investorscraft@gmail.com

Intrinsic ValueBiofrontera AG (B8F.DE)

Previous Close6.80
Intrinsic Value
Upside potential
Previous Close
6.80

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

Biofrontera AG operates as a biopharmaceutical company specializing in dermatological treatments, with a focus on actinic keratoses and antibiotic-resistant bacterial infections. Its flagship products, Ameluz and BF-RhodoLED, combine photodynamic therapy with proprietary light sources, offering targeted solutions for skin conditions. The company has carved a niche in the dermatology market by leveraging its expertise in photodynamic therapy, supported by strategic partnerships such as its collaboration with Maruho Co., Ltd. Biofrontera primarily serves the U.S., European, and Israeli markets, positioning itself as a specialized player in dermatological innovation. The company’s product pipeline, including Belixos and Xepi, reflects its commitment to addressing unmet medical needs in skin care. Despite competition from larger pharmaceutical firms, Biofrontera maintains a differentiated presence through its focus on photodynamic therapy and localized treatments.

Revenue Profitability And Efficiency

Biofrontera reported revenue of €32.2 million in FY 2023, reflecting its commercial traction in dermatological therapies. The company posted a net loss of €369,000, with diluted EPS of -€0.0058, indicating ongoing challenges in achieving profitability. Operating cash flow was negative at €1.9 million, though capital expenditures remained modest at €912,000, suggesting disciplined spending amid revenue generation efforts.

Earnings Power And Capital Efficiency

The company’s earnings power is constrained by its narrow profitability, with a net loss in FY 2023. However, its capital efficiency is supported by controlled capital expenditures and a focus on commercializing existing products rather than heavy R&D reinvestment. The collaboration with Maruho may enhance future earnings potential through expanded market access.

Balance Sheet And Financial Health

Biofrontera’s balance sheet shows €3.1 million in cash and equivalents against total debt of €1.1 million, indicating a manageable leverage position. The modest debt level and liquidity provide flexibility, though the negative operating cash flow warrants monitoring for sustained financial stability.

Growth Trends And Dividend Policy

Revenue growth remains a priority, with the company focusing on expanding its dermatological product portfolio. Biofrontera does not pay dividends, reinvesting resources into commercialization and potential pipeline development. Future growth may hinge on successful product adoption and partnership-driven market expansion.

Valuation And Market Expectations

With a market cap of €20.7 million, Biofrontera trades at a low revenue multiple, reflecting investor skepticism about near-term profitability. The beta of 0.638 suggests lower volatility relative to the market, but the stock’s valuation is likely tied to execution risks in scaling its niche therapies.

Strategic Advantages And Outlook

Biofrontera’s strategic advantage lies in its specialized photodynamic therapy products, which address specific dermatological needs. The outlook depends on commercial execution, partnership synergies, and pipeline progress. Success in these areas could improve profitability, but the company remains a high-risk, high-reward proposition in the biopharmaceutical sector.

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