investorscraft@gmail.com

Intrinsic ValueOncodesign S.A. (ALONC.PA)

Previous Close14.42
Intrinsic Value
Upside potential
Previous Close
14.42

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2021 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Oncodesign SA operates as a biopharmaceutical company specializing in drug discovery and preclinical research services, primarily serving pharmaceutical firms, biotech companies, and research institutions. The company’s core revenue model is built on integrated drug discovery services, including in vitro and in vivo pharmacology, pharmacokinetics studies, and translational biomarker development. It also engages in kinase inhibitor development, licensing oncology and CNS-related technologies, and strategic collaborations to expand its therapeutic pipeline. Oncodesign differentiates itself through a multidisciplinary approach combining chemistry, biology, and artificial intelligence to accelerate drug development. Its partnerships with InterSystems and TiumBio highlight its focus on oncology and fibrosis research, positioning it as a niche player in preclinical contract research. While smaller than global CRO leaders, Oncodesign leverages its expertise in kinase inhibitors and translational medicine to attract specialized clients. The company’s focus on high-value early-stage research mitigates some competitive pressures but exposes it to funding cycles in biotech R&D.

Revenue Profitability And Efficiency

In FY 2021, Oncodesign reported revenue of €36.2 million, reflecting its contract research activities, but posted a net loss of €1.01 million. The diluted EPS of -€0.0321 indicates ongoing investment in R&D and collaborations. Operating cash flow was positive at €0.63 million, though capital expenditures of €2.93 million suggest continued infrastructure investments. The modest cash flow highlights the capital-intensive nature of preclinical research services.

Earnings Power And Capital Efficiency

The company’s negative net income and EPS underscore its reliance on external funding and partnerships to sustain operations. With a beta of 1.33, Oncodesign exhibits higher volatility than the broader market, typical of developmental biotech firms. Its capital efficiency is constrained by high R&D costs, though strategic collaborations like the TiumBio fibrosis partnership aim to monetize its kinase platform.

Balance Sheet And Financial Health

Oncodesign held €25.4 million in cash and equivalents at FYE 2021, providing liquidity, but total debt of €26.3 million nearly matches this reserve. The balance sheet suggests moderate leverage, though the debt burden could pressure cash flows if revenue growth stalls. The absence of dividends aligns with its growth-focused strategy.

Growth Trends And Dividend Policy

The company’s growth hinges on expanding its service offerings and licensing deals, evidenced by its fibrosis collaboration with TiumBio. No dividends are paid, as earnings are reinvested into R&D. Revenue stability depends on sustained demand for preclinical services, though the net loss indicates scalability challenges.

Valuation And Market Expectations

With no disclosed market cap and negative earnings, traditional valuation metrics are inapplicable. Investors likely price the stock based on pipeline potential, particularly its kinase inhibitors and AI-driven drug discovery capabilities. The high beta reflects speculative sentiment tied to clinical milestones.

Strategic Advantages And Outlook

Oncodesign’s niche expertise in kinase research and translational biomarkers provides a competitive edge in targeted therapeutic areas. However, its outlook depends on securing additional partnerships and advancing proprietary programs. The AI-driven drug discovery initiative could enhance long-term value, but near-term profitability remains uncertain given the sector’s high R&D costs.

Sources

Company description, financial data provided

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2022202320242025202620272028202920302031203220332034203520362037203820392040204120422043204420452046

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