investorscraft@gmail.com

Intrinsic ValueAbivax S.A. (ABVX)

Previous Close$111.11
Intrinsic Value
Upside potential
Previous Close
$111.11

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

ABIVAX SA is a clinical-stage biotechnology company focused on developing novel therapies for chronic inflammatory diseases, autoimmune disorders, and viral infections. The company's core revenue model is driven by research collaborations, grants, and potential future commercialization of its drug candidates, particularly its lead candidate, obefazimod (ABX464), which targets ulcerative colitis and other immune-mediated conditions. ABIVAX operates in the highly competitive biopharmaceutical sector, where innovation and clinical validation are critical to securing market share. The company's strategic focus on modulating the immune system positions it within a high-growth segment of the biotech industry, though its market position remains speculative pending regulatory approvals and commercialization success. ABIVAX's pipeline is designed to address unmet medical needs, leveraging its proprietary technology platform to differentiate itself from larger, more established competitors.

Revenue Profitability And Efficiency

ABIVAX reported revenue of €10.8 million for the period, primarily from research funding and collaborations. The company's net loss widened to €176.2 million, reflecting significant R&D investments in its clinical programs. Operating cash flow was negative €154.1 million, underscoring the capital-intensive nature of its biotech operations. Capital expenditures were minimal at €0.6 million, indicating a focus on clinical development over physical infrastructure.

Earnings Power And Capital Efficiency

The company's diluted EPS of -€2.8 highlights its pre-revenue stage, with earnings power constrained by high R&D costs. ABIVAX's capital efficiency is currently low, as expected for a clinical-stage biotech, with substantial cash burn driven by trial expenses. The lack of profitability metrics such as ROIC or ROE reflects its developmental focus rather than operational inefficiency.

Balance Sheet And Financial Health

ABIVAX maintains a cash position of €144.2 million, providing a runway for ongoing clinical trials. Total debt stands at €97.4 million, which may require careful management as the company progresses toward potential commercialization. The balance sheet reflects a typical biotech profile: high cash reserves relative to revenue but significant liabilities from financing activities.

Growth Trends And Dividend Policy

Growth is entirely pipeline-dependent, with no commercial products yet generating recurring revenue. The company does not pay dividends, consistent with its focus on reinvesting all available capital into R&D. Future growth hinges on clinical trial outcomes and regulatory milestones, which could dramatically alter its financial trajectory.

Valuation And Market Expectations

Market valuation likely reflects high risk-adjusted potential for its lead candidate, obefazimod, rather than current financial metrics. Investors appear to be pricing in successful Phase 3 results and eventual commercialization, though significant uncertainty remains. The stock's volatility is characteristic of developmental biotech plays.

Strategic Advantages And Outlook

ABIVAX's key advantage lies in its novel mechanism targeting mRNA splicing for inflammatory diseases—a differentiated approach in a crowded field. The outlook remains binary: positive clinical data could drive partnership or acquisition interest, while setbacks would necessitate additional financing. Near-term focus will be on executing Phase 3 trials and managing cash runway to critical value inflection points.

Sources

Company financial statements, investor presentations

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