investorscraft@gmail.com

Intrinsic ValueValerio Therapeutics S.A. (ALVIO.PA)

Previous Close0.14
Intrinsic Value
Upside potential
Previous Close
0.14

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

Valerio Therapeutics SA is a clinical-stage biotechnology company focused on developing innovative oncology drugs targeting tumor DNA repair mechanisms. The company's pipeline includes Beleodaq, an approved treatment for peripheral T-cell lymphoma, and AsiDNA, currently in Phase 1 trials for metastatic melanoma. Valerio also advances preclinical candidates like OX401 and its proprietary platON platform, positioning itself in the competitive DNA damage response and immuno-oncology space. The company collaborates with partners such as Acrotech Biopharma and Gustave Roussy to expand its clinical reach. Operating in the high-risk, high-reward biotech sector, Valerio competes with larger oncology-focused firms but differentiates itself through its niche focus on DNA repair inhibition. Its market position remains speculative given its early-stage assets and reliance on clinical trial success for future revenue streams.

Revenue Profitability And Efficiency

Valerio reported EUR 1.8 million in revenue for FY 2023, primarily from licensing agreements, while posting a net loss of EUR -20.3 million. The negative operating cash flow of EUR -18.6 million reflects significant R&D investments, with capital expenditures at EUR -183,000. The company's financials highlight the capital-intensive nature of clinical-stage biotech operations, with profitability contingent on pipeline advancement.

Earnings Power And Capital Efficiency

The diluted EPS of EUR -0.15 underscores Valerio's current lack of earnings power as it burns cash to fund trials. With no marketed products beyond licensed Beleodaq, capital efficiency remains low, typical of companies at this development stage. The negative operating cash flow-to-revenue ratio indicates heavy reinvestment needs before potential commercialization.

Balance Sheet And Financial Health

Valerio holds EUR 6.8 million in cash against EUR 9.0 million in total debt, presenting liquidity challenges without additional financing. The modest market capitalization of EUR 10.0 million suggests limited equity cushion for funding ongoing operations. Investors should monitor the company's ability to secure non-dilutive funding or partnership deals to extend its runway.

Growth Trends And Dividend Policy

As a pre-revenue biotech, Valerio has no dividend policy and reinvests all resources into pipeline development. Growth prospects hinge entirely on clinical milestones for AsiDNA and preclinical candidates. The company's future revenue potential depends on successful trial outcomes and subsequent licensing or commercialization deals in the oncology market.

Valuation And Market Expectations

The market values Valerio at EUR 10.0 million, reflecting high risk given its clinical-stage pipeline and negative earnings. The beta of 1.835 indicates significant volatility versus the broader market. Valuation appears to discount future pipeline success rather than current fundamentals, with investors pricing in binary outcomes from ongoing trials.

Strategic Advantages And Outlook

Valerio's focus on DNA repair mechanisms provides scientific differentiation in oncology, though clinical validation remains pending. Strategic collaborations mitigate some development risks. The outlook remains highly speculative—positive trial data could dramatically revalue the company, while setbacks may necessitate additional financing at unfavorable terms. The 2023 rebranding suggests efforts to sharpen its therapeutic focus.

Sources

Company description, financial data from EURONEXT Paris filings

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