investorscraft@gmail.com

Intrinsic ValueNeovacs S.A. (ALNEV.PA)

Previous Close0.00
Intrinsic Value
Upside potential
Previous Close
0.00

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

Neovacs S.A. is a biotechnology firm specializing in therapeutic vaccines for autoimmune, inflammatory, allergic, and oncological diseases. The company leverages its proprietary Kinoid technology to develop targeted immunotherapies, with key candidates like IFNa Kinoid in Phase IIb trials for systemic lupus erythematosus and VEGF-Kinoid in preclinical stages for cancer. Operating in the competitive biotech sector, Neovacs focuses on niche autoimmune and inflammatory conditions, differentiating itself through its vaccine-based approach. Collaborations, such as its partnership with Sunnybrook Research Institute, bolster its R&D capabilities. Despite its innovative pipeline, the company faces challenges typical of clinical-stage biotechs, including high R&D costs and regulatory hurdles. Its market position hinges on successful trial outcomes and strategic alliances to advance its candidates toward commercialization.

Revenue Profitability And Efficiency

Neovacs reported minimal revenue of €366,346 in FY 2024, primarily from collaborations, while net losses deepened to €-32.9 million. The diluted EPS of €-188.61 reflects significant R&D expenditures. Operating cash flow was negative at €-3.6 million, though capital expenditures remained modest at €-79,706, indicating constrained liquidity for scaling operations.

Earnings Power And Capital Efficiency

The company’s earnings power is constrained by its clinical-stage status, with no commercialized products generating sustainable income. High R&D intensity and reliance on external funding underscore capital inefficiency, though its €435,441 cash position provides limited runway. The absence of profitability metrics highlights the speculative nature of its business model.

Balance Sheet And Financial Health

Neovacs maintains a fragile balance sheet with €435,441 in cash against €230,367 in total debt. The negative equity position, driven by accumulated losses, raises solvency concerns. With no dividend payouts and a market cap of €9.9 million, the company’s financial health is heavily dependent on securing additional funding or partnership deals.

Growth Trends And Dividend Policy

Growth prospects hinge on clinical milestones, particularly IFNa Kinoid’s Phase IIb results. The absence of dividends aligns with its reinvestment strategy, prioritizing pipeline advancement over shareholder returns. Shareholder dilution remains a risk given its €-32.9 million net loss and reliance on equity financing.

Valuation And Market Expectations

The modest €9.9 million market cap reflects skepticism around Neovacs’ ability to monetize its pipeline. A beta of 1.06 indicates market-aligned volatility, typical of speculative biotech stocks. Valuation hinges on binary outcomes from ongoing trials, with limited upside until clinical validation.

Strategic Advantages And Outlook

Neovacs’ Kinoid technology offers a differentiated approach to autoimmune diseases, but commercialization risks persist. Near-term success depends on trial outcomes and securing non-dilutive funding. The outlook remains uncertain, with potential upside tied to regulatory progress and strategic partnerships.

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