investorscraft@gmail.com

Intrinsic ValueDiurnal Group plc (DNL.L)

Previous Close£27.30
Intrinsic Value
Upside potential
Previous Close
£27.30

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

Diurnal Group plc is a UK-based specialty pharmaceutical company focused on developing hormone replacement therapies for chronic endocrine disorders. The company’s core revenue model relies on advancing its clinical-stage pipeline, including Chronocort for congenital adrenal hyperplasia and adrenal insufficiency, as well as Ditest for hypogonadism. Operating in the niche but critical field of endocrine therapeutics, Diurnal targets rare and underserved conditions, positioning itself as a specialist in oral hormone formulations. Its lead product, Alkindi (hydrocortisone granules), addresses pediatric adrenal insufficiency, while Chronocort aims to improve cortisol replacement therapy. The company’s early-stage candidates, such as siRNA for Cushing’s syndrome and T3 modified for hypothyroidism, further diversify its pipeline. Diurnal competes in a specialized segment dominated by larger pharma players but differentiates itself through targeted innovation and patient-centric formulations. The company’s strategic focus on rare endocrine diseases provides a defensible niche, though commercialization success hinges on regulatory approvals and market adoption.

Revenue Profitability And Efficiency

Diurnal reported revenue of £4.68 million for FY 2022, primarily driven by Alkindi sales, but posted a net loss of £16.57 million, reflecting heavy R&D investments. Operating cash flow was negative £18.79 million, underscoring the company’s pre-commercial stage, while capital expenditures remained minimal at £118,000. The diluted EPS of -9.79p highlights ongoing losses as the company prioritizes pipeline development over near-term profitability.

Earnings Power And Capital Efficiency

With no debt and £34.04 million in cash, Diurnal maintains a clean balance sheet, allowing flexibility to fund clinical trials. However, the negative operating cash flow and net income indicate limited earnings power until key products gain regulatory approval and scale commercially. Capital efficiency is constrained by high R&D burn rates typical of clinical-stage biopharma firms.

Balance Sheet And Financial Health

Diurnal’s financial health is supported by a debt-free structure and £34.04 million in cash reserves, providing a runway for ongoing operations. The absence of leverage reduces financial risk, but the company’s reliance on equity financing or partnerships for future funding remains a consideration given its pre-revenue status for most pipeline assets.

Growth Trends And Dividend Policy

Growth hinges on advancing Chronocort and Ditest through late-stage trials and expanding Alkindi’s market reach. Diurnal does not pay dividends, reinvesting all resources into R&D. The company’s trajectory depends on regulatory milestones and commercialization success, with revenue growth likely to remain volatile until key products achieve broader adoption.

Valuation And Market Expectations

With a market cap not quantified in the data and a beta of 0.35, Diurnal is perceived as a high-risk, low-correlation biotech play. Investors likely price in potential upside from pipeline catalysts, though the lack of profitability and reliance on clinical outcomes introduce significant uncertainty.

Strategic Advantages And Outlook

Diurnal’s focus on rare endocrine disorders provides a differentiated niche, but commercialization and regulatory hurdles pose risks. The outlook depends on Chronocort’s approval and Alkindi’s uptake, with partnerships or acquisitions being potential pathways to scale. The company’s long-term viability hinges on transitioning from R&D to sustainable revenue generation.

Sources

Company filings, London Stock Exchange data

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