Data is not available at this time.
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.
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.
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.
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.
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.
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.
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.
Company filings, market data
show cash flow forecast
| Fiscal year | 2024 | 2025 | 2026 | 2027 | 2028 | 2029 | 2030 | 2031 | 2032 | 2033 | 2034 | 2035 | 2036 | 2037 | 2038 | 2039 | 2040 | 2041 | 2042 | 2043 | 2044 | 2045 | 2046 | 2047 | 2048 | |
INCOME STATEMENT | ||||||||||||||||||||||||||
| Revenue growth rate, % | NaN | |||||||||||||||||||||||||
| Revenue, $ | NaN | |||||||||||||||||||||||||
| Variable operating expenses, $m | NaN | |||||||||||||||||||||||||
| Fixed operating expenses, $m | NaN | |||||||||||||||||||||||||
| Total operating expenses, $m | NaN | |||||||||||||||||||||||||
| Operating income, $m | NaN | |||||||||||||||||||||||||
| EBITDA, $m | NaN | |||||||||||||||||||||||||
| Interest expense (income), $m | NaN | |||||||||||||||||||||||||
| Earnings before tax, $m | NaN | |||||||||||||||||||||||||
| Tax expense, $m | NaN | |||||||||||||||||||||||||
| Net income, $m | NaN | |||||||||||||||||||||||||
BALANCE SHEET | ||||||||||||||||||||||||||
| Cash and short-term investments, $m | NaN | |||||||||||||||||||||||||
| Total assets, $m | NaN | |||||||||||||||||||||||||
| Adjusted assets (=assets-cash), $m | NaN | |||||||||||||||||||||||||
| Average production assets, $m | NaN | |||||||||||||||||||||||||
| Working capital, $m | NaN | |||||||||||||||||||||||||
| Total debt, $m | NaN | |||||||||||||||||||||||||
| Total liabilities, $m | NaN | |||||||||||||||||||||||||
| Total equity, $m | NaN | |||||||||||||||||||||||||
| Debt-to-equity ratio | NaN | |||||||||||||||||||||||||
| Adjusted equity ratio | NaN | |||||||||||||||||||||||||
CASH FLOW | ||||||||||||||||||||||||||
| Net income, $m | NaN | |||||||||||||||||||||||||
| Depreciation, amort., depletion, $m | NaN | |||||||||||||||||||||||||
| Funds from operations, $m | NaN | |||||||||||||||||||||||||
| Change in working capital, $m | NaN | |||||||||||||||||||||||||
| Cash from operations, $m | NaN | |||||||||||||||||||||||||
| Maintenance CAPEX, $m | NaN | |||||||||||||||||||||||||
| New CAPEX, $m | NaN | |||||||||||||||||||||||||
| Total CAPEX, $m | NaN | |||||||||||||||||||||||||
| Free cash flow, $m | NaN | |||||||||||||||||||||||||
| Issuance/(repurchase) of shares, $m | NaN | |||||||||||||||||||||||||
| Retained Cash Flow, $m | NaN | |||||||||||||||||||||||||
| Pot'l extraordinary dividend, $m | NaN | |||||||||||||||||||||||||
| Cash available for distribution, $m | NaN | |||||||||||||||||||||||||
| Discount rate, % | NaN | |||||||||||||||||||||||||
| PV of cash for distribution, $m | NaN | |||||||||||||||||||||||||
| Current shareholders' claim on cash, % | NaN |