investorscraft@gmail.com

Intrinsic ValueERYTECH Pharma S.A. (ERYP.PA)

Previous Close0.80
Intrinsic Value
Upside potential
Previous Close
0.80

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

ERYTECH Pharma S.A. is a clinical-stage biopharmaceutical company specializing in red blood cell-based therapeutics for oncology and rare diseases. The company’s lead candidate, eryaspase, targets second-line pancreatic cancer (Phase 3) and is also in Phase 2 trials for triple-negative breast cancer and acute lymphoblastic leukemia. Its preclinical candidate, erymethionase, focuses on methionine-dependent cancers. Operating primarily in France and the U.S., ERYTECH leverages its proprietary ERYCAPS platform to encapsulate therapeutic enzymes within red blood cells, aiming to enhance efficacy and reduce toxicity. The company competes in the highly innovative but high-risk biotech sector, where differentiation hinges on clinical success and regulatory milestones. Its niche focus on red blood cell-based therapies positions it uniquely, though commercialization remains contingent on trial outcomes and market adoption. ERYTECH’s strategy emphasizes targeted indications with unmet medical needs, balancing scientific innovation with clinical feasibility.

Revenue Profitability And Efficiency

In FY 2023, ERYTECH reported revenue of €1.33 million, primarily from collaborations and grants, against a net loss of €23.49 million. The diluted EPS stood at -€5, reflecting ongoing R&D investments. Operating cash flow was negative at €24.43 million, with modest capital expenditures of €217,000, underscoring its focus on clinical development over infrastructure.

Earnings Power And Capital Efficiency

ERYTECH’s earnings power remains constrained by its pre-revenue stage, with losses driven by clinical trial costs. Capital efficiency is challenged by high burn rates, though its €10.47 million cash position (FY 2023) and €13.27 million debt suggest reliance on future financing or partnerships to sustain operations.

Balance Sheet And Financial Health

The company’s balance sheet shows €10.47 million in cash against €13.27 million total debt, indicating liquidity pressure. With no dividend payouts and a market cap of €48.66 million, financial health hinges on successful trial outcomes or additional funding to bridge to commercialization.

Growth Trends And Dividend Policy

Growth is tied to clinical milestones, particularly eryaspase’s Phase 3 results. ERYTECH retains a no-dividend policy, reinvesting all resources into R&D. Investor returns depend on pipeline progression and potential licensing deals.

Valuation And Market Expectations

The market cap of €48.66 million and beta of 2.13 reflect high volatility and binary expectations around clinical data. Valuation hinges on eryaspase’s regulatory pathway and market potential in niche oncology indications.

Strategic Advantages And Outlook

ERYTECH’s ERYCAPS platform offers a differentiated approach, but success depends on clinical validation. Near-term risks include trial delays and funding needs, while long-term upside lies in strategic partnerships or pipeline expansion. The outlook remains speculative pending pivotal data readouts.

Sources

Company filings, Euronext 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