investorscraft@gmail.com

Intrinsic ValueBiofrontera AG (0DOL.L)

Previous Close£1.17
Intrinsic Value
Upside potential
Previous Close
£1.17

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2024 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Biofrontera AG is a biopharmaceutical company specializing in dermatological treatments, with a focus on actinic keratoses and related skin conditions. Its flagship products, Ameluz and the BF-RhodoLED lamp, are designed for photodynamic therapy, targeting mild to moderate actinic keratoses and field cancerization. The company also markets Belixos for sensitive skin care and Xepi for antibiotic-resistant bacterial infections, primarily in the U.S., Europe, and Israel. Biofrontera operates in the competitive medical pharmaceuticals sector, where innovation and regulatory compliance are critical. Its collaboration with Maruho Co., Ltd. enhances its market reach, particularly in Japan. Despite its niche focus, the company faces challenges from larger pharmaceutical players and generic alternatives. Biofrontera’s strategic emphasis on dermatology and photodynamic therapy positions it as a specialized player, though its market penetration remains limited compared to industry leaders.

Revenue Profitability And Efficiency

In FY 2023, Biofrontera reported revenue of €32.2 million, reflecting its commercial activities in dermatological products. However, the company posted a net loss of €0.4 million, with diluted EPS of -€0.12, indicating ongoing profitability challenges. Operating cash flow was negative at €1.9 million, while capital expenditures totaled €0.9 million, underscoring the need for careful cash management to sustain operations and R&D efforts.

Earnings Power And Capital Efficiency

Biofrontera’s earnings power remains constrained, as evidenced by its negative net income and operating cash flow. The company’s capital efficiency is under pressure, with significant expenditures on product development and commercialization. Its ability to scale revenue while controlling costs will be critical to improving profitability and achieving sustainable earnings in the competitive dermatology market.

Balance Sheet And Financial Health

Biofrontera’s balance sheet shows €3.1 million in cash and equivalents, providing limited liquidity. Total debt stands at €0.7 million, suggesting a relatively low leverage ratio. However, the negative operating cash flow raises concerns about the company’s ability to fund operations without additional financing. The financial health of the company hinges on its capacity to generate positive cash flow from its commercial products.

Growth Trends And Dividend Policy

Biofrontera’s growth is tied to the adoption of its dermatological products, particularly in key markets like the U.S. and Europe. The company does not pay dividends, reinvesting any potential profits back into R&D and market expansion. Future growth will depend on successful product launches, regulatory approvals, and partnerships to enhance its market presence.

Valuation And Market Expectations

With a market capitalization of approximately €52.2 million, Biofrontera is a small-cap player in the pharmaceuticals sector. The company’s beta of 0.162 suggests low volatility relative to the market, but its valuation reflects investor skepticism about near-term profitability. Market expectations are likely tempered by its current financial performance and the competitive landscape.

Strategic Advantages And Outlook

Biofrontera’s strategic advantages lie in its specialized focus on dermatology and photodynamic therapy, supported by its proprietary products. The collaboration with Maruho Co., Ltd. provides growth opportunities in Asia. However, the outlook remains cautious due to financial constraints and the need for broader market acceptance of its therapies. Success will depend on execution in commercialization and potential pipeline advancements.

Sources

Company filings, market data

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2025202620272028202920302031203220332034203520362037203820392040204120422043204420452046204720482049

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