investorscraft@gmail.com

Intrinsic ValueFaron Pharmaceuticals Oy (FARN.L)

Previous Close£170.00
Intrinsic Value
Upside potential
Previous Close
£170.00

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

Faron Pharmaceuticals Oy is a clinical-stage biopharmaceutical company specializing in immune modulation therapies for unmet medical needs, particularly in immuno-oncology and organ protection. Its pipeline includes Traumakine, an interferon beta-1a therapy targeting acute respiratory distress syndrome (ARDS) and COVID-19, and Bexmarilimab, a precision immunotherapy for solid tumors and hematological malignancies. The company also explores Haematokine, an AOC3 inhibitor for hematological disorders. Operating in the highly competitive biotechnology sector, Faron focuses on niche indications with high unmet needs, positioning itself as an innovator in immune system modulation. Its clinical-stage status means revenue generation hinges on successful trial outcomes and regulatory approvals, with partnerships and licensing deals likely critical for scaling commercialization. The company’s Finnish roots provide access to European research networks, but its London listing underscores a global growth ambition.

Revenue Profitability And Efficiency

Faron Pharmaceuticals remains pre-revenue, reflecting its clinical-stage focus, with no reported revenue for the period. Net income stood at -25,920 GBp, driven by R&D expenditures and operational costs. The absence of revenue underscores the company’s reliance on funding rounds and partnerships to sustain operations. Operating cash flow was -22,971,000 GBp, with minimal capital expenditures (-1,000 GBp), indicating prioritization of clinical development over infrastructure.

Earnings Power And Capital Efficiency

The company’s diluted EPS of -0.0003 GBp highlights its current lack of earnings power, typical of clinical-stage biotech firms. Capital efficiency is constrained by high R&D burn rates, with cash reserves of 9,503,000 GBp against total debt of 12,113,000 GBp. Investor confidence hinges on pipeline progress, as near-term profitability remains unlikely without successful trial milestones or licensing agreements.

Balance Sheet And Financial Health

Faron’s balance sheet reflects a cash position of 9,503,000 GBp, which may require near-term bolstering given its operating cash burn. Total debt of 12,113,000 GBp presents a moderate leverage risk, though typical for development-stage biotech. The absence of dividend payouts aligns with its reinvestment strategy, but liquidity management will be critical to fund ongoing trials and avoid dilution or refinancing pressures.

Growth Trends And Dividend Policy

Growth is entirely pipeline-dependent, with Traumakine and Bexmarilimab as key value drivers. No dividends are paid, consistent with its pre-revenue status. Future milestones, such as Phase III data or regulatory submissions, could catalyze valuation shifts. The company’s beta of 1.06 suggests market-aligned volatility, reflecting both sector risks and clinical-stage binary outcomes.

Valuation And Market Expectations

With a market cap of ~262M GBp, Faron’s valuation hinges on speculative pipeline potential rather than fundamentals. The lack of revenue and negative earnings render traditional multiples irrelevant. Investors likely price in success probabilities for lead candidates, with volatility expected around clinical updates. The London listing provides visibility but also exposes the stock to broader biotech sentiment swings.

Strategic Advantages And Outlook

Faron’s focus on immune modulation offers differentiation in crowded oncology and ARDS markets, with first-mover potential in niche indications. However, clinical and regulatory risks are pronounced. Partnerships or acquisition interest could emerge with positive data, but near-term liquidity needs may necessitate additional financing. The outlook remains highly speculative, contingent on trial outcomes and capital access.

Sources

Company filings, London Stock Exchange disclosures

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