investorscraft@gmail.com

Intrinsic ValueVivoSim Labs, Inc. (0R02.L)

Previous Close£0.26
Intrinsic Value
Upside potential
Previous Close
£0.26

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2025 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Organovo Holdings, Inc. operates in the biotechnology sector, specializing in the development of 3D human tissues for preclinical drug testing. The company leverages its proprietary NovoGen Bioprinters to create multicellular tissues that mimic human disease states, offering ExVive human liver and kidney tissues as key products. These tissues are designed to improve the predictive accuracy of drug testing, reducing reliance on animal models and enhancing drug development efficiency. Organovo targets pharmaceutical and biotech companies seeking advanced in vitro testing solutions, positioning itself as a niche player in the preclinical research tools market. Despite its innovative technology, the company operates in a highly competitive and capital-intensive industry, where larger firms dominate with broader portfolios. Its market position hinges on the adoption of its bioprinting platform by drug developers, which remains a nascent but growing segment within the broader life sciences tools industry.

Revenue Profitability And Efficiency

Organovo reported modest revenue of $109,000 USD for FY 2024, reflecting limited commercial traction. The company's net income stood at -$14.67 million USD, with a diluted EPS of -$1.60, underscoring significant operating losses. Operating cash flow was -$14.65 million USD, while capital expenditures were minimal at -$42,000 USD, indicating constrained investment capacity. These metrics highlight ongoing challenges in scaling revenue and achieving profitability.

Earnings Power And Capital Efficiency

The company's negative earnings and cash flow demonstrate weak earnings power, with substantial losses relative to its revenue base. Capital efficiency is constrained by high R&D and operational costs, typical of early-stage biotech firms. The lack of positive operating leverage suggests that significant revenue growth or cost restructuring is needed to improve capital returns.

Balance Sheet And Financial Health

Organovo holds $2.90 million USD in cash and equivalents, against total debt of $1.39 million USD, providing limited liquidity. The modest cash position, coupled with persistent operating losses, raises concerns about financial sustainability. The company's ability to fund operations without additional financing remains uncertain, given its current burn rate.

Growth Trends And Dividend Policy

Revenue growth appears stagnant, with no clear near-term catalysts for expansion. The company does not pay dividends, reflecting its focus on reinvesting scarce resources into R&D and commercialization efforts. Future growth hinges on broader adoption of its bioprinting technology and partnerships with pharmaceutical firms.

Valuation And Market Expectations

With a market cap of $3.52 million USD and a beta of 1.202, Organovo is priced as a high-risk, speculative investment. The negative earnings and limited revenue base suggest the market assigns little value to its current operations, focusing instead on potential long-term technological breakthroughs.

Strategic Advantages And Outlook

Organovo's strategic advantage lies in its proprietary bioprinting technology, which could disrupt traditional preclinical testing methods. However, the outlook remains uncertain due to funding constraints and competitive pressures. Success depends on securing partnerships, accelerating commercialization, and demonstrating clinical utility to attract broader industry adoption.

Sources

Company filings, market data

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2026202720282029203020312032203320342035203620372038203920402041204220432044204520462047204820492050

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