investorscraft@gmail.com

Intrinsic ValueMedigene AG (0QGJ.L)

Previous Close£0.09
Intrinsic Value
Upside potential
Previous Close
£0.09

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2023 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Medigene AG is a biotechnology firm specializing in T cell immunotherapies for cancer treatment, positioning itself in the high-growth oncology immunotherapy sector. The company’s core revenue model hinges on advancing its pipeline of personalized T cell receptor-modified therapies, dendritic cell vaccines, and monoclonal antibodies, targeting areas of unmet medical need. Strategic partnerships, such as those with 2seventy bio and academic institutions like Université de Montréal, bolster its R&D capabilities and expand its therapeutic reach. Medigene operates globally, with a strong presence in Europe and collaborations extending to the U.S. and Asia. Its focus on innovative immunotherapies places it in a competitive yet promising niche, where differentiation through proprietary technologies and clinical efficacy is critical. The company’s market position is underscored by its early-stage clinical assets, which, if successful, could address significant oncology markets. However, its reliance on partnerships and funding for R&D highlights both opportunities and risks in scaling its pipeline.

Revenue Profitability And Efficiency

In FY 2023, Medigene reported revenue of EUR 6.0 million, primarily from collaborations and grants, while net income stood at a loss of EUR -16.2 million, reflecting the high costs of clinical development. Operating cash flow was negative at EUR -15.1 million, with capital expenditures of EUR -0.7 million, indicating ongoing investment in R&D. The company’s financials underscore the capital-intensive nature of biotech innovation.

Earnings Power And Capital Efficiency

Medigene’s diluted EPS of EUR -1.32 reflects its pre-revenue stage, with earnings heavily constrained by R&D expenses. The company’s capital efficiency is challenged by its negative operating cash flow, though its partnerships may provide non-dilutive funding. The lack of profitability is typical for clinical-stage biotech firms, with future earnings potential tied to pipeline success.

Balance Sheet And Financial Health

Medigene’s balance sheet shows EUR 8.7 million in cash and equivalents against EUR 2.9 million in total debt, providing limited liquidity for its burn rate. The modest cash position suggests potential near-term financing needs to sustain operations, given its negative cash flow. Financial health hinges on securing additional funding or milestone payments from partners.

Growth Trends And Dividend Policy

Medigene’s growth is pipeline-driven, with no dividends distributed, as is common for development-stage biotechs. Revenue growth depends on advancing clinical programs and expanding partnerships. The company’s ability to progress its therapies through trials will be critical for future valuation upside.

Valuation And Market Expectations

With a market cap of EUR 1.2 million and a beta of 1.4, Medigene is viewed as a high-risk, high-reward investment. The market likely prices in significant uncertainty around clinical outcomes, with valuation contingent on pipeline milestones and partnership developments.

Strategic Advantages And Outlook

Medigene’s strategic edge lies in its focus on T cell immunotherapies, a cutting-edge oncology field. Collaborations enhance its credibility and resource access, but execution risks remain. The outlook depends on clinical progress, with potential upside from successful trials or partnership expansions. Near-term challenges include funding sustainability and competitive pressures.

Sources

Company filings, market data

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2024202520262027202820292030203120322033203420352036203720382039204020412042204320442045204620472048

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