investorscraft@gmail.com

Intrinsic ValueDeinove S.A. (ALDEI.PA)

Previous Close0.03
Intrinsic Value
Upside potential
Previous Close
0.03

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2021 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Deinove SA is a biotechnology firm specializing in the discovery and development of microbial-derived compounds for health, nutrition, and cosmetics. The company leverages its proprietary bacterial strain library to innovate in antibiotics, anti-aging cosmetics, and natural ingredients for animal feed. Its flagship product, DNV3837, targets Clostridioides difficile infections and is in Phase II trials, positioning Deinove in the competitive infectious disease therapeutics market. The company collaborates with industry leaders like bioMérieux and Institut Pasteur, enhancing its R&D capabilities and market reach. Deinove’s focus on sustainable, fermentation-based production aligns with growing demand for natural and bioactive ingredients in cosmetics and nutrition. Despite its niche focus, the company faces challenges in scaling commercialization and competing with larger biotech firms with deeper pipelines and resources.

Revenue Profitability And Efficiency

Deinove reported revenue of €367,000 in FY 2021, reflecting its early-stage commercialization efforts. The company posted a net loss of €6.99 million, driven by high R&D expenses and limited revenue streams. Operating cash flow was negative €6.01 million, underscoring the capital-intensive nature of its biotech operations. Capital expenditures were modest at €269,000, indicating a focus on conserving liquidity amid ongoing clinical trials and product development.

Earnings Power And Capital Efficiency

The company’s diluted EPS of -€0.24 highlights its pre-revenue phase, with earnings constrained by significant R&D investments. Deinove’s capital efficiency is under pressure due to its reliance on external funding to sustain operations. The lack of profitability metrics suggests a long path to commercialization, contingent on successful clinical outcomes and partnerships.

Balance Sheet And Financial Health

Deinove held €3.84 million in cash and equivalents at year-end 2021, against total debt of €6.32 million. The negative operating cash flow and limited liquidity raise concerns about near-term solvency, likely necessitating additional financing or strategic partnerships to fund ongoing trials and operations.

Growth Trends And Dividend Policy

Growth is tied to clinical progress, with DNV3837’s Phase II results being a critical catalyst. The company does not pay dividends, reinvesting all resources into R&D. Revenue growth hinges on licensing deals or product launches, which remain speculative given the early-stage pipeline.

Valuation And Market Expectations

With a market cap of €1.13 million, Deinove is valued as a high-risk biotech bet. The low beta (0.79) suggests muted correlation with broader markets, but investor sentiment is likely driven by binary clinical outcomes. The valuation reflects skepticism about near-term commercialization prospects.

Strategic Advantages And Outlook

Deinove’s microbial expertise and partnerships provide a foundation for niche innovation, but its outlook depends on clinical success and funding stability. The company must navigate regulatory hurdles and competition to unlock value. Near-term risks outweigh potential rewards, making it a speculative play in the biotech sector.

Sources

Company filings, Euronext Paris disclosures

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2022202320242025202620272028202920302031203220332034203520362037203820392040204120422043204420452046

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