investorscraft@gmail.com

Intrinsic Value4D pharma plc (DDDD.L)

Previous Close£16.66
Intrinsic Value
Upside potential
Previous Close
£16.66

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

4D pharma plc is a UK-based biotechnology company specializing in the development of live biotherapeutic products (LBPs) for a range of diseases, including oncology, central nervous system disorders, and gastrointestinal conditions. The company leverages its proprietary MicroRx platform to identify and develop novel LBPs, which are designed to modulate the human microbiome for therapeutic benefit. 4D pharma operates in the highly competitive and research-intensive biotech sector, where its focus on microbiome-based therapies positions it as a niche player with potential for disruptive innovation. The company has established strategic collaborations with industry leaders such as Merck KGaA, Pfizer, and Merck & Co., enhancing its credibility and access to resources for clinical development. Despite its innovative approach, 4D pharma faces significant challenges typical of early-stage biotech firms, including high R&D costs, regulatory hurdles, and the need for successful clinical validation to achieve commercialization.

Revenue Profitability And Efficiency

In FY 2021, 4D pharma reported minimal revenue of £718,000, primarily from collaborations, while net losses widened to £31.9 million. The company's operating cash flow was negative £37.9 million, reflecting heavy investment in R&D and clinical trials. Capital expenditures were modest at £279,000, indicating a focus on leveraging external partnerships rather than internal infrastructure.

Earnings Power And Capital Efficiency

The company's diluted EPS of -£0.30 underscores its pre-revenue stage, with earnings heavily constrained by R&D expenses. 4D pharma's capital efficiency is challenged by its reliance on external funding and collaborations to advance its pipeline, as evidenced by its negative operating cash flow and net income.

Balance Sheet And Financial Health

As of December 2021, 4D pharma held £20.9 million in cash and equivalents, against total debt of £12.8 million. The limited cash reserves relative to its cash burn rate suggest a need for additional financing to sustain operations and advance its clinical programs. The balance sheet reflects the financial fragility typical of developmental-stage biotech firms.

Growth Trends And Dividend Policy

4D pharma's growth is entirely pipeline-driven, with no commercial products yet generating revenue. The company does not pay dividends, reinvesting all available resources into R&D and clinical trials. Future growth hinges on successful clinical outcomes and strategic partnerships to bring its LBPs to market.

Valuation And Market Expectations

With a market capitalization near zero, investor sentiment appears highly skeptical of the company's prospects. The lack of revenue and persistent losses align with the high-risk profile of early-stage biotech investments, where valuation is largely speculative and tied to clinical milestones.

Strategic Advantages And Outlook

4D pharma's strategic collaborations with major pharmaceutical firms provide validation and resource access, but its long-term viability depends on clinical success and commercialization. The company's focus on microbiome therapeutics offers differentiation, but the path to profitability remains uncertain given the sector's high failure rates and lengthy development timelines.

Sources

Company filings, London Stock Exchange disclosures

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