investorscraft@gmail.com

Intrinsic ValueGENinCode plc (GENI.L)

Previous Close£1.19
Intrinsic Value
Upside potential
Previous Close
£1.19

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

GENinCode plc operates in the medical diagnostics and research sector, specializing in predictive genetic testing to assess patient health risks. The company leverages clinical algorithms and artificial intelligence to develop advanced molecular tests, such as Cardio inCode and Lipid inCode, which target cardiovascular diseases, familial hypercholesterolemia, and thrombophilia. These tests enable preventative care by identifying genetic predispositions early, allowing physicians to tailor treatment strategies. GENinCode differentiates itself through its proprietary technology and focus on hereditary conditions, positioning it as a niche player in the growing personalized medicine market. The company serves both the UK and international markets, though its commercial footprint remains modest compared to larger diagnostics firms. Its innovation-driven approach aligns with broader healthcare trends toward precision medicine, but scalability and adoption remain key challenges.

Revenue Profitability And Efficiency

GENinCode reported revenue of £2.16 million for FY 2023, reflecting its early-stage commercialization efforts. The company posted a net loss of £7.02 million, with diluted EPS of -7.32p, underscoring significant investment in R&D and market penetration. Operating cash flow was negative £7.51 million, while capital expenditures were minimal at £38,000, indicating a focus on sustaining operations rather than infrastructure expansion.

Earnings Power And Capital Efficiency

The company’s negative earnings and cash flow highlight its pre-revenue growth phase, with capital primarily allocated to product development and commercialization. GENinCode’s ability to monetize its genetic tests will be critical to improving capital efficiency, as current metrics reflect heavy upfront costs typical of biotech startups.

Balance Sheet And Financial Health

GENinCode held £2.48 million in cash and equivalents at year-end, against total debt of £299,000, providing limited liquidity. The absence of dividends aligns with its reinvestment strategy, but sustained losses may necessitate additional funding to support operations beyond the near term.

Growth Trends And Dividend Policy

Revenue growth is nascent, and the company has yet to achieve profitability. No dividends are paid, as GENinCode prioritizes reinvestment in technology and market expansion. Future growth hinges on broader adoption of its tests and potential partnerships with healthcare providers.

Valuation And Market Expectations

With a market cap of £4.45 million and a beta of 0.60, GENinCode is viewed as a high-risk, speculative investment. The valuation reflects its early-stage status and unproven commercial trajectory, with investors likely pricing in long-term potential rather than near-term fundamentals.

Strategic Advantages And Outlook

GENinCode’s proprietary AI-driven genetic tests offer a unique value proposition in preventative healthcare. However, the company faces challenges in scaling distribution and competing with established diagnostics firms. Success will depend on clinical validation, reimbursement agreements, and strategic collaborations to drive adoption.

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