investorscraft@gmail.com

Intrinsic ValueAeterna Zentaris Inc. (AEZS.TO)

Previous Close$8.29
Intrinsic Value
Upside potential
Previous Close
$8.29

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2023 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Aeterna Zentaris Inc. is a specialty biopharmaceutical company focused on developing and commercializing innovative therapeutics and diagnostic tests. Its flagship product, Macrilen (macimorelin), is an oral ghrelin receptor agonist used for diagnosing growth hormone deficiency in adults and children, as well as exploring oncology applications. The company operates in the highly competitive biotechnology sector, leveraging strategic partnerships with academic institutions and pharmaceutical firms to expand its pipeline. Aeterna Zentaris differentiates itself through niche targeting of rare endocrine disorders and a collaborative approach to drug development, though its market presence remains limited compared to larger biopharma players. The company's revenue model relies on licensing agreements, product sales, and potential milestone payments, with a focus on maximizing the commercial potential of Macrilen while advancing its early-stage pipeline in neurology and infectious diseases. Its partnerships with entities like Consilient Health and Novo Nordisk provide geographic diversification for macimorelin, though the company faces significant R&D costs and regulatory hurdles typical of small-cap biotech firms.

Revenue Profitability And Efficiency

In FY 2023, Aeterna Zentaris reported revenue of CAD 4.5 million, primarily from product sales and licensing agreements, alongside a net loss of CAD 16.6 million. The negative operating cash flow of CAD 17.1 million reflects ongoing R&D investments and commercialization efforts for Macrilen. With minimal capital expenditures (CAD 19,000), the company maintains a lean operational structure while prioritizing pipeline development.

Earnings Power And Capital Efficiency

The company's diluted EPS of CAD -3.41 underscores its current pre-profitability stage, with earnings constrained by clinical development costs. Its capital efficiency is challenged by high burn rates, though CAD 34 million in cash reserves provides runway for near-term operations. The modest debt position (CAD 279,000) indicates minimal leverage constraints on capital allocation decisions.

Balance Sheet And Financial Health

Aeterna Zentaris maintains a strong liquidity position with CAD 34 million in cash against minimal debt, yielding a robust net cash position. The balance sheet shows adequate short-term financial flexibility, though persistent operating losses may necessitate future financing. With no dividend obligations and controlled capex, management can prioritize funding clinical programs and commercialization activities.

Growth Trends And Dividend Policy

Growth prospects hinge on Macrilen adoption and pipeline advancement, with no current dividend distribution (CAD 0 per share). The company's high beta (2.257) reflects market sensitivity to clinical milestones and partnership developments. Revenue growth potential exists through geographic expansion of macimorelin and progress in neurology programs, though profitability remains several years distant given current burn rates.

Valuation And Market Expectations

At a CAD 25.4 million market cap, the valuation implies significant skepticism about pipeline commercialization, trading at 5.6x revenue. The elevated beta suggests investors price in binary outcomes from clinical trials and regulatory events. Market expectations appear tempered by the company's niche focus and dependence on partner-funded development activities.

Strategic Advantages And Outlook

Aeterna Zentaris benefits from orphan drug designations and academic collaborations, though faces commercialization challenges typical of small biotechs. The outlook remains speculative, contingent on Macrilen adoption growth and pipeline de-risking. Near-term priorities likely include securing additional partnerships while managing cash runway, with success dependent on demonstrating clinical proof-of-concept in neurology and expanding diagnostic market penetration.

Sources

Company filings, market data

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2024202520262027202820292030203120322033203420352036203720382039204020412042204320442045204620472048

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