investorscraft@gmail.com

Intrinsic ValueTheraclion S.A. (ALTHE.PA)

Previous Close0.66
Intrinsic Value
Upside potential
Previous Close
0.66

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

Theraclion SA is a French medical technology company specializing in non-invasive echotherapy solutions for vascular and soft tissue conditions. Its flagship products, SONOVEIN and ECHOPULSE, leverage high-intensity focused ultrasound (HIFU) to treat varicose veins, thyroid nodules, and breast fibroadenomas without surgery. The company operates in the competitive medical devices sector, targeting minimally invasive treatment alternatives that reduce patient recovery time and healthcare costs. Theraclion’s EPack disposable further enhances treatment safety and imaging precision, reinforcing its niche in robotic therapeutic ultrasound. Despite its innovative portfolio, the company faces challenges scaling adoption against established surgical and pharmaceutical alternatives. Its market position remains early-stage, with growth dependent on clinical validation and reimbursement approvals. Theraclion’s focus on outpatient settings aligns with broader healthcare trends favoring cost-efficient, non-invasive therapies, but commercialization hurdles persist in a capital-intensive industry dominated by larger players.

Revenue Profitability And Efficiency

Theraclion reported €0.83 million in revenue for FY 2024, reflecting limited commercial traction amid ongoing R&D investments. Net losses widened to €5.76 million, with an EPS of -€0.12, underscoring the company’s pre-revenue stage in key markets. Operating cash flow was negative €2.48 million, though modest capital expenditures (€0.11 million) suggest disciplined resource allocation toward growth initiatives.

Earnings Power And Capital Efficiency

Persistent losses highlight Theraclion’s reliance on funding to sustain operations, with diluted EPS remaining deeply negative. The absence of operating profitability or meaningful revenue scale limits near-term earnings power. Cash reserves of €7.82 million provide runway, but capital efficiency hinges on accelerating product adoption or securing additional financing.

Balance Sheet And Financial Health

Theraclion maintains a fragile balance sheet, with €7.82 million in cash against €1.95 million of total debt. While liquidity appears adequate short-term, the company’s negative equity and operating burn rate necessitate careful monitoring. Absent near-term profitability, further dilution or debt may be required to fund operations.

Growth Trends And Dividend Policy

Growth remains speculative, tied to regulatory milestones and commercial partnerships in Europe and beyond. Theraclion does not pay dividends, reinvesting all resources into clinical and market development. Trailing revenue suggests slow uptake, though pipeline expansion could unlock future demand.

Valuation And Market Expectations

Theraclion’s €12.9 million market cap reflects high risk tolerance for its unproven technology. A negative beta (-0.131) implies low correlation to broader markets, typical of speculative biotech plays. Investors likely price in long-term optionality rather than near-term fundamentals.

Strategic Advantages And Outlook

Theraclion’s robotic HIFU platforms offer differentiation in minimally invasive care, but commercialization risks loom large. Success depends on overcoming reimbursement barriers and proving cost-effectiveness versus surgery. Partnerships or M&A could provide exit pathways, though standalone viability remains uncertain without accelerated revenue growth.

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