investorscraft@gmail.com

Intrinsic ValueEvogene Ltd. (EVGN)

Previous Close$1.01
Intrinsic Value
Upside potential
Previous Close
$1.01

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

Evogene Ltd. operates in the biotechnology sector, specializing in computational biology to enhance product discovery and development across agriculture, health, and industrial applications. The company leverages proprietary AI-driven platforms, such as ChemPass and MicroBoost AI, to optimize microbial and genetic traits for improved crop yields, sustainable chemicals, and medical therapeutics. Its revenue model primarily relies on collaborations, licensing agreements, and milestone payments from partners in agtech and biopharma, positioning it as an innovation enabler rather than a direct product commercializer. Evogene competes in niche markets where precision biology intersects with large-scale industrial needs, targeting long-term partnerships with global players seeking cutting-edge bio-solutions. While capital-intensive, its asset-light approach mitigates some risks by focusing on high-margin intellectual property monetization. The company’s market position hinges on its ability to consistently deliver validated discoveries that address pressing challenges in food security and environmental sustainability.

Revenue Profitability And Efficiency

Evogene reported $8.5 million in revenue for the period, reflecting its reliance on collaborative R&D income. Net losses widened to $16.5 million, with an EPS of -$2.89, underscoring the high costs of biotech innovation. Operating cash flow was -$19.7 million, exacerbated by $626,000 in capital expenditures, indicating ongoing investment in platform scalability despite profitability challenges.

Earnings Power And Capital Efficiency

The company’s negative earnings highlight the inherent volatility of early-stage biotech ventures. Capital efficiency remains constrained by upfront R&D outlays, though its partnership-driven model defers some commercialization costs. With $15.3 million in cash against $12.9 million in debt, liquidity provides a runway for near-term operations but necessitates future funding to sustain innovation cycles.

Balance Sheet And Financial Health

Evogene’s balance sheet shows $15.3 million in cash and equivalents, offering limited buffer against its $12.9 million debt load. The absence of dividends aligns with its growth-focused strategy. While current assets cover short-term liabilities, the net loss trajectory raises questions about long-term solvency without additional capital infusion or revenue diversification.

Growth Trends And Dividend Policy

Growth is tied to advancing its AI platforms and expanding partnerships, as evidenced by recent agtech collaborations. No dividends are paid, consistent with its pre-revenue biotech peers. Success hinges on translating pipeline milestones into recurring revenue, though timelines remain uncertain given the sector’s protracted development cycles.

Valuation And Market Expectations

The market likely prices Evogene based on its technology potential rather than current financials, given its negative EPS and speculative cash flow profile. Valuation metrics are skewed by R&D bets, with investors weighing platform applicability against sector-wide risks like regulatory hurdles and partner attrition.

Strategic Advantages And Outlook

Evogene’s AI expertise differentiates it in computational biology, but execution risks persist. Near-term focus will center on validating platform efficacy through partner outcomes. The outlook remains cautiously optimistic, contingent on securing additional collaborations and demonstrating scalable IP monetization beyond niche applications.

Sources

Company filings (10-K), investor presentations

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