investorscraft@gmail.com

Intrinsic ValueImmuPharma plc (IMM.L)

Previous Close£6.36
Intrinsic Value
Upside potential
Previous Close
£6.36

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

ImmuPharma plc is a UK-based biopharmaceutical company specializing in the discovery and development of peptide-based therapeutics, primarily targeting autoimmune, inflammatory, and anti-infective therapies. Its flagship candidate, Lupuzor, is in Phase III trials for lupus treatment, positioning the company in the high-need autoimmune therapeutics market. The company also explores peptide-based solutions for fungal infections (BioAMB) and antibacterial applications (BioCin), leveraging collaborations with research institutions like CNRS and commercial partners such as Avion Pharmaceuticals. ImmuPharma operates in the competitive biotechnology sector, where innovation and clinical success are critical for market differentiation. Despite its niche focus, the company faces challenges typical of early-stage biotech firms, including reliance on clinical trial outcomes and partnership-driven revenue models. Its strategic emphasis on autophagy immunomodulators and peptide technology could carve a unique position if clinical milestones are achieved.

Revenue Profitability And Efficiency

ImmuPharma reported no revenue in FY 2023, reflecting its pre-commercial stage, with a net loss of £2.92 million (GBp). The absence of operating cash inflows (-£1.36 million) underscores its dependency on funding to sustain R&D. Capital expenditures were negligible, indicating a lean operational model focused on clinical advancement rather than infrastructure.

Earnings Power And Capital Efficiency

The company’s diluted EPS of -0.0081 GBp highlights its earnings deficit, typical of clinical-phase biotech firms. With no debt and minimal cash reserves (£208,481), ImmuPharma’s capital efficiency hinges on successful trial outcomes or additional financing to extend its runway.

Balance Sheet And Financial Health

ImmuPharma’s balance sheet shows limited liquidity (£208,481 cash) and no debt, suggesting a high-risk profile reliant on equity financing or partnerships. The lack of revenue-generating assets underscores the speculative nature of its financial health, contingent on pipeline progress.

Growth Trends And Dividend Policy

Growth is entirely pipeline-dependent, with Lupuzor’s Phase III results being a near-term catalyst. The company has no dividend policy, consistent with its reinvestment strategy in R&D. Shareholder returns are tied to clinical milestones and potential licensing deals.

Valuation And Market Expectations

The market cap of £14.86 million (GBp) and high beta (2.668) reflect volatility and speculative sentiment. Valuation hinges on binary outcomes from Lupuzor’s trials, with limited upside until commercialization prospects materialize.

Strategic Advantages And Outlook

ImmuPharma’s collaboration network and focus on underserved autoimmune conditions provide strategic leverage. However, its outlook remains highly uncertain, dependent on clinical success and funding stability. Near-term risks include trial delays or negative data, while long-term potential lies in niche market penetration.

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