investorscraft@gmail.com

Intrinsic ValueSensorion S.A. (ALSEN.PA)

Previous Close0.35
Intrinsic Value
Upside potential
Previous Close
0.35

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

Sensorion SA is a clinical-stage biopharmaceutical company specializing in innovative therapies for inner ear disorders, a niche yet high-impact segment within the broader biotechnology sector. The company’s core revenue model hinges on advancing its pipeline of gene therapies and small-molecule drugs, including OTOF-GT for Otoferlin deficiency and SENS-401 for sudden sensorineural hearing loss. These programs target rare and underserved conditions, positioning Sensorion as a pioneer in auditory medicine. Collaborations with Institut Pasteur and Sonova Holding AG enhance its R&D capabilities and commercialization potential, particularly in genetic diagnostics and therapeutic interventions. Despite being pre-revenue from core products, Sensorion’s strategic focus on gene therapy and partnerships with industry leaders underscores its potential to capture long-term value in the growing market for hearing loss treatments. The company operates in a competitive but fragmented space, where differentiation through scientific innovation and targeted patient populations is critical.

Revenue Profitability And Efficiency

Sensorion reported revenue of €6.7 million, likely derived from collaborations and grants, while net losses stood at €25.97 million, reflecting its clinical-stage status. Operating cash flow was negative €21.3 million, consistent with heavy R&D investments. Capital expenditures were modest at €705,000, indicating a lean operational model focused on advancing its pipeline rather than infrastructure.

Earnings Power And Capital Efficiency

The company’s diluted EPS of -€0.0915 highlights its pre-commercial phase, with earnings power constrained by high R&D costs. Cash reserves of €66.8 million provide runway, but capital efficiency depends on clinical milestones and partnership monetization. The absence of debt (€2.2 million) suggests reliance on equity financing for growth.

Balance Sheet And Financial Health

Sensorion maintains a robust cash position (€66.8 million) against minimal debt (€2.2 million), ensuring liquidity for near-term operations. The balance sheet reflects a typical biotech profile: asset-light with intangible assets tied to IP. Financial health is stable, but sustainability hinges on successful trial outcomes or additional funding.

Growth Trends And Dividend Policy

Growth is pipeline-driven, with key catalysts like OTOF-GT and USHER-T1-GT trials. No dividends are paid, aligning with reinvestment priorities. Shareholder returns will likely depend on clinical progress and licensing deals, given the capital-intensive nature of drug development.

Valuation And Market Expectations

At a €96.2 million market cap, Sensorion trades on speculative potential, with investors pricing in clinical success. The beta of 1.14 suggests higher volatility, typical of biotech stocks. Valuation hinges on pipeline derisking and partnership announcements.

Strategic Advantages And Outlook

Sensorion’s edge lies in its specialized focus on inner ear disorders and gene therapy expertise. Partnerships with Sonova and Institut Pasteur provide validation and scalability. Near-term risks include clinical trial outcomes, but long-term upside exists in addressing unmet medical needs in hearing loss.

Sources

Company filings, Euronext Paris disclosures

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