investorscraft@gmail.com

Intrinsic ValueBRAIN Biotech AG (BNN.DE)

Previous Close2.32
Intrinsic Value
Upside potential
Previous Close
2.32

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

BRAIN Biotech AG operates in the biotechnology sector, specializing in enzyme and bioactive compound development for industrial and consumer applications. The company’s BioScience segment focuses on natural ingredients for food, cosmetics, and chemical industries, while its BioIndustrial segment develops biocatalysts and microorganisms for industrial processes, including CO2 recycling and metal extraction. BRAIN Biotech leverages strategic partnerships, such as with AnalytiCon Discovery and Roquette, to enhance its innovation pipeline in sweeteners and functional ingredients. Its market position is defined by niche expertise in bio-based solutions, targeting sustainability-driven demand in chemical and consumer goods sectors. The company’s dual-segment approach balances high-margin specialty products with scalable industrial applications, though its small scale relative to global peers limits broader market penetration.

Revenue Profitability And Efficiency

BRAIN Biotech reported revenue of €54.6 million in the latest fiscal period, but net losses widened to €11.1 million, reflecting ongoing R&D investments and operational challenges. Negative operating cash flow (€3.6 million) and modest capital expenditures (€1.6 million) suggest constrained liquidity, though a cash reserve of €27.2 million provides near-term stability. The diluted EPS of -€0.51 underscores profitability hurdles.

Earnings Power And Capital Efficiency

The company’s negative earnings and cash flow indicate limited near-term earnings power, with R&D and partnerships driving capital allocation. Debt of €12.8 million is manageable relative to cash reserves, but recurring losses raise questions about capital efficiency. Strategic collaborations may improve returns if commercialized successfully.

Balance Sheet And Financial Health

BRAIN Biotech maintains a conservative balance sheet with €27.2 million in cash against €12.8 million in total debt, suggesting adequate liquidity. However, persistent operating losses and cash burn necessitate careful monitoring. The absence of dividends aligns with its growth-focused reinvestment strategy.

Growth Trends And Dividend Policy

Growth is tied to commercializing its bio-based solutions, though recent financials show limited top-line expansion. No dividends are paid, reflecting reinvestment priorities. The company’s partnerships and niche applications offer growth potential, but execution risks remain.

Valuation And Market Expectations

With a market cap of €45.9 million and negative earnings, valuation hinges on future commercialization success. A beta of 0.78 suggests lower volatility than the broader market, possibly due to its specialized focus.

Strategic Advantages And Outlook

BRAIN Biotech’s expertise in bio-innovation and sustainability aligns with global trends, but scalability challenges persist. Partnerships and pipeline development are critical to converting R&D into profitable revenue streams. The outlook remains speculative pending clearer commercial traction.

Sources

Company filings, Deutsche Börse 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