investorscraft@gmail.com

Intrinsic ValueCamurus AB (publ) (0RD1.L)

Previous Close£669.16
Intrinsic Value
Upside potential
Previous Close
£669.16

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

Camurus AB is a specialized pharmaceutical company focused on developing and commercializing innovative medicines for severe and chronic conditions, including opioid dependence, chronic pain, and rare endocrine disorders. Its revenue model is anchored in proprietary drug delivery technologies, with key products like Buvidal and Brixadi generating sales through partnerships and direct commercialization in markets such as Europe, the U.S., and Australia. The company operates in the competitive biopharmaceutical sector, where its niche expertise in long-acting injectables and targeted therapies provides a differentiated market position. Camurus leverages its proprietary FluidCrystal® technology platform to enhance drug efficacy and patient compliance, which is critical in chronic disease management. Its pipeline, featuring candidates like CAM2029 for acromegaly and CAM4072 for genetic obesity, underscores a strategic focus on high-unmet-need indications. With a strong presence in opioid use disorder treatment and a growing footprint in rare diseases, Camurus is positioned as a mid-tier innovator with scalable commercial capabilities and a robust R&D engine.

Revenue Profitability And Efficiency

Camurus reported revenue of SEK 1.87 billion for the period, driven by strong sales of its opioid dependence therapies and strategic partnerships. Net income stood at SEK 428 million, reflecting a healthy margin supported by operational efficiency. Operating cash flow was SEK 388 million, indicating solid cash generation, while capital expenditures were modest at SEK 27.6 million, underscoring a capital-light growth model.

Earnings Power And Capital Efficiency

The company’s diluted EPS of SEK 7.15 demonstrates its ability to translate revenue into shareholder value. With a cash-rich balance sheet (SEK 2.85 billion) and minimal debt (SEK 17 million), Camurus maintains high capital efficiency, enabling reinvestment in R&D and commercial expansion without significant leverage risks.

Balance Sheet And Financial Health

Camurus exhibits exceptional financial health, with SEK 2.85 billion in cash and equivalents against negligible debt. This liquidity position supports ongoing clinical trials and potential business development activities. The absence of dividend payouts aligns with its growth-focused strategy, prioritizing pipeline advancement over shareholder returns.

Growth Trends And Dividend Policy

Growth is fueled by commercial execution of approved products and progression of its mid-to-late-stage pipeline. The company does not pay dividends, reinvesting profits into R&D and market expansion. Key catalysts include regulatory milestones for CAM2029 and CAM4072, which could drive future revenue diversification.

Valuation And Market Expectations

With a market cap of SEK 29.7 billion and a beta of 0.577, Camurus is valued as a growth-oriented biopharma player with lower volatility than peers. Investors likely price in pipeline success and international expansion, given its cash runway and proven commercial execution.

Strategic Advantages And Outlook

Camurus’s proprietary technology and focus on chronic conditions provide durable competitive advantages. Near-term outlook hinges on clinical trial outcomes and geographic expansion, while long-term growth depends on pipeline commercialization. The company is well-positioned to capitalize on underserved therapeutic areas with high barriers to entry.

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