investorscraft@gmail.com

Intrinsic ValueVivoryon Therapeutics N.V. (0R3M.L)

Previous Close£1.52
Intrinsic Value
Upside potential
Previous Close
£1.52

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

Vivoryon Therapeutics N.V. is a clinical-stage biopharmaceutical company focused on developing innovative therapies for Alzheimer's disease and cancer. The company's core strategy revolves around targeting toxic pyroglutamate-Abeta (pGlu-Abeta), a key contributor to neurodegeneration in Alzheimer's. Its lead candidate, PQ912, a small molecule glutaminyl cyclase inhibitor, has completed Phase IIb trials, positioning Vivoryon as a potential disruptor in the Alzheimer's therapeutic market, which remains underserved despite high unmet medical need. The company also explores oncology applications with PQ1565, a preclinical-stage inhibitor, and a monoclonal antibody targeting pGlu-Abeta. Vivoryon strengthens its research through collaborations with academic institutions like the University Medical Center Schleswig-Holstein and industry partners such as Simcere Pharmaceutical Group, which holds regional licensing rights for its Alzheimer's candidates in China. This dual focus on neurodegeneration and oncology diversifies its pipeline while leveraging shared expertise in pGlu-Abeta biology. Despite being pre-revenue, Vivoryon's specialized approach and strategic partnerships underscore its niche positioning in the competitive biopharma landscape.

Revenue Profitability And Efficiency

Vivoryon Therapeutics remains pre-revenue as of FY 2024, reflecting its clinical-stage status. The company reported a net loss of €20.6 million, with an operating cash flow of -€19.2 million, indicative of heavy R&D investments. With no commercialized products, efficiency metrics are currently inapplicable, and the focus remains on advancing its pipeline through clinical milestones.

Earnings Power And Capital Efficiency

The company's earnings power is constrained by its lack of revenue, with diluted EPS at -€0.79. Capital efficiency is directed toward clinical trials, evidenced by minimal capital expenditures (€2,000). Vivoryon's ability to secure partnerships, such as the Simcere licensing deal, provides non-dilutive funding to extend its runway and validate its technology.

Balance Sheet And Financial Health

Vivoryon holds €9.4 million in cash and equivalents against modest debt (€102,000), suggesting a manageable liability structure. However, the cash position may require additional financing to sustain operations beyond the near term, given the high burn rate. The balance sheet reflects typical early-stage biotech dynamics, with liquidity being a critical focus.

Growth Trends And Dividend Policy

Growth hinges on clinical progress, particularly for PQ912 in Alzheimer's. The company does not pay dividends, reinvesting all resources into R&D. Near-term catalysts include trial readouts and potential partnership expansions, though the path to commercialization remains lengthy and capital-intensive.

Valuation And Market Expectations

With a market cap of €44.8 million, Vivoryon is valued on pipeline potential rather than fundamentals. The high beta (1.959) reflects volatility tied to clinical milestones. Investors likely price in binary outcomes for PQ912, given the high-risk, high-reward nature of Alzheimer's drug development.

Strategic Advantages And Outlook

Vivoryon's differentiated focus on pGlu-Abeta offers a unique mechanism in Alzheimer's, a market with few disease-modifying therapies. Strategic collaborations de-risk development and enhance geographic reach. However, the outlook depends on clinical success and funding stability. Near-term challenges include trial execution and cash preservation, while long-term potential lies in addressing a multibillion-dollar unmet need.

Sources

Company description, financials, and market data provided by user; clinical pipeline details sourced from Vivoryon Therapeutics' investor materials and press releases.

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