investorscraft@gmail.com

Intrinsic ValueAddex Therapeutics Ltd (ADXN.SW)

Previous CloseCHF0.05
Intrinsic Value
Upside potential
Previous Close
CHF0.05

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

Addex Therapeutics Ltd is a Swiss biopharmaceutical company specializing in the discovery and development of small-molecule allosteric modulators targeting G-protein coupled receptors (GPCRs) for central nervous system (CNS) disorders. The company's pipeline includes Dipraglurant for Parkinson's disease-related dyskinesia, ADX71149 for epilepsy, and GABAB PAM for addiction, reflecting a focus on high-need neurological conditions. Addex leverages strategic collaborations with Janssen Pharmaceuticals, Indivior PLC, and The Charcot-Marie-Tooth Association to advance its clinical programs. Operating in the competitive biotechnology sector, Addex differentiates itself through its expertise in allosteric modulation, a niche approach with potential for precision therapeutics. The company's development-stage status positions it as a high-risk, high-reward player in CNS drug development, targeting markets with significant unmet medical needs and limited treatment options. Its partnerships provide non-dilutive funding and validation but also expose it to dependency on external execution.

Revenue Profitability And Efficiency

Addex reported modest revenue of CHF 0.41 million in the latest period, primarily from collaborations, alongside a net loss of CHF 7.06 million. The negative operating cash flow of CHF 5.37 million reflects heavy R&D investment, with minimal capital expenditures (CHF -1,273). The company's financials are typical of a clinical-stage biotech, prioritizing pipeline advancement over near-term profitability.

Earnings Power And Capital Efficiency

With diluted EPS of CHF 0.0421 and no dividend payouts, Addex's earnings power remains constrained by its pre-commercial status. Capital efficiency is focused on advancing lead candidates like Dipraglurant, with collaboration agreements mitigating some funding needs. The negative cash flow underscores reliance on equity financing or additional partnerships to sustain operations.

Balance Sheet And Financial Health

Addex maintains a lean balance sheet with CHF 3.34 million in cash and equivalents against minimal debt (CHF 41,994). The absence of significant liabilities provides flexibility, but the low cash position relative to annual cash burn (~CHF 5.4 million) suggests near-term funding requirements. Equity financing or milestone payments from partners will likely be necessary to support ongoing trials.

Growth Trends And Dividend Policy

Growth hinges on clinical milestones, particularly for Dipraglurant and ADX71149. The company has no dividend policy, reinvesting all resources into R&D. Shareholder returns are contingent on pipeline success, with market cap volatility (beta: 2.022) reflecting binary outcomes typical of developmental biotechs.

Valuation And Market Expectations

The CHF 10.7 million market capitalization prices in high risk, with valuation driven by potential inflection points in clinical trials. Investors appear to discount near-term financials, focusing instead on partnership updates and Phase II/III data readouts expected in 2024–2025.

Strategic Advantages And Outlook

Addex's allosteric modulator platform offers a differentiated approach in CNS therapeutics, but success depends on clinical validation. The outlook remains speculative, with upside tied to positive trial results or additional partnerships. Near-term challenges include cash runway management and competitive pressures in Parkinson's and epilepsy markets.

Sources

Company filings, SIX Swiss Exchange 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