investorscraft@gmail.com

Intrinsic ValuePhotocure ASA (0IMT.L)

Previous Close£69.10
Intrinsic Value
Upside potential
Previous Close
£69.10

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

Photocure ASA is a specialty pharmaceutical company focused on innovative solutions for bladder cancer detection and cervical precancerous lesions. Its flagship product, Hexvix/Cysview, is a photodynamic diagnostic agent used in conjunction with blue light cystoscopy to enhance the detection of non-muscle invasive bladder cancer. The company operates primarily in Europe and the U.S., leveraging partnerships with wholesalers, pharmacies, and hospitals to distribute its products. Photocure’s niche focus on photodynamic therapies positions it as a key player in urology and gynecology diagnostics, though its market reach remains constrained by reliance on a limited product portfolio. The company’s development pipeline, including Cevira for HPV-related cervical lesions, aims to diversify revenue streams but remains in clinical stages. Competitive pressures from broader oncology diagnostics and treatments necessitate continued innovation and strategic licensing to sustain growth.

Revenue Profitability And Efficiency

Photocure reported revenue of NOK 525.4 million in the latest fiscal year, reflecting its reliance on Hexvix/Cysview sales. However, the company posted a net loss of NOK 4.8 million, with diluted EPS at -NOK 0.17, indicating challenges in scaling profitability. Operating cash flow of NOK 76.8 million suggests operational efficiency, but capital expenditures of NOK -2.5 million highlight restrained investment in growth initiatives.

Earnings Power And Capital Efficiency

The company’s negative net income and EPS underscore limited earnings power, though positive operating cash flow indicates some ability to fund operations. Photocure’s capital efficiency is constrained by its narrow product focus and R&D costs for pipeline assets like Cevira, which may require further investment before contributing to earnings.

Balance Sheet And Financial Health

Photocure maintains a solid liquidity position with NOK 288.8 million in cash and equivalents, against total debt of NOK 16.8 million, suggesting low leverage. The strong cash reserve provides flexibility for R&D and potential commercialization efforts, though the lack of dividend payments aligns with its growth-focused strategy.

Growth Trends And Dividend Policy

Revenue growth hinges on expanding Hexvix/Cysview adoption and pipeline advancements, but the absence of dividends reflects reinvestment priorities. The company’s beta of 0.617 indicates lower volatility relative to the market, though investor returns depend heavily on clinical and commercial execution.

Valuation And Market Expectations

With a market cap of NOK 1.37 billion, Photocure trades at approximately 2.6x revenue, reflecting modest expectations given its niche focus and unprofitability. The valuation likely incorporates skepticism around pipeline success and competitive pressures in the oncology diagnostics space.

Strategic Advantages And Outlook

Photocure’s expertise in photodynamic diagnostics offers differentiation, but reliance on a single commercial product poses risks. Success depends on pipeline progression and geographic expansion. Near-term outlook remains cautious, with profitability contingent on operational execution and R&D milestones.

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