investorscraft@gmail.com

Intrinsic ValueTheraVet S.A. (ALVET.PA)

Previous Close0.08
Intrinsic Value
Upside potential
Previous Close
0.08

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2023 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

TheraVet SA is a veterinary biotechnology company specializing in osteoarticular treatments for companion and equine animals. Operating primarily in Belgium, France, Switzerland, the UK, and the US, the company focuses on addressing osteoarthritis, ligament injuries, and bone surgery needs in cats, dogs, and horses. Its flagship products include BIOCERA-VET, which enhances osseointegration and bone remodeling, and VISCO-VET, a hyaluronic acid-based injectable gel that supports tissue regeneration while reducing inflammation. The company targets a niche but growing segment within veterinary medicine, where demand for advanced biologics is rising due to increasing pet ownership and higher spending on animal healthcare. TheraVet differentiates itself through its specialized focus on regenerative treatments, positioning it as an innovator in veterinary orthopedics. Despite being a relatively young company founded in 2017, it has established a presence in key European and US markets, though it faces competition from larger pharmaceutical firms with broader portfolios.

Revenue Profitability And Efficiency

In FY 2023, TheraVet reported revenue of €1.08 million, reflecting its early-stage commercialization efforts. The company posted a net loss of €1.57 million, with diluted EPS of -€0.49, indicating ongoing investment in product development and market penetration. Operating cash flow was negative at €1.22 million, underscoring the cash-intensive nature of its biotech operations. Capital expenditures were negligible, suggesting a lean operational model focused on R&D and commercialization rather than heavy infrastructure investments.

Earnings Power And Capital Efficiency

TheraVet's earnings power remains constrained by its pre-profitability stage, with losses driven by R&D and commercialization costs. The absence of capital expenditures in FY 2023 suggests efficient use of existing resources, though the negative operating cash flow highlights reliance on external funding. The company's ability to scale revenue while managing costs will be critical to achieving profitability in the medium term.

Balance Sheet And Financial Health

TheraVet's balance sheet shows €1.15 million in cash and equivalents, providing limited runway given its €1.22 million operating cash outflow. Total debt stood at €1.16 million, indicating moderate leverage. The company's financial health hinges on its ability to secure additional funding or achieve revenue growth to offset ongoing cash burn.

Growth Trends And Dividend Policy

TheraVet is in a growth phase, with revenue generation just beginning. The company does not pay dividends, reinvesting all resources into product development and market expansion. Future growth will depend on adoption of its specialized veterinary treatments and potential geographic expansion.

Valuation And Market Expectations

With a market cap of €10.02 million, TheraVet is valued as an early-stage biotech play. The negative beta of -0.502 suggests low correlation with broader markets, reflecting its niche focus. Investors likely anticipate future revenue acceleration and eventual profitability as its products gain traction.

Strategic Advantages And Outlook

TheraVet's strategic advantage lies in its specialized focus on veterinary regenerative medicine, a high-growth niche. However, its outlook depends on successful commercialization and scaling. Near-term challenges include managing cash burn and competing with larger players, while long-term potential hinges on product adoption and possible partnerships or acquisitions.

Sources

Company filings, market data

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2024202520262027202820292030203120322033203420352036203720382039204020412042204320442045204620472048

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