olivlawolivlaw

olivLaw · US equity research

ImmuCell Corporation ICCC

In Vitro & In Vivo Diagnostic Substances · SIC 2835 · Vertical: In Vitro & In Vivo Diagnostic Substances (SIC 2835)

10.37USD+1.17% · 1 dayClose 04 Nov 2026

ImmuCell is an animal health biologics company that develops and sells the First Defense line for preventing neonatal calf scours. The company moved past a long order backlog into faster sales growth in 2026, and its production expansion plan could sustain this momentum if demand holds.

At the close of 04 Nov 2026, ImmuCell Corporation (ICCC) stock was 10.37 USD (+1.17% on the day), with market capitalisation 94.2 m USD, P/E 138.2 on diluted EPS of 0.08 USD over the last 12 months, beta 0.36, 52-week range 4.56–11.72 USD. Latest reported quarter (Q2 2026): revenue of 7.2 m USD (+11.5% YoY), net income of 1.8 m USD (+265.6% YoY), diluted EPS 0.20 USD.

Data as of · AI analysis dated · Source: SEC filings and closing prices, computed by olivLaw.

Market cap
94.2 m USD
shares as of 31 Jul 2026
P/E (TTM)
138.2
Diluted EPS TTM 0.08 · TTM to 30 Jun 2026
E/P (TTM)
0.72%
TTM to 30 Jun 2026
Dividend yield
unavailable
Beta (2y)
0.36
Volatility (1y) 50%
52-week range
4.5611.72

Price history

Loading chart…

Technical reading

RSI (14)
52.2
neutral
Bollinger (20, 2)
9.72 – 10.99
in the upper half of the band · %B 0.51 · band width 12.3%
SMA 50 / 200
10.07 / 8.92
uptrend (price > SMA50 > SMA200)
MACD (12, 26, 9)
0.08 / 0.10
MACD below signal

Indicators describe past prices; on their own they do not predict direction. On our history the RSI ≤ 40 filter added no return (see the signals methodology).

Performance

CompanyS&P 500vs S&P 500Vertical median
1 month+6.4%−1.1%+7.5 pp—
3 months−3.5%−0.5%−3.1 pp—
6 months+19.7%+4.4%+15.4 pp—
Year to date+68.6%+12.3%+56.3 pp—
1 year+72.8%+13.5%+59.3 pp−26.8%
3 years+100.6%+76.4%+24.2 pp−63.5%
5 years+15.4%+63.7%−48.3 pp—
Max drawdown (1y)
−27.7%
06 Nov 2025 → 18 Nov 2025
Max drawdown (5y)
−67.0%
25 Apr 2022 → 24 Sept 2024
Compound annual growth (5y)
+2.9%
S&P 500 +10.4%

Price returns, dividends excluded.

Quarterly results

Latest quarter: Q2 2026 · 30 Jun 2026

Revenue
7.2 m USD
+11.5% YoY
Net income
1.8 m USD
+265.6% YoY
Diluted EPS
0.20
+233.3% YoY
net / operating
25.5% / 26.9%

Quarterly margins

Quarterly statements · USD

Fiscal yearQ3 '24Q4 '24Q1 '25Q2 '25Q3 '25Q4 '25Q1 '26Q2 '26
Revenue6.0 m7.8 m8.1 m6.4 m5.5 m7.6 m10.4 m7.2 m
Cost of revenue4.4 m4.9 m4.7 m3.6 m3.1 m4.7 m5.7 m4.7 m
Gross profit1.6 m2.8 m3.4 m2.8 m2.4 m2.9 m4.7 m2.4 m
Research & development786.1 k819.4 k756.8 k831.9 k694.3 k758.9 k317.7 k119.7 k
Operating income-574.9 k621.4 k1.1 m569.6 k20.1 k-58.0 k2.0 m1.9 m
Depreciation & amortisation685.9 k684.7 k686.8 k679.0 k708.7 k709.5 k531.5 k470.6 k
Interest expense144.1 k136.2 k127.9 k124.8 k134.5 k106.1 k99.7 k95.7 k
Pre-tax income-700.4 k520.6 k1.4 m503.8 k-135.3 k-2.8 m2.0 m1.9 m
Income tax1.3 k6.0 k1.9 k1.9 k4.5 k3.3 k12.5 k46.0 k
Net income-701.7 k514.6 k1.4 m501.9 k-139.7 k-2.8 m1.9 m1.8 m
Diluted EPS-0.090.06 ≈0.160.06-0.02-0.31 ≈0.210.20
Operating cash flow-639.3 k ≈-3.1 k1.6 m1.6 m ≈-1.2 m ≈482.5 k3.6 m3.0 m ≈
Capex88.4 k ≈196.2 k329.1 k155.2 k ≈593.9 k ≈172.3 k177.2 k733.9 k ≈

