investorscraft@gmail.com

Intrinsic ValueFutura Medical plc (FUM.L)

Previous Close£1.32
Intrinsic Value
Upside potential
Previous Close
£1.32

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

Futura Medical plc operates in the biotechnology sector, specializing in pharmaceutical and healthcare products for sexual health and pain relief. The company’s lead product, MED3000, is a topical gel for erectile dysfunction, positioning it in the high-growth consumer healthcare market. Its pipeline includes TPR100, CBD100, and TIB200, targeting pain management with differentiated formulations. Futura Medical leverages its proprietary DermaSys® technology to enhance drug delivery, offering competitive advantages in efficacy and speed of action. The company focuses on partnerships and licensing to commercialize its products, reducing capital-intensive manufacturing risks. With a niche focus on topical treatments, it competes against systemic therapies, appealing to patients seeking non-invasive options. The sexual health and pain relief markets are expanding due to aging populations and increasing awareness, providing tailwinds for growth. Futura’s strategic emphasis on innovation and regulatory approvals strengthens its position as a specialized player in these segments.

Revenue Profitability And Efficiency

Futura Medical reported revenue of 13.9 million GBp in the latest fiscal year, with net income of 1.3 million GBp, reflecting a lean but profitable operation. The diluted EPS stood at 0.0042 GBp, indicating modest earnings per share. Operating cash flow was positive at 438,411 GBp, though capital expenditures of -1.7 million GBp suggest ongoing investment in product development and commercialization.

Earnings Power And Capital Efficiency

The company’s ability to generate net income despite its relatively small revenue base highlights efficient cost management. With no debt and 6.6 million GBp in cash reserves, Futura maintains a strong liquidity position to fund R&D and commercialization efforts. The absence of dividends aligns with its growth-focused strategy, reinvesting profits into expanding its product pipeline.

Balance Sheet And Financial Health

Futura Medical’s balance sheet is robust, with 6.6 million GBp in cash and equivalents and no debt, underscoring financial stability. The company’s asset-light model and focus on licensing reduce fixed obligations, providing flexibility to navigate market challenges. This conservative capital structure supports sustained investment in clinical trials and regulatory approvals.

Growth Trends And Dividend Policy

Growth is driven by the commercialization of MED3000 and expansion into pain relief markets. The company does not pay dividends, prioritizing reinvestment in product development and partnerships. Future revenue growth hinges on successful product launches and geographic expansion, particularly in underpenetrated markets for topical therapies.

Valuation And Market Expectations

With a market cap of approximately 26.9 million GBp and a beta of 0.986, Futura Medical is viewed as a moderately volatile stock with growth potential. Investors likely anticipate upside from regulatory milestones and commercialization progress, though the small-cap nature introduces higher risk relative to established peers.

Strategic Advantages And Outlook

Futura’s proprietary DermaSys® technology and focus on non-invasive treatments provide a competitive edge in niche markets. The outlook depends on successful product adoption and strategic partnerships. Near-term catalysts include regulatory approvals for MED3000 and pipeline advancements, which could drive valuation re-rating if execution meets expectations.

Sources

Company filings, London Stock Exchange 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