investorscraft@gmail.com

Intrinsic ValueValneva SE (0OB3.L)

Previous Close£3.91
Intrinsic Value
Upside potential
Previous Close
£3.91

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

Valneva SE is a specialty vaccine company focused on addressing unmet medical needs in infectious diseases through the development and commercialization of prophylactic vaccines. The company’s product portfolio includes IXIARO for Japanese encephalitis, DUKORAL for cholera and ETEC-related diarrhea, and VLA2001, a COVID-19 vaccine candidate. Valneva also has promising late-stage candidates like VLA15 for Lyme disease and VLA1553 for chikungunya, positioning it in high-growth vaccine segments. The company leverages strategic collaborations, such as its partnership with Pfizer for Lyme disease vaccine development and Instituto Butantan for chikungunya vaccine commercialization, to enhance its market reach and R&D capabilities. Operating in a niche but critical segment of the pharmaceutical industry, Valneva targets both travelers and endemic populations, differentiating itself through specialized vaccines with limited competition. Its focus on infectious diseases with high unmet needs provides a defensible market position, though it faces risks typical of biotech firms, including clinical trial outcomes and regulatory hurdles.

Revenue Profitability And Efficiency

Valneva reported revenue of €169.6 million for the period, reflecting its commercial vaccine sales and development partnerships. The company posted a net loss of €12.2 million, with diluted EPS of -€0.0841, indicating ongoing investment in R&D and commercialization efforts. Operating cash flow was negative at €-67.2 million, driven by high R&D expenditures, while capital expenditures totaled €-13.9 million, underscoring its focus on advancing pipeline candidates.

Earnings Power And Capital Efficiency

Valneva’s earnings power is currently constrained by its developmental stage, with significant resources allocated to clinical trials and regulatory approvals. The company’s capital efficiency is under pressure due to negative operating cash flow, though its €168.3 million cash reserve provides a buffer. Strategic collaborations, such as the Pfizer partnership, may improve future earnings potential through shared development costs and revenue-sharing agreements.

Balance Sheet And Financial Health

Valneva maintains a balanced liquidity position with €168.3 million in cash and equivalents against total debt of €216.3 million. The company’s financial health is stable in the near term, but its reliance on external funding for R&D and commercialization could necessitate additional capital raises. The absence of dividends aligns with its growth-focused strategy, prioritizing reinvestment over shareholder returns.

Growth Trends And Dividend Policy

Valneva’s growth is driven by its vaccine pipeline, particularly VLA15 and VLA1553, which target large addressable markets. The company does not pay dividends, reflecting its focus on reinvesting cash flows into clinical development and commercialization. Future revenue growth hinges on successful vaccine launches and partnerships, with potential upside from its Lyme disease and chikungunya candidates.

Valuation And Market Expectations

With a market cap of approximately €465.4 million, Valneva trades at a premium reflective of its pipeline potential rather than current profitability. Investors appear to price in successful commercialization of late-stage candidates, though the stock’s beta of 1.097 indicates sensitivity to broader market and sector volatility. Valuation remains speculative, contingent on clinical and regulatory milestones.

Strategic Advantages And Outlook

Valneva’s strategic advantages include its niche focus on travel and endemic disease vaccines, reducing direct competition. Partnerships with Pfizer and Instituto Butantan enhance its credibility and resource access. The outlook depends on pipeline execution, with near-term catalysts including Phase III data for VLA1553 and regulatory progress for VLA15. Risks include trial failures and funding needs, but success could establish Valneva as a key player in specialty vaccines.

Sources

Company filings, Bloomberg

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