image
Healthcare - Biotechnology - NASDAQ - US
$ 0.62
0.977 %
$ 64.4 M
Market Cap
-1.35
P/E
1. INTRINSIC VALUE

This DCF valuation model was last updated on Jan, 18, 2025.

The intrinsic value of one UNCY stock under the worst case scenario is HIDDEN Compared to the current market price of 0.62 USD, Unicycive Therapeutics, Inc. is HIDDEN

This DCF valuation model was last updated on Jan, 18, 2025.

The intrinsic value of one UNCY stock under the base case scenario is HIDDEN Compared to the current market price of 0.62 USD, Unicycive Therapeutics, Inc. is HIDDEN

This DCF valuation model was last updated on Jan, 18, 2025.

The intrinsic value of one UNCY stock under the best case scenario is HIDDEN Compared to the current market price of 0.62 USD, Unicycive Therapeutics, Inc. is HIDDEN

2. FUNDAMENTAL ANALYSIS
FINANCIALS
675 K REVENUE
-29.02%
-20.8 M OPERATING INCOME
-15.08%
-30.5 M NET INCOME
-69.14%
-18.3 M OPERATING CASH FLOW
-16.82%
-12 K INVESTING CASH FLOW
-500.00%
27.5 M FINANCING CASH FLOW
5947.35%
0 REVENUE
0.00%
-6.25 M OPERATING INCOME
15.54%
-4.1 M NET INCOME
-104.22%
-9.25 M OPERATING CASH FLOW
-46.42%
-24 K INVESTING CASH FLOW
-20.00%
-157 K FINANCING CASH FLOW
80.64%
Balance Sheet Unicycive Therapeutics, Inc.
image
Current Assets 13.4 M
Cash & Short-Term Investments 9.7 M
Receivables 0
Other Current Assets 3.7 M
Non-Current Assets 792 K
Long-Term Investments 0
PP&E 792 K
Other Non-Current Assets 0
Current Liabilities 17.5 M
Accounts Payable 821 K
Short-Term Debt 345 K
Other Current Liabilities 16.4 M
Non-Current Liabilities 466 K
Long-Term Debt 466 K
Other Non-Current Liabilities 0
EFFICIENCY
Earnings Waterfall Unicycive Therapeutics, Inc.
image
Revenue 675 K
Cost Of Revenue 0
Gross Profit 675 K
Operating Expenses 21.4 M
Operating Income -20.8 M
Other Expenses 9.77 M
Net Income -30.5 M
RATIOS
100.00% GROSS MARGIN
100.00%
-3077.63% OPERATING MARGIN
-3077.63%
-4525.04% NET MARGIN
-4525.04%
801.89% ROE
801.89%
-215.24% ROA
-215.24%
547.98% ROIC
547.98%
FREE CASH FLOW ANALYSIS
Free Cash Flow Analysis Unicycive Therapeutics, Inc.
image
Net Income -30.5 M
Depreciation & Amortization 284 K
Capital Expenditures -12 K
Stock-Based Compensation 1.77 M
Change in Working Capital -93 K
Others 8.93 M
Free Cash Flow -18.3 M
3. WALL STREET ANALYSTS ESTIMATES
Wall Street Analysts Price Targets Unicycive Therapeutics, Inc.
image
UNCY has no price targets from Wall Street.
4. DIVIDEND ANALYSIS
5. COMPETITION
6. Ownership
Insider Ownership Unicycive Therapeutics, 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
0 USD 0
6-9 MONTHS
0 USD 0
9-12 MONTHS
Date Value Insider Amount Avg Price
2 years ago
May 16, 2022
Bought 12.4 K USD
Schiller Brigitte
director:
+ 15000
0.825 USD
7. News
Unicycive Therapeutics Announces Publication of Positive Oxylanthanum Carbonate (OLC) Dose Escalation Data in Clinical and Translational Science LOS ALTOS, Calif., Jan. 07, 2025 (GLOBE NEWSWIRE) -- Unicycive Therapeutics, Inc. (Nasdaq: UNCY), a clinical-stage biotechnology company developing therapies for patients with kidney disease (the “Company” or “Unicycive”), today announced that data from the Company's oxylanthanum carbonate (OLC) Phase 1 dose escalation study in healthy volunteers was published in the peer-reviewed journal, Clinical and Translational Science. globenewswire.com - 1 week ago
Unicycive Therapeutics to Participate in Two Upcoming Investor Conferences Including a Fireside Chat at the Piper Sandler 36th Annual Healthcare Conference LOS ALTOS, Calif., Nov. 21, 2024 (GLOBE NEWSWIRE) -- Unicycive Therapeutics, Inc. (Nasdaq: UNCY), a clinical-stage biotechnology company developing therapies for patients with kidney disease (the “Company or “Unicycive”), today announced that Shalabh Gupta, M.D., Chief Executive Officer will participate in two upcoming investment conferences in December. globenewswire.com - 1 month ago