≈ derived quarter (cumulative difference / share-days average)

E/P over time

E/P = trailing-12-month diluted EPS / price at quarter end. E/P is the inverse of P/E and stays defined when earnings are negative.

Today's P/E sits at the 70 percentile of its own 10-quarter history (min 24.3, median 81.1, max 1,516.2; quarters with earnings only).

Fiscal years

Fiscal year20182019202020212022202320242025
Revenue11.0 m13.7 m15.3 m19.2 m18.6 m17.5 m26.5 m27.6 m
Revenue YoY+5.3%+24.9%+11.8%+25.4%−3.5%−5.9%+51.6%+4.3%
Net income-2.3 m-1.3 m-1.0 m-78.3 k-2.5 m-5.8 m-2.2 m-1.0 m
Net income YoYunavailableunavailableunavailableunavailableunavailableunavailableunavailableunavailable
Diluted EPS-0.42-0.19-0.14-0.01-0.32-0.75-0.26-0.12
Diluted EPS YoYunavailableunavailableunavailableunavailableunavailableunavailableunavailableunavailable
net %-21.1%-9.4%-6.7%-0.4%-13.4%-33.1%-8.1%-3.8%
Free cash flow-2.4 m-1.2 m-2.8 m-1.7 m-5.5 m-6.6 m-107.8 k1.2 m

Reported results vs expectations

Loading…

Balance sheet & financial health

Fiscal year 2025 · 31 Dec 2025

Cash
3.8 m USD
Financial debt
9.1 m USD
Net debt
5.3 m USD
Equity
27.1 m USD
Total assets
42.5 m USD
Debt / equity
0.34x
Current ratio
4.26x
ROE
-3.8%
ROA
-2.4%
FCF margin
4.4%

Financial statements (source on every figure)

Revenue and net income (USD)

