investorscraft@gmail.com

Intrinsic ValueGenomic Vision S.A. (GV.PA)

Previous Close0.00
Intrinsic Value
Upside potential
Previous Close
0.00

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2022 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Genomic Vision SA operates in the molecular diagnostics and technology sector, specializing in single DNA detection tools for research and in vitro diagnostics. The company's core revenue model is built around its proprietary FiberVision platform, which includes molecular combing systems, scanners, and software for DNA analysis. Its products, such as FiberComb and FiberStudio, enable high-resolution DNA imaging and data analysis, catering to research institutions, diagnostic labs, and biotech firms. Genomic Vision has carved a niche in genomic research by addressing structural variations in DNA, particularly in hereditary cancers like BRCA and colorectal cancer. The company's strategic alliances with Quest Diagnostics, La Timone Hospital, and Institut Pasteur enhance its credibility and market reach. Despite its innovative offerings, Genomic Vision operates in a highly competitive and capital-intensive industry, where larger players dominate. Its focus on niche applications and partnerships positions it as a specialized player rather than a broad-market leader.

Revenue Profitability And Efficiency

In FY 2022, Genomic Vision reported revenue of EUR 1.48 million, reflecting its limited scale in a competitive market. The company posted a net loss of EUR 6.78 million, with an operating cash flow deficit of EUR 4.41 million, indicating ongoing challenges in achieving profitability. Capital expenditures were modest at EUR 102,000, suggesting restrained investment in growth initiatives. The diluted EPS of -EUR 0.0497 underscores the financial strain from operational inefficiencies and high R&D costs.

Earnings Power And Capital Efficiency

Genomic Vision's negative earnings and cash flow highlight its reliance on external funding to sustain operations. The company's capital efficiency is constrained by its niche market focus and the high costs associated with genomic research tools. While its technology holds potential, the current financial metrics reflect limited earnings power and a need for scalable commercialization strategies to improve returns on invested capital.

Balance Sheet And Financial Health

As of December 2022, Genomic Vision held EUR 760,000 in cash and equivalents, against total debt of EUR 2.44 million, indicating a tight liquidity position. The negative operating cash flow and net losses raise concerns about the company's ability to meet its obligations without additional financing. The balance sheet reflects a fragile financial health, typical of early-stage biotech firms with high burn rates.

Growth Trends And Dividend Policy

Genomic Vision has not demonstrated consistent revenue growth, with FY 2022 revenue remaining subdued. The company does not pay dividends, reinvesting all resources into R&D and operational sustainment. Future growth hinges on broader adoption of its DNA analysis tools and successful commercialization of its diagnostic applications, though near-term prospects appear uncertain given its financial constraints.

Valuation And Market Expectations

With a market capitalization of EUR 693,191, Genomic Vision is valued as a micro-cap speculative investment. The negative beta of -0.667 suggests low correlation with broader markets, reflecting its niche focus. Investors likely price in high risk due to its unprofitability and reliance on future breakthroughs, with limited near-term catalysts for revaluation.

Strategic Advantages And Outlook

Genomic Vision's strategic advantages lie in its proprietary DNA analysis technology and partnerships with key healthcare institutions. However, the outlook remains cautious due to financial instability and competitive pressures. Success depends on securing additional funding, expanding its product pipeline, and achieving commercial traction in targeted diagnostic applications. The company's long-term viability hinges on translating innovation into sustainable revenue streams.

Sources

Company filings, Euronext Paris disclosures

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2023202420252026202720282029203020312032203320342035203620372038203920402041204220432044204520462047

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