investorscraft@gmail.com

Intrinsic ValueInventiva S.A. (IVA)

Previous Close$6.16
Intrinsic Value
Upside potential
Previous Close
$6.16

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

Inventiva S.A. is a clinical-stage biopharmaceutical company focused on developing small-molecule therapies for non-alcoholic steatohepatitis (NASH), mucopolysaccharidoses (MPS), and other diseases with significant unmet medical needs. The company's core revenue model relies on advancing its pipeline through clinical trials, securing partnerships, and eventual commercialization or licensing agreements. Its lead candidate, lanifibranor, targets NASH, a rapidly growing market due to rising obesity and diabetes rates, positioning Inventiva in a competitive yet high-potential sector. The company operates in a capital-intensive industry where success hinges on clinical outcomes and regulatory approvals. Its market position is defined by its specialized focus on fibrosis and metabolic disorders, differentiating it from larger, diversified competitors. Inventiva's strategy emphasizes innovation and strategic collaborations to mitigate development risks and enhance its commercial prospects.

Revenue Profitability And Efficiency

Inventiva reported revenue of $9.2 million for FY 2024, primarily from collaborations and grants, while net income stood at -$184.2 million, reflecting heavy R&D investments. The diluted EPS of -$3.54 underscores the company's pre-revenue stage. Operating cash flow was -$85.9 million, with minimal capital expenditures of -$333,000, indicating a focus on clinical development over physical assets.

Earnings Power And Capital Efficiency

The company's negative earnings and cash flow highlight its reliance on external funding to sustain operations. Capital efficiency is constrained by the high costs of clinical trials, with no near-term profitability expected until key pipeline assets advance or secure partnerships. The burn rate suggests a need for additional financing to support ongoing R&D activities.

Balance Sheet And Financial Health

Inventiva's balance sheet shows $96.6 million in cash and equivalents against $54.3 million in total debt, providing a limited liquidity buffer. The absence of dividends aligns with its growth-focused strategy. The financial health is precarious, given the substantial operating losses and dependence on future fundraising or milestone payments to maintain solvency.

Growth Trends And Dividend Policy

Growth is tied to clinical milestones, with no dividends distributed. The company's trajectory depends on lanifibranor's Phase III results and potential regulatory approvals. Investor returns are contingent on pipeline success, making it a high-risk, high-reward proposition. The lack of recurring revenue streams underscores the binary nature of its growth prospects.

Valuation And Market Expectations

The market values Inventiva based on its pipeline potential rather than current financials. The negative EPS and high cash burn align with typical biotech valuations, where premiums are placed on breakthrough potential. Investor sentiment is likely driven by clinical updates and partnership announcements, with volatility expected around key data readouts.

Strategic Advantages And Outlook

Inventiva's niche focus on fibrosis and metabolic diseases provides a differentiated pipeline, but clinical and regulatory risks remain high. The outlook hinges on lanifibranor's success, with upside from strategic partnerships or acquisitions. Near-term challenges include funding needs and competitive pressures, while long-term potential lies in addressing large, underserved markets.

Sources

Company filings, investor presentations

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