Margins

Income statement · USD

Revenue
2023
17.5 m
2024
26.5 m
2025
27.6 m

SEC (XBRL)· 30 Mar 2026verified

Cost of revenue
2023
13.6 m
2024
18.6 m
2025
16.2 m

SEC (XBRL)· 30 Mar 2026verified

Gross profit
2023
3.9 m
2024
7.9 m
2025
11.4 m

SEC (XBRL)· 30 Mar 2026verified

Research & development
2023
4.4 m
2024
3.9 m
2025
3.0 m

SEC (XBRL)· 30 Mar 2026verified

Operating income
2023
-5.7 m
2024
-1.6 m
2025
1.6 m

SEC (XBRL)· 30 Mar 2026verified

Depreciation & amortisation
2023
—
2024
2.7 m
2025
2.8 m

SEC (XBRL)· 30 Mar 2026verified

EBITDA
2023
—
2024
1.1 m ≈
2025
4.4 m ≈

SEC (XBRL)· 30 Mar 2026derived

Interest expense
2023
475.6 k
2024
568.7 k
2025
493.4 k

SEC (XBRL)· 30 Mar 2026verified

Pre-tax income
2023
-5.8 m
2024
-2.1 m
2025
-1.0 m

SEC (XBRL)· 30 Mar 2026verified

Income tax
2023
4.6 k
2024
10.1 k
2025
11.6 k

SEC (XBRL)· 30 Mar 2026verified

Net income
2023
-5.8 m
2024
-2.2 m
2025
-1.0 m

SEC (XBRL)· 30 Mar 2026verified

Diluted EPS
2023
-0.75
2024
-0.26
2025
-0.12

SEC (XBRL)· 30 Mar 2026verified

Weighted average diluted shares
2023
7.7 m
2024
8.2 m
2025
9.0 m

SEC (XBRL)· 30 Mar 2026verified

Balance sheet · USD

Cash
2023
978.7 k
2024
3.8 m
2025
3.8 m

SEC (XBRL)· 30 Mar 2026verified

Receivables
2023
2.2 m
2024
3.8 m
2025
3.4 m

SEC (XBRL)· 30 Mar 2026verified

Inventories
2023
7.8 m
2024
7.1 m
2025
9.3 m

SEC (XBRL)· 30 Mar 2026verified

Current assets
2023
11.5 m
2024
15.0 m
2025
16.9 m

SEC (XBRL)· 30 Mar 2026verified

Property, plant & equipment, net
2023
27.6 m
2024
25.3 m
2025
21.1 m

SEC (XBRL)· 30 Mar 2026verified

Goodwill
2023
95.6 k
2024
95.6 k
2025
95.6 k

SEC (XBRL)· 30 Mar 2026verified

Intangibles (excl. goodwill)
2023
38.2 k
2024
19.1 k
2025
0

SEC (XBRL)· 30 Mar 2026verified

Total assets
2023
43.8 m
2024
45.1 m
2025
42.5 m

SEC (XBRL)· 30 Mar 2026verified

Accounts payable
2023
2.1 m
2024
2.5 m
2025
2.3 m

SEC (XBRL)· 30 Mar 2026verified

Short-term debt
2023
10.4 m
2024
1.5 m
2025
1.6 m

SEC (XBRL)· 30 Mar 2026verified

Long-term debt
2023
—
2024
9.0 m
2025
7.5 m

SEC (XBRL)· 30 Mar 2026verified

Current liabilities
2023
4.2 m
2024
4.4 m
2025
4.0 m

SEC (XBRL)· 30 Mar 2026verified

Total liabilities
2023
18.8 m
2024
17.6 m
2025
15.5 m

SEC (XBRL)· 30 Mar 2026verified

Equity
2023
25.0 m †
2024
27.5 m †
2025
27.1 m †

SEC (XBRL)· 30 Mar 2026verified

Cash flow · USD

Operating cash flow
2023
-4.7 m
2024
357.9 k
2025
2.5 m

SEC (XBRL)· 30 Mar 2026verified

Capex
2023
1.9 m
2024
465.7 k
2025
1.3 m

SEC (XBRL)· 30 Mar 2026verified

Free cash flow
2023
-6.6 m ≈
2024
-107.8 k ≈
2025
1.2 m ≈

SEC (XBRL)· 30 Mar 2026derived

Investing cash flow
2023
-1.9 m
2024
-461.2 k
2025
-1.2 m

SEC (XBRL)· 30 Mar 2026verified

Financing cash flow
2023
1.8 m
2024
2.9 m
2025
-1.2 m

SEC (XBRL)· 30 Mar 2026verified

Computed indicators

Growth

Revenue growth (YoY)
4.3%
computed by olivLawFY 2025
Revenue CAGR 3Y
14.2%
computed by olivLawFY 2022 → FY 2025
Revenue CAGR 5Y
12.5%
computed by olivLawFY 2020 → FY 2025
EBIT growth (YoY)
unavailable
the base of the ratio is not positive
Net income growth (YoY)
unavailable
the base of the ratio is not positive
Net income CAGR 3Y
unavailable
the base of the ratio is not positive
Net income CAGR 5Y
unavailable
the base of the ratio is not positive
EPS growth (YoY)
unavailable
the base of the ratio is not positive
EPS CAGR 3Y
unavailable
the base of the ratio is not positive
EPS CAGR 5Y
unavailable
the base of the ratio is not positive
FCF growth (YoY)
unavailable
the base of the ratio is not positive

Profitability

Gross margin
40.3%
computed by olivLawTTM to 30 Jun 2026
EBITDA margin
20.5%
computed by olivLawTTM to 30 Jun 2026
EBIT margin
12.6%
computed by olivLawTTM to 30 Jun 2026
Net margin
2.6%
computed by olivLawTTM to 30 Jun 2026
FCF margin
13.7%
computed by olivLawTTM to 30 Jun 2026

Returns

ROE
2.6%
computed by olivLawTTM to 30 Jun 2026 · balance sheet at 30 Jun 2026
ROA
1.8%
computed by olivLawTTM to 30 Jun 2026 · balance sheet at 30 Jun 2026
ROIC
11.1%
computed by olivLawTTM to 30 Jun 2026 · balance sheet at 30 Jun 2026
ROCE
9.2%
computed by olivLawTTM to 30 Jun 2026 · balance sheet at 30 Jun 2026
Payout ratio (EPS)
unavailable
input data missing
Payout ratio (FCF)
unavailable
input data missing