Unicycive Announces Third Quarter 2024 Financial Results and Provides Business Update – OLC New Drug Application (NDA) Accepted by the FDA with a PDUFA Target Action Date of June 28, 2025– – Commercial Planning in Progress for 2025 Launch – – Late Breaker Poster Presentation on OLC at ASN Kidney Week – – Successful Completion of UNI-494 Phase 1 Trial – LOS ALTOS, Calif., Nov. 13, 2024 (GLOBE NEWSWIRE) -- Unicycive Therapeutics, Inc. (Nasdaq: UNCY) (the “Company” or “Unicycive”), a clinical-stage biotechnology company developing therapies for patients with kidney disease, today announced its financial results for the three months ended September 30, 2024, and provided a business update. globenewswire.com - 2 months ago
Unicycive Therapeutics Announces U.S. FDA Acceptance of the New Drug Application (NDA) for Oxylanthanum Carbonate (OLC) for the Treatment of Hyperphosphatemia in Patients with Chronic Kidney Disease on Dialysis – FDA sets PDUFA Action Date of June 28, 2025 – Company Preparing for 2025 Commercial Launch – LOS ALTOS, Calif., Nov. 11, 2024 (GLOBE NEWSWIRE) -- Unicycive Therapeutics, Inc. (Nasdaq: UNCY), a clinical-stage biotechnology company developing therapies for patients with kidney disease (the “Company” or “Unicycive”), today announced that the U.S. Food and Drug Administration (FDA) has accepted the New Drug Application (NDA) for Oxylanthanum Carbonate (OLC) and has set a Prescription Drug User Fee Act (PDUFA) target action date of June 28, 2025. globenewswire.com - 2 months ago
Unicycive Therapeutics Delivers Multiple Poster Presentations Highlighting Development Progress on Oxylanthanum Carbonate (OLC) and UNI-494 at the American Society of Nephrology (ASN) Kidney Week 2024 – Late-Breaker Poster Presentation Highlights Favorable Safety & Tolerability of OLC – – Two Publications Recently Issued Featuring OLC and UNI-494 – LOS ALTOS, Calif., Oct. 28, 2024 (GLOBE NEWSWIRE) -- Unicycive Therapeutics, Inc. (Nasdaq: UNCY), a clinical-stage biotechnology company developing therapies for patients with kidney disease (the “Company” or “Unicycive”), today announced that multiple presentations were delivered at the American Society of Nephrology (ASN) Kidney Week 2024 that highlighted the extensive development progress for both oxylanthanum carbonate (OLC) and UNI-494. globenewswire.com - 2 months ago
Unicycive Therapeutics to Participate in a Fireside Chat at the 2024 Maxim Healthcare Virtual Summit on October 17, 2024 LOS ALTOS, Calif., Oct. 16, 2024 (GLOBE NEWSWIRE) -- Unicycive Therapeutics, Inc. (Nasdaq: UNCY), a clinical-stage biotechnology company developing therapies for patients with kidney disease (the “Company” or “Unicycive”), today announced that Shalabh Gupta, M.D., Chief Executive Officer will participate in a fireside chat at the 2024 Maxim Healthcare Virtual Summit on Thursday, October 17, 2024 at 10:00 a.m. ET. globenewswire.com - 3 months ago
Unicycive Therapeutics Announces Late-Breaker Poster Presentation on Oxylanthanum Carbonate (OLC) at the American Society of Nephrology (ASN) Kidney Week 2024 LOS ALTOS, Calif., Oct. 14, 2024 (GLOBE NEWSWIRE) -- Unicycive Therapeutics, Inc. (Nasdaq: UNCY), a clinical-stage biotechnology company developing therapies for patients with kidney disease (the “Company” or “Unicycive”), today announced that a poster presentation on oxylanthanum carbonate (OLC) was selected for a Late-Breaker session at the American Society of Nephrology (ASN) Kidney Week 2024. Unicycive will also deliver three additional poster presentations on OLC and UNI-494. The conference will take place October 24-27, 2024 in San Diego, CA. globenewswire.com - 3 months ago
