investorscraft@gmail.com

Intrinsic ValueInflaRx N.V. (IFRX)

Previous Close$0.88
Intrinsic Value
Upside potential
Previous Close
$0.88

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

InflaRx N.V. is a clinical-stage biopharmaceutical company focused on developing innovative therapeutics targeting the complement system to treat inflammatory diseases. The company’s lead candidate, vilobelimab, is a monoclonal antibody designed to inhibit C5a, a key mediator of inflammation, with potential applications in severe COVID-19, pyoderma gangrenosum, and other inflammatory conditions. InflaRx operates in the highly competitive biopharmaceutical sector, where differentiation hinges on clinical efficacy, regulatory approvals, and commercialization capabilities. The company’s revenue model primarily relies on collaboration agreements, grants, and future product sales, contingent on successful clinical development and market authorization. InflaRx’s market position is that of a niche player, targeting unmet medical needs in rare and severe inflammatory diseases, which may offer pricing power if its therapies gain approval. The company faces significant competition from larger biopharma firms with broader pipelines and greater resources, necessitating strategic partnerships or additional funding to advance its candidates.

Revenue Profitability And Efficiency

InflaRx reported modest revenue of $0.17 million for the period, primarily from grants and collaborations, while net losses stood at -$46.1 million, reflecting high R&D expenditures typical of clinical-stage biotech firms. Operating cash flow was -$48.6 million, underscoring the company’s heavy investment in clinical trials and pipeline development. Capital expenditures were minimal at -$47k, indicating a lean operational structure focused on R&D rather than physical assets.

Earnings Power And Capital Efficiency

The company’s diluted EPS of -$0.78 highlights its pre-revenue stage, with earnings power constrained by ongoing clinical trial costs. Capital efficiency remains a challenge as InflaRx prioritizes advancing its pipeline over near-term profitability. The absence of commercialized products limits recurring revenue, making the company reliant on external funding to sustain operations.

Balance Sheet And Financial Health

InflaRx’s balance sheet shows $18.4 million in cash and equivalents, against minimal total debt of $0.8 million, providing limited liquidity for its burn rate. The company’s financial health is precarious, given its negative cash flows and dependence on additional financing to fund operations beyond the near term. Shareholders’ equity is likely under pressure due to persistent losses.

Growth Trends And Dividend Policy

Growth prospects hinge on vilobelimab’s clinical success and regulatory milestones, with no near-term revenue diversification. The company does not pay dividends, consistent with its focus on reinvesting all available capital into R&D. Future growth will depend on successful trial outcomes, partnerships, or licensing deals to monetize its pipeline.

Valuation And Market Expectations

Market expectations for InflaRx are tied to clinical catalysts, with valuation reflecting high risk-reward dynamics inherent in pre-commercial biotech. The stock’s performance will likely remain volatile, driven by trial results and funding needs. Investors price in potential upside from regulatory approvals but discount for execution risks and cash burn.

Strategic Advantages And Outlook

InflaRx’s strategic advantage lies in its targeted approach to C5a inhibition, a validated but underexplored pathway in inflammation. The outlook remains speculative, contingent on clinical data and funding. Success in pivotal trials could position the company for partnerships or acquisitions, while setbacks may necessitate drastic restructuring. The 2024 period will be critical for key readouts and financial sustainability.

Sources

Company filings, CIK 0001708688

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