investorscraft@gmail.com

Intrinsic ValueDBV Technologies S.A. (DBV.PA)

Previous Close3.81
Intrinsic Value
Upside potential
Previous Close
3.81

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

DBV Technologies S.A. is a clinical-stage biopharmaceutical company specializing in epicutaneous immunotherapy (EPIT) for food allergies and other immunological conditions. Its flagship product, Viaskin Peanut, targets peanut allergies in children and adolescents, having completed Phase III trials. The company also explores treatments for cow's milk and egg allergies, alongside early-stage programs for Crohn's disease, celiac disease, and type I diabetes. DBV collaborates with Nestlé Health Science to develop diagnostic tools for non-IgE mediated allergies. Operating in the competitive biotechnology sector, DBV differentiates itself through its proprietary EPIT platform, which delivers allergens through the skin rather than traditional oral or injectable routes. This approach aims to improve safety and compliance, particularly in pediatric populations. Despite its innovative pipeline, DBV faces challenges typical of clinical-stage biotechs, including regulatory hurdles and the need for additional funding to advance its programs. The company’s market position hinges on the success of Viaskin Peanut, which could address a significant unmet need in allergy treatment if approved.

Revenue Profitability And Efficiency

In FY 2023, DBV Technologies reported revenue of €15.7 million, primarily from collaborations and grants, while net losses widened to €72.7 million. The company’s operating cash flow was negative €104.5 million, reflecting heavy R&D investments. Capital expenditures were modest at €2.3 million, indicating a focus on clinical development rather than infrastructure. The lack of profitability underscores its pre-commercial stage.

Earnings Power And Capital Efficiency

DBV’s diluted EPS of -€0.71 highlights its earnings challenges as it advances clinical programs. The company’s capital efficiency is constrained by high R&D costs, with no near-term revenue from product sales. Its ability to secure additional funding or partnerships will be critical to sustaining operations and progressing its pipeline.

Balance Sheet And Financial Health

DBV ended 2023 with €32.5 million in cash and equivalents, alongside €7.8 million in total debt. The negative operating cash flow raises liquidity concerns, suggesting the need for capital raises or strategic collaborations to fund ongoing trials. The balance sheet reflects a typical biotech profile: asset-light but reliant on external financing.

Growth Trends And Dividend Policy

Growth prospects hinge on regulatory milestones for Viaskin Peanut and progress in earlier-stage programs. DBV does not pay dividends, reinvesting all resources into R&D. Investor returns will depend on clinical successes and eventual commercialization.

Valuation And Market Expectations

With a market cap of €204.5 million, DBV trades at a significant premium to revenue, reflecting speculative optimism around its pipeline. The low beta (0.24) suggests limited correlation with broader markets, typical of niche biotech firms.

Strategic Advantages And Outlook

DBV’s EPIT platform offers a differentiated approach to allergy treatment, with potential safety advantages. However, regulatory and funding risks persist. Near-term catalysts include Viaskin Peanut’s regulatory pathway, while long-term success depends on pipeline diversification and commercialization capabilities.

Sources

Company filings, Euronext Paris 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