investorscraft@gmail.com

Intrinsic ValueOncoinvent ASA (0RU5.L)

Previous Close£42.41
Intrinsic Value
Upside potential
Previous Close
£42.41

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

BerGenBio ASA is a clinical-stage biopharmaceutical company focused on developing innovative therapies for immune-evasive, drug-resistant, and metastatic cancers, as well as respiratory diseases. The company’s lead candidate, Bemcentinib, is an AXL inhibitor in Phase II trials for non-small cell lung cancer, acute myeloid leukemia, myelodysplastic syndrome, and COVID-19. Additionally, BerGenBio is advancing tilvestamab, an anti-AXL antibody, in Phase Ib trials. The company collaborates with Merck & Co. to accelerate clinical development, leveraging its expertise in oncology and immunology. Operating in the highly competitive pharmaceutical sector, BerGenBio targets niche indications with high unmet medical needs, positioning itself as a specialist in AXL kinase inhibition. Its strategic focus on translational research and partnerships enhances its credibility in the biotech space, though its commercial success hinges on clinical trial outcomes and regulatory approvals.

Revenue Profitability And Efficiency

BerGenBio reported minimal revenue of NOK 848,000 in the latest period, reflecting its pre-revenue status as a clinical-stage biotech. The company posted a net loss of NOK -139.3 million, with diluted EPS of -3.95 NOK, underscoring its heavy R&D investments. Operating cash flow was negative at NOK -153.2 million, typical for firms in late-stage clinical development, with no capital expenditures recorded.

Earnings Power And Capital Efficiency

BerGenBio’s earnings power remains constrained by its clinical-stage operations, with no significant revenue streams yet established. The company’s capital efficiency is focused on advancing Bemcentinib and tilvestamab through trials, with R&D expenses dominating its cost structure. Its ability to secure partnerships, like the collaboration with Merck & Co., mitigates some funding risks but does not yet translate to profitability.

Balance Sheet And Financial Health

BerGenBio maintains a solid liquidity position with NOK 140.2 million in cash and equivalents, providing a runway for near-term operations. Total debt is minimal at NOK 818,000, reflecting a low-leverage structure. However, persistent operating losses and negative cash flows necessitate future financing rounds or partnership deals to sustain development efforts.

Growth Trends And Dividend Policy

Growth prospects hinge on clinical milestones, particularly Phase II data for Bemcentinib. The company does not pay dividends, typical for biotech firms reinvesting all capital into R&D. Future value creation depends on successful trial outcomes, regulatory progress, and potential licensing or commercialization agreements.

Valuation And Market Expectations

With a market cap of NOK 78.2 million, BerGenBio is valued as a high-risk, high-reward biotech play. Investors price in potential clinical successes, but the stock’s beta of 1.176 reflects volatility tied to trial updates. The absence of near-term revenue limits traditional valuation metrics, making it speculative until pivotal data emerges.

Strategic Advantages And Outlook

BerGenBio’s focus on AXL inhibition differentiates it in oncology, with potential first-mover advantages in niche indications. Collaborations with industry leaders like Merck bolster credibility. However, the outlook remains binary—dependent on clinical results and funding sustainability. Success in trials could unlock significant upside, while setbacks may necessitate restructuring or dilution.

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