investorscraft@gmail.com

Intrinsic ValueAvantium N.V. (0RNP.L)

Previous Close£6.63
Intrinsic Value
Upside potential
Previous Close
£6.63

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

Avantium N.V. is a Netherlands-based chemical technology company specializing in renewable chemistry solutions, operating across three segments: Catalysis, Renewable Chemistries, and Renewable Polymers. The company focuses on developing sustainable alternatives to traditional plastics, such as polyethylene furanoate (PEF), derived from plant-based materials. Its proprietary technologies, including Dawn and Ray, convert non-food biomass into industrial sugars and mono-ethylene glycol, positioning Avantium as a pioneer in bio-based polymers. The company serves industries seeking eco-friendly packaging and materials, leveraging its expertise in catalysis and biorefining. Avantium’s market position is strengthened by its innovative R&D capabilities and partnerships with global brands aiming to reduce carbon footprints. Despite being a smaller player in the specialty chemicals sector, its focus on sustainability aligns with growing regulatory and consumer demand for green alternatives.

Revenue Profitability And Efficiency

Avantium reported revenue of €21.0 million for the period, reflecting its early-stage commercialization efforts. The company posted a net loss of €26.9 million, driven by high R&D and capital expenditures. Operating cash flow was negative €45.1 million, underscoring significant investment in scaling its technologies. Capital expenditures totaled €58.3 million, indicating aggressive growth spending despite current unprofitability.

Earnings Power And Capital Efficiency

The diluted EPS of -€0.36 highlights Avantium’s pre-commercial phase, with earnings constrained by upfront technology development costs. The company’s capital efficiency remains under pressure due to heavy investment in biorefining and polymer production capabilities. Negative operating cash flow suggests reliance on external funding to sustain operations until revenue scales sufficiently.

Balance Sheet And Financial Health

Avantium holds €23.9 million in cash and equivalents against total debt of €149.2 million, reflecting a leveraged balance sheet. The high debt load, coupled with persistent cash burn, raises liquidity concerns unless future revenue or financing mitigates the strain. The absence of dividends aligns with its growth-focused reinvestment strategy.

Growth Trends And Dividend Policy

Avantium’s growth is tied to commercializing PEF and scaling biorefining technologies, with revenue potential hinging on adoption in packaging markets. The company does not pay dividends, prioritizing reinvestment in R&D and capacity expansion. Market trends favoring sustainable materials could accelerate demand, but execution risks remain high given its pre-profitability stage.

Valuation And Market Expectations

With a market cap of €115.4 million, Avantium trades at a premium to current revenue, reflecting investor optimism about its long-term potential in renewable chemistry. The beta of 1.076 indicates moderate volatility, typical for growth-stage cleantech firms. Valuation assumes successful technology adoption and future profitability.

Strategic Advantages And Outlook

Avantium’s strategic edge lies in its proprietary bio-based polymer technologies and partnerships with sustainability-driven brands. The outlook depends on scaling production and achieving cost competitiveness with conventional plastics. Regulatory tailwinds for biodegradable materials could bolster growth, but execution and funding remain critical hurdles.

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