investorscraft@gmail.com

Intrinsic ValuegenOway S.A. (ALGEN.PA)

Previous Close2.47
Intrinsic Value
Upside potential
Previous Close
2.47

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

genOway SA operates in the biotechnology sector, specializing in the development and commercialization of genetically modified animal models and cell lines. The company serves pharmaceutical firms, life science companies, and academic institutions by providing tailored solutions such as knockout and knockin mouse and rat models, as well as customized cell lines. Its product portfolio includes humanized immune checkpoint models, immunodeficient strains, and reconstituted models, positioning it as a niche player in preclinical research tools. genOway differentiates itself through proprietary genetic engineering technologies, enabling precise modifications that support drug discovery and therapeutic development. The company’s focus on immune-oncology and humanized models aligns with growing demand in biopharmaceutical R&D. While it competes with larger players in the gene-editing space, its specialization in rodent models and cell lines provides a defensible market position in Europe and globally.

Revenue Profitability And Efficiency

In its latest fiscal year, genOway reported revenue of €22.1 million, with net income of €1.8 million, reflecting a modest but stable profitability margin. The company’s diluted EPS stood at €0.19, supported by efficient cost management. Operating cash flow was robust at €3.1 million, indicating healthy cash generation from core operations. Capital expenditures were negligible, suggesting a capital-light business model focused on intellectual property and R&D rather than heavy infrastructure investment.

Earnings Power And Capital Efficiency

genOway demonstrates consistent earnings power, with operating cash flow covering its financial obligations comfortably. The absence of significant capital expenditures underscores its asset-light approach, allowing reinvestment into high-margin genetic engineering services. The company’s ability to generate cash from operations relative to its market capitalization suggests efficient capital deployment, though its smaller scale limits absolute earnings compared to larger biotech peers.

Balance Sheet And Financial Health

The company maintains a solid liquidity position, with cash and equivalents of €4.3 million against total debt of €7.2 million. While leverage is present, the manageable debt level and positive operating cash flow mitigate refinancing risks. The balance sheet reflects a focus on sustaining R&D and commercialization efforts without excessive reliance on external financing.

Growth Trends And Dividend Policy

genOway’s growth is tied to demand for preclinical models in biopharmaceutical research, a market with steady expansion potential. The company does not pay dividends, opting instead to reinvest earnings into innovation and market expansion. Its revenue trajectory suggests gradual growth, though scalability depends on broader adoption of its specialized models and potential partnerships with larger industry players.

Valuation And Market Expectations

With a market capitalization of approximately €30 million, genOway trades at a modest valuation relative to its earnings and cash flow. The low beta of 0.384 indicates lower volatility compared to the broader market, reflecting its niche positioning. Investors likely view the company as a specialized play on preclinical research tools, with growth contingent on biotech R&D spending trends.

Strategic Advantages And Outlook

genOway’s strategic advantage lies in its proprietary genetic engineering expertise and focus on high-demand areas like immune-oncology. The outlook remains cautiously optimistic, as the company benefits from sustained biopharmaceutical innovation but faces competition from larger gene-editing firms. Expansion into new model applications and geographic markets could drive future growth, though execution risks persist given its smaller scale.

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