investorscraft@gmail.com

Intrinsic ValueTME Pharma N.V. (ALTME.PA)

Previous Close0.07
Intrinsic Value
Upside potential
Previous Close
0.07

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

TME Pharma N.V. is a clinical-stage biopharmaceutical company specializing in oncology therapeutics, leveraging its proprietary Spiegelmer platform to develop novel cancer treatments. The company’s lead candidate, NOX-A12, targets aggressive cancers such as metastatic pancreatic and colorectal cancer, glioblastoma, and myeloma, positioning it in the high-need but competitive oncology space. TME Pharma’s collaboration with Merck Sharp & Dohme Corp. underscores its strategic approach to advancing combination therapies, enhancing its credibility in immuno-oncology. The company operates in the biotechnology sector, where innovation and clinical validation are critical for market differentiation. Despite its early-stage pipeline, TME Pharma’s focus on difficult-to-treat cancers provides a niche opportunity, though it faces significant competition from larger biopharma players with deeper resources. Its rebranding from NOXXON Pharma in 2022 reflects a refined strategic direction, yet commercial success hinges on clinical milestones and partnership execution.

Revenue Profitability And Efficiency

TME Pharma reported no revenue in the latest period, consistent with its clinical-stage status. The company posted a net loss of €5.7 million, reflecting heavy R&D investments. Operating cash flow was negative €5.6 million, with minimal capital expenditures, indicating a focus on conserving liquidity for clinical development. The absence of revenue underscores its dependency on funding to sustain operations until pipeline candidates achieve commercialization.

Earnings Power And Capital Efficiency

With negative earnings per share (€-0.21 diluted), TME Pharma’s earnings power remains constrained by its pre-revenue phase. Capital efficiency is challenged by high burn rates, typical of biotech firms in clinical trials. The company’s ability to advance NOX-A12 and secure additional partnerships will be critical to improving its capital allocation prospects.

Balance Sheet And Financial Health

TME Pharma holds €2.2 million in cash, against €1.2 million in total debt, suggesting limited liquidity runway without further financing. The modest cash position highlights reliance on equity raises or collaborations to fund ongoing trials. Financial health is precarious, given the lack of revenue and substantial operational losses.

Growth Trends And Dividend Policy

Growth hinges on clinical progress, particularly NOX-A12’s combination therapy trials. No dividends are paid, as is typical for developmental biotechs. Future value creation depends on pipeline milestones and potential licensing deals, with no near-term profitability expected.

Valuation And Market Expectations

The €7.3 million market cap reflects high risk, given the early-stage pipeline and lack of revenue. A beta of 1.5 indicates volatility, aligning with speculative biotech stocks. Investors likely price in binary outcomes tied to clinical data or partnerships.

Strategic Advantages And Outlook

TME Pharma’s Spiegelmer platform and immuno-oncology focus offer differentiation, but execution risk is high. The outlook depends on clinical success and securing non-dilutive funding. Near-term catalysts include trial updates, though the path to commercialization remains uncertain.

Sources

Company filings, market data

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