investorscraft@gmail.com

Intrinsic ValueTransgene S.A. (0OCQ.L)

Previous Close£0.91
Intrinsic Value
Upside potential
Previous Close
£0.91

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

Transgene SA is a biotechnology firm specializing in innovative immunotherapies for cancer and infectious diseases. The company’s core revenue model relies on strategic collaborations, licensing agreements, and clinical-stage product development, with key assets like TG4050, TG4001, and BT-001 targeting solid tumors and HPV-related cancers. Operating in the competitive oncology sector, Transgene differentiates itself through its proprietary myvac® and Invir.IO® platforms, which enable personalized and off-the-shelf therapeutic vaccines. The company’s partnerships with AstraZeneca, Merck KGaA, and NEC Corporation underscore its collaborative approach to advancing immuno-oncology. Despite being a clinical-stage player, Transgene maintains a niche position by focusing on unmet medical needs, though its market penetration hinges on successful trial outcomes and regulatory approvals. The firm’s subsidiary status under TSGH SAS provides strategic backing but also limits standalone financial flexibility.

Revenue Profitability And Efficiency

Transgene reported minimal revenue of €307,000 in FY 2024, reflecting its reliance on collaboration funding rather than commercial sales. Net losses deepened to €-33.97 million, with diluted EPS at €-0.34, highlighting the high costs of clinical trials and R&D. Operating cash flow was negative at €-23.55 million, though capital expenditures were modest at €-3.08 million, indicating disciplined spending on infrastructure.

Earnings Power And Capital Efficiency

The company’s earnings power remains constrained by its pre-revenue status, with losses driven by clinical development expenses. Capital efficiency is challenged by the long timelines of immunotherapy trials, though partnerships mitigate some funding risks. Cash reserves of €16.67 million and zero debt provide a runway, but further dilution or collaboration deals may be necessary to sustain operations.

Balance Sheet And Financial Health

Transgene’s balance sheet is lean, with €16.67 million in cash and no debt, offering near-term liquidity. However, the absence of recurring revenue and persistent cash burn raise sustainability concerns. The lack of leverage is a positive, but the company’s financial health hinges on successful trial milestones or additional funding rounds.

Growth Trends And Dividend Policy

Growth is tied to clinical progress, with Phase I/II trials for TG4050 and BT-001 as near-term catalysts. The company does not pay dividends, reinvesting all resources into R&D. Shareholder returns depend entirely on pipeline advancements and potential licensing or M&A activity.

Valuation And Market Expectations

The €84.97 million market cap reflects high-risk speculation on Transgene’s pipeline, with a beta of 0.702 indicating lower volatility than the broader biotech sector. Investors appear to discount near-term profitability, focusing instead on long-term therapeutic potential and partnership upside.

Strategic Advantages And Outlook

Transgene’s strengths lie in its niche immunotherapy platforms and collaborations with industry leaders. However, the outlook remains uncertain pending clinical data. Success in trials could unlock significant value, but failure may necessitate restructuring. The company’s subsidiary structure under TSGH SAS adds stability but may limit strategic autonomy.

Sources

Company filings, London Stock Exchange 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