investorscraft@gmail.com

Intrinsic ValueDBV Technologies S.A. (DBVT)

Previous Close$9.87
Intrinsic Value
Upside potential
Previous Close
$9.87

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 innovative treatments for food allergies, particularly peanut allergies, through its proprietary Viaskin technology platform. The company focuses on developing epicutaneous immunotherapy (EPIT), a non-invasive method that delivers allergens through the skin to modulate the immune system. DBV operates in the highly competitive biotech sector, targeting unmet medical needs in pediatric and adult allergy markets. Its lead candidate, Viaskin Peanut, aims to address a significant patient population with limited treatment options, positioning DBV as a potential pioneer in allergy immunotherapy. The company’s revenue model relies heavily on clinical milestones, partnerships, and future commercialization, with no approved products currently generating substantial income. DBV’s market position hinges on successful clinical outcomes and regulatory approvals, which would differentiate it from traditional oral or injectable therapies. The company faces competition from larger pharmaceutical firms but benefits from its specialized focus and first-mover potential in EPIT.

Revenue Profitability And Efficiency

DBV Technologies reported minimal revenue of $2.6 million for FY 2024, primarily from collaboration agreements, while net losses widened to -$113.9 million. The diluted EPS of -$5.9 reflects ongoing R&D expenditures and lack of commercial-scale operations. Operating cash flow was -$104.5 million, underscoring the company’s heavy investment in clinical trials and pipeline development. Capital expenditures remained modest at -$2.3 million, indicating limited infrastructure spending.

Earnings Power And Capital Efficiency

The company’s negative earnings and cash flow highlight its pre-revenue stage, with capital primarily allocated to advancing Viaskin Peanut through regulatory milestones. DBV’s ability to sustain operations depends on securing additional funding or partnerships, as current cash reserves of $32.5 million may not cover prolonged clinical development cycles. Efficiency metrics are skewed by high R&D intensity, typical of clinical-stage biotech firms.

Balance Sheet And Financial Health

DBV maintains a lean balance sheet with $32.5 million in cash and equivalents against $7.8 million in total debt, suggesting manageable leverage. However, the absence of recurring revenue streams raises liquidity concerns, necessitating future capital raises. The equity base of 19.2 million shares provides flexibility for dilution if needed, though investor tolerance for further losses may be tested.

Growth Trends And Dividend Policy

Growth prospects hinge entirely on Viaskin Peanut’s regulatory approval and commercialization, with no near-term revenue diversification. DBV does not pay dividends, consistent with its focus on reinvesting resources into clinical development. The company’s trajectory will likely remain volatile until pivotal trial results or partnership announcements materialize.

Valuation And Market Expectations

Market valuation reflects high-risk speculation on DBV’s pipeline potential, with no earnings multiples applicable. Investors price in binary outcomes tied to regulatory milestones, leading to elevated volatility. The absence of commercial revenue limits traditional valuation metrics, placing emphasis on clinical progress and partnership deals.

Strategic Advantages And Outlook

DBV’s EPIT platform offers a differentiated approach to allergy treatment, with potential safety and compliance advantages over injectables. However, the outlook remains uncertain pending FDA feedback and trial outcomes. Success could position DBV as a niche leader, while setbacks may necessitate strategic pivots or M&A activity. The company’s narrow focus demands flawless execution to justify its standalone viability.

Sources

Company 10-K, investor filings

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