investorscraft@gmail.com

Intrinsic ValueNicox S.A. (ALCOX.PA)

Previous Close0.36
Intrinsic Value
Upside potential
Previous Close
0.36

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

Nicox S.A. is a specialized ophthalmology company focused on developing innovative treatments for ocular conditions, including glaucoma, dry eye disease, and allergic conjunctivitis. The company's core revenue model is driven by clinical-stage drug development, with key candidates like NCX 470 (Phase 3) and NCX 4251 (Phase 2b) targeting high-need areas in ophthalmology. Nicox also commercializes approved products such as VYZULTA for glaucoma and ZERVIATE for allergic conjunctivitis, though its primary value lies in its pipeline. Operating in the competitive biotechnology sector, Nicox differentiates itself through nitric oxide-donating technology, which aims to enhance drug efficacy and patient outcomes. The company's market position is that of a niche player with a focused therapeutic approach, leveraging partnerships and licensing agreements to advance its clinical programs. With a presence in France and select international markets, Nicox targets unmet medical needs in ophthalmology, positioning itself for potential growth if its late-stage trials succeed.

Revenue Profitability And Efficiency

Nicox reported revenue of €7.86 million in the latest fiscal year, primarily from its commercial products and collaborations. However, the company remains unprofitable, with a net loss of €22.39 million, reflecting significant R&D investments. Operating cash flow was negative at €23.13 million, underscoring the capital-intensive nature of its clinical-stage operations. The diluted EPS of -€0.35 highlights ongoing financial challenges as the company prioritizes pipeline advancement over near-term profitability.

Earnings Power And Capital Efficiency

Nicox's earnings power is currently constrained by its reliance on clinical development, with no near-term profitability expected until key pipeline assets achieve regulatory milestones. The company's capital efficiency is under pressure due to high R&D expenditures, though its €10.54 million cash position provides some runway. The lack of significant operating income or free cash flow generation reflects its pre-revenue biotech profile, with value tied to future clinical success.

Balance Sheet And Financial Health

Nicox's balance sheet shows €10.54 million in cash and equivalents against €17.74 million in total debt, indicating a leveraged position with limited liquidity. The company's negative operating cash flow and reliance on external funding raise concerns about financial sustainability unless additional capital is secured. With no dividend payments and a market cap of €14.68 million, Nicox remains a high-risk investment dependent on pipeline progress.

Growth Trends And Dividend Policy

Nicox's growth trajectory hinges on the success of its Phase 3 and Phase 2b trials, with no near-term revenue diversification expected. The company does not pay dividends, reinvesting all available capital into R&D. Future growth potential is tied to clinical milestones and potential partnerships, though current financials reflect a high-risk, high-reward profile typical of development-stage biotech firms.

Valuation And Market Expectations

With a market cap of €14.68 million, Nicox is valued as a speculative biotech play, heavily dependent on clinical outcomes. The modest beta of 0.883 suggests lower volatility relative to the broader biotech sector, possibly due to its small size and limited trading liquidity. Investors appear to be pricing in significant uncertainty around pipeline success, with little premium assigned to current commercial assets.

Strategic Advantages And Outlook

Nicox's strategic advantage lies in its focused ophthalmology pipeline and nitric oxide-donating technology, which could differentiate its products if approved. However, the outlook remains uncertain due to financial constraints and clinical risks. Success in Phase 3 trials for NCX 470 could be transformative, but the company must navigate funding challenges to reach commercialization. Partnerships or licensing deals may be critical to sustaining operations.

Sources

Company description, financial data from public filings, and market data from exchange sources.

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