investorscraft@gmail.com

Intrinsic ValueAdvicenne S.A. (ADVIC.PA)

Previous Close6.50
Intrinsic Value
Upside potential
Previous Close
6.50

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

Advicenne S.A. is a biotechnology firm specializing in rare kidney disease therapeutics, operating within the highly specialized healthcare sector. The company’s core revenue model hinges on the development and commercialization of its lead product, ADV7103, targeting distal renal tubular acidosis and cystinuria, both rare renal tubulopathies. Additionally, Advicenne offers ADV6209, an oral solution designed to alleviate pediatric anxiety, diversifying its therapeutic pipeline. The company operates in a niche but growing market, where unmet medical needs create significant opportunities for targeted treatments. Advicenne’s strategic focus on rare diseases positions it to leverage regulatory incentives like orphan drug designations, which can expedite approvals and extend market exclusivity. Despite being a small-cap player, its specialized approach allows it to compete with larger pharmaceutical firms by addressing underserved patient populations. The company’s Paris-based operations and European market presence provide a foundation for potential expansion into global rare disease markets, contingent on clinical and commercial success.

Revenue Profitability And Efficiency

Advicenne reported revenue of €4.9 million in the latest fiscal year, reflecting its early-stage commercialization efforts. The company posted a net loss of €6.5 million, with an operating cash flow of -€6.0 million, underscoring its pre-profitability status as it invests heavily in R&D and clinical trials. Capital expenditures of €1.3 million indicate ongoing investments in its therapeutic pipeline.

Earnings Power And Capital Efficiency

The diluted EPS of -€0.53 highlights Advicenne’s current earnings challenges, typical of clinical-stage biotech firms. Negative operating cash flow and net income reflect the capital-intensive nature of drug development, with profitability contingent on successful product launches and regulatory milestones. The company’s ability to secure funding and manage burn rate will be critical to sustaining operations.

Balance Sheet And Financial Health

Advicenne holds €5.3 million in cash and equivalents against total debt of €17.4 million, indicating a leveraged position. The debt burden, coupled with negative cash flows, raises liquidity concerns, though the company’s ability to raise additional capital or achieve clinical milestones could alleviate near-term pressures. Investors should monitor its cash runway and funding strategies closely.

Growth Trends And Dividend Policy

As a development-stage biotech, Advicenne does not pay dividends, reinvesting all resources into pipeline advancement. Growth hinges on regulatory approvals and market penetration for ADV7103 and ADV6209. The rare disease focus offers long-term potential, but near-term revenue growth depends on successful commercialization and partnerships.

Valuation And Market Expectations

With a market cap near zero and a beta of 1.43, Advicenne is viewed as a high-risk, high-reward investment. The market’s expectations are tied to clinical progress and regulatory outcomes, with valuation likely to remain volatile until key milestones are achieved. Investors should weigh the speculative nature of its pipeline against the potential upside in rare disease therapeutics.

Strategic Advantages And Outlook

Advicenne’s strategic edge lies in its niche focus on rare kidney diseases, a segment with limited competition and high unmet need. Regulatory incentives and potential orphan drug status for its lead candidates could accelerate market entry. However, the outlook remains uncertain pending clinical success and commercialization capabilities. The company’s ability to secure partnerships or additional funding will be pivotal in navigating its development phase.

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