investorscraft@gmail.com

Intrinsic ValueHemogenyx Pharmaceuticals Plc (HEMO.L)

Previous Close£736.00
Intrinsic Value
Upside potential
Previous Close
£736.00

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

Hemogenyx Pharmaceuticals Plc is a preclinical-stage biotechnology firm specializing in innovative therapies for blood diseases, particularly targeting acute myeloid leukemia (AML) and other hematopoietic disorders. The company’s pipeline includes CDX, a bi-specific antibody designed to replace traditional chemotherapy in bone marrow transplants, and HEMO-CAR-T, a CAR-T cell therapy aimed at destroying AML cells. Additionally, it is developing Human Postnatal Hematopoietic Endothelial Cells as a stem cell therapy for transplants. Operating in the highly competitive biotechnology sector, Hemogenyx focuses on addressing unmet medical needs in hematological malignancies, positioning itself as a niche player with high-risk, high-reward potential. Its preclinical status means revenue generation remains distant, but successful clinical advancements could disrupt the BM/HSC transplant market. The company’s strategic emphasis on novel mechanisms differentiates it from conventional therapies, though it faces significant regulatory and developmental hurdles typical of early-stage biotech firms.

Revenue Profitability And Efficiency

Hemogenyx Pharmaceuticals remains in the preclinical phase, generating no revenue as of FY 2024. The company reported a net loss of -5,619,181 GBp, reflecting heavy R&D expenditures. Operating cash flow was negative at -4,116,895 GBp, with minimal capital expenditures of -13,285 GBp, underscoring its focus on advancing therapies rather than infrastructure.

Earnings Power And Capital Efficiency

With no revenue and persistent losses, Hemogenyx’s earnings power is currently negative. The diluted EPS of -1.7 GBp highlights the capital-intensive nature of its preclinical work. The company’s ability to secure funding and progress its pipeline will be critical to future capital efficiency.

Balance Sheet And Financial Health

Hemogenyx holds 159,265 GBp in cash and equivalents against total debt of 2,623,086 GBp, indicating liquidity constraints. The absence of revenue and reliance on financing raise concerns about financial sustainability, though its modest market cap of 7,677,207 GBp reflects investor expectations tied to pipeline potential.

Growth Trends And Dividend Policy

Growth hinges entirely on clinical progress, with no near-term revenue visibility. The company does not pay dividends, reinvesting all resources into R&D. Future milestones, such as IND filings or partnerships, could catalyze valuation shifts.

Valuation And Market Expectations

The market values Hemogenyx at 7.68M GBp, pricing in high risk given its preclinical status. The beta of 0.573 suggests lower volatility relative to the biotech sector, possibly due to limited trading activity or investor caution.

Strategic Advantages And Outlook

Hemogenyx’s focus on novel blood disease therapies offers long-term potential, but its preclinical stage entails substantial execution risk. Success depends on clinical validation, regulatory approvals, and funding. The outlook remains speculative, with upside contingent on pipeline advancements.

Sources

Company description, financial data provided

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