investorscraft@gmail.com

Intrinsic ValueImmunovia AB (publ) (0G8X.L)

Previous Close£0.21
Intrinsic Value
Upside potential
Previous Close
£0.21

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

Immunovia AB is a Sweden-based diagnostic company specializing in the development and commercialization of blood tests for early cancer detection. Its flagship product, IMMray PanCan-d, is a blood-based test designed to identify pancreatic cancer at an early stage, addressing a critical unmet need in oncology diagnostics. The company also engages in research projects targeting lung cancer, leveraging its proprietary technology platform to expand its diagnostic portfolio. Operating in the highly competitive medical diagnostics sector, Immunovia focuses on precision medicine, aiming to improve patient outcomes through early and accurate detection. The company's niche positioning in pancreatic cancer diagnostics provides a strategic advantage, given the disease's high mortality rates and lack of effective early screening tools. However, its market penetration is still in early stages, with commercialization efforts primarily concentrated in Sweden and select international markets. Immunovia's success hinges on clinical validation, regulatory approvals, and adoption by healthcare providers, which are critical to scaling its revenue model.

Revenue Profitability And Efficiency

Immunovia reported revenue of SEK 0.9 million for the period, reflecting minimal commercial traction. The company posted a net loss of SEK -76.5 million, with an operating cash flow of SEK -96.8 million, indicating significant cash burn as it invests in R&D and commercialization. With no capital expenditures, the focus remains on advancing its diagnostic pipeline rather than physical infrastructure.

Earnings Power And Capital Efficiency

The company’s diluted EPS of SEK -0.93 underscores its current lack of earnings power, typical of an early-stage biotech firm. Immunovia’s capital efficiency is constrained by high R&D and operational costs, with no debt but limited revenue to offset expenses. The absence of profitability metrics highlights its reliance on external funding to sustain operations.

Balance Sheet And Financial Health

Immunovia holds SEK 25.3 million in cash and equivalents, providing a limited runway given its annual cash burn. With no debt, the balance sheet is unleveraged, but the company’s financial health depends on securing additional capital to fund ongoing losses and commercialization efforts. The lack of significant liabilities is a positive, but liquidity remains a pressing concern.

Growth Trends And Dividend Policy

Growth is contingent on the adoption of IMMray PanCan-d and expansion into new markets. The company has no dividend policy, reinvesting all resources into R&D and commercialization. Given its pre-revenue status, near-term growth will likely hinge on clinical validation, partnerships, and regulatory milestones rather than organic revenue expansion.

Valuation And Market Expectations

With a market cap of SEK 85.9 million and a beta of 2.98, Immunovia is highly volatile, reflecting its speculative profile. Investors appear to price in long-term potential rather than current fundamentals, betting on successful commercialization and clinical utility of its diagnostics. The valuation aligns with high-risk, high-reward biotech investments.

Strategic Advantages And Outlook

Immunovia’s proprietary technology and focus on pancreatic cancer diagnostics provide a differentiated edge, but execution risks remain high. The outlook depends on achieving regulatory milestones, scaling commercial operations, and securing funding. Success in these areas could position the company as a leader in early cancer detection, though near-term challenges persist.

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