investorscraft@gmail.com

Intrinsic ValuePCI Biotech Holding ASA (0JGL.L)

Previous Close£0.16
Intrinsic Value
Upside potential
Previous Close
£0.16

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

PCI Biotech Holding ASA is a Norway-based biopharmaceutical company specializing in innovative cancer therapies through its proprietary photochemical internalization (PCI) technology platform. The company’s core revenue model hinges on advancing its three key development programs: fimaCHEM for chemotherapeutics, fimaVACC for therapeutic vaccination (currently in Phase I trials), and fimaNAc for nucleic acid delivery (pre-clinical stage). Its photosensitiser, Amphinex, further complements its oncology-focused pipeline. PCI Biotech collaborates with notable biotech firms like Bavarian Nordic, BioNTech, and IMV, leveraging partnerships to enhance R&D and commercialization potential. Operating in the competitive oncology sector, the company targets niche applications where PCI technology can improve drug delivery efficacy, positioning itself as a specialist in photochemical-enhanced therapies. Despite being a small-cap player, its differentiated approach and collaborative strategy provide a foothold in the rapidly evolving immuno-oncology and nucleic acid therapeutics markets.

Revenue Profitability And Efficiency

PCI Biotech reported revenue of NOK 6.7 million, primarily from collaborations, but remains unprofitable with a net loss of NOK -16.4 million in the latest period. Operating cash flow was negative at NOK -13.8 million, reflecting ongoing R&D investments. The absence of capital expenditures suggests a lean operational focus, with resources directed toward clinical and pre-clinical programs rather than physical infrastructure.

Earnings Power And Capital Efficiency

The company’s diluted EPS of NOK -0.44 underscores its pre-revenue stage, with earnings heavily constrained by R&D costs. Capital efficiency is challenged by the capital-intensive nature of biopharmaceutical development, though its NOK 27.1 million cash reserve provides near-term runway. Collaborative agreements may offset some funding needs, but profitability remains distant pending clinical milestones.

Balance Sheet And Financial Health

PCI Biotech maintains a conservative balance sheet with NOK 27.1 million in cash and minimal debt (NOK 0.3 million), yielding a robust liquidity position. The negligible leverage supports financial flexibility, though reliance on equity financing or partnerships is likely to sustain operations given persistent negative cash flows.

Growth Trends And Dividend Policy

Growth hinges on clinical progress, particularly fimaVACC’s Phase I results and fimaNAc’s pre-clinical advancement. No dividends are paid, aligning with its focus on reinvesting capital into pipeline development. Investor returns will depend on licensing deals or eventual commercialization, which remain speculative at this stage.

Valuation And Market Expectations

With a market cap of NOK 47.9 million and a beta of 1.81, the stock reflects high volatility and speculative sentiment. Valuation is driven by binary clinical outcomes rather than traditional metrics, with investors pricing in long-term potential of its PCI platform.

Strategic Advantages And Outlook

PCI Biotech’s PCI technology offers a differentiated mechanism for enhancing drug delivery, a critical bottleneck in oncology. Partnerships with established players mitigate solo development risks. However, the outlook is contingent on clinical validation and funding sustainability. Near-term catalysts include trial updates, while long-term success depends on achieving proof-of-concept and securing commercialization pathways.

Sources

Company filings, London Stock Exchange disclosures

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