investorscraft@gmail.com

Intrinsic ValueEvotec SE (EVT.SW)

Previous CloseCHF26.96
Intrinsic Value
Upside potential
Previous Close
CHF26.96

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 is a leading drug discovery and development partner serving the global pharmaceutical and biotechnology industries. The company operates as a contract research organization (CRO), leveraging its proprietary platforms and collaborative partnerships to accelerate drug development across multiple therapeutic areas, including diabetes, CNS diseases, oncology, and rare diseases. Its revenue model is built on long-term collaborations with major pharmaceutical firms such as Bayer, Lilly, and Novo Nordisk, combining milestone payments, licensing fees, and shared R&D costs. Evotec differentiates itself through integrated capabilities spanning target identification, preclinical development, and clinical-stage support, positioning it as a key enabler of biopharma innovation. The company’s strategic focus on precision medicine and data-driven drug discovery enhances its competitive edge in a rapidly evolving sector. With a strong presence in Europe and expanding global partnerships, Evotec is well-positioned to capitalize on the growing demand for outsourced R&D solutions in the life sciences industry.

Revenue Profitability And Efficiency

Evotec reported revenue of €797 million in its latest fiscal year, reflecting its role as a critical partner in drug development. However, the company posted a net loss of €196 million, with diluted EPS of -€1.11, indicating ongoing investment in R&D and operational expansion. Operating cash flow was modest at €18.2 million, while capital expenditures totaled €117 million, underscoring significant reinvestment in infrastructure and technology.

Earnings Power And Capital Efficiency

The company’s negative earnings highlight the capital-intensive nature of its business model, driven by high R&D costs and collaborative investments. Despite this, Evotec’s partnerships with blue-chip pharmaceutical firms provide a stable revenue base, though profitability remains pressured by upfront development expenses and milestone-driven revenue recognition.

Balance Sheet And Financial Health

Evotec maintains a solid liquidity position with €306 million in cash and equivalents, against total debt of €444 million. The balance sheet reflects a disciplined approach to financing, with debt levels manageable relative to its market capitalization of €4.8 billion. The company’s capital structure supports continued investment in growth initiatives while maintaining financial flexibility.

Growth Trends And Dividend Policy

Evotec’s growth is fueled by expanding partnerships and advancements in its drug discovery platforms. The company does not currently pay dividends, opting instead to reinvest cash flows into R&D and strategic acquisitions. Its focus on high-value therapeutic areas and collaborative innovation positions it for long-term revenue growth, albeit with near-term earnings volatility.

Valuation And Market Expectations

With a market cap of €4.8 billion and a beta of 1.16, Evotec is viewed as a higher-risk, growth-oriented investment. The market appears to price in its potential as a key enabler of biopharma R&D, though profitability challenges and sector competition remain critical valuation considerations.

Strategic Advantages And Outlook

Evotec’s strengths lie in its integrated drug discovery platforms and deep industry partnerships. The company is well-positioned to benefit from increasing outsourcing trends in pharma R&D, though execution risks and funding requirements for its pipeline could impact near-term performance. Its long-term outlook remains promising, contingent on successful collaborations and pipeline advancements.

Sources

Company filings, market 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