investorscraft@gmail.com

Intrinsic ValueTHX Pharma (ALTHX.PA)

Previous Close2.50
Intrinsic Value
Upside potential
Previous Close
2.50

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

Theranexus SA is a clinical-stage biopharmaceutical company focused on developing innovative therapies for central nervous system (CNS) disorders. The company’s pipeline includes THN102, a Phase II candidate targeting sleep/wake disorders, THN201 for neurocognitive impairments in Alzheimer’s disease, and THN101 for neuropathic pain. Operating in the highly competitive biotechnology sector, Theranexus differentiates itself through a unique approach combining neuromodulation and pharmacokinetic optimization. The company’s revenue model relies on strategic partnerships, grants, and potential future licensing deals, given its pre-commercial stage. With a strong emphasis on CNS disorders—a high-need, high-reward therapeutic area—Theranexus positions itself as a niche player with targeted innovation. However, its market position remains speculative, contingent on clinical success and commercialization capabilities. The biotech landscape demands significant R&D investment, and Theranexus’s ability to advance its candidates will determine its long-term viability.

Revenue Profitability And Efficiency

Theranexus reported modest revenue of €296,331 in FY 2023, primarily from grants and collaborations, while net losses deepened to €-6.8 million. The company’s operating cash flow of €-6.4 million reflects heavy R&D spending, with capital expenditures minimal at €-43,608. These metrics underscore its pre-revenue stage, with profitability contingent on clinical milestones and future commercialization.

Earnings Power And Capital Efficiency

The company’s diluted EPS of €-0.88 highlights its earnings challenges amid ongoing clinical trials. With no near-term profitability, capital efficiency remains strained, as evidenced by negative operating cash flow. Theranexus’s ability to secure additional funding or partnerships will be critical to sustaining its R&D efforts without further diluting equity.

Balance Sheet And Financial Health

Theranexus holds €1.2 million in cash against €3.6 million in total debt, indicating liquidity constraints. The limited cash runway raises concerns about its ability to fund operations without additional financing. While the debt load is manageable, the company’s financial health hinges on successful capital raises or pipeline progress to attract investment.

Growth Trends And Dividend Policy

Growth is entirely pipeline-dependent, with no commercial products yet. The absence of dividends aligns with its development-stage status, as all resources are directed toward clinical advancement. Investor returns, if any, will rely on milestone achievements or acquisition potential.

Valuation And Market Expectations

With a market cap of €6.9 million and a beta of 1.72, Theranexus is viewed as a high-risk, high-reward speculative play. The valuation reflects skepticism about near-term clinical success, though positive trial data could catalyze re-rating.

Strategic Advantages And Outlook

Theranexus’s focus on CNS disorders offers strategic potential given unmet medical needs, but execution risks are high. The outlook remains uncertain, with success contingent on clinical data, funding stability, and partnership traction. Near-term catalysts include Phase II results for THN102.

Sources

Company filings, Euronext 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