investorscraft@gmail.com

Intrinsic ValueCodexis, Inc. (0I0X.L)

Previous Close£1.23
Intrinsic Value
Upside potential
Previous Close
£1.23

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

Codexis, Inc. operates in the biotechnology sector, specializing in enzyme and protein development for pharmaceutical and industrial applications. The company leverages its proprietary CodeEvolver platform to engineer biocatalysts that optimize manufacturing processes, enhance drug discovery, and improve molecular diagnostics. Its core revenue streams include biocatalyst products, intermediate chemicals, and protein engineering services, primarily targeting pharmaceutical manufacturers in the U.S. and Europe. Codexis holds a niche position as a technology-driven innovator, though it faces competition from larger biotech firms and synthetic biology startups. The company’s focus on high-value enzyme solutions for complex chemical transformations differentiates it in a rapidly evolving market. However, its reliance on a limited customer base and the capital-intensive nature of biotech R&D pose challenges to scalability and sustained profitability.

Revenue Profitability And Efficiency

Codexis reported revenue of $59.3 million for the period, reflecting its reliance on a specialized customer base. Net income stood at -$65.3 million, underscoring ongoing R&D and operational costs. Operating cash flow was -$49.4 million, with capital expenditures of -$4.3 million, indicating significant investment in technology and product development. The company’s financials highlight the trade-offs between innovation-driven growth and near-term profitability.

Earnings Power And Capital Efficiency

The diluted EPS of -$0.89 reflects persistent losses, driven by high R&D expenses and commercialization efforts. Codexis’s capital efficiency is constrained by its need to reinvest heavily in its platform and pipeline. While its technology holds long-term potential, current earnings power remains weak, with profitability contingent on scaling its biocatalyst solutions and expanding its customer base.

Balance Sheet And Financial Health

Codexis maintains $19.3 million in cash and equivalents against $59.9 million in total debt, signaling liquidity constraints. The negative operating cash flow and elevated debt levels raise concerns about financial flexibility. The company’s ability to secure additional funding or achieve revenue growth will be critical to sustaining operations and meeting obligations.

Growth Trends And Dividend Policy

Revenue growth is tied to adoption of its biocatalyst products and services, though the net loss widened year-over-year. Codexis does not pay dividends, reinvesting all cash flows into R&D and commercialization. Future growth hinges on expanding its pharmaceutical partnerships and diversifying into adjacent markets like diagnostics and biotherapeutics.

Valuation And Market Expectations

With a market cap of $194.7 million and a beta of 2.57, Codexis is viewed as a high-risk, high-reward biotech play. Investors likely price in potential breakthroughs in enzyme engineering, but skepticism persists given its unprofitability and cash burn. The valuation reflects optimism about its technology’s long-term applicability.

Strategic Advantages And Outlook

Codexis’s proprietary CodeEvolver platform provides a competitive edge in protein engineering, but commercialization risks remain. The outlook depends on securing strategic partnerships, advancing its therapeutic pipeline, and achieving cost efficiencies. Near-term challenges include balancing innovation with financial sustainability, while long-term success hinges on market adoption and scalability.

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