investorscraft@gmail.com

Intrinsic ValueHeidelberg Pharma AG (HPHA.DE)

Previous Close2.82
Intrinsic Value
Upside potential
Previous Close
2.82

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

Heidelberg Pharma AG is a Germany-based biopharmaceutical company specializing in oncology, with a focus on antibody targeted amanitin conjugates (ATACs). Its pipeline includes HDP-101 for multiple myeloma, HDP-102 for non-Hodgkin lymphoma, and HDP-103 for prostate cancer, among others. The company leverages its proprietary ATAC technology to develop therapies for hematological and solid tumors, positioning itself as a niche player in targeted oncology. Heidelberg Pharma collaborates with partners like Huadong Medicine to expand its reach in Asia, enhancing its commercialization potential. The firm operates in a competitive biotechnology sector, where innovation and clinical validation are critical. Its diagnostic candidate, TLX250-CDx, further diversifies its portfolio into imaging diagnostics, addressing unmet needs in renal and bladder cancers. Despite being a clinical-stage company, Heidelberg Pharma’s strategic focus on novel mechanisms and partnerships strengthens its long-term market positioning.

Revenue Profitability And Efficiency

Heidelberg Pharma reported revenue of €6.8 million in the latest fiscal year, reflecting its early-stage revenue streams from collaborations and licensing. The company posted a net loss of €19.4 million, with negative operating cash flow of €29.6 million, underscoring its heavy investment in R&D. Capital expenditures were modest at €0.5 million, indicating a lean operational approach focused on advancing its clinical pipeline.

Earnings Power And Capital Efficiency

The company’s diluted EPS of -€0.42 highlights its current lack of profitability due to high R&D costs. With a negative operating cash flow, Heidelberg Pharma relies on external funding to sustain its clinical programs. Its capital efficiency is constrained by the capital-intensive nature of drug development, though strategic partnerships help mitigate financial risks.

Balance Sheet And Financial Health

Heidelberg Pharma holds €29.4 million in cash and equivalents, providing a runway for near-term operations. Total debt stands at €22 million, reflecting manageable leverage. The absence of dividends aligns with its growth-focused strategy, prioritizing reinvestment in its pipeline over shareholder returns.

Growth Trends And Dividend Policy

As a clinical-stage biotech, Heidelberg Pharma’s growth hinges on pipeline advancements, particularly the progression of HDP-101 and TLX250-CDx. The company does not pay dividends, reinvesting all resources into R&D. Future revenue growth will depend on clinical milestones and partnership expansions, particularly in Asian markets.

Valuation And Market Expectations

With a market cap of €154 million, Heidelberg Pharma is valued as a high-risk, high-reward biotech play. Its beta of 1.56 reflects significant volatility, typical of early-stage drug developers. Investor sentiment is likely tied to clinical trial outcomes and regulatory progress.

Strategic Advantages And Outlook

Heidelberg Pharma’s proprietary ATAC technology and focused oncology pipeline provide a competitive edge. Partnerships, such as with Huadong Medicine, enhance its commercialization prospects. However, the company faces execution risks typical of biotech firms. Success in late-stage trials could significantly uplift its valuation, but near-term challenges remain.

Sources

Company filings, market 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