investorscraft@gmail.com

Intrinsic ValueAlliance Pharma plc (APH.L)

Previous Close£64.70
Intrinsic Value
Upside potential
Previous Close
£64.70

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

Alliance Pharma plc is a UK-based pharmaceutical company specializing in the acquisition, marketing, and distribution of consumer healthcare and prescription medicine products across Europe, the Middle East, Africa, the Asia Pacific, China, and the Americas. The company operates in the specialty and generic drug sector, leveraging a portfolio of approximately 80 branded products, including Aloclair, Anbesol, and Kelo-cote, alongside medical devices and supplements. Its revenue model hinges on strategic brand acquisitions and lifecycle management, targeting niche therapeutic areas with limited competition. Alliance Pharma differentiates itself through a diversified product mix, combining over-the-counter consumer healthcare with prescription medicines, which provides resilience against market volatility. The company’s focus on established brands with strong consumer loyalty enhances its market positioning, though it faces challenges from regulatory pressures and generic competition. Its geographic diversification mitigates regional risks, while partnerships and licensing agreements bolster its growth in emerging markets.

Revenue Profitability And Efficiency

In its latest fiscal year, Alliance Pharma reported revenue of £178.8 million (GBp), reflecting its steady market presence, though net income stood at a loss of £10.7 million (GBp), impacted by operational or one-time costs. Operating cash flow of £38.7 million (GBp) suggests underlying business efficiency, while modest capital expenditures of £0.8 million (GBp) indicate a lean investment approach. The diluted EPS of -0.0199 underscores profitability challenges requiring scrutiny.

Earnings Power And Capital Efficiency

The company’s negative net income and EPS highlight near-term earnings pressure, possibly due to acquisition integration costs or regulatory hurdles. However, its operating cash flow remains robust, signaling core operational strength. With a capital-light model, Alliance Pharma prioritizes cash generation over heavy reinvestment, though sustained profitability improvements will be critical to justify its market position.

Balance Sheet And Financial Health

Alliance Pharma maintains a balanced liquidity position, with £32.4 million (GBp) in cash and equivalents against £95.7 million (GBp) in total debt. The debt level is manageable given its cash flow, but the absence of dividends suggests a conservative approach to capital allocation. Investors should monitor leverage ratios and potential refinancing needs in a higher-rate environment.

Growth Trends And Dividend Policy

Growth appears muted, with no dividend payouts reflecting a focus on debt management or reinvestment. The company’s strategy leans on organic brand expansion and selective acquisitions, though recent net losses warrant caution. Long-term trends will depend on its ability to stabilize profitability and capitalize on its diversified portfolio.

Valuation And Market Expectations

With a market cap of £349.7 million (GBp) and a beta of 0.576, Alliance Pharma is viewed as a lower-volatility healthcare stock. The negative earnings and lack of dividends may weigh on valuation multiples, but its niche focus and cash flow potential could attract investors seeking turnaround opportunities in the specialty pharma space.

Strategic Advantages And Outlook

Alliance Pharma’s strengths lie in its diversified brand portfolio and geographic reach, which provide stability amid sector headwinds. However, operational execution and cost management will be pivotal to restoring profitability. The outlook remains cautious, with success hinging on strategic acquisitions, regulatory navigation, and market expansion in underpenetrated regions.

Sources

Company filings, London Stock Exchange 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