investorscraft@gmail.com

Intrinsic ValueAdvicenne S.A. (ALDVI.PA)

Previous Close1.67
Intrinsic Value
Upside potential
Previous Close
1.67

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

Advicenne S.A. is a specialty pharmaceutical company focused on developing and commercializing innovative treatments for rare kidney disorders, primarily in nephrology. The company’s lead product, Sibnayal, targets distal renal tubular acidosis (dRTA) and cystinuria, addressing unmet medical needs in niche patient populations. Operating in the highly specialized biotechnology sector, Advicenne leverages its expertise in rare diseases to differentiate itself from larger pharmaceutical competitors. The company’s revenue model hinges on regulatory approvals, strategic partnerships, and targeted commercialization in Europe and other key markets. Advicenne’s market position is defined by its focus on orphan drugs, which often benefit from regulatory incentives and extended exclusivity periods. However, its small-scale operations and reliance on a limited pipeline expose it to higher developmental and commercial risks compared to diversified peers. The company’s ability to secure additional funding and expand its product portfolio will be critical to sustaining long-term growth in the competitive biotech landscape.

Revenue Profitability And Efficiency

Advicenne reported revenue of €4.9 million in the latest fiscal period, reflecting its early-stage commercialization efforts. The company’s net income stood at -€6.5 million, underscoring ongoing R&D and operational expenses typical of clinical-stage biotech firms. Operating cash flow was -€6.0 million, with capital expenditures of -€1.3 million, indicating sustained investment in its pipeline despite limited near-term profitability.

Earnings Power And Capital Efficiency

The company’s diluted EPS of -€0.53 highlights its current lack of earnings power, as it prioritizes drug development over profitability. Advicenne’s capital efficiency is constrained by high R&D costs and modest revenue generation, though its focus on orphan drugs could yield higher margins upon successful commercialization. The negative earnings reflect the inherent risks of its biotech business model.

Balance Sheet And Financial Health

Advicenne’s balance sheet shows €5.3 million in cash and equivalents against €17.4 million in total debt, indicating liquidity constraints. The high debt-to-cash ratio raises concerns about near-term financial flexibility, though the company may rely on equity raises or partnerships to fund operations. Its financial health is typical of a development-stage biotech firm with significant funding needs.

Growth Trends And Dividend Policy

Growth prospects hinge on Sibnayal’s adoption and pipeline expansion, but near-term trends are overshadowed by cash burn. The company does not pay dividends, reinvesting all resources into R&D and commercialization. Future growth will depend on regulatory milestones and market penetration in targeted therapeutic areas.

Valuation And Market Expectations

With a market cap of €19.9 million, Advicenne trades at a premium to revenue, reflecting investor optimism about its pipeline potential. The beta of 0.88 suggests moderate volatility relative to the market, though biotech sector risks remain elevated. Valuation is speculative, tied to clinical and regulatory outcomes.

Strategic Advantages And Outlook

Advicenne’s strategic advantage lies in its niche focus on rare kidney diseases, which may offer pricing power and regulatory benefits. However, the outlook is uncertain due to funding needs and competition. Success will depend on execution in commercialization and pipeline development, with potential upside from partnerships or acquisitions.

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