investorscraft@gmail.com

Intrinsic ValueRelief Therapeutics Holding AG (0QKQ.L)

Previous Close£1.06
Intrinsic Value
Upside potential
Previous Close
£1.06

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

Relief Therapeutics Holding AG is a Swiss biopharmaceutical company focused on addressing high unmet medical needs through clinical-stage programs. The company leverages molecules with prior clinical use or strong scientific rationale, targeting respiratory diseases, rare metabolic disorders, and dermatological conditions. Its lead candidate, RLF-100 (aviptadil), is in advanced trials for COVID-19-related respiratory distress, while ACER-001 and APR-TD011 target urea cycle disorders and epidermolysis bullosa, respectively. Operating in a competitive biopharma landscape, Relief Therapeutics differentiates itself by repurposing existing compounds with established safety profiles, potentially accelerating regulatory pathways. The company’s strategic focus on niche indications with limited treatment options positions it to capture underserved markets. However, its success hinges on clinical trial outcomes and commercialization capabilities, given its reliance on a small pipeline. With operations spanning Europe and North America, Relief Therapeutics aims to balance risk by diversifying its therapeutic focus while maintaining cost-efficient R&D.

Revenue Profitability And Efficiency

Relief Therapeutics reported revenue of CHF 8.4 million in the latest fiscal year, overshadowed by a net loss of CHF 17.1 million, reflecting the capital-intensive nature of clinical-stage biopharma. Operating cash flow was negative at CHF 2.9 million, with minimal capital expenditures (CHF 14,000), indicating a lean operational model focused on R&D. The diluted EPS of -1.36 underscores the company’s pre-revenue phase, reliant on funding to advance its pipeline.

Earnings Power And Capital Efficiency

The company’s earnings power remains constrained by its clinical-stage status, with no near-term profitability expected until key candidates gain regulatory approval. Capital efficiency is challenged by high R&D costs, though its modest debt (CHF 2.1 million) and CHF 15.1 million cash reserve provide runway for near-term operations. The lack of dividend payouts aligns with its growth-focused strategy.

Balance Sheet And Financial Health

Relief Therapeutics maintains a conservative balance sheet, with CHF 15.1 million in cash and equivalents against CHF 2.1 million in total debt, suggesting manageable leverage. However, its negative equity position due to accumulated losses raises liquidity concerns if clinical milestones are delayed. The company’s ability to secure additional funding will be critical to sustaining operations.

Growth Trends And Dividend Policy

Growth hinges on clinical progress, particularly RLF-100’s Phase 3 trials and ACER-001’s regulatory pathway. Revenue streams are nascent, with no dividends issued, reflecting reinvestment priorities. The stock’s high beta (4.76) signals volatility tied to binary clinical outcomes, typical of biotech firms.

Valuation And Market Expectations

With a market cap of CHF 20.5 million, the company trades at a discount to peers, reflecting skepticism around pipeline viability. Investors appear to price in high risk, given the uncertain regulatory and commercial outlook for its candidates.

Strategic Advantages And Outlook

Relief Therapeutics’ repurposing strategy offers regulatory and cost advantages, but execution risks remain. Near-term catalysts include trial readouts for RLF-100 and ACER-001. Success in these programs could unlock partnerships or acquisitions, while failures may necessitate further dilution. The outlook remains speculative, contingent on clinical and funding milestones.

Sources

Company filings, London Stock Exchange disclosures

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