investorscraft@gmail.com

Intrinsic ValueClovis Oncology, Inc. (C6O.DE)

Previous Close0.09
Intrinsic Value
Upside potential
Previous Close
0.09

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2021 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Clovis Oncology, Inc. is a biopharmaceutical company specializing in the development and commercialization of targeted anti-cancer therapies. Its flagship product, Rubraca (rucaparib), is a PARP inhibitor approved for recurrent ovarian, fallopian tube, and primary peritoneal cancers, as well as metastatic castration-resistant prostate cancer in the U.S. The company operates in a highly competitive oncology sector, where precision medicine and targeted therapies are increasingly pivotal. Clovis leverages strategic partnerships, including collaborations with Pfizer, AstraZeneca, and Bristol Myers Squibb, to enhance its R&D capabilities and market reach. Despite its niche focus, the company faces intense competition from larger oncology-focused biopharma firms with broader pipelines and greater financial resources. Clovis’s revenue model relies heavily on Rubraca’s commercialization, supplemented by licensing agreements and clinical collaborations. The company’s pipeline includes investigational drugs like lucitanib (an angiogenesis inhibitor) and FAP-2286 (a radionuclide therapy), which aim to address unmet needs in solid tumors. However, its market position remains constrained by limited product diversification and reliance on a single commercialized therapy.

Revenue Profitability And Efficiency

In FY 2021, Clovis reported revenue of €148.8 million, primarily driven by Rubraca sales. However, the company posted a net loss of €264.5 million, reflecting high R&D and commercialization costs. Operating cash flow was negative at €196.1 million, underscoring ongoing cash burn. Capital expenditures were minimal (€0.3 million), indicating a lean operational structure focused on drug development rather than physical infrastructure.

Earnings Power And Capital Efficiency

Clovis’s diluted EPS of -€2.29 highlights its unprofitability, with earnings power constrained by significant R&D investments and commercialization expenses. The company’s capital efficiency is challenged by its reliance on a single commercial product and the capital-intensive nature of oncology drug development. Strategic collaborations provide some offset but do not yet translate to sustainable earnings.

Balance Sheet And Financial Health

Clovis held €143.4 million in cash and equivalents at year-end 2021, against total debt of €638.4 million. The high debt burden and persistent operating losses raise concerns about liquidity and long-term solvency. The company’s financial health is precarious, with limited flexibility to fund ongoing operations without additional capital raises or restructuring.

Growth Trends And Dividend Policy

Clovis’s growth hinges on Rubraca’s market expansion and pipeline advancements, but revenue growth remains uncertain amid competitive pressures. The company does not pay dividends, reflecting its focus on reinvesting limited resources into R&D and commercialization efforts. Future growth may depend on successful clinical trials and regulatory approvals for its investigational therapies.

Valuation And Market Expectations

With a market cap of €13.2 million, Clovis is valued as a high-risk biotech play. Investors likely price in significant uncertainty around its ability to achieve profitability or secure additional funding. The low beta (0.66) suggests muted correlation with broader markets, typical of niche biotech firms with binary outcomes.

Strategic Advantages And Outlook

Clovis’s strategic advantages include its focused oncology pipeline and partnerships with industry leaders. However, its outlook is clouded by financial instability and reliance on Rubraca. Success for lucitanib or FAP-2286 could improve prospects, but the company faces an uphill battle to achieve sustainable profitability in a crowded and capital-intensive sector.

Sources

Company filings, Bloomberg

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2022202320242025202620272028202920302031203220332034203520362037203820392040204120422043204420452046

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