investorscraft@gmail.com

Intrinsic ValueNicox S.A. (COX.PA)

Previous Close0.58
Intrinsic Value
Upside potential
Previous Close
0.58

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2022 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Nicox S.A. is a France-based biotechnology company specializing in ophthalmology, focusing on innovative treatments for ocular conditions such as glaucoma, blepharitis, and allergic conjunctivitis. The company's revenue model hinges on clinical-stage drug development, with key candidates like NCX 470 (a nitric oxide-donating prostaglandin analog) and NCX 4251 (a fluticasone formulation) progressing through late-stage trials. Nicox also commercializes approved products, including VYZULTA for glaucoma and ZERVIATE for allergic conjunctivitis, though its primary value driver remains its pipeline. Operating in the competitive global ophthalmology market, Nicox differentiates itself through nitric oxide-donating technology, which aims to enhance efficacy and tolerability. The company collaborates with international partners to expand its reach but faces significant R&D risks typical of biotech firms. Its market position is that of a niche innovator, with success contingent on clinical outcomes and regulatory approvals.

Revenue Profitability And Efficiency

Nicox reported revenue of €5.2 million in FY 2022, primarily from collaborations and product sales, but posted a net loss of €27.8 million due to high R&D expenses. Operating cash flow was negative €23.1 million, reflecting the capital-intensive nature of clinical trials. The absence of positive EPS underscores its pre-commercial stage for key pipeline assets.

Earnings Power And Capital Efficiency

The company’s earnings power remains constrained by its reliance on funding clinical development, with no near-term profitability expected until key products like NCX 470 achieve commercialization. Capital efficiency is challenged by negative operating cash flow, though its €27.7 million cash position provides near-term runway.

Balance Sheet And Financial Health

Nicox held €27.7 million in cash and equivalents against €21.3 million in total debt at FY 2022-end, suggesting a manageable leverage position. However, persistent cash burn necessitates future financing to sustain operations, given its €23.1 million annual operating cash outflow.

Growth Trends And Dividend Policy

Growth hinges on clinical milestones, particularly NCX 470’s Phase 3 results. No dividends are paid, as the company reinvests all resources into R&D. Partnering deals or licensing agreements could provide non-dilutive funding to extend its runway.

Valuation And Market Expectations

With a market cap of €29 million, Nicox is valued as a high-risk biotech play. Investors likely price in low odds of pipeline success, given its cash burn and unproven commercial scalability. The stock’s beta near 1 indicates market-average volatility.

Strategic Advantages And Outlook

Nicox’s nitric oxide platform offers differentiation, but execution risks are high. Near-term catalysts include Phase 3 data for NCX 470, while long-term viability depends on securing commercialization partnerships or additional funding. The outlook remains speculative pending clinical and regulatory progress.

Sources

Company filings, Bloomberg

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2023202420252026202720282029203020312032203320342035203620372038203920402041204220432044204520462047

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