcium release-activated calcium (CRAC) channel inhibition therapies for acute and chronic inflammatory and immunologic illnesses, today announced that Sudarshan Hebbar, M.D. prnewswire.com - 3 months ago
CalciMedica Announces Upcoming Plenary Presentation at the 30th International AKI & CRRT Conference LA JOLLA, Calif. , Feb. 19, 2025 /PRNewswire/ -- CalciMedica Inc. ("CalciMedica" or the "Company") (Nasdaq: CALC), a clinical-stage biopharmaceutical company focused on developing novel calcium release-activated calcium (CRAC) channel inhibition therapies for acute and chronic inflammatory and immunologic illnesses, today announced a plenary presentation at the 30th International Acute Kidney Injury and Continuous Renal Replacement Therapy Conference (AKI & CRRT) being held March 3-6, 2025 in San Diego, CA. prnewswire.com - 3 months ago
CalciMedica to Participate in the Oppenheimer 35th Annual Healthcare Life Sciences Conference LA JOLLA, Calif. , Feb. 3, 2025 /PRNewswire/ -- CalciMedica Inc. ("CalciMedica" or the "Company") (Nasdaq: CALC), a clinical-stage biopharmaceutical company focused on developing novel calcium release-activated calcium (CRAC) channel inhibition therapies for acute and chronic inflammatory and immunologic illnesses, today announced that Rachel Leheny, Ph.D. prnewswire.com - 4 months ago
CalciMedica Announces Appointment of Dr. Alan Glicklich to Board of Directors LA JOLLA, Calif., Jan. 14, 2025 /PRNewswire/ -- CalciMedica Inc. ("CalciMedica" or the "Company") (Nasdaq: CALC), a clinical-stage biopharmaceutical company focused on developing novel calcium release-activated calcium (CRAC) channel inhibition therapies for acute and chronic inflammatory and immunologic illnesses, today announced the appointment of Alan Glicklich, M.D. prnewswire.com - 5 months ago
CalciMedica to Participate in the Piper Sandler 36th Annual Healthcare Conference LA JOLLA, Calif. , Nov. 21, 2024 /PRNewswire/ -- CalciMedica Inc. ("CalciMedica" or the "Company") (Nasdaq: CALC), a clinical-stage biopharmaceutical company focused on developing novel calcium release-activated calcium (CRAC) channel inhibition therapies for acute and chronic inflammatory and immunologic illnesses, today announced that Rachel Leheny, Ph.D. prnewswire.com - 6 months ago
CalciMedica Announces Presentations at Upcoming Medical Meetings Prof. Robert Sutton to  deliver plenary presentation on Phase 2b CARPO trial of Auxora™ in Acute Pancreatitis (AP) at American Pancreatic Association (APA) 2024 Annual Meeting Poster presentation on Phase 2b CARPO trial at Emergencies in Medicine (EIM) 2024 Meeting LA JOLLA, Calif. , Nov. 20, 2024 /PRNewswire/ -- CalciMedica Inc. ("CalciMedica") (Nasdaq: CALC), a clinical-stage biopharmaceutical company focused on developing novel calcium release-activated calcium (CRAC) channel inhibition therapies for acute and chronic inflammatory and immunologic illnesses, today announced the acceptance of an abstract for plenary presentation at  the American Pancreatic Association (APA) 2024 Annual Meeting being held December 9-10 in Maui, HI, and the acceptance of an abstract for poster presentation at the Emergencies in Medicine (EIM) 2024 Meeting being held December 8-13 in Maui, HI. prnewswire.com - 6 months ago
CalciMedica Reports Third Quarter 2024 Financial Results and Provides Clinical & Corporate Updates Additional positive data, including a win ratio analysis, announced from CARPO Phase 2b trial of Auxora™ in acute pancreatitis (AP); Company expects to be in a position to initiate Phase 3 program in 2025 Enrollment ongoing in Phase 2 KOURAGE trial in acute kidney injury (AKI) and in Phase 2 portion of CRSPA trial in asparaginase-induced pancreatic toxicity (AIPT); data from both trials expected in 2025 Following a public offering in October, the Company's cash position is expected to fund current operations into the first half of 2026 LA JOLLA, Calif. , Nov. 13, 2024 /PRNewswire/ -- CalciMedica Inc. ("CalciMedica" or the "Company") (Nasdaq: CALC), a clinical-stage biopharmaceutical company focused on developing novel calcium release-activated calcium (CRAC) channel inhibition therapies for acute and chronic inflammatory and immunologic illnesses, today reported financial results for the third quarter ended September 30, 2024 and provided clinical and corporate updates. prnewswire.com - 7 months ago
CalciMedica Strengthens Leadership Team with Appointment of Stephen Bardin as Chief Financial Officer LA JOLLA, Calif. , Nov. 7, 2024 /PRNewswire/ -- CalciMedica, Inc. (CalciMedica or the Company) (Nasdaq: CALC), a clinical-stage biopharmaceutical company focused on developing novel calcium release-activated calcium (CRAC) channel inhibition therapies for acute and chronic inflammatory and immunologic illnesses, today announced the appointment of Stephen Bardin as Chief Financial Officer and the planned departure of Daniel Geffken, Interim Chief Financial Officer upon filing the Company's third quarter financial statements. prnewswire.com - 7 months ago
8. Profile Summary

CalciMedica, Inc. CALC

image
COUNTRY US
INDUSTRY Biotechnology
MARKET CAP $ 23.5 M
Dividend Yield 0.00%
Description CalciMedica, Inc., a clinical-stage biotechnology company, focuses on developing therapies for life-threatening inflammatory diseases with unmet needs. Its proprietary technology targets the inhibition of calcium release-activated (CRAC) channels designs to modulate the immune response and protect against tissue cell injury in life-threatening inflammatory diseases. Its lead product candidate is Auxora, a proprietary intravenous-formulated CRAC channel inhibitor for the treatment of acute pancreatitis, asparaginase-associated acute pancreatitis, and acute kidney injury. The company is based in La Jolla, California.
Contact 505 Coast Boulevard South, La Jolla, CA, 92037 https://www.calcimedica.com
IPO Date June 14, 2023
Employees 14
Officers Dr. Sudarshan Hebbar M.D. Chief Medical Officer Mr. Eric W. Roberts Chief Business Officer & Vice Chairman of the Board Mr. Michael J. Dunn M.B.A., MBA President & Chief Operating Officer Dr. Patrick Hogan Ph.D. Co-Founder and Scientific Advisor Dr. A. Rachel Leheny Ph.D. Chief Executive Officer & Director Dr. Kenneth A. Stauderman Ph.D. Co-Founder & Chief Scientific Officer Dr. Anjana Rao Ph.D. Co-Founder and Scientific Advisor Mr. Stephen B. Bardin Chief Financial Officer Dr. Stefan Feske M.D. Co-Founder and Scientific Advisor Mr. John M. Dunn J.D. General Counsel