investorscraft@gmail.com

Intrinsic ValueInventiva S.A. (IVA.PA)

Previous Close5.00
Intrinsic Value
Upside potential
Previous Close
5.00

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

Inventiva S.A. is a clinical-stage biopharmaceutical company specializing in oral small molecule therapies targeting non-alcoholic steatohepatitis (NASH), mucopolysaccharidoses (MPS), and other diseases. Its lead candidate, Lanifibranor, has completed Phase IIb trials for NASH, a condition with high unmet medical need, while Odiparcil targets MPS VI. The company’s pipeline includes early-stage oncology programs, supported by collaborations with AbbVie and Boehringer Ingelheim for autoimmune diseases and idiopathic pulmonary fibrosis, respectively. Operating in the competitive biotechnology sector, Inventiva differentiates itself through a focus on niche metabolic and rare diseases, leveraging strategic partnerships to mitigate R&D risks. Its market position hinges on successful clinical advancements, particularly in NASH, a rapidly growing therapeutic area with significant commercial potential. The company’s revenue model relies on milestone payments from collaborations and future royalties, contingent on clinical success and regulatory approvals.

Revenue Profitability And Efficiency

Inventiva reported revenue of €14.7 million in the latest fiscal year, primarily from collaborations, while net losses widened to €184.2 million due to elevated R&D expenses. The absence of commercialized products results in negative profitability metrics, with diluted EPS at -€3.08. Operating cash flow was -€85.9 million, reflecting heavy investment in clinical trials and pipeline development, with no capital expenditures recorded.

Earnings Power And Capital Efficiency

The company’s earnings power remains constrained by its pre-revenue status, with losses driven by clinical trial costs. Capital efficiency is under pressure as cash burn persists, though collaborations with AbbVie and Boehringer Ingelheim provide non-dilutive funding. Inventiva’s ability to advance Lanifibranor and Odiparcil toward