investorscraft@gmail.com

Intrinsic ValueAddex Therapeutics Ltd (0QNV.L)

Previous Close£0.05
Intrinsic Value
Upside potential
Previous Close
£0.05

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

Addex Therapeutics Ltd is a Switzerland-based biopharmaceutical company specializing in the discovery and development of small-molecule allosteric modulators targeting G-protein coupled receptors (GPCRs) for central nervous system (CNS) disorders. The company’s core revenue model relies on strategic collaborations and licensing agreements with partners such as Janssen Pharmaceuticals and Indivior PLC, which provide non-dilutive funding and milestone payments. Its lead candidates, including Dipraglurant for Parkinson’s disease dyskinesia and ADX71149 for epilepsy, address high unmet medical needs, positioning Addex in the competitive CNS therapeutics market. Despite being development-stage, the company’s focus on innovative GPCR modulation differentiates it from traditional approaches, offering potential first-in-class or best-in-class therapies. However, its market position remains speculative due to the inherent risks of clinical-stage biotech firms, including regulatory hurdles and commercialization challenges. The company’s collaborations mitigate some risk but underscore its reliance on external validation and funding to advance its pipeline.

Revenue Profitability And Efficiency

Addex Therapeutics reported revenue of CHF 0.41 million, primarily from collaboration agreements, while net income stood at CHF 7.06 million, likely due to one-time gains or accounting adjustments. The company’s operating cash flow was negative at CHF -5.37 million, reflecting its heavy investment in R&D. With minimal capital expenditures (CHF -1,273), Addex maintains a lean operational structure, typical of clinical-stage biotech firms prioritizing pipeline advancement over infrastructure.

Earnings Power And Capital Efficiency

The company’s diluted EPS of CHF 0.0421 suggests limited earnings power, as its profitability is not yet sustainable. Addex’s capital efficiency is constrained by its reliance on external funding, evidenced by negative operating cash flow. However, its focus on high-potential CNS therapies could yield significant returns if clinical milestones are achieved, though this remains speculative.

Balance Sheet And Financial Health

Addex holds CHF 3.34 million in cash and equivalents, providing limited runway given its cash burn rate. Total debt is negligible (CHF 42,000), indicating a low leverage profile. The balance sheet reflects a typical development-stage biotech, with liquidity dependent on future financing or partnership milestones. Financial health hinges on successful pipeline progression or additional capital raises.

Growth Trends And Dividend Policy

Addex’s growth is tied to clinical trials and partnership milestones, with no current dividend policy. The company’s market cap of CHF 1.71 million underscores its micro-cap status and high-risk profile. Investors must weigh potential upside from pipeline success against the volatility inherent in pre-revenue biotech investments.

Valuation And Market Expectations

The company’s valuation reflects its early-stage pipeline and speculative prospects, with a beta of 2.022 indicating high volatility. Market expectations are likely muted due to limited revenue and reliance on clinical outcomes. Any re-rating would require positive data readouts or expanded partnerships.

Strategic Advantages And Outlook

Addex’s strategic advantage lies in its GPCR modulation expertise and partnerships with established pharma players. The outlook remains uncertain, contingent on clinical progress and funding. Near-term catalysts include trial updates for Dipraglurant and ADX71149, though the path to commercialization is lengthy and fraught with risk.

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