Balance sheet

Net debt
-557.3 k USD
computed by olivLawbalance sheet at 30 Jun 2026
Net debt / EBITDA
-0.1x
computed by olivLawTTM to 30 Jun 2026 · balance sheet at 30 Jun 2026
Debt / equity
0.3x
computed by olivLawbalance sheet at 30 Jun 2026
Interest coverage
8.9x
computed by olivLawTTM to 30 Jun 2026

Liquidity

Current ratio
4.8x
computed by olivLawbalance sheet at 30 Jun 2026
Quick ratio
2.7x
computed by olivLawbalance sheet at 30 Jun 2026
Cash ratio
2.0x
computed by olivLawbalance sheet at 30 Jun 2026

Cash

Operating cash flow
5.9 m USD
computed by olivLawTTM to 30 Jun 2026
Capital expenditure
1.7 m USD
computed by olivLawTTM to 30 Jun 2026
Free cash flow
4.2 m USD
computed by olivLawTTM to 30 Jun 2026
FCF conversion
535.3%
computed by olivLawTTM to 30 Jun 2026
Cash conversion
93.7%
computed by olivLawTTM to 30 Jun 2026

Efficiency

Days sales outstanding
31 days
computed by olivLawTTM to 30 Jun 2026 · balance sheet at 30 Jun 2026
Days inventory outstanding
173 days
computed by olivLawTTM to 30 Jun 2026 · balance sheet at 30 Jun 2026
Days payables outstanding
54 days
computed by olivLawTTM to 30 Jun 2026 · balance sheet at 30 Jun 2026
Cash conversion cycle
151 days
computed by olivLawTTM to 30 Jun 2026 · balance sheet at 30 Jun 2026

Market and valuation

Market capitalisation
94.2 m USD
computed by olivLawbalance sheet at 30 Jun 2026
Enterprise value
93.6 m USD
computed by olivLawbalance sheet at 30 Jun 2026
Market cap / net income TTM
119.6x
computed by olivLawTTM to 30 Jun 2026
P/E (TTM)
138.2x
computed by olivLawTTM to 30 Jun 2026
Earnings yield
0.7%
computed by olivLawTTM to 30 Jun 2026
P/B
3.0x
computed by olivLawbalance sheet at 30 Jun 2026
P/S
3.1x
computed by olivLawTTM to 30 Jun 2026 · balance sheet at 30 Jun 2026
EV/EBITDA
14.9x
computed by olivLawTTM to 30 Jun 2026 · balance sheet at 30 Jun 2026
EV/EBIT
24.2x
computed by olivLawTTM to 30 Jun 2026 · balance sheet at 30 Jun 2026
EV/Sales
3.1x
computed by olivLawTTM to 30 Jun 2026 · balance sheet at 30 Jun 2026
P/FCF
22.3x
computed by olivLawTTM to 30 Jun 2026 · balance sheet at 30 Jun 2026
FCF yield
4.5%
computed by olivLawTTM to 30 Jun 2026 · balance sheet at 30 Jun 2026
Dividend yield
unavailable
no dividend in the structured statements; a missing line is not a confirmed zero
Shareholder yield (distributions)
unavailable
input data missing

1 indicators that do not apply to the sector.

Valuation

olivLaw classification

Neutral profile

Score: 64 / 100

A scoring methodology on indicators and valuation, not investment advice.

Closing price

10.37 USD

04 Nov 2026Source: olivLaw, closing series

Market cap: 94.2 m USD

Key indicators

Market capitalisation
94.2 m USD
computed by olivLawbalance sheet at 30 Jun 2026
P/E (TTM)
138.2x
computed by olivLawTTM to 30 Jun 2026
P/B
3.0x
computed by olivLawbalance sheet at 30 Jun 2026
EV/EBITDA
14.9x
computed by olivLawTTM to 30 Jun 2026 · balance sheet at 30 Jun 2026
ROE
2.6%
computed by olivLawTTM to 30 Jun 2026 · balance sheet at 30 Jun 2026
Net margin
2.6%
computed by olivLawTTM to 30 Jun 2026
Revenue growth (YoY)
4.3%
computed by olivLawFY 2025
Dividend yield
unavailable
no dividend in the structured statements; a missing line is not a confirmed zero

