investorscraft@gmail.com

Intrinsic ValueEuropean Medical Solutions (0RGO.L)

Previous Close£0.02
Intrinsic Value
Upside potential
Previous Close
£0.02

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2023 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

DMS Imaging SA operates in the biotechnology sector, specializing in immunotherapy treatments for allergies. The company’s core revenue model hinges on the research, development, and eventual commercialization of its lead product, gp-ASIT+, currently in Phase III trials for grass pollen allergies. Additionally, it is advancing hdm-ASIT+ for house dust mite allergies and pnt-ASIT+ for peanut allergies, positioning itself in the growing market for allergy therapeutics. DMS Imaging, formerly ASIT Biotech, rebranded in 2022 to reflect its strategic focus on immunotherapy. Based in Belgium, the company targets a niche but critical segment of the healthcare industry, where demand for innovative allergy treatments is rising due to increasing prevalence and patient awareness. Its pipeline products, if successfully commercialized, could capture significant market share in Europe and beyond, given the limited competition in allergen-specific immunotherapies. The company’s small size and specialized focus present both opportunities for rapid growth and risks associated with clinical trial outcomes and regulatory hurdles.

Revenue Profitability And Efficiency

DMS Imaging reported revenue of €40.6 million for FY 2023, though it posted a net loss of €709,000, reflecting ongoing R&D investments. The diluted EPS of -€0.169 underscores the company’s pre-commercial stage, with operating cash flow at -€2.3 million and capital expenditures of -€2.6 million, indicating sustained investment in clinical development.

Earnings Power And Capital Efficiency

The company’s negative earnings and cash flow highlight its reliance on funding to advance its clinical pipeline. With no current profitability, capital efficiency is driven by progress in trials and potential future licensing or commercialization deals. The modest market cap of €78.7 million suggests investors are pricing in high risk but potential upside from successful product launches.

Balance Sheet And Financial Health

DMS Imaging holds €4.2 million in cash and equivalents against total debt of €18.1 million, indicating a leveraged position. The balance sheet reflects the challenges of a biotech firm in the development phase, with liquidity dependent on additional financing or milestone achievements to sustain operations.

Growth Trends And Dividend Policy

Growth is tied to clinical milestones, with no dividends paid, as the company reinvests all resources into R&D. The progression of gp-ASIT+ through Phase III trials is critical for near-term value creation, while earlier-stage products offer longer-term potential.

Valuation And Market Expectations

The low beta of 0.453 suggests relative insulation from market volatility, but the valuation reflects high uncertainty. Investors likely anticipate binary outcomes based on trial results, with significant upside contingent on regulatory approvals and commercialization success.

Strategic Advantages And Outlook

DMS Imaging’s focus on immunotherapy for allergies provides a differentiated niche, but its outlook hinges on clinical and regulatory progress. Strategic partnerships or licensing deals could mitigate financial risks, while successful trials would position the company as a key player in allergy treatment innovation.

Sources

Company filings, London Stock Exchange data

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2024202520262027202820292030203120322033203420352036203720382039204020412042204320442045204620472048

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