investorscraft@gmail.com

Intrinsic ValueEvotec SE (EVO)

Previous Close$3.65
Intrinsic Value
Upside potential
Previous Close
$3.65

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

Evotec SE operates in the biotechnology and pharmaceutical services sector, specializing in drug discovery and development partnerships. The company generates revenue through collaborative R&D agreements, licensing deals, and service-based contracts with pharmaceutical and biotech firms. Its integrated platform combines AI-driven data analytics, high-throughput screening, and molecular biology to accelerate drug development. Evotec holds a strong position in the outsourced drug discovery market, competing with CROs like Charles River Laboratories and WuXi AppTec. The company differentiates itself through its proprietary technology platforms and long-term strategic alliances with major industry players. Its focus on precision medicine and targeted therapies aligns with growing demand for personalized treatments, reinforcing its niche in the life sciences ecosystem.

Revenue Profitability And Efficiency

Evotec reported revenue of €797 million in FY 2024, reflecting its scale in the drug discovery services market. However, the company posted a net loss of €196 million, with diluted EPS of -€0.28, indicating profitability challenges amid R&D investments. Operating cash flow was positive at €18.2 million, but capital expenditures of €117 million suggest heavy reinvestment in infrastructure and technology. The balance between growth spending and cash generation remains a key monitorable.

Earnings Power And Capital Efficiency

Negative earnings highlight Evotec's current reinvestment phase, with capital deployed toward expanding its scientific platforms and partnership pipeline. The modest operating cash flow relative to capex implies reliance on external financing for growth initiatives. The company's capital efficiency metrics will likely improve as recent investments mature and partnerships advance toward commercialization milestones.

Balance Sheet And Financial Health

Evotec maintains €306 million in cash against €444 million of total debt, providing liquidity but requiring careful management of leverage. The debt position funds growth initiatives, while the absence of dividends preserves capital. Continued negative earnings could pressure the balance sheet if not offset by improved cash conversion from partnerships or strategic funding arrangements.

Growth Trends And Dividend Policy

Evotec's growth is driven by expanding its partnership network and technology platforms, though recent financials show strained profitability. The company does not pay dividends, redirecting all capital toward R&D and operational scale. Future revenue growth will depend on converting its pipeline of collaborations into sustainable, high-margin contracts and potential milestone payments.

Valuation And Market Expectations

The market appears to price Evotec as a growth-oriented biotech services play, with valuation likely factoring in its technology assets and partnership potential rather than near-term earnings. Investors may be anticipating future margin expansion as the company transitions from investment mode to monetization of its platforms.

Strategic Advantages And Outlook

Evotec's strengths lie in its integrated drug discovery platforms and deep pharma partnerships, positioning it to benefit from industry outsourcing trends. However, execution risks around profitability and cash burn persist. Success hinges on advancing partnered programs to revenue-generating stages while maintaining scientific differentiation in a competitive CRO landscape.

Sources

Company filings, CIK 0001412558

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