investorscraft@gmail.com

Intrinsic ValueProbi AB (publ) (0GZB.L)

Previous Close£203.00
Intrinsic Value
Upside potential
Previous Close
£203.00

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

Probi AB is a specialized probiotics company operating in the pharmaceutical and nutraceutical sectors, focusing on research-driven solutions for gastrointestinal, immune, bone, and women's health. The company generates revenue through the development and sale of probiotic-based dietary supplements, functional foods, and beverages, distributed in approximately 40 countries. Its products, available in various forms such as capsules, powders, and drinks, cater to health-conscious consumers and B2B clients, including pharmaceutical and food manufacturers. Probi differentiates itself through proprietary strains and clinical research collaborations, such as those with Örebro University and La Trobe University, enhancing its credibility in scientifically backed probiotics. As a subsidiary of Symrise AG, it benefits from synergies in ingredient innovation and global distribution. The company holds a niche but growing position in the competitive probiotics market, where demand is driven by increasing awareness of gut health and preventive wellness. Its focus on clinically validated strains and targeted health applications provides a defensible market position against generic competitors.

Revenue Profitability And Efficiency

Probi reported revenue of SEK 627.7 million in FY 2023, with net income of SEK 16.8 million, reflecting modest profitability in a competitive market. Operating cash flow was robust at SEK 85.6 million, supported by efficient working capital management. Capital expenditures of SEK -33.2 million indicate disciplined reinvestment, aligning with its R&D-focused strategy. The company’s profitability metrics suggest room for operational leverage as it scales its commercial footprint.

Earnings Power And Capital Efficiency

Diluted EPS of SEK 1.48 underscores Probi’s ability to generate earnings despite its relatively small scale. The company’s capital efficiency is evident in its cash flow generation, with operating cash flow significantly exceeding net income. This highlights strong non-cash adjustments and prudent capital allocation, though its R&D-intensive model requires sustained investment to maintain technological leadership.

Balance Sheet And Financial Health

Probi maintains a solid balance sheet, with SEK 329.7 million in cash and equivalents against total debt of SEK 38.2 million, indicating strong liquidity and low leverage. The net cash position provides flexibility for strategic initiatives, including R&D partnerships or market expansion. Its financial health is further supported by positive operating cash flow, reducing reliance on external financing.

Growth Trends And Dividend Policy

Probi’s growth is tied to expanding global demand for probiotics, though its revenue trajectory remains moderate. The company does not pay dividends, reinvesting cash flows into research and commercialization efforts. Future growth may hinge on successful product launches and leveraging Symrise’s distribution network to penetrate new markets.

Valuation And Market Expectations

With a market cap of SEK 2.31 billion, Probi trades at a premium reflective of its niche positioning and growth potential in the probiotics sector. The low beta of 0.464 suggests relative insulation from broader market volatility, though investor expectations likely hinge on clinical validation and commercial execution.

Strategic Advantages And Outlook

Probi’s key advantages include its scientifically validated strains, strong IP portfolio, and Symrise’s backing. The outlook depends on its ability to translate research into scalable commercial products, particularly in high-growth segments like women’s and immune health. Macro trends favoring preventive healthcare could drive long-term demand, but competition remains intense.

Sources

Company filings, London Stock Exchange data

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