investorscraft@gmail.com

Intrinsic ValueCosmo Pharmaceuticals N.V. (0RGI.L)

Previous Close£114.40
Intrinsic Value
Upside potential
Previous Close
£114.40

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

Cosmo Pharmaceuticals N.V. is a specialty pharmaceutical company focused on gastroenterology and endoscopy, operating in the highly competitive healthcare sector. The company’s revenue model is built on the development and commercialization of innovative treatments, including Lialda/Mezavant for ulcerative colitis, GI Genius for AI-assisted polyp detection, and Methylene Blue MMX for colorectal lesion identification. Its product portfolio spans therapeutic and diagnostic solutions, targeting unmet medical needs in gastrointestinal disorders. Cosmo differentiates itself through proprietary technologies like MMX for targeted drug delivery and strategic partnerships, such as its license agreement with RedHill Biopharma. The company holds a niche but growing position in the global pharmaceutical market, leveraging its expertise in gastroenterology to compete with larger players. Its focus on AI-driven diagnostics and novel formulations positions it as an innovator in precision medicine for gastrointestinal health.

Revenue Profitability And Efficiency

Cosmo Pharmaceuticals reported revenue of CHF 266.8 million for the fiscal year, with net income of CHF 133.2 million, reflecting strong profitability. The diluted EPS of CHF 8.12 underscores efficient earnings generation. Operating cash flow stood at CHF 162.4 million, indicating robust cash conversion, while capital expenditures were modest at CHF -4.6 million, suggesting disciplined investment in growth initiatives.

Earnings Power And Capital Efficiency

The company demonstrates solid earnings power, with a net income margin of approximately 50%, highlighting its ability to monetize its specialized product portfolio. High operating cash flow relative to revenue (61%) signals efficient capital deployment. Low capital expenditures further emphasize a capital-light model focused on commercialization rather than heavy R&D reinvestment.

Balance Sheet And Financial Health

Cosmo maintains a strong balance sheet with CHF 44.3 million in cash and equivalents and minimal total debt of CHF 2.2 million, resulting in a net cash position. This conservative leverage profile provides flexibility for strategic investments or acquisitions. The company’s financial health is further supported by consistent positive cash flows and low debt obligations.

Growth Trends And Dividend Policy

Cosmo’s growth is driven by its expanding gastroenterology portfolio, including recent launches like Winlevi for acne. The company pays a dividend of CHF 1.81 per share, reflecting a commitment to shareholder returns. However, its primary focus remains on reinvesting in high-margin specialty pharmaceuticals and diagnostic technologies to sustain long-term growth.

Valuation And Market Expectations

With a market capitalization of CHF 950.2 million and a beta of 1.29, Cosmo is priced as a mid-cap growth stock with moderate volatility. Investors likely anticipate continued expansion in its niche markets, supported by its innovative pipeline and partnerships. The current valuation reflects optimism around its AI-driven diagnostic tools and targeted therapies.

Strategic Advantages And Outlook

Cosmo’s strategic advantages include its proprietary MMX technology, AI-enabled diagnostic solutions, and deep expertise in gastroenterology. The outlook is positive, with potential upside from broader adoption of GI Genius and pipeline advancements. Risks include competition from larger pharma players and regulatory hurdles, but its focused approach positions it well for sustained growth in specialty markets.

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