investorscraft@gmail.com

Intrinsic ValueAelis Farma S.A. (AELIS.PA)

Previous Close1.55
Intrinsic Value
Upside potential
Previous Close
1.55

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

Aelis Farma SA is a biotechnology company specializing in the development of innovative treatments for brain diseases, with a focus on signaling-specific inhibitors of CB1 receptors. The company’s lead candidate, AEF0117, targets the harmful effects of excessive cannabis use and is currently in Phase 2b clinical trials, while AEF0217, aimed at cognitive deficits in Down syndrome, has completed Phase 1 trials. Operating in the highly competitive and research-intensive biotechnology sector, Aelis Farma differentiates itself through its proprietary approach to modulating CB1 receptor activity, which could address unmet medical needs in neuropsychiatry and cognitive disorders. The company’s pipeline reflects a strategic emphasis on niche indications with significant clinical demand, positioning it as a potential disruptor in targeted CNS therapeutics. With its headquarters in Bordeaux, France, Aelis Farma leverages European biotech innovation hubs but faces the inherent risks of drug development, including regulatory hurdles and lengthy time-to-market.

Revenue Profitability And Efficiency

Aelis Farma reported revenue of €5.56 million for the period, though it remains unprofitable with a net loss of €7.46 million, reflecting the high R&D costs typical of clinical-stage biotech firms. Operating cash flow was negative at €11.53 million, underscoring the capital-intensive nature of its drug development programs. The company’s efficiency metrics are constrained by its pre-revenue status, with profitability contingent on successful clinical advancements.

Earnings Power And Capital Efficiency

The company’s diluted EPS of -€0.54 highlights its current lack of earnings power, as it prioritizes pipeline progression over near-term profitability. Capital efficiency is challenged by negative operating cash flow and modest capital expenditures of €190,000, indicating a focus on conserving liquidity for core R&D activities rather than infrastructure investments.

Balance Sheet And Financial Health

Aelis Farma maintains a cash position of €14.05 million, providing a runway for ongoing operations, though its total debt of €6.08 million introduces leverage considerations. The balance sheet reflects a typical biotech profile—modest liquidity against high burn rates—with financial health heavily dependent on future funding rounds or partnership deals to sustain clinical trials.

Growth Trends And Dividend Policy

Growth is entirely pipeline-driven, with no commercial products yet. The company does not pay dividends, reinvesting all resources into R&D. Near-term value creation hinges on clinical milestones, particularly the progression of AEF0117 and AEF0217, which could unlock partnerships or licensing opportunities.

Valuation And Market Expectations

With a market cap of €16.52 million, Aelis Farma is valued as an early-stage biotech, with investors pricing in high risk-reward dynamics. The low beta of 0.616 suggests relative insulation from broad market volatility, though sector-specific risks dominate. Market expectations are tied to clinical data readouts and regulatory progress.

Strategic Advantages And Outlook

Aelis Farma’s scientific focus on CB1 receptor modulation offers a differentiated approach in CNS therapeutics, but its outlook depends on clinical success and funding sustainability. The company’s ability to advance its candidates into late-stage trials or secure strategic alliances will be critical. Long-term prospects remain speculative, with binary outcomes typical of biotech ventures.

Sources

Company filings, market data

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