investorscraft@gmail.com

Intrinsic ValueAbivax S.A. (0RA9.L)

Previous Close£94.20
Intrinsic Value
Upside potential
Previous Close
£94.20

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

ABIVAX SA is a clinical-stage biopharmaceutical company focused on discovering and optimizing novel therapeutics for inflammatory diseases, infectious diseases, and cancer. The company’s lead candidate, ABX464, is in advanced Phase IIb trials for ulcerative colitis and Crohn’s disease, with additional potential applications in rheumatoid arthritis and HIV viral remission. ABIVAX also explores immune enhancers like ABX196 for hepatocellular carcinoma and has early-stage research targeting Dengue, influenza, and respiratory syncytial virus. Operating in the highly competitive pharmaceuticals sector, ABIVAX differentiates itself through strategic academic collaborations, including partnerships with the French National Centre for Scientific Research and Institut Curie. Its focus on immunomodulation and antiviral mechanisms positions it in niche but high-growth therapeutic areas. However, as a pre-revenue entity, its market position hinges on clinical success and regulatory milestones, making it a high-risk, high-reward investment in the biotech space.

Revenue Profitability And Efficiency

ABIVAX remains pre-revenue, reflecting its clinical-stage status, with a net loss of €176.2 million in FY 2023. The absence of product sales underscores its reliance on funding for R&D, evidenced by an operating cash outflow of €154.1 million. Capital expenditures were minimal at €643,000, indicating a lean operational model focused on advancing clinical programs rather than infrastructure.

Earnings Power And Capital Efficiency

The company’s diluted EPS of -€2.8 highlights its current lack of earnings power, typical of biotech firms in development phases. ABIVAX’s capital efficiency is constrained by high R&D burn rates, though its €144.2 million cash reserve provides near-term runway. The negative earnings and cash flows are expected until key candidates achieve commercialization or partnership milestones.

Balance Sheet And Financial Health

ABIVAX holds €144.2 million in cash against €97.4 million of total debt, suggesting a manageable leverage position. However, the consistent cash burn necessitates future financing to sustain operations. The balance sheet reflects a typical biotech profile: asset-light with liquidity dependent on equity raises or strategic deals.

Growth Trends And Dividend Policy

Growth hinges on clinical progress, with ABX464’s Phase IIb data as a near-term catalyst. No dividends are paid, aligning with reinvestment priorities. Shareholder returns will likely depend on pipeline advancements or M&A activity, given the speculative nature of its pipeline.

Valuation And Market Expectations

The €323.5 million market cap implies significant optimism around ABX464’s potential, despite no revenue. A beta of 1.58 reflects high volatility, typical of developmental biotech stocks. Valuation is driven by binary clinical outcomes rather than traditional metrics.

Strategic Advantages And Outlook

ABIVAX’s academic collaborations and focus on immunomodulation provide a differentiated pipeline. Near-term risks include clinical setbacks and funding needs, but success in ulcerative colitis or Crohn’s trials could unlock substantial value. The outlook remains speculative, with 2024 pivotal for data readouts and partnership potential.

Sources

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

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