Coverage and freshness

32/37 reporting lines present
Latest full fiscal year: 2025
Latest reported period: 30 Jun 2026
Latest balance sheet date: 30 Jun 2026
Share count (cover of the latest filing), as of: 31 Jul 2026
Source: SEC (XBRL)published 13 Aug 2026
verified 2375derived 169

Score by group

  • Balance sheet100
  • Quality79
  • Valuation16
  • Growth100

Estimated value range

Low
8.61
USD per share
Mid
10.45
USD per share
High
13.38
USD per share
Price: 10.37 USD
The price is within the range
Potential to the central value: 0.8% (value / price − 1)
Margin of safety: 0.8% (1 − price / value)
Agreement between methods: low · 3 methods used · 2 independent bases

The combined range = the median of the valid methods' low, central and high values; it is not a probability interval and does not cover every result. Envelope of all methods: 1.86 – 23.80 USD.

Valuation assumptions are editorial choices, not measured; beta is not measured.

Method ranges (USD per share)

— — Mid · ▏ Price

Valuation methods

  • DCF (discounted cash flow)8.61 – 13.38 (Mid 10.45)
    WACC 9.0% · starting FCFF 4.6 m USD · terminal value share of EV 75%
    The WACC × g sensitivity gives the method's bounds; these are not probabilities.
    Reverse DCF: starting growth implied by the price (fading linearly to terminal growth, everything else fixed): 13.8%
  • Peers: EV/EBITDA8.69 – 23.80 (Mid 16.87)
    4 companies used · median multiple 24.3x · quartiles 12.5x – 34.3x
    IDXX, LNTH, NEOG, QDEL
  • Peers: P/E1.86 – 2.71 (Mid 1.88)
    3 companies used · median multiple 25.0x · quartiles 24.8x – 36.1x
    IDXX, LNTH, NNNN
  • Dividend discount (DDM)unavailable · the company pays no dividend: a dividend model needs an explicit initiation assumption
Multiple comparisons use the SIC vertical: In Vitro & In Vivo Diagnostic Substances (SIC 2835)

Classification (SIC) comparables group by industry code, not by economic activity; the direct group is an editorial selection by activity. Members' multiples are on their own trailing twelve months, at their own latest close.

Assumptions (illustrative, editorial)

Risk-free rate
4.3%
Equity risk premium
5.0%
Beta (default)
1.00
Cost of equity
9.3%
Terminal growth
2.5%

Factor scorecard

Neutral profile · Score 64/100

FactorValueScoreWeight used
ROIC · Quality11.1%67 (vs peers)13%
Net margin · Quality2.6%80 (vs peers)8%
FCF conversion · Quality535.3%100 (on a fixed band)8%
Revenue CAGR 3Y · Growth14.2%100 (on a fixed band)10%
EPS CAGR 3Y · Growthunavailableunavailable—
Net debt / EBITDA · Balance sheet-0.1x100 (on a fixed band)13%
Interest coverage · Balance sheet8.9x100 (on a fixed band)8%
Current ratio · Balance sheet4.8x100 (on a fixed band)5%
P/E (TTM) · Valuation138.2x0 (on a fixed band)13%
EV/EBITDA · Valuation14.9x1 (on a fixed band)13%
FCF yield · Valuation4.5%56 (on a fixed band)10%
Shareholder yield (distributions) · Returnsunavailableunavailable—
Payout ratio (FCF) · Returnsunavailableunavailable—

Factors without a value were dropped; the remaining weights were renormalised.

Score groups

  • Balance sheet100/100 · 3/3 factors with a value
  • Growth· partial100/100 · 1/2 factors with a value
  • Quality79/100 · 3/3 factors with a value
  • Returns· partialunavailable · 0/2 factors with a value
  • Valuation16/100 · 3/3 factors with a value

A «partial» group is computed from under half of its weight or from one factor: it is not a full assessment of the group.

Memo

ImmuCell Corporation (ICCC). Latest full fiscal year: 2025; data up to 2026-06-30.

Figures computed from the financial statements: revenue 27.6 m USD in 2025; YoY growth 4.3%; net margin 2.6%; ROE 2.6%; net debt/EBITDA -0.1x.

