investorscraft@gmail.com

Intrinsic ValueBioSenic S.A. (0R55.L)

Previous Close£0.00
Intrinsic Value
Upside potential
Previous Close
£0.00

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2023 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

BioSenic S.A. is a Belgium-based biotechnology company specializing in advanced allogeneic cell and gene therapies, with a focus on bone marrow-derived mesenchymal stromal cells (MSCs) and its proprietary Arsenic TriOxide (ATO) platform. The company targets high-need therapeutic areas, including immuno-oncology, graft-versus-host disease (GvHD), systemic lupus erythematosus (SLE), and systemic sclerosis. Its lead investigational product, ALLOB, is currently in Phase IIb trials for difficult tibial fractures, positioning BioSenic in the regenerative medicine and autoimmune disease markets. The company’s technology enables off-the-shelf MSC therapies, stored at hospitals for immediate use, offering logistical advantages over traditional autologous treatments. Despite its innovative pipeline, BioSenic operates in a highly competitive biotech landscape, requiring significant R&D investment and regulatory milestones to achieve commercialization. Its market position hinges on clinical validation and strategic partnerships to scale production and distribution.

Revenue Profitability And Efficiency

In FY 2023, BioSenic reported revenue of €543,000, likely from grants or collaborations, against a net loss of €28.8 million, reflecting its pre-revenue R&D focus. The absence of capital expenditures suggests reliance on existing infrastructure, while negative operating cash flow (€3.5 million) underscores ongoing funding needs for clinical trials and operations.

Earnings Power And Capital Efficiency

BioSenic’s diluted EPS of -€0.21 and negative net income highlight its early-stage status, with earnings power contingent on successful trial outcomes. The lack of profitability metrics like ROIC or ROE is typical for clinical-stage biotechs, where capital efficiency is measured by pipeline progression rather than near-term returns.

Balance Sheet And Financial Health

The company’s financial health is strained, with €117,000 in cash against €28.2 million in total debt, indicating liquidity challenges. A negative beta (-2.848) suggests counter-cyclical stock behavior, but the high debt-to-equity ratio raises refinancing risks absent near-term funding or milestone achievements.

Growth Trends And Dividend Policy

BioSenic’s growth is tied to clinical milestones, with no dividends (€0 per share) as it reinvests all resources into R&D. The €1.3 million market cap reflects investor skepticism, though Phase IIb data for ALLOB could catalyze revaluation if positive.

Valuation And Market Expectations

The minimal market cap and negative earnings multiples align with BioSenic’s high-risk profile. Investors likely price in low probability of near-term commercialization, with valuation hinging on pipeline derisking or partnership announcements.

Strategic Advantages And Outlook

BioSenic’s differentiated MSC and ATO platforms offer potential in underserved autoimmune and oncology markets, but execution risks are high. Near-term outlook depends on clinical data, funding stability, and strategic alliances to advance its pipeline. Success in ALLOB’s Phase IIb trial could validate its technology and attract partnership interest.

Sources

Company description, financials, and market data provided by user; clinical trial details inferred from public pipeline disclosures.

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2024202520262027202820292030203120322033203420352036203720382039204020412042204320442045204620472048

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