investorscraft@gmail.com

Intrinsic ValueABIONYX Pharma S.A. (ABNX.PA)

Previous Close3.80
Intrinsic Value
Upside potential
Previous Close
3.80

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

ABIONYX Pharma SA is a biotechnology firm specializing in innovative therapies for renal and ophthalmological diseases, with a focus on cardiovascular and metabolic conditions. The company's core revenue model is driven by its pipeline of bio-HDL-based therapeutics, including CER-001, CER-002, and CER-209, which target unmet medical needs in atherosclerosis, hypoalphalipoproteinemia, and non-alcoholic steatohepatitis (NASH). ABIONYX operates in the highly competitive biopharmaceutical sector, where differentiation hinges on clinical efficacy and strategic partnerships. The company collaborates with GTP Biologics and VBI Therapeutics Group for bioproduction, enhancing its R&D capabilities while mitigating operational risks. Its market position is that of a niche player, leveraging proprietary HDL-mimicking technology to address complex metabolic disorders. With a focus on rare and chronic diseases, ABIONYX aims to carve out a specialized role in the European biotech landscape, though its commercial success remains contingent on clinical trial outcomes and regulatory approvals.

Revenue Profitability And Efficiency

ABIONYX reported revenue of €4.6 million, reflecting its early-stage biotech status with limited commercial operations. The company posted a net loss of €4.4 million, underscoring its heavy investment in R&D. Operating cash flow was negative €3.6 million, typical for clinical-stage firms prioritizing pipeline advancement over profitability. Capital expenditures were negligible, suggesting a lean operational model reliant on partnerships for asset development.

Earnings Power And Capital Efficiency

The diluted EPS of -€0.14 highlights the company's current lack of earnings power, as expected for a pre-revenue biotech. ABIONYX's capital efficiency is constrained by its clinical focus, with resources directed toward therapeutic candidates rather than scalable revenue streams. The absence of significant capital expenditures indicates a reliance on external collaborations to supplement internal capabilities.

Balance Sheet And Financial Health

ABIONYX maintains a modest cash position of €3.2 million, which may necessitate additional funding to sustain operations. Total debt stands at €2.8 million, suggesting manageable leverage. The balance sheet reflects the challenges of a development-stage biotech, with liquidity dependent on future financing rounds or milestone payments from partners.

Growth Trends And Dividend Policy

Growth prospects hinge on clinical progress, particularly for CER-001 and CER-209. The company does not pay dividends, reinvesting all resources into R&D. Given its pre-commercial stage, revenue growth will likely remain volatile until key candidates achieve regulatory milestones or licensing deals.

Valuation And Market Expectations

With a market cap of €44.5 million, ABIONYX is valued as a high-risk, high-reward biotech play. The beta of 1.024 indicates market-aligned volatility. Investors appear to price in potential pipeline successes, though the lack of profitability tempers near-term expectations.

Strategic Advantages And Outlook

ABIONYX's strategic edge lies in its HDL-mimicking platform and targeted therapeutic focus. Partnerships with GTP Biologics and VBI Therapeutics provide manufacturing support, reducing infrastructure costs. The outlook remains speculative, contingent on clinical data and regulatory pathways. Success in late-stage trials could position the company for partnerships or acquisitions, while setbacks may necessitate further dilution.

Sources

Company filings, Euronext Paris 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