investorscraft@gmail.com

Intrinsic ValueAB Science S.A. (AB.PA)

Previous Close1.40
Intrinsic Value
Upside potential
Previous Close
1.40

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

AB Science S.A. is a clinical-stage biopharmaceutical company specializing in the development of protein kinase inhibitors, primarily masitinib, for human and veterinary medicine. The company focuses on high-need therapeutic areas, including oncology, neurodegenerative diseases, and inflammatory conditions, with masitinib in late-stage trials for prostate cancer, ALS, and severe asthma. AB Science operates in the competitive specialty pharmaceuticals sector, leveraging its proprietary tyrosine kinase inhibitor platform to target underserved medical conditions. Its market position is defined by its niche focus on masitinib's broad therapeutic potential, though commercialization remains contingent on regulatory approvals. The company's revenue is currently minimal, derived from limited veterinary sales in Europe, while its long-term viability hinges on successful clinical outcomes and future drug launches.

Revenue Profitability And Efficiency

AB Science reported revenue of €0.97 million in FY 2023, primarily from veterinary sales of Masivet, while net losses widened to €-10.05 million. The company's operating cash flow was negative at €-16.87 million, reflecting heavy R&D investments. Capital expenditures were modest at €-345,000, indicating a lean operational structure focused on clinical trials rather than infrastructure.

Earnings Power And Capital Efficiency

The company's diluted EPS of €-0.20 underscores its pre-revenue status, with earnings constrained by high R&D costs. AB Science's capital efficiency is challenged by its reliance on external funding to sustain clinical programs, though its targeted pipeline could yield significant upside upon successful trial completions and regulatory milestones.

Balance Sheet And Financial Health

AB Science held €6.07 million in cash and equivalents at year-end 2023, against total debt of €19.10 million, indicating liquidity constraints. The negative operating cash flow and limited revenue base necessitate continued capital raises or partnerships to fund ongoing trials and operations.

Growth Trends And Dividend Policy

Growth prospects are tied to masitinib's clinical progress, with multiple Phase III trials underway. The company does not pay dividends, reinvesting all resources into R&D. Future revenue potential hinges on regulatory approvals and commercialization partnerships, particularly in oncology and neurology.

Valuation And Market Expectations

With a market cap of €71.59 million, AB Science is valued as a high-risk, high-reward biotech play. Investors appear to price in optimism around masitinib's pipeline, though the beta of 1.624 reflects significant volatility linked to clinical trial outcomes and funding needs.

Strategic Advantages And Outlook

AB Science's key advantage lies in masitinib's broad applicability across multiple indications, which could streamline commercialization if approved. However, the path to profitability remains uncertain, dependent on trial successes and additional financing. Near-term catalysts include Phase III data readouts, while long-term viability requires successful regulatory filings and market penetration.

Sources

Company filings, Euronext 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