investorscraft@gmail.com

Intrinsic ValueNanobiotix S.A. (0QAV.L)

Previous Close£17.42
Intrinsic Value
Upside potential
Previous Close
£17.42

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

Nanobiotix S.A. is a clinical-stage biotechnology company specializing in innovative cancer treatments, with its lead product candidate, NBTXR3, at the forefront of its pipeline. NBTXR3 consists of hafnium oxide nanoparticles designed to enhance radiotherapy efficacy across multiple cancer types, including soft tissue sarcoma, head and neck cancers, and non-small cell lung cancer. The company operates in the highly competitive oncology sector, where precision medicine and novel therapeutic approaches are driving significant R&D investment. Nanobiotix has strategically partnered with LianBio to commercialize NBTXR3 in key Asian markets, leveraging regional expertise to accelerate adoption. Despite being pre-revenue, its focus on first-in-class nanoparticle technology positions it as a potential disruptor in radiation oncology. The company’s Paris-based operations underscore its European roots while targeting global oncology opportunities, balancing high-risk biotech development with long-term therapeutic potential.

Revenue Profitability And Efficiency

Nanobiotix reported negative revenue of €11.6 million for the period, reflecting its clinical-stage status and reliance on partnerships and grants. Net losses widened to €68.1 million, with diluted EPS at -€1.44, underscoring the capital-intensive nature of oncology drug development. Operating cash flow was -€20.5 million, while capital expenditures remained modest at €848,000, indicating prioritization of R&D over infrastructure.

Earnings Power And Capital Efficiency

The company’s earnings power is constrained by its pre-commercial phase, with losses driven by clinical trial costs and R&D investments. Capital efficiency metrics are challenging due to negative cash flows, though its €49.7 million cash reserve provides near-term runway. The partnership with LianBio may alleviate future funding pressures by sharing development costs in Asia.

Balance Sheet And Financial Health

Nanobiotix holds €49.7 million in cash and equivalents against €50.9 million in total debt, presenting a tight liquidity position. The balance sheet reflects the typical leverage of biotech firms in development, with solvency hinging on successful trial outcomes or additional financing. Equity financing or milestone payments from partners may be necessary to sustain operations.

Growth Trends And Dividend Policy

Growth is tied to NBTXR3’s clinical progress, with pivotal data readouts expected to drive valuation inflection points. The company does not pay dividends, reinvesting all resources into pipeline advancement. Expansion into Asian markets via LianBio and potential regulatory milestones could catalyze revenue streams post-approval.

Valuation And Market Expectations

With a market cap of €157.5 million and a beta of 1.52, Nanobiotix is priced as a high-risk, high-reward biotech play. Investors appear to discount its negative earnings, focusing instead on NBTXR3’s therapeutic potential and partnership-driven commercialization strategy.

Strategic Advantages And Outlook

Nanobiotix’s nanoparticle technology offers a differentiated approach to enhancing radiotherapy, addressing unmet needs in oncology. However, its outlook depends on clinical success, regulatory approvals, and partnership execution. Near-term risks include cash burn and trial delays, while long-term upside lies in global adoption of NBTXR3.

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