investorscraft@gmail.com

Intrinsic ValueCrossject S.A. (ALCJ.PA)

Previous Close1.97
Intrinsic Value
Upside potential
Previous Close
1.97

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

Crossject SA is a French medical technology company specializing in needle-free injection systems, primarily through its flagship product ZENEO, a prefilled, single-use auto-injector. The company operates in the Medical Instruments & Supplies sector, targeting critical therapeutic areas such as migraines, anaphylactic shock, and severe asthma. Its innovative delivery system aims to improve patient compliance and safety by eliminating needle-related risks, positioning Crossject as a niche player in the injectable drug administration market. Crossject’s pipeline includes clinical-stage drugs like Sumatriptan, Adrenaline, and Midazolam, addressing acute conditions with high unmet needs. The company’s revenue model relies on licensing agreements, partnerships, and eventual commercialization of its proprietary technology. While still in the development phase, Crossject competes in a competitive landscape dominated by traditional syringe manufacturers and emerging biotech firms. Its market positioning hinges on regulatory approvals and adoption by pharmaceutical companies seeking differentiated drug delivery solutions.

Revenue Profitability And Efficiency

Crossject reported no revenue for the period, reflecting its pre-commercial stage. The company posted a net loss of €12.8 million, with diluted EPS of -€0.28, underscoring its heavy investment in R&D and clinical trials. Operating cash flow was negative at €7.96 million, while capital expenditures totaled €3.53 million, indicating ongoing investment in its needle-free technology platform.

Earnings Power And Capital Efficiency

With no current revenue streams, Crossject’s earnings power remains untested. The company’s capital efficiency is constrained by high R&D costs and clinical trial expenses. Its ability to monetize ZENEO and secure partnerships will be critical to improving capital returns and achieving profitability in the long term.

Balance Sheet And Financial Health

Crossject holds €7.04 million in cash and equivalents, against total debt of €18.35 million, reflecting a leveraged position. The negative operating cash flow and reliance on external funding highlight liquidity risks, though its modest market cap of €78.7 million suggests potential for equity-based financing to bridge gaps until commercialization.

Growth Trends And Dividend Policy

Growth prospects hinge on regulatory milestones and partnerships for ZENEO. The company does not pay dividends, reinvesting all resources into development. Success in clinical trials and market entry will dictate future revenue trajectories, but near-term growth remains speculative.

Valuation And Market Expectations

The market values Crossject at €78.7 million, with a beta of 0.777, indicating moderate volatility relative to the broader market. Investors likely price in potential regulatory successes, though the absence of revenue tempers expectations. Valuation hinges on future commercialization and licensing deals.

Strategic Advantages And Outlook

Crossject’s needle-free technology offers a differentiated solution in drug delivery, with potential advantages in patient compliance and safety. However, the outlook depends on clinical validation, regulatory approvals, and commercialization partnerships. Near-term challenges include funding requirements and competitive pressures, but long-term success could establish Crossject as a leader in innovative injectable systems.

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