investorscraft@gmail.com

Intrinsic ValueAffimed N.V. (0HL9.L)

Previous Close£0.00
Intrinsic Value
Upside potential
Previous Close
£0.00

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

Affimed N.V. is a clinical-stage biopharmaceutical company specializing in the development of cancer immunotherapies, leveraging its proprietary innate cell engager (ICE) platform. The company focuses on bispecific antibodies designed to redirect innate immune cells to target and destroy cancer cells, with lead candidates AFM13 and AFM24 in mid-stage clinical trials for various lymphomas and solid tumors. Operating in the competitive oncology space, Affimed differentiates itself through its ICE technology, which aims to enhance immune responses with potentially fewer side effects compared to traditional therapies. The company collaborates with leading institutions like MD Anderson Cancer Center and Genentech, bolstering its R&D capabilities. Despite its innovative approach, Affimed faces significant competition from larger biopharma firms with deeper pipelines and resources. Its market position remains speculative, contingent on clinical success and eventual commercialization of its candidates.

Revenue Profitability And Efficiency

Affimed reported revenue of $8.3 million in FY 2023, primarily from collaborations and grants, while net losses widened to $-105.9 million due to heightened R&D expenditures. The company's operating cash flow was negative at $-110.3 million, reflecting its heavy investment in clinical trials. Capital expenditures were modest at $-3.7 million, indicating a focus on asset-light operations. With no commercial products, profitability remains distant.

Earnings Power And Capital Efficiency

Affimed's earnings power is constrained by its pre-revenue status, with diluted EPS at $-7.09. The company’s capital efficiency is under pressure as it prioritizes clinical development over near-term returns. High R&D intensity is typical for biotech firms at this stage, but sustained losses necessitate careful cash management and potential future financing.

Balance Sheet And Financial Health

Affimed held $38.5 million in cash and equivalents at year-end 2023, against total debt of $19.4 million. The limited cash runway raises concerns about liquidity, given the $-110.3 million operating cash outflow. Without near-term revenue diversification, the company may require additional capital to fund operations beyond 2024, increasing financial risk.

Growth Trends And Dividend Policy

Growth hinges on clinical milestones, particularly for AFM13 and AFM24, but near-term revenue generation remains uncertain. Affimed does not pay dividends, reinvesting all resources into R&D. Shareholder returns depend entirely on pipeline progress and potential partnerships or licensing deals.

Valuation And Market Expectations

With a market cap of $290.8 million, Affimed trades as a high-risk, high-reward biotech bet. The elevated beta of 2.07 reflects volatility tied to clinical updates. Investors appear to price in long-term potential, but skepticism persists given the lack of late-stage assets and competitive pressures.

Strategic Advantages And Outlook

Affimed’s ICE platform offers a differentiated approach to immuno-oncology, but clinical validation is critical. Partnerships with MD Anderson and Genentech provide credibility, yet the path to commercialization is fraught with regulatory and funding challenges. The outlook remains speculative, with success contingent on trial outcomes and strategic execution.

Sources

Company filings, Bloomberg

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