investorscraft@gmail.com

Intrinsic ValuePharma Mar, S.A. (0RC6.L)

Previous Close£79.48
Intrinsic Value
Upside potential
Previous Close
£79.48

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

Pharma Mar, S.A. is a Spain-based biopharmaceutical company specializing in oncology treatments derived from marine bio-active compounds. The company operates across three segments: Oncology, Diagnostics, and RNA interference, with a focus on developing and commercializing innovative therapies for rare and aggressive cancers. Its flagship products include Yondelis for soft tissue sarcomas and ovarian cancer, Aplidin for multiple myeloma, and Zepzelca for small cell lung cancer, positioning it as a niche player in specialized oncology markets. Pharma Mar leverages its proprietary marine-derived drug discovery platform to address unmet medical needs, supported by a pipeline that includes PM14, currently in Phase II trials for solid tumors. The company’s diagnostics segment complements its therapeutic focus, while its RNA interference research explores gene-silencing technologies. With a presence in key EU markets and the U.S., Pharma Mar combines R&D innovation with targeted commercialization, though its market share remains modest compared to larger oncology-focused biopharma firms.

Revenue Profitability And Efficiency

Pharma Mar reported revenue of €174.9 million in its latest fiscal year, with net income of €26.1 million, reflecting a diluted EPS of €1.48. Operating cash flow stood at €6.0 million, though capital expenditures of €-15.0 million indicate ongoing investment in R&D and infrastructure. The company’s profitability metrics suggest a balanced approach between growth spending and operational efficiency.

Earnings Power And Capital Efficiency

The company’s earnings power is driven by its oncology portfolio, particularly Yondelis and Zepzelca, which anchor its revenue streams. With a market cap of €1.38 billion and modest leverage (total debt of €51.1 million against cash reserves of €63.2 million), Pharma Mar maintains a conservative capital structure, prioritizing pipeline development over aggressive expansion.

Balance Sheet And Financial Health

Pharma Mar’s balance sheet reflects stability, with €63.2 million in cash and equivalents against €51.1 million in total debt. The net cash position supports liquidity, while the absence of significant near-term liabilities provides flexibility for R&D investments. The company’s financial health appears robust, with no immediate solvency concerns.

Growth Trends And Dividend Policy

Growth is primarily tied to clinical pipeline advancements, including PM14’s Phase II trials. The company pays a dividend of €0.65 per share, signaling confidence in cash flow sustainability. However, investor focus remains on pipeline milestones rather than yield, given the biotech sector’s high-risk, high-reward dynamics.

Valuation And Market Expectations

Trading at a market cap of €1.38 billion, Pharma Mar’s valuation reflects optimism around its niche oncology portfolio and pipeline potential. The negative beta (-0.064) suggests low correlation with broader markets, typical of specialized biotech firms. Revenue multiples and earnings growth will hinge on regulatory approvals and commercialization execution.

Strategic Advantages And Outlook

Pharma Mar’s differentiation lies in its marine-derived oncology platform and targeted therapeutic focus. Near-term catalysts include PM14 trial data and geographic expansion for approved drugs. Challenges include competition from larger oncology players and pipeline execution risks. The outlook remains cautiously optimistic, contingent on clinical and commercial milestones.

Sources

Company filings, market data

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