investorscraft@gmail.com

Intrinsic ValueFusion Antibodies plc (FAB.L)

Previous Close£13.50
Intrinsic Value
Upside potential
Previous Close
£13.50

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2025 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Fusion Antibodies plc operates as a specialized contract research organization (CRO) in the biotechnology sector, focusing on antibody discovery and development for therapeutic and diagnostic applications. The company provides a suite of services, including monoclonal antibody discovery, antibody engineering, humanization, and recombinant protein expression, catering primarily to pharmaceutical, biotech, and diagnostic firms. Its collaboration with Celonic AG enhances its capabilities in biologics development, positioning it as a niche player in the competitive CRO landscape. Fusion Antibodies differentiates itself through its proprietary antibody optimization platforms, which are critical for developing high-affinity, clinically viable antibodies. The company serves a global clientele, with operations spanning the UK, Europe, and North America, though its market presence remains modest compared to larger CROs. The increasing demand for biologics and precision medicine presents growth opportunities, but the firm faces challenges in scaling its operations and maintaining profitability amid intense competition and high R&D costs.

Revenue Profitability And Efficiency

In FY 2024, Fusion Antibodies reported revenue of £1.14 million, reflecting its reliance on contract research services. The company posted a net loss of £2.23 million, with diluted EPS of -4.01p, indicating ongoing profitability challenges. Operating cash flow was negative at £1.77 million, exacerbated by limited revenue scalability and high operational costs. Capital expenditures were minimal (£2,000), suggesting constrained investment in growth initiatives.

Earnings Power And Capital Efficiency

The company’s negative earnings and cash flow underscore its struggle to achieve sustainable profitability. With a modest revenue base and significant operating losses, Fusion Antibodies’ capital efficiency remains weak. Its ability to monetize its antibody development platforms and secure larger contracts will be critical to improving earnings power and attracting further investment.

Balance Sheet And Financial Health

Fusion Antibodies maintains a fragile financial position, with £1.20 million in cash and equivalents against minimal debt (£43,000). The lack of dividends and negative cash flow highlight liquidity risks, though the low debt burden provides some flexibility. The company’s ability to continue operations hinges on securing additional funding or achieving revenue growth to offset losses.

Growth Trends And Dividend Policy

Growth prospects are tied to expanding its client base and leveraging its antibody engineering expertise, though recent financials show limited traction. The company does not pay dividends, reinvesting all resources into R&D and operations. Given its current losses, dividend initiation is unlikely in the near term without a significant turnaround in profitability.

Valuation And Market Expectations

With a market cap of £7.04 million and a beta of 0.49, Fusion Antibodies is viewed as a high-risk, speculative investment. The market appears cautious, reflecting concerns over its profitability challenges and uncertain growth trajectory. Valuation metrics are constrained by negative earnings, making traditional multiples less meaningful.

Strategic Advantages And Outlook

Fusion Antibodies’ niche expertise in antibody development offers potential long-term value, particularly as biologics gain prominence. However, its outlook remains uncertain due to financial instability and competitive pressures. Strategic partnerships or technological breakthroughs could enhance its market position, but near-term risks dominate. Investors should monitor its ability to secure sustainable revenue streams and reduce cash burn.

Sources

Company filings, London Stock Exchange data

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2026202720282029203020312032203320342035203620372038203920402041204220432044204520462047204820492050

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