investorscraft@gmail.com

Intrinsic ValueEvgen Pharma plc (EVG.L)

Previous Close£0.82
Intrinsic Value
Upside potential
Previous Close
£0.82

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

Evgen Pharma plc is a clinical-stage biotechnology company specializing in the development of sulforaphane-based therapeutics for oncology and inflammatory diseases. Its proprietary Sulforadex technology stabilizes sulforaphane, a naturally occurring compound with demonstrated anti-cancer and anti-inflammatory properties. The company's lead candidate, SFX-01, is advancing through Phase II trials for metastatic breast cancer and Phase Ib/IIa for glioblastoma, positioning Evgen in the competitive immuno-oncology space. Evgen operates as a research-driven entity, relying on clinical milestones and potential out-licensing deals to generate value. The company targets niche indications with high unmet medical needs, differentiating itself through its novel stabilization platform. With no marketed products, Evgen's near-term prospects hinge on clinical trial outcomes and strategic partnerships to advance its pipeline. The biotech sector's inherent risks are amplified by Evgen's early-stage assets, though its focused approach provides opportunities for targeted therapeutic breakthroughs.

Revenue Profitability And Efficiency

Evgen Pharma reported minimal revenue of £396k, primarily from licensing activities, against a net loss of £3.14m, reflecting its clinical-stage status. The absence of commercialized products results in negative earnings per share (-0.011p), with operating cash flow deeply negative at £2.99m. The company maintains a lean operational structure typical of development-stage biotechs, with no capital expenditures recorded.

Earnings Power And Capital Efficiency

As a pre-revenue entity, Evgen's earnings power is entirely forward-looking, contingent upon clinical success and partnership deals. The company's capital efficiency metrics are not meaningful at this stage, with all resources directed toward advancing SFX-01 through clinical trials. The lack of debt suggests reliance on equity financing to fund operations.

Balance Sheet And Financial Health

Evgen's balance sheet shows £2m in cash against no debt, providing limited runway for clinical development. With a market capitalization of £3.5m, the company's valuation reflects high risk associated with its early-stage pipeline. The absence of long-term liabilities is positive, but additional financing will likely be required to reach key clinical milestones.

Growth Trends And Dividend Policy

Growth prospects are entirely tied to clinical progress, with no near-term revenue expectations. The company does not pay dividends, consistent with its development-stage status and the need to conserve cash for R&D activities. Shareholder returns would depend entirely on pipeline advancement and potential licensing deals or acquisitions.

Valuation And Market Expectations

The modest market capitalization reflects skepticism about the company's ability to advance its pipeline given limited financial resources. A beta of 1.44 indicates higher volatility than the market, typical of clinical-stage biotechs. Valuation is entirely based on speculative pipeline potential rather than fundamental metrics.

Strategic Advantages And Outlook

Evgen's key advantage lies in its proprietary sulforaphane stabilization technology, which could yield novel cancer therapies if clinical efficacy is demonstrated. However, the outlook remains highly uncertain pending trial results and additional funding. Success would likely require partnership with a larger pharma company to advance development and commercialization efforts.

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