investorscraft@gmail.com

Intrinsic ValueDestiny Pharma plc (DEST.L)

Previous Close£3.00
Intrinsic Value
Upside potential
Previous Close
£3.00

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2023 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Destiny Pharma plc is a UK-based biotechnology firm specializing in novel anti-infective therapies, targeting high-need areas such as antibiotic-resistant infections and surgical site prevention. The company’s pipeline includes NTCD-M3 for recurrent C. difficile infections, XF-73 Nasal for staphylococcal infections, and preclinical candidates like SPOR-COV for viral respiratory diseases. Its revenue model hinges on strategic collaborations, licensing agreements, and clinical milestones, positioning it in the competitive infectious disease therapeutics market. Destiny Pharma differentiates itself through its XF drug platform, which disrupts bacterial biofilms and combats resistance, addressing critical gaps in global antimicrobial stewardship. Partnerships with academic institutions and China Medical System Holdings bolster its R&D capabilities and commercialization potential. Despite being a clinical-stage company, its focus on high-mortality infections provides a compelling market opportunity, though commercialization risks remain inherent in biotech development.

Revenue Profitability And Efficiency

Destiny Pharma reported revenue of 831,552 GBp in FY 2023, likely from collaboration agreements, but posted a net loss of -5,657,036 GBp, reflecting heavy R&D investments. Operating cash flow was negative at -5,184,718 GBp, with capital expenditures at -80,844 GBp, underscoring its pre-revenue stage and reliance on funding to advance clinical programs.

Earnings Power And Capital Efficiency

The company’s diluted EPS of -0.0624 GBp highlights its current lack of earnings power, typical of clinical-stage biotechs. Capital efficiency is constrained by high burn rates for trials, though its debt-free balance sheet and 6,382,603 GBp in cash provide runway for near-term operations.

Balance Sheet And Financial Health

Destiny Pharma maintains a robust liquidity position with 6,382,603 GBp in cash and no debt, offering flexibility to fund ongoing trials. However, consistent operating losses and negative cash flows necessitate future financing to sustain development efforts.

Growth Trends And Dividend Policy

Growth hinges on clinical progress, particularly Phase III NTCD-M3 and Phase II XF-73 Nasal. The company does not pay dividends, reinvesting all resources into pipeline advancement and partnership-driven expansion.

Valuation And Market Expectations

With a market cap of 2,873,118 GBp and a beta of 0.22, Destiny Pharma is priced as a high-risk, high-reward biotech play. Investors likely anticipate milestone-driven catalysts, though valuation remains speculative pending clinical outcomes.

Strategic Advantages And Outlook

Destiny Pharma’s XF platform and focus on antimicrobial resistance provide a niche advantage, but success depends on trial data and regulatory approvals. Partnerships and a debt-free structure are strengths, but the outlook remains contingent on funding and pipeline execution.

Sources

Company filings, London Stock Exchange disclosures

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2024202520262027202820292030203120322033203420352036203720382039204020412042204320442045204620472048

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