investorscraft@gmail.com

Intrinsic ValueAC Immune S.A. (ACIU)

Previous Close$2.43
Intrinsic Value
Upside potential
Previous Close
$2.43

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

AC Immune SA is a clinical-stage biopharmaceutical company focused on pioneering precision medicine for neurodegenerative diseases, particularly Alzheimer’s and Parkinson’s. The company leverages its proprietary SupraAntigen and Morphomer platforms to develop innovative therapeutics targeting misfolded proteins implicated in neurodegeneration. Its revenue model is primarily driven by strategic collaborations, licensing agreements, and milestone payments from pharmaceutical partners, including major players like Roche and Eli Lilly. Operating in the highly competitive and research-intensive neuroscience sector, AC Immune differentiates itself through its deep expertise in protein misfolding diseases and a robust pipeline of both small molecules and biologics. The company’s partnerships with industry leaders underscore its credibility and potential for long-term value creation, though its market position remains contingent on clinical success and regulatory approvals.

Revenue Profitability And Efficiency

AC Immune reported revenue of $27.3 million for FY 2024, primarily derived from collaboration agreements. The company posted a net loss of $50.9 million, reflecting ongoing R&D investments. Operating cash flow was positive at $65.8 million, bolstered by milestone payments, while capital expenditures remained minimal at $576,000, indicating capital-efficient operations. The diluted EPS stood at -$0.51, underscoring the pre-commercial stage of its pipeline.

Earnings Power And Capital Efficiency

The company’s earnings power is currently constrained by its clinical-stage focus, with profitability deferred pending pipeline advancements. However, its ability to secure partnership funding and maintain a lean operational structure highlights capital efficiency. The positive operating cash flow suggests prudent financial management, though sustained losses emphasize the high-risk, high-reward nature of its therapeutic development model.

Balance Sheet And Financial Health

AC Immune maintains a solid liquidity position with $36.3 million in cash and equivalents, against total debt of $5.4 million, reflecting a manageable leverage profile. The balance sheet is supported by non-dilutive partnership funding, though the absence of recurring revenue streams necessitates careful cash runway management. Shareholders’ equity remains under pressure due to accumulated deficits, typical of biotech firms in development stages.

Growth Trends And Dividend Policy

Growth is tied to clinical milestones and partnership expansions, with no near-term dividend expectations given its reinvestment-focused strategy. The pipeline’s progression, particularly in Alzheimer’s therapeutics, will be critical for future revenue diversification. The company’s reliance on collaboration deals may yield lumpy revenue recognition, but successful trials could unlock significant value and attract further investment.

Valuation And Market Expectations

The market values AC Immune based on its pipeline potential rather than current earnings, with a focus on clinical data readouts and partnership milestones. The absence of commercialized products introduces volatility, as sentiment shifts with trial outcomes. Investors likely price in a premium for its innovative platforms but remain cautious given the high failure rates in neurodegenerative drug development.

Strategic Advantages And Outlook

AC Immune’s strategic edge lies in its proprietary technology platforms and high-profile collaborations, which de-risk development and provide non-dilutive funding. The outlook hinges on clinical success, particularly for its Alzheimer’s candidates, which could address unmet medical needs. Near-term challenges include trial execution and funding sustainability, but long-term upside exists if its therapies gain regulatory approval and market traction.

Sources

Company filings, 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