investorscraft@gmail.com

Intrinsic ValueArecor Therapeutics plc (AREC.L)

Previous Close£81.50
Intrinsic Value
Upside potential
Previous Close
£81.50

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

Arecor Therapeutics plc is a biopharmaceutical company specializing in advanced formulation technologies to enhance therapeutic products, primarily in diabetes care. Its proprietary Arestat platform enables the development of ultra-rapid and ultra-concentrated insulin formulations, such as AT247 and AT278, targeting Type I and Type II diabetes patients. The company operates in the competitive biotechnology sector, leveraging its innovation to differentiate itself from traditional insulin producers. Arecor collaborates with pharmaceutical and biotech firms to reformulate existing therapies, enhancing efficacy and patient convenience. This dual approach—proprietary product development and partnership-driven reformulations—positions Arecor as a niche player with growth potential in the expanding diabetes market. The company’s focus on rapid-acting insulin solutions addresses unmet needs in diabetes management, offering a strategic advantage in a sector dominated by slower-acting alternatives. Its UK-based operations provide access to European and global markets, though it faces competition from larger, established pharmaceutical firms.

Revenue Profitability And Efficiency

Arecor reported revenue of 5.05 million GBp for the period, reflecting its early-stage commercialization efforts. The company posted a net loss of 10.24 million GBp, underscoring its investment-heavy phase in R&D and product development. Operating cash flow was negative at 9.16 million GBp, indicative of its pre-revenue status and reliance on funding to sustain operations. Capital expenditures were minimal at 23,000 GBp, suggesting a lean operational model focused on intellectual property rather than physical infrastructure.

Earnings Power And Capital Efficiency

The diluted EPS of -0.33 GBp highlights the company’s current lack of profitability, typical of biotech firms in the development stage. Arecor’s capital efficiency is constrained by its negative earnings, with resources directed toward advancing its pipeline and Arestat platform. The company’s ability to monetize its technology through partnerships or proprietary products will be critical to improving its earnings power in the medium term.

Balance Sheet And Financial Health

Arecor maintains a modest cash position of 3.24 million GBp, which may require additional financing to support its burn rate. Total debt is relatively low at 232,000 GBp, reducing near-term liquidity risks. However, the company’s negative cash flow and limited revenue streams necessitate careful capital management to avoid financial strain as it progresses through clinical trials and regulatory milestones.

Growth Trends And Dividend Policy

Arecor is in a high-growth phase, prioritizing R&D and pipeline expansion over shareholder returns, as evidenced by its lack of dividend payments. The company’s growth trajectory hinges on successful clinical outcomes and commercialization of its insulin formulations. Given its pre-revenue status, dividend issuance is unlikely in the near term, with reinvestment remaining the primary focus.

Valuation And Market Expectations

With a market cap of approximately 15.67 million GBp and a negative beta of -0.402, Arecor is viewed as a speculative investment with low correlation to broader market movements. The valuation reflects investor expectations for future product approvals and partnerships, though the absence of profitability tempers near-term optimism. The stock’s performance will likely hinge on clinical progress and regulatory updates.

Strategic Advantages And Outlook

Arecor’s proprietary Arestat platform and focus on rapid-acting insulin formulations provide a competitive edge in diabetes care. The company’s partnership model mitigates some development risks while offering revenue potential. However, its outlook depends on successful clinical trials, regulatory approvals, and market adoption. Long-term success will require scaling operations and securing strategic alliances to commercialize its innovations effectively.

Sources

Company filings, London Stock Exchange disclosures

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