investorscraft@gmail.com

Intrinsic ValueOrphazyme A/S (0CUM.L)

Previous Close£0.99
Intrinsic Value
Upside potential
Previous Close
£0.99

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2023 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Orphazyme A/S is a biopharmaceutical company specializing in therapies for neurodegenerative rare diseases, leveraging heat shock proteins to address protein misfolding and lysosomal dysfunction. Its lead candidate, Arimoclomol, targets conditions like Niemann-Pick disease type C, Amyotrophic Lateral Sclerosis, and Inclusion Body Myositis. Operating in the niche of rare diseases, the company faces high development risks but benefits from potential orphan drug designations and pricing power. Orphazyme's focus on unmet medical needs positions it in a high-barrier, low-competition segment of the healthcare sector. The company's scientific approach centers on modulating cellular stress responses, a differentiated mechanism that could offer therapeutic advantages if clinical trials succeed. However, its market position remains speculative due to its pre-revenue stage and reliance on clinical milestones.

Revenue Profitability And Efficiency

Orphazyme reported no revenue in FY 2023, reflecting its pre-commercial stage. Net losses deepened to DKK -26,048 thousand, with diluted EPS at DKK -737.65, underscoring the capital-intensive nature of biopharmaceutical R&D. Operating cash flow was negative at DKK -20,021 thousand, with no capital expenditures, indicating a focus on conserving liquidity amid clinical development.

Earnings Power And Capital Efficiency

The company’s lack of earnings power is typical for its development phase, with all resources directed toward advancing Arimoclomol through clinical trials. Capital efficiency metrics are not applicable given the absence of revenue, though the zero-debt structure provides flexibility for future funding rounds or partnerships.

Balance Sheet And Financial Health

Orphazyme’s balance sheet shows DKK 11,269 thousand in cash and equivalents, with no debt, suggesting a clean capital structure. However, the limited cash reserves relative to annual cash burn raise concerns about near-term liquidity, likely necessitating additional financing or strategic transactions to sustain operations.

Growth Trends And Dividend Policy

Growth hinges entirely on clinical progress, with no commercial traction yet. The company does not pay dividends, consistent with its focus on reinvesting all available capital into R&D. Investor returns are contingent on pipeline success or acquisition potential.

Valuation And Market Expectations

The DKK 41.1 million market cap reflects high uncertainty, with the stock trading as a binary bet on Arimoclomol’s clinical outcomes. The low beta (0.266) suggests limited correlation with broader markets, typical for speculative biotech stocks.

Strategic Advantages And Outlook

Orphazyme’s niche focus on rare neurodegenerative diseases offers regulatory and pricing advantages if its pipeline succeeds. However, the outlook remains highly speculative, dependent on clinical data and funding. Partnerships or licensing deals could provide near-term catalysts, but the path to profitability is long and uncertain.

Sources

Company filings, London Stock Exchange disclosures

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2024202520262027202820292030203120322033203420352036203720382039204020412042204320442045204620472048

INCOME STATEMENT

Revenue growth rate, %NaN
Revenue, $NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $mNaN
Operating income, $mNaN
EBITDA, $mNaN
Interest expense (income), $mNaN
Earnings before tax, $mNaN
Tax expense, $mNaN
Net income, $mNaN

BALANCE SHEET

Cash and short-term investments, $mNaN
Total assets, $mNaN
Adjusted assets (=assets-cash), $mNaN
Average production assets, $mNaN
Working capital, $mNaN
Total debt, $mNaN
Total liabilities, $mNaN
Total equity, $mNaN
Debt-to-equity ratioNaN
Adjusted equity ratioNaN

CASH FLOW

Net income, $mNaN
Depreciation, amort., depletion, $mNaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $mNaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $mNaN
Free cash flow, $mNaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $mNaN
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN
HomeMenuAccount