Unicycive Therapeutics Successfully Completes UNI-494 Phase 1 Study in Healthy Volunteers UNI-494 was Well-Tolerated as a Single Dose up to 160 mg and in Multiple Doses at 40 mg Twice-a-Day UNI-494 was Well-Tolerated as a Single Dose up to 160 mg and in Multiple Doses at 40 mg Twice-a-Day globenewswire.com - 3 months ago
Unicycive Therapeutics to Participate in a Fireside Chat at the Virtual Lytham Partners Fall 2024 Investor Conference on October 1, 2024 LOS ALTOS, Calif., Sept. 24, 2024 (GLOBE NEWSWIRE) -- Unicycive Therapeutics, Inc. (Nasdaq: UNCY), a clinical-stage biotechnology company developing therapies for patients with kidney disease (the “Company” or “Unicycive”), today announced that Shalabh Gupta, M.D., Chief Executive Officer will participate in a fireside chat at the virtual Lytham Partners Fall 2024 Investor Conference on Tuesday, October 1, 2024 at 11:00 a.m. ET. globenewswire.com - 3 months ago
Unicycive Therapeutics to Present at the Virtual Life Sciences Investor Forum on September 19, 2024 LOS ALTOS, Calif., Sept. 16, 2024 (GLOBE NEWSWIRE) -- Unicycive Therapeutics, Inc. (Nasdaq: UNCY), a clinical-stage biotechnology company developing therapies for patients with kidney disease (the “Company" or “Unicycive”), today announced that Shalabh Gupta, M.D., Chief Executive Officer will present a corporate update at the Virtual Life Sciences Investor Forum on Thursday, September 19, 2024 at 2:00 p.m. ET in New York, NY. globenewswire.com - 4 months ago
Unicycive Therapeutics to Present at the H.C. Wainwright 26th Annual Global Investment Conference LOS ALTOS, Calif., Sept. 05, 2024 (GLOBE NEWSWIRE) -- Unicycive Therapeutics, Inc. (Nasdaq: UNCY), a clinical-stage biotechnology company developing therapies for patients with kidney disease (the “Company or “Unicycive”), today announced that Shalabh Gupta, M.D., Chief Executive Officer will present a corporate update at the H.C. Wainwright 26th Annual Global Investment Conference on Tuesday, September 10, 2024 at 10:30 a.m. ET in New York, NY. globenewswire.com - 4 months ago
Unicycive Therapeutics Announces Submission of the New Drug Application (NDA) to the U.S. FDA for Oxylanthanum Carbonate (OLC) for the Treatment of Hyperphosphatemia in Patients with Chronic Kidney Disease on Dialysis LOS ALTOS, Calif., Sept. 03, 2024 (GLOBE NEWSWIRE) -- Unicycive Therapeutics, Inc. (Nasdaq: UNCY), a clinical-stage biotechnology company developing therapies for patients with kidney disease (the “Company” or “Unicycive”), today announced that the Company has submitted a New Drug Application (NDA) to the U.S. Food and Drug Administration (FDA) for Oxylanthanum Carbonate (OLC) for the treatment of hyperphosphatemia in patients with chronic kidney disease (CKD) on dialysis. Unicycive is seeking FDA approval of OLC via the 505(b)(2) regulatory pathway. globenewswire.com - 4 months ago
8. Profile Summary

Unicycive Therapeutics, Inc. UNCY

image
COUNTRY US
INDUSTRY Biotechnology
MARKET CAP $ 64.4 M
Dividend Yield 0.00%
Description Unicycive Therapeutics, Inc., a biotechnology company, engages in developing novel therapies for kidney diseases in the United States. It is developing Renazorb for treatment of hyperphosphatemia in patients with chronic kidney disease; and UNI 494, for treatment of acute kidney injury. The company was incorporated in 2016 and is based in Los Altos, California.
Contact 4300 El Camino Real, Los Altos, CA, 94022 https://www.unicycive.com
IPO Date July 12, 2021
Employees 14
Officers Dr. Shalabh K. Gupta M.D., MPA Founder, Chairman, Chief Executive Officer & President Dr. Pramod Gupta Ph.D. Executive Vice President of Pharmaceutical & Business Operations Mr. Douglas Jermasek M.B.A. Executive Vice President of Corporate Strategy Mr. John W. Townsend CPA Chief Financial Officer