investorscraft@gmail.com

Intrinsic ValueBiotest AG (BIO3.DE)

Previous Close28.40
Intrinsic Value
Upside potential
Previous Close
28.40

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

Biotest AG operates in the biotechnology sector, specializing in the development, manufacturing, and commercialization of plasma-derived and biological medicines. The company’s core revenue model is driven by its diversified portfolio of therapeutic products targeting hematology, clinical immunology, and intensive care medicine. Key offerings include Haemoctin and Haemonine for hemophilia, Cytotect CP for cytomegalovirus infections, and Pentaglobin for bacterial infections, positioning Biotest as a niche player in specialized therapeutic areas. The company operates through three segments—Therapy, Plasma & Services, and Other—leveraging its expertise in plasma protein therapies to serve global markets. Biotest’s strategic acquisition by Grifols, S.A. in 2022 has strengthened its market position, providing access to broader distribution networks and enhanced R&D capabilities. Despite competition from larger biopharmaceutical firms, Biotest maintains a competitive edge through its focus on rare and critical care treatments, supported by a vertically integrated supply chain from plasma collection to final product delivery. Its presence in Germany and international markets underscores its role as a key supplier in the plasma-derived therapeutics sector.

Revenue Profitability And Efficiency

Biotest reported revenue of €726.2 million for the period, with net income of €26.4 million, reflecting a modest but stable profitability margin. The company’s operating cash flow stood at €60.9 million, indicating efficient cash generation from core operations. Capital expenditures of €28.7 million suggest ongoing investments in production and R&D, aligning with its growth strategy in plasma-derived therapies.

Earnings Power And Capital Efficiency

Diluted EPS of €0.71 demonstrates Biotest’s ability to translate revenue into shareholder value, albeit at a conservative pace. The company’s capital efficiency is supported by its focused therapeutic portfolio and operational synergies post-acquisition by Grifols, though further scalability will depend on market penetration and pipeline advancements.

Balance Sheet And Financial Health

Biotest’s balance sheet shows €107.8 million in cash and equivalents against total debt of €597.2 million, reflecting a leveraged but manageable financial structure. The Grifols acquisition likely provides financial stability, but debt levels warrant monitoring for long-term sustainability, especially given the capital-intensive nature of biotech operations.

Growth Trends And Dividend Policy

Growth is anchored in plasma therapy demand, with a dividend payout of €0.04 per share signaling a cautious return policy. The company’s pipeline, including Trimodulin for COVID-19 and pneumonia, could drive future revenue, though near-term growth may be tempered by R&D timelines and regulatory hurdles.

Valuation And Market Expectations

With a market cap of €1.44 billion and a low beta of 0.085, Biotest is perceived as a stable but low-growth investment. Valuation reflects its niche market position and reliance on Grifols’ strategic direction, with limited volatility compared to broader biotech peers.

Strategic Advantages And Outlook

Biotest’s integration into Grifols enhances its competitive positioning through shared resources and expanded market access. The company’s focus on rare diseases and critical care therapies provides resilience against generic competition. Long-term success hinges on pipeline execution and plasma supply stability, with Grifols’ backing offering a strategic cushion.

Sources

Company filings, Grifols investor relations, market 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