The estimated value range is 8.61–13.38 USD per share (median of 3 methods, agreement: low); assumptions are illustrative. Against the central value of 10.45 USD, the price of 10.37 USD leaves a potential of 0.8% (value / price − 1) and a margin of safety of 0.8% (1 − price / value). The range is the median of the methods' low, central and high values, not a probability interval.

olivLaw score 64/100, methodological classification: neutral profile (score, margin of safety and method agreement together; not a judgement of the right price). Groups assessed only in part: growth, returns. Not investment advice.

Text generated deterministically from the figures shown; no language model. Not investment advice.

What supports the thesis

  • Net margin: 2.6%
  • FCF conversion: 535.3%
  • Revenue CAGR 3Y: 14.2%
  • Net debt / EBITDA: -0.1x
  • Interest coverage: 8.9x
  • Current ratio: 4.8x

What contradicts it

  • P/E (TTM): 138.2x
  • EV/EBITDA: 14.9x
  • The valuation methods diverge

Not assessed (insufficient data or a ratio without meaning): EPS CAGR 3Y, Shareholder yield (distributions), Payout ratio (FCF).

Versus the vertical median

In Vitro & In Vivo Diagnostic Substances (SIC 2835) · same industry (4-digit SIC) · compared with 17 companies

Multiples and returns vs the median

P/E
138.2x
vertical median 25.0x
above median (+452.1%)
EV/EBITDA
14.9x
vertical median 24.3x
below median (−38.7%)
P/S
3.1x
vertical median 10.4x
below median (−70.6%)
P/B
3.0x
vertical median 2.0x
above median (+47.1%)
ROE
2.6%
vertical median -38.2%
above median
Net margin
2.6%
vertical median -51.6%
above median
EBIT margin
12.6%
vertical median -36.2%
above median
Revenue YoY
4.3%
vertical median -0.5%
above median
Net debt/EBITDA
-0.1x
vertical median 0.4x
below median (−120.2%)
Dividend yield
—
vertical median —

Price rebased to 100 (monthly, 5 years)

Companies in the vertical

Market capP/EROENet marginRevenue YoY1A / 3A
IDXXIdexx Laboratories Inc55.0 bn47.168.9%25.4%+10.4%−7% / +50%
LNTHLantheus Holdings, Inc.6.6 bn24.522.2%17.7%+0.5%+72% / +41%
NEOGNeogen Corporation2.7 bn—-2.7%-6.3%−2.7%+108% / −27%
TRIBTrinity Biotech PLC2.4 bn——-51.6%+8.3%−80% / −91%
CLDXCelldex Therapeutics, Inc.2.4 bn—-43.9%-190,220.9%−78.0%+11% / −1%
NTLAIntellia Therapeutics, Inc.1.7 bn—-6,424.8%-672.2%+16.9%+37% / −58%
QDELQuidelortho Corp984.6 m—-19.3%-14.2%−1.9%−48% / −79%
ACHVAchieve Life Sciences, Inc.718.3 m—-845.0%—unavailable+43% / +21%
MYGNMyriad Genetics, Inc.575.8 m—-32.5%-14.0%−1.6%−21% / −68%
TKNOAlpha Teknova, Inc.395.7 m—-24.2%-38.4%+7.4%+57% / +261%
ICCCImmuCell Corporation94.2 m138.22.6%2.6%+4.3%+73% / +101%
IMDXInsight Molecular Diagnostics Inc.86.7 m——-2,955.6%+115.6%−57% / −30%
BMRABiomerica, Inc.8.0 m—-113.8%-115.5%−16.2%−27% / −77%
CDIOCardio Diagnostics Holdings, Inc.4.9 m—-75.4%-44,771.8%−57.5%−43% / −97%
QCLSQ/C Technologies, Inc.3.2 m—-155.0%—−5.3%−89% / −100%
VNRXVolitionRx Limited2.8 m——-1,043.1%+40.0%−97% / −99%
VRAXVirax Biolabs Group Ltd695.1 k—-109.6%-95,739.2%−96.0%−88% / −98%
NNNNAnbio Biotechnology—25.027.0%74.1%+5.6%−84% / unavailable

1- and 3-year price returns: for ICCC from daily closes (the same as the performance table), for the other companies from month-end closes.

olivLaw engine forecast

The world engine ran after the company's latest material disclosure. Probabilities are of TOUCHING a level within the horizon (not closing there) and sit next to the random walk (p_rw), the no-information benchmark.

