investorscraft@gmail.com

Intrinsic ValueOryzon Genomics S.A. (0RDB.L)

Previous Close£3.24
Intrinsic Value
Upside potential
Previous Close
£3.24

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

Oryzon Genomics S.A. is a clinical-stage biopharmaceutical company specializing in epigenetics-based therapeutics, targeting oncology and central nervous system (CNS) disorders. Its pipeline includes iadademstat (ORY-1001), a selective LSD1 inhibitor in Phase II trials for cancer, and vafidemstat (ORY-2001), a CNS-optimized LSD1 inhibitor in Phase II trials for psychiatric and neurodegenerative diseases. The company also develops ORY-3001, a preclinical LSD1 inhibitor for non-oncological applications. Operating in the highly competitive pharmaceuticals sector, Oryzon focuses on epigenetic modulation, a niche with significant unmet medical needs. Its strategic positioning leverages Spain’s biotech ecosystem while targeting global markets through clinical collaborations. The company’s revenue model relies on licensing agreements, grants, and future commercialization of its drug candidates, though it remains pre-revenue from core products. With a market cap of €209.7 million, Oryzon competes against larger biopharma firms but differentiates itself through its specialized epigenetic expertise and targeted therapeutic approach.

Revenue Profitability And Efficiency

Oryzon reported revenue of €15.7 million in FY 2023, likely from grants or collaborations, but posted a net loss of €3.7 million. The diluted EPS of -€0.0608 reflects ongoing R&D investments. Operating cash flow was negative at €0.63 million, though the absence of capital expenditures suggests disciplined spending. The company’s financials indicate a pre-commercial stage, with profitability contingent on clinical success.

Earnings Power And Capital Efficiency

Oryzon’s earnings power is constrained by its clinical-stage status, with no significant revenue from core products. The negative net income and operating cash flow highlight reliance on external funding. Capital efficiency is focused on advancing its pipeline, with no reported capex, suggesting lean operations. The company’s ability to monetize its epigenetic platform will determine future earnings potential.

Balance Sheet And Financial Health

Oryzon holds €13.5 million in cash and equivalents against €20.2 million in total debt, indicating a leveraged position. The balance sheet reflects a biotech firm in development, with liquidity dependent on fundraising or partnership deals. The debt level warrants monitoring, though the company’s clinical progress could attract additional capital.

Growth Trends And Dividend Policy

Growth hinges on clinical milestones, particularly Phase II data for iadademstat and vafidemstat. Oryzon does not pay dividends, reinvesting all resources into R&D. The lack of recurring revenue underscores the high-risk, high-reward nature of its business model, with valuation tied to pipeline advancements.

Valuation And Market Expectations

The market cap of €209.7 million and low beta (0.378) suggest modest expectations relative to biotech peers. Investors likely price in clinical risk, with upside tied to positive trial outcomes or partnerships. The valuation reflects Oryzon’s niche focus and preclinical/Phase II pipeline.

Strategic Advantages And Outlook

Oryzon’s epigenetic expertise and targeted pipeline provide differentiation in oncology and CNS markets. Near-term catalysts include Phase II data readouts, while long-term success depends on regulatory approvals and commercialization. The outlook remains speculative but promising, given the unmet needs in its therapeutic areas.

Sources

Company filings, London Stock Exchange 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