investorscraft@gmail.com

Intrinsic ValueCellectis S.A. (ALCLS.PA)

Previous Close3.25
Intrinsic Value
Upside potential
Previous Close
3.25

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

Cellectis S.A. is a clinical-stage biotechnology company specializing in immuno-oncology, leveraging its proprietary gene-editing technology to develop allogeneic CAR-T cell therapies. The company operates in two segments: Therapeutics, focused on oncology treatments, and Plants, though its primary revenue driver remains its therapeutic pipeline. Cellectis targets hematologic malignancies and solid tumors with candidates like UCART19, ALLO-501, and UCART123, positioning itself in the competitive but high-growth CAR-T space. Its strategic collaborations with Allogene Therapeutics, Servier, and MD Anderson Cancer Center enhance its R&D capabilities and commercialization potential. Despite being pre-revenue in therapeutics, Cellectis differentiates itself through its allogeneic (off-the-shelf) approach, which could offer scalability advantages over autologous CAR-T therapies. The company faces significant competition from established players like Novartis and Gilead but benefits from a first-mover edge in allogeneic technology. Its plant segment, though minor, provides ancillary revenue streams. Cellectis’ market position hinges on clinical success, regulatory milestones, and partnerships to offset high R&D costs inherent in biotech.

Revenue Profitability And Efficiency

Cellectis reported revenue of €41.5 million, primarily from collaborations and grants, but posted a net loss of €36.8 million, reflecting heavy R&D investments. Operating cash flow was positive at €22.9 million, supported by non-operating income, while capital expenditures were modest at €2.6 million. The company’s lack of profitability is typical for clinical-stage biotechs, with efficiency metrics skewed by high burn rates for pipeline advancement.

Earnings Power And Capital Efficiency

The company’s diluted EPS of -€0.41 underscores its pre-commercial stage, with earnings power constrained by clinical trial expenses. Capital efficiency is challenged by negative net income, though cash reserves of €143.3 million provide runway. Strategic alliances, like those with Allogene and Servier, mitigate capital intensity by sharing development costs and milestone payments.

Balance Sheet And Financial Health

Cellectis maintains a solid liquidity position with €143.3 million in cash against total debt of €91.5 million, yielding a manageable net cash position. The balance sheet reflects a clinical-stage profile, with no dividend payouts and equity financing likely for future funding. Debt levels are sustainable given current cash reserves, but prolonged losses could pressure financial flexibility.

Growth Trends And Dividend Policy

Growth hinges on clinical progress, with key catalysts including data readouts for UCART19 and ALLO-501. Revenue growth is currently partnership-driven, with no near-term commercial product sales. The company does not pay dividends, reinvesting all cash into R&D. Shareholder returns depend on pipeline milestones and potential licensing deals.

Valuation And Market Expectations

With a market cap of €102 million, Cellectis trades at a discount to peers, reflecting its high-risk, high-reward profile. The 3.277 beta indicates extreme volatility, typical of developmental biotechs. Investors price in binary outcomes for its lead candidates, with upside tied to clinical success and partnership expansions.

Strategic Advantages And Outlook

Cellectis’ allogeneic CAR-T platform offers scalability and cost advantages if clinical efficacy is proven. Partnerships with Allogene and Servier de-risk development, while its IP portfolio strengthens its moat. Near-term outlook remains speculative, dependent on trial outcomes and regulatory progress. Long-term success requires commercialization and differentiation in a crowded CAR-T landscape.

Sources

Company filings, Bloomberg

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