investorscraft@gmail.com

Intrinsic ValueEvoNext Holdings S.A. (0QQJ.L)

Previous Close£0.85
Intrinsic Value
Upside potential
Previous Close
£0.85

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

Evolva Holding SA operates in the industrial materials sector, specializing in nature-based ingredients for flavors, fragrances, and health applications. The company leverages biotechnology to develop sustainable alternatives to traditional synthetic ingredients, targeting industries such as food & beverage, cosmetics, and pharmaceuticals. Its product portfolio includes Veri-te Resveratrol, L-Arabinose, Valencene, Nootkatone, and Vanillin, which are derived from natural sources and cater to growing consumer demand for clean-label and eco-friendly solutions. Evolva differentiates itself through proprietary fermentation and biosynthesis technologies, positioning it as an innovator in bio-based ingredient production. The company serves global markets, with a focus on Switzerland and the United States, but faces competition from larger chemical and flavor manufacturers. Its niche expertise in rare and high-value compounds provides a defensible market position, though scalability remains a challenge given its relatively small size and R&D-intensive model.

Revenue Profitability And Efficiency

Evolva reported no revenue for the period, reflecting operational challenges or transitional phases in commercialization. Despite this, the company posted a net income of CHF 1.04 million, likely due to non-operational gains or accounting adjustments. Negative operating cash flow of CHF 2.71 million indicates ongoing investment in R&D or working capital needs, though capital expenditures were negligible. The absence of revenue raises questions about the scalability of its business model.

Earnings Power And Capital Efficiency

The diluted EPS of CHF 0.14 suggests modest earnings power relative to shares outstanding, but the lack of revenue makes this metric difficult to interpret. With no debt and CHF 6.75 million in cash, Evolva maintains a clean balance sheet, but its capital efficiency is unclear given the absence of revenue-generating operations. The company’s ability to monetize its R&D pipeline will be critical for future earnings sustainability.

Balance Sheet And Financial Health

Evolva’s financial health appears stable, with CHF 6.75 million in cash and no debt, providing liquidity for near-term operations. The absence of leverage reduces financial risk, but the lack of revenue and negative operating cash flow could strain resources if prolonged. The company’s equity base, reflected in its market cap of CHF 8.37 million, suggests limited external funding needs but also constrained growth prospects without further investment.

Growth Trends And Dividend Policy

Growth trends are indeterminate due to zero revenue, though the net income figure hints at potential one-time gains or cost management. Evolva does not pay dividends, aligning with its focus on reinvesting limited resources into R&D and commercialization efforts. The company’s future growth hinges on successfully scaling its bio-based ingredient portfolio and securing commercial partnerships.

Valuation And Market Expectations

The market cap of CHF 8.37 million and negative beta (-0.106) suggest low correlation with broader markets, possibly reflecting Evolva’s niche focus and speculative profile. Investors likely price in high uncertainty around the company’s ability to generate sustainable revenue, with valuation driven by intangible assets like IP and pipeline potential rather than current financial performance.

Strategic Advantages And Outlook

Evolva’s strategic advantages lie in its proprietary biotech platforms and focus on sustainable ingredients, aligning with global trends toward natural products. However, the outlook remains uncertain due to unproven commercial traction. Success depends on securing industrial partnerships, scaling production, and navigating regulatory hurdles. The company’s cash position provides a runway, but execution risks are significant in a competitive and capital-intensive industry.

Sources

Company description and financial data sourced from publicly available ticker information and exchange filings.

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