investorscraft@gmail.com

Intrinsic ValueHybrigenics S.A. (ALHYG.PA)

Previous Close0.01
Intrinsic Value
Upside potential
Previous Close
0.01

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2022 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Hybrigenics SA is a biotechnology firm specializing in oncology, regenerative medicine, and anti-aging solutions, with a focus on adipose tissue and stem cell applications. Operating in France, the company leverages its expertise in biotechnology to develop innovative therapies targeting unmet medical needs. Its subsidiary relationship with Diagnostic Medical Systems S.A. provides strategic support, though its market presence remains niche within the broader biotech sector. The company’s research-driven approach positions it in the competitive but high-growth segments of regenerative medicine and oncology, where innovation and clinical validation are critical. Despite its specialized focus, Hybrigenics faces challenges in scaling its pipeline due to limited revenue streams and high R&D costs, common in early-stage biotech firms. Its market positioning hinges on successful clinical advancements and potential partnerships to commercialize its technologies.

Revenue Profitability And Efficiency

Hybrigenics reported modest revenue of EUR 383,801 for FY 2023, overshadowed by a significant net loss of EUR -18.8 million, reflecting the capital-intensive nature of biotech R&D. The absence of operating cash flow and capital expenditures suggests constrained liquidity, with profitability hampered by high development costs. The diluted EPS of -EUR 0.0492 underscores ongoing financial challenges.

Earnings Power And Capital Efficiency

The company’s negative earnings and lack of operating cash flow highlight its reliance on external funding to sustain R&D activities. With no dividend payouts and a focus on reinvestment, capital efficiency remains low, typical of pre-revenue biotech firms prioritizing long-term growth over short-term returns.

Balance Sheet And Financial Health

Hybrigenics’ balance sheet reveals limited liquidity, with cash and equivalents of EUR 958.75 against total debt of EUR 3.24 million, indicating potential solvency risks. The high debt burden relative to its market cap (EUR 3.95 million) suggests financial strain, requiring careful monitoring of funding needs and refinancing capabilities.

Growth Trends And Dividend Policy

Growth is contingent on clinical milestones and pipeline progression, as current revenue is insufficient to offset R&D expenses. The absence of dividends aligns with its early-stage profile, with all resources directed toward advancing its biotechnology platforms.

Valuation And Market Expectations

The market cap of EUR 3.95 million reflects investor skepticism about near-term commercialization prospects. A beta of 1.08 indicates moderate volatility, typical of speculative biotech stocks. Valuation hinges on pipeline potential rather than current financial metrics.

Strategic Advantages And Outlook

Hybrigenics’ focus on regenerative medicine and oncology offers long-term potential, but its success depends on securing additional funding and achieving clinical breakthroughs. Strategic collaborations or licensing deals could enhance its viability, though near-term challenges persist.

Sources

Company filings, Euronext Paris disclosures

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2023202420252026202720282029203020312032203320342035203620372038203920402041204220432044204520462047

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