The engine has no published run for this company yet.

Valuation scenarios (editable assumptions)

Illustrative scenarios

Illustrative: not forecasts and without probabilities. Each case is one coherent set of assumptions, computed on today's figures.

Bear
Allowed range: -50 … 50%
Allowed range: -100 … 100%
Allowed range: 0 … 100
Allowed range: -10 … 20%
Allowed range: 0 … 100%
Base
Allowed range: -50 … 50%
Allowed range: -100 … 100%
Allowed range: 0 … 100
Allowed range: -10 … 20%
Allowed range: 0 … 100%
Bull
Allowed range: -50 … 50%
Allowed range: -100 … 100%
Allowed range: 0 … 100
Allowed range: -10 … 20%
Allowed range: 0 … 100%
Nothing is saved.

Estimated price (USD)

Estimated priceBearBaseBull
1 years
7.77
Total return -25% · Per year -25%
13.68
Total return 32% · Per year 32%
20.53
Total return 98% · Per year 98%
3 years
9.08
Total return -12% · Per year -4%
17.84
Total return 72% · Per year 20%
29.16
Total return 181% · Per year 41%
5 years
10.61
Total return 2% · Per year 0%
23.26
Total return 124% · Per year 18%
41.42
Total return 299% · Per year 32%
What moves the 3-year price the most
  • Exit P/E± 4.46
  • Net margin± 3.12
  • Annual revenue growth± 2.34
  • Annual dilution± 0.26

AI analysis

AI-generatedAI-generated analysis (Claude) from cited public sources; it may contain errors. Not investment advice. As of 27 Oct 2026 · Model: claude-haiku-5-5.

In brief

ImmuCell is an animal health biologics company that develops and sells the First Defense line for preventing neonatal calf scours. The company moved past a long order backlog into faster sales growth in 2026, and its production expansion plan could sustain this momentum if demand holds.

SWOT

Strengths

  • The First Defense line holds a strong position in pre-formed antibody products, which supports differentiation from vaccines 1.
  • The company has expanded production capacity and cleared its order backlog 12.
  • Sales growth in the third quarter of 2026 points to customer response and better commercial execution 3.

Weaknesses

  • Near-total dependence on a single product leaves the company exposed to shifts in demand or competition 1.
  • Concentration of sales in a few large distributors creates counterparty risk and exposure to their commercial terms 1.
  • Debt and debt service have increased, and the bank debt service coverage covenant was below the required level in earlier periods 1.

Opportunities

  • Adoption among farms that do not yet use any biological scours product offers room for growth in the U.S. market 1.
  • International expansion and new formats such as functional feed powders could open new customer segments 13.
  • Converting the Re-Tain facility could add production capacity without further research spending on an unapproved product 12.

Threats

  • Large animal health competitors could narrow the price or efficacy gap through new products 1.
  • Contamination events or equipment failures could sharply cut output and strain liquidity 1.
  • A prolonged U.S. economic downturn could weigh on producer profitability and demand for products 1.

Risks

  • Customer concentrationhigh

    A very large share of sales and receivables comes from a few distributors, and financial difficulty at any of them could hit revenue directly 1.

  • Single-product dependencehigh

    The entire strategy rests on the First Defense line, so a commercial setback there would have a major effect on the company 1.

  • Production riskhigh

    Contamination, equipment failures and weak biological yields could reduce output and margins, and capacity expansion adds execution risk 1.

  • Debt service coveragemedium

    The bank covenant on debt service coverage was not met in some periods, and another breach could lead to tougher financing terms 1.

  • Colostrum supplymedium

    Supplier farms are concentrated in one state, so a disease outbreak or policy change could limit supply 1.

Investment thesis

What would need to be true (bull case)

  • If sales growth from the third quarter of 2026 holds beyond base-period effects, the company could show a durable growth trend 3.
  • The scours prevention market is growing and First Defense has a stated efficacy advantage over vaccines 1.
  • Gross margin recovery and the end of the backlog suggest operations have improved, which could support profitability if production stays stable 12.

