investorscraft@gmail.com

Intrinsic ValueBasilea Pharmaceutica AG (0QNA.L)

Previous Close£54.00
Intrinsic Value
Upside potential
Previous Close
£54.00

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

Basilea Pharmaceutica AG is a commercial-stage biopharmaceutical company specializing in oncology and anti-infective therapies, operating in the highly specialized and regulated pharmaceutical sector. Its core revenue model is driven by the commercialization of Cresemba, an antifungal drug, and Zevtera, an antibiotic, alongside advancing a pipeline of clinical-stage assets like Derazantinib and Lisavanbulin. The company strategically targets niche therapeutic areas with high unmet medical needs, such as invasive fungal infections and rare cancers, which allows it to command premium pricing and maintain strong market positioning. Basilea’s focus on late-stage clinical development and commercialization in key markets like the US, EU, and Japan underscores its ability to navigate complex regulatory environments and secure partnerships. Its market position is further strengthened by a balanced portfolio of marketed products and promising clinical candidates, positioning it as a mid-tier player with growth potential in specialized therapeutics.

Revenue Profitability And Efficiency

In its latest fiscal year, Basilea reported revenue of CHF 208.5 million, with net income of CHF 77.6 million, reflecting a robust profitability margin. The company’s diluted EPS stood at CHF 5.6, supported by efficient cost management and strong product sales. Operating cash flow was healthy at CHF 74.4 million, while capital expenditures were minimal at CHF -1.7 million, indicating disciplined capital allocation.

Earnings Power And Capital Efficiency

Basilea demonstrates solid earnings power, with its antifungal and antibiotic products driving consistent revenue streams. The company’s capital efficiency is evident in its ability to generate positive cash flow from operations while maintaining a lean capital expenditure profile. Its focus on high-margin specialty drugs enhances return on invested capital, though further clinical trial investments may impact near-term efficiency.

Balance Sheet And Financial Health

Basilea maintains a stable financial position, with CHF 120.7 million in cash and equivalents against total debt of CHF 111.7 million, suggesting adequate liquidity. The balance sheet reflects a manageable leverage ratio, supported by positive cash flows. The absence of dividends allows the company to reinvest in its pipeline, reinforcing long-term financial flexibility.

Growth Trends And Dividend Policy

Growth is driven by the expansion of Cresemba and Zevtera into new markets, as well as progress in clinical trials for Derazantinib and Lisavanbulin. The company does not pay dividends, opting instead to allocate capital toward R&D and commercialization efforts. This strategy aligns with its focus on scaling its product portfolio and capturing niche market opportunities.

Valuation And Market Expectations

With a market capitalization of approximately CHF 540.9 million, Basilea trades at a premium reflective of its specialized therapeutic focus and growth potential. Investors likely anticipate further pipeline advancements and geographic expansions, though the stock’s beta of 0.726 suggests moderate volatility relative to the broader market.

Strategic Advantages And Outlook

Basilea’s strategic advantages lie in its targeted therapeutic focus, strong clinical pipeline, and commercialization expertise in niche markets. The outlook remains positive, with potential catalysts including regulatory approvals for Zevtera in additional indications and progress in oncology trials. However, reliance on a limited product portfolio and regulatory risks pose challenges.

Sources

Company description, financial data from public filings, and market data from the London Stock Exchange.

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