investorscraft@gmail.com

Intrinsic ValueNOXXON Pharma N.V. (ALNOX.PA)

Previous Close0.04
Intrinsic Value
Upside potential
Previous Close
0.04

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2016 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

NOXXON Pharma N.V. is a clinical-stage biopharmaceutical company specializing in oncology therapeutics, leveraging its proprietary Spiegelmer platform to develop novel treatments for aggressive cancers. The company’s lead candidate, NOX-A12, targets tumor microenvironments and is being evaluated in combination therapies for metastatic pancreatic cancer, glioblastoma, and other malignancies. NOXXON’s collaboration with Merck & Co. underscores its strategic focus on immuno-oncology, positioning it within a high-growth segment of the biotech industry. The company operates in a competitive but innovation-driven sector, where differentiation hinges on clinical efficacy and partnerships with larger pharmaceutical players. Despite its early-stage pipeline, NOXXON’s niche expertise in Spiegelmer technology provides a unique value proposition, though commercialization risks remain significant given the capital-intensive nature of drug development.

Revenue Profitability And Efficiency

NOXXON reported no revenue in FY 2021, reflecting its pre-commercial stage. Net losses widened to €14.5 million, driven by R&D expenses tied to clinical trials. Operating cash flow was negative at €12.4 million, highlighting the company’s reliance on external funding to sustain operations. Capital expenditures were minimal (€14,000), consistent with its asset-light R&D model.

Earnings Power And Capital Efficiency

The company’s diluted EPS of -€45.99 underscores its lack of earnings power amid heavy investment in clinical programs. With no near-term revenue streams, capital efficiency remains constrained, though its collaboration with Merck may mitigate some development costs.

Balance Sheet And Financial Health

NOXXON held €9.5 million in cash and equivalents at year-end 2021, against €2.4 million in total debt. The limited cash runway suggests potential near-term financing needs to advance its pipeline. Equity financing is likely a primary option given its negative cash flows.

Growth Trends And Dividend Policy

Growth hinges on clinical milestones for NOX-A12 and pipeline expansion. No dividends are paid, as is typical for pre-revenue biotech firms. Shareholder returns depend entirely on pipeline success and partnership monetization.

Valuation And Market Expectations

With a negligible market cap and no revenue, valuation is speculative, tied to clinical progress. The high beta (2.24) reflects extreme volatility and binary outcomes typical of early-stage biotech.

Strategic Advantages And Outlook

NOXXON’s Spiegelmer technology and immuno-oncology focus offer differentiation, but execution risks are elevated. Near-term catalysts include clinical trial readouts and partnership expansions. The outlook remains highly uncertain pending data and funding.

Sources

Company filings, Bloomberg

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2017201820192020202120222023202420252026202720282029203020312032203320342035203620372038203920402041

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