investorscraft@gmail.com

Intrinsic ValueKuros Biosciences AG (0RHR.L)

Previous Close£25.66
Intrinsic Value
Upside potential
Previous Close
£25.66

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

Kuros Biosciences AG operates as a biopharmaceutical company specializing in advanced orthobiologics and tissue repair solutions. The company focuses on developing and commercializing innovative products for bone regeneration, spinal, and dental applications, with key offerings like MagnetOs Granules and Putty. Its pipeline includes fibrin/PTH-based therapies such as KUR-111 and KUR-113, targeting fractures and spinal fusion, alongside synthetic sealants like Neuroseal for surgical applications. Kuros competes in the high-growth regenerative medicine sector, leveraging collaborations such as its partnership with Checkmate Pharmaceuticals for oncology development. The company’s strategic emphasis on clinical-stage biologics positions it in niche segments of orthopedics and neurosurgery, where demand for minimally invasive solutions is rising. Headquartered in Switzerland, Kuros targets both EU and US markets, balancing commercialization with R&D to drive long-term value in the competitive biotech landscape.

Revenue Profitability And Efficiency

Kuros Biosciences reported revenue of CHF 75.6 million for the period, reflecting its commercial traction in orthobiologics. However, the company posted a net loss of CHF 3.7 million, with diluted EPS at -CHF 0.0999, indicating ongoing investment in R&D and commercialization. Operating cash flow was positive at CHF 3.1 million, supported by disciplined capital expenditures of CHF 1.1 million, suggesting efficient liquidity management.

Earnings Power And Capital Efficiency

The company’s earnings power remains constrained by its clinical-stage pipeline, with significant resources allocated to advancing trials for KUR-111 and KUR-113. Capital efficiency is moderated by its dual focus on commercialization and development, though its collaboration with Checkmate Pharmaceuticals may enhance future returns through shared oncology R&D costs.

Balance Sheet And Financial Health

Kuros maintains a solid liquidity position with CHF 17.5 million in cash and equivalents, against modest total debt of CHF 1.8 million. This conservative leverage profile provides flexibility to fund ongoing operations and clinical programs without near-term refinancing risks.

Growth Trends And Dividend Policy

Growth is driven by pipeline advancements and geographic expansion, particularly for MagnetOs products. The company does not pay dividends, reinvesting cash flows into R&D and market penetration, aligning with its growth-stage status in the biotech sector.

Valuation And Market Expectations

With a market cap of CHF 901.8 million and a beta of 0.72, Kuros is valued for its clinical potential rather than current profitability. Investors likely price in success for its late-stage trials and commercial scaling in orthobiologics.

Strategic Advantages And Outlook

Kuros’s differentiated pipeline and collaborations provide a competitive edge in regenerative medicine. Near-term catalysts include Phase II data for KUR-113 and further adoption of MagnetOs. Long-term success hinges on regulatory approvals and commercial execution in key markets.

Sources

Company filings, London Stock Exchange disclosures

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