What would break the thesis

  • Dependence on one product and a few large distributors makes results sensitive to small shifts in demand or trade terms 1.
  • The premium price relative to competitors could limit adoption, especially if cheaper alternatives gain ground on smaller farms 1.
  • Execution risks tied to capacity expansion and possible contamination could delay growth or raise costs 12.

What to watch

  • Full third-quarter 2026 financial results and management commentary on the sources of growthQ3 2026
  • Progress of the first expansion phase and final cost against the budget of about 3.5 million dollars2027
  • Trend in distributor concentration of sales and collection of receivablesnext 10-K
  • Compliance with the bank covenant on debt service coverage2027

Products, market & competition

AI-generatedAI-generated analysis (Claude) from cited public sources; it may contain errors. Not investment advice. As of 27 Oct 2026 · Model: claude-haiku-5-5.

The business

ImmuCell Corporation, founded in 1982, develops, manufactures and commercializes products meant to improve the survival and health of dairy and beef calves. Its main product, First Defense, uses hyperimmunized bovine colostrum to deliver antibodies against the principal viral and bacterial causes of neonatal calf diarrhea 1. Products go to market through animal health distributors, and in December 2025 the company said it would focus its strategy exclusively on First Defense 1.

Production relies on colostrum sourcing and qualification, antibody purification, blending, fill-finish and product testing, with some formats made by third parties 1. Manufacturing capacity grew from about 3 million units in 2023 to 4.6 million units in 2025 1. The business is highly concentrated: nearly all sales come from First Defense, and a large share passes through two major distributors 1.

In 2026 ImmuCell began expanding production by converting the former Re-Tain facility, in two investment phases 2. Recent quarterly reporting shows an acceleration in sales, and final third-quarter 2026 results are to be presented on a conference call 3.

Segments

First Defense (calf-level)

The core line includes single-dose bolus and gel formats such as Dual-Force and Tri-Shield, as well as bulk powder functional feed 1. First Defense accounted for 99% of product sales in 2025 1.

Tri-Shield and Dual-Force

Tri-Shield grew in 2025 on the added rotavirus claim and on demand from existing and new customers 1. In the third quarter of 2026 Tri-Shield rose 51% over the prior-year quarter and Dual-Force 36% 3.

Market context

U.S. spend on biological scours preventatives exceeded 90 million dollars in 2025, up about 14% from 2024 1. The cumulative average growth rate since 2021 is 6.9% a year, and rising calf values support demand 1.

The company estimates that about 55% of U.S. calves are not yet protected by a biological scours product, which could leave room for further adoption 1. Canada and other international markets remain a growth direction, though international sales were volatile in 2025 and 2026 12.

Trends

  • Rising calf valuestailwind

    High calf values and dairy-beef crossbreeding make scours prevention more attractive to producers, according to the company 1.

  • Recovery from backlogtailwind

    Clearing the order backlog by mid-2025 allowed sales to grow in 2026, although comparison base effects partly flatter recent quarters 23.

  • Colostrum and input costsheadwind

    Rising raw material and colostrum costs could compress gross margin if not offset by pricing 12.

  • Seasonal sales patternmixed

    Sales are seasonal, peaking in the first quarter with the beef calving season, which makes quarterly comparisons harder to read 1.

Competitive position

Competition also comes from nutritional supplement providers and plasma or egg-derived antibody products used by producers who do not vaccinate 1. Competitive pressure could rise as large players widen their scours prevention offers 1.

  • ZoetisZTS

    Large animal health company named as a competitor in calf scours prevention.

  • ElancoELAN

    Animal health company active in scours prevention markets, named in the source.

  • MerckMRK

    Pharmaceutical group with an animal health division, named as a competitor.

  • Boehringer Ingelheim

    Privately held German pharmaceutical company with animal health activities, named as a competitor.

News & filings

In the press

No news in our archive over the last 180 days.

SEC filings

Sources

  1. [1] Form 10-K, fiscal year ended 2025-12-31 · SEC / ImmuCell Corporation · 30 Mar 2026
  2. [2] Form 10-Q, quarter ended 2026-06-30 · SEC / ImmuCell Corporation · 13 Aug 2026
  3. [3] Form 8-K, results release (exhibit 99.1) · SEC / ImmuCell Corporation · 13 Oct 2026

Figures computed by olivLaw from SEC filings and closing prices; the qualitative analysis is AI-generated from cited sources. Not investment advice.