investorscraft@gmail.com

Intrinsic ValueIntegraGen S.A. (ALINT.PA)

Previous Close0.15
Intrinsic Value
Upside potential
Previous Close
0.15

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

IntegraGen SA operates in the biotechnology sector, specializing in human genome analysis services for academic researchers and life sciences companies. The company generates revenue through a diversified portfolio of genomic services, including DNA sequencing, transcriptomics, and epigenomics, with a strong focus on oncology research. Its proprietary tools like MERCURY, SIRIUS, and Galileo enhance data interpretation, positioning IntegraGen as a key player in translational and clinical research. The company serves a niche market in France, leveraging its expertise in high-throughput sequencing and bioinformatics to support precision medicine. As a subsidiary of OncoDNA SA, IntegraGen benefits from synergies in cancer diagnostics and research, though its market reach remains concentrated in Europe. The firm’s consulting service, GeCo, further differentiates it by offering tailored bioanalytics support, reinforcing its value proposition in a competitive but growing genomics industry.

Revenue Profitability And Efficiency

IntegraGen reported revenue of €8.7 million for the period, reflecting its core genomic services business. However, the company posted a net loss of €256,000, with diluted EPS of -€0.038, indicating ongoing profitability challenges. The absence of reported operating cash flow and capital expenditures suggests limited visibility into cash generation or reinvestment activities, though its cash position of €1.9 million provides some liquidity buffer.

Earnings Power And Capital Efficiency

The company’s negative net income and EPS highlight inefficiencies in translating revenue into earnings, likely due to high R&D or operational costs inherent in the genomics sector. With no disclosed operating cash flow, assessing capital efficiency remains difficult, but the modest revenue base suggests scalability constraints. The €643,000 in total debt is relatively low, reducing financial strain.

Balance Sheet And Financial Health

IntegraGen maintains a solid liquidity position with €1.9 million in cash and equivalents, against total debt of €643,000, indicating a manageable leverage profile. The absence of dividend payouts aligns with its growth-focused strategy, though the lack of detailed asset or liability data limits a comprehensive health assessment. The balance sheet appears stable but constrained by its small scale.

Growth Trends And Dividend Policy

Revenue growth trends are unclear due to limited historical data, but the company’s focus on niche genomic services and oncology research aligns with broader industry expansion. IntegraGen does not pay dividends, reinvesting potential earnings into its operations. Its subsidiary status under OncoDNA may influence strategic direction, but standalone growth prospects depend on adoption of its proprietary tools and services.

Valuation And Market Expectations

With a market cap of €4.2 million, IntegraGen trades at a low revenue multiple, reflecting its profitability challenges and small-scale operations. The low beta of 0.162 suggests minimal correlation with broader market movements, typical for niche biotech firms. Investor expectations likely hinge on its ability to monetize genomic innovations and expand its client base.

Strategic Advantages And Outlook

IntegraGen’s expertise in genomics and proprietary bioinformatics tools provide a competitive edge in precision medicine research. However, its limited scale and geographic concentration pose growth risks. The affiliation with OncoDNA could unlock synergies in cancer diagnostics, but near-term prospects depend on operational efficiency improvements and broader market penetration in a capital-intensive industry.

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