investorscraft@gmail.com

Intrinsic ValueInventiva S.A. (0RNK.L)

Previous Close£5.00
Intrinsic Value
Upside potential
Previous Close
£5.00

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

Inventiva S.A. is a clinical-stage biopharmaceutical company specializing in the development of oral small molecule therapies for metabolic, fibrotic, and rare diseases. Its lead candidate, Lanifibranor, targets non-alcoholic steatohepatitis (NASH), a condition with high unmet medical need and a rapidly growing market due to rising obesity and diabetes rates. The company also advances Odiparcil for mucopolysaccharidoses (MPS VI), positioning itself in the niche but critical rare disease segment. Collaborations with AbbVie and Boehringer Ingelheim enhance its credibility and provide non-dilutive funding. Inventiva operates in the competitive biopharma landscape, where differentiation hinges on clinical efficacy and speed to market. Its focus on oral therapies offers potential advantages in patient compliance over injectables. The company’s pipeline, though early-stage, targets high-value indications, balancing risk with substantial upside if clinical milestones are met. With a lean operational model, Inventiva prioritizes R&D efficiency while leveraging partnerships to mitigate financial strain.

Revenue Profitability And Efficiency

Inventiva reported revenue of €14.7 million in FY 2023, primarily from collaborations, against a net loss of €184.2 million, reflecting heavy R&D investments. Operating cash flow was negative €85.9 million, with no capital expenditures, underscoring its focus on clinical trials. The absence of commercialized products keeps profitability distant, but strategic partnerships provide interim funding.

Earnings Power And Capital Efficiency

The company’s diluted EPS of -€3.08 highlights its pre-revenue status, with earnings power contingent on clinical success. Capital efficiency is strained by high burn rates, though €96.6 million in cash reserves and controlled debt (€54.3 million) offer runway. Pipeline progression will dictate future capital needs.

Balance Sheet And Financial Health

Inventiva’s balance sheet shows €96.6 million in cash against €54.3 million in debt, providing liquidity for near-term operations. The equity-heavy structure (market cap €382 million) suggests investor confidence, but reliance on dilutive financing or partnerships remains likely given persistent losses.

Growth Trends And Dividend Policy

Growth hinges on Lanifibranor’s Phase III data and regulatory milestones. No dividends are planned, typical for clinical-stage biotechs. Revenue growth will depend on partnership milestones and eventual commercialization, with significant volatility expected until pipeline de-risking.

Valuation And Market Expectations

The market cap of €382 million reflects optimism around NASH’s addressable market, tempered by clinical risks. A beta of 0.97 indicates moderate sensitivity to market movements. Valuation remains speculative, tied to binary clinical outcomes.

Strategic Advantages And Outlook

Inventiva’s strategic collaborations and focus on high-need indications provide leverage. Near-term success depends on Lanifibranor’s efficacy and safety profile. Long-term viability requires pipeline diversification and prudent cash management amid competitive and regulatory pressures.

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