investorscraft@gmail.com

Intrinsic ValueNFL Biosciences S.A. (ALNFL.PA)

Previous Close1.28
Intrinsic Value
Upside potential
Previous Close
1.28

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

NFL Biosciences SA is a biotechnology firm specializing in natural addiction withdrawal solutions, primarily targeting smoking cessation. The company's lead candidate, NFL-101, is a tobacco-derived extract in Phase III clinical trials, positioning it as a potential disruptor in the smoking cessation market. Its pipeline also includes NFL-201 (a cannabis and tobacco extract) and NFL-301 (a botanical extract from traditional Chinese medicine), both in preclinical stages. Operating in the highly competitive healthcare sector, NFL Biosciences differentiates itself through plant-based therapeutics, addressing a global market with increasing demand for non-pharmaceutical addiction treatments. The company's focus on natural compounds could appeal to health-conscious consumers and regulators seeking safer alternatives to synthetic drugs. However, as a clinical-stage biotech, its success hinges on successful trial outcomes and regulatory approvals, with no commercial revenue currently generated.

Revenue Profitability And Efficiency

As a clinical-stage biotech company, NFL Biosciences currently reports no revenue, reflecting its pre-commercial status. The company posted a net loss of €2.08 million in the reporting period, with diluted EPS of -€0.21, typical for firms in heavy R&D phases. Operating cash flow was marginally positive at €104,888, while capital expenditures were negligible, suggesting careful cash management during clinical development.

Earnings Power And Capital Efficiency

With no current revenue streams, NFL Biosciences' earnings power remains entirely dependent on successful clinical outcomes and future commercialization. The company's capital efficiency metrics cannot be meaningfully assessed at this development stage, though its modest cash burn rate (relative to its cash position) suggests disciplined R&D spending as it advances its lead candidate through Phase III trials.

Balance Sheet And Financial Health

The company maintains a relatively clean balance sheet with €1.91 million in cash and equivalents against minimal debt (€40,975). This conservative capital structure is appropriate for a clinical-stage biotech, though the modest cash position may necessitate additional funding rounds to support ongoing trials and potential commercialization efforts for NFL-101 if approved.

Growth Trends And Dividend Policy

Growth prospects are entirely tied to clinical and regulatory milestones, with no current dividend policy (dividend per share €0.00) as expected for a development-stage company. The key near-term growth catalyst will be Phase III results for NFL-101, which could significantly impact valuation and partnership opportunities in the global smoking cessation market estimated at billions annually.

Valuation And Market Expectations

With a market cap of €12.3 million and high beta (1.70), the market prices NFL Biosciences as a high-risk, high-reward biotech play. The valuation reflects both the potential of its novel approach to smoking cessation and the significant risks inherent in clinical-stage development, particularly the binary nature of upcoming Phase III trial results.

Strategic Advantages And Outlook

NFL Biosciences' strategic advantage lies in its natural product focus within the addiction treatment space, potentially offering better safety profiles than synthetic alternatives. The outlook remains highly speculative pending clinical results, but success with NFL-101 could position the company as an attractive partner or acquisition target in the growing smoking cessation therapeutics market.

Sources

Company description and financial data from provided profile

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