investorscraft@gmail.com

Intrinsic ValuePoxel S.A. (0RA2.L)

Previous Close£1.60
Intrinsic Value
Upside potential
Previous Close
£1.60

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

Poxel S.A. is a clinical-stage biopharmaceutical company focused on developing innovative treatments for metabolic disorders, particularly type 2 diabetes and liver diseases such as non-alcoholic steatohepatitis (NASH). The company's revenue model hinges on advancing its pipeline through clinical trials and securing strategic partnerships, as evidenced by its licensing agreements with Enyo Pharma and DeuteRx. Its lead candidate, TWYMEEG (Imeglimin), is already approved in Japan for type 2 diabetes, while PXL770 and PXL065 target NASH and other metabolic conditions. Operating in the competitive biotechnology sector, Poxel differentiates itself by targeting mitochondrial dysfunction and metabolic pathways, areas with high unmet medical need. The company’s market position is that of a niche innovator, leveraging collaborations to mitigate development risks and expand its therapeutic reach. However, as a clinical-stage firm, it faces significant regulatory and commercialization hurdles before achieving sustainable revenue streams.

Revenue Profitability And Efficiency

Poxel reported revenue of EUR 1.98 million in FY 2023, likely from licensing or collaboration agreements, but remains unprofitable with a net loss of EUR 35.09 million. The absence of capital expenditures suggests a lean operational approach, though negative operating cash flow (EUR -13.98 million) reflects ongoing R&D investments. The company’s financials underscore its pre-revenue stage, with profitability contingent on clinical success and commercialization.

Earnings Power And Capital Efficiency

The company’s diluted EPS of EUR -0.91 highlights its current lack of earnings power, typical of clinical-stage biotech firms. With no dividend payouts and heavy reliance on external funding, capital efficiency is strained, as evidenced by a cash balance of EUR 2.34 million against total debt of EUR 47.03 million. Poxel’s ability to advance its pipeline without further dilution remains a critical challenge.

Balance Sheet And Financial Health

Poxel’s balance sheet reflects significant financial strain, with cash reserves of EUR 2.34 million dwarfed by total debt of EUR 47.03 million. The lack of capital expenditures indicates minimal asset growth, while negative cash flow underscores liquidity risks. The company’s high debt burden and limited cash runway suggest a pressing need for additional financing or successful pipeline milestones to avoid solvency concerns.

Growth Trends And Dividend Policy

As a clinical-stage company, Poxel’s growth hinges on pipeline progression, particularly TWYMEEG’s expansion and PXL770’s Phase 2a results. No dividends are paid, aligning with its reinvestment strategy. The firm’s market cap of EUR 22.15 million reflects investor caution, with growth potential tied to clinical outcomes and partnership developments in a highly speculative biotech environment.

Valuation And Market Expectations

Poxel’s modest market cap (EUR 22.15 million) and high beta (1.845) indicate volatility and market skepticism about its near-term prospects. Valuation is driven by pipeline potential rather than current financials, with investors pricing in binary outcomes for its lead candidates. The lack of revenue diversification amplifies risks, making the stock sensitive to clinical trial results and regulatory updates.

Strategic Advantages And Outlook

Poxel’s focus on mitochondrial dysfunction and metabolic diseases positions it in a high-growth therapeutic area, but its clinical-stage status and financial constraints are significant hurdles. Strategic partnerships, such as those with Enyo Pharma and DeuteRx, provide validation and shared risk. The outlook remains speculative, dependent on successful trials, regulatory approvals, and securing additional funding to sustain operations.

Sources

Company filings, London Stock Exchange data

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