investorscraft@gmail.com

Intrinsic ValueAptorum Group Limited (APM.PA)

Previous Close3.21
Intrinsic Value
Upside potential
Previous Close
3.21

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

Aptorum Group Limited is a biopharmaceutical company focused on discovering, developing, and commercializing therapeutic products for infectious diseases and cancer. The company operates through two segments: Therapeutics and Non-Therapeutics, with a diversified pipeline targeting neuroblastoma, COVID-19, bacterial infections, and metabolic disorders. Aptorum leverages systematic drug screening and microbiome-based research to identify novel treatments, positioning itself in high-growth areas like oncology and infectious diseases. Its diagnostic and therapeutic projects span neurology, gastroenterology, and women's health, enhancing its market relevance. Despite its early-stage pipeline, Aptorum’s multi-indication approach and clinic operations provide a foundation for future commercialization. The company operates in a competitive biotech landscape, where differentiation hinges on clinical success and strategic partnerships. Its London base offers access to European and global markets, though its small market cap reflects its developmental-stage status.

Revenue Profitability And Efficiency

In FY 2022, Aptorum reported revenue of €1.3 million, with a net income of €1.64 million, driven by non-operational gains. However, operating cash flow was negative at €-12.3 million, reflecting heavy R&D investments. Capital expenditures were modest at €-0.19 million, indicating a lean operational model focused on pipeline advancement rather than infrastructure.

Earnings Power And Capital Efficiency

The company’s diluted EPS of €4.59 is skewed by one-time items, masking underlying operational losses. Negative cash flow from operations highlights reliance on external funding. Aptorum’s capital efficiency is constrained by its pre-revenue stage, with returns contingent on clinical milestones and future commercialization.

Balance Sheet And Financial Health

Aptorum held €1.88 million in cash against €6.85 million in total debt at FYE 2022, signaling liquidity pressure. The balance sheet reflects a high-risk profile typical of biotech firms, with solvency dependent on successful fundraising or pipeline progress.

Growth Trends And Dividend Policy

Aptorum’s growth is tied to clinical trials and regulatory approvals, with no dividends paid. The absence of recurring revenue underscores its speculative nature, though pipeline diversification offers multiple catalysts for value creation.

Valuation And Market Expectations

With a market cap of €8.82 million and negative beta, Aptorum is priced as a high-risk, high-reward play. Investors likely discount its valuation until clinical data validates its pipeline.

Strategic Advantages And Outlook

Aptorum’s strengths lie in its broad pipeline and research platforms, but execution risk is high. Near-term success hinges on advancing key assets like SACT-1 and ALS-4. Partnerships or licensing deals could mitigate funding gaps, though the outlook remains speculative pending clinical progress.

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