investorscraft@gmail.com

Intrinsic ValueE-therapeutics Plc (ETX.L)

Previous Close£9.00
Intrinsic Value
Upside potential
Previous Close
£9.00

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

e-therapeutics plc operates in the biotechnology sector, leveraging computational and RNAi platforms to advance drug discovery. The company's in silico screening technology identifies compounds and targets with significant biological effects, enhancing efficiency in early-stage research. Its RNAi platform focuses on gene silencing, offering precision in therapeutic development. Positioned in a competitive biotech landscape, e-therapeutics differentiates itself through proprietary network biology models, targeting niche applications in complex diseases. The firm collaborates with pharmaceutical partners, combining computational insights with experimental validation to accelerate drug development pipelines. While still in the pre-revenue growth phase, its technology holds promise for partnerships and licensing opportunities in the evolving precision medicine market.

Revenue Profitability And Efficiency

e-therapeutics reported minimal revenue of £318,000, reflecting its early-stage focus on R&D rather than commercialization. The company posted a net loss of £11.2 million, driven by high research expenditures. Operating cash flow was negative £10.9 million, consistent with its investment in platform development. Capital expenditures were modest at £247,000, indicating a lean operational approach despite its innovation-driven strategy.

Earnings Power And Capital Efficiency

The diluted EPS of -1.91p underscores the company's current lack of earnings power, typical of biotech firms in the discovery phase. With no dividend payouts, all capital is reinvested into R&D. The negative operating cash flow highlights the capital-intensive nature of its business model, though its cash reserves provide runway for continued research initiatives.

Balance Sheet And Financial Health

e-therapeutics maintains a solid liquidity position with £20.7 million in cash and equivalents, providing a buffer against its £710,000 debt. The balance sheet reflects a research-focused entity with minimal leverage, though sustained losses may necessitate future funding rounds. Shareholder equity remains supported by its cash holdings, but prolonged R&D cycles could pressure financial stability if revenue generation delays persist.

Growth Trends And Dividend Policy

Growth is tied to platform validation and partnership milestones rather than near-term revenue. The absence of dividends aligns with its reinvestment strategy. Given its pre-commercial stage, investor returns hinge on technological breakthroughs or strategic acquisitions. The company’s market cap of £56.4 million suggests cautious optimism about its long-term potential.

Valuation And Market Expectations

The modest market capitalization reflects high risk associated with early-stage biotech ventures. A beta of 0.456 indicates lower volatility relative to the market, possibly due to limited trading activity. Valuation metrics are skewed by minimal revenue, placing emphasis on intellectual property and pipeline potential rather than traditional financial multiples.

Strategic Advantages And Outlook

e-therapeutics’ dual-platform approach offers flexibility in drug discovery, with computational efficiency reducing early-stage costs. Its focus on network biology positions it well for complex disease targets. However, success depends on securing partnerships and advancing candidates to clinical stages. The outlook remains speculative, with upside tied to platform adoption and validation in a competitive biopharma environment.

Sources

Company filings, London Stock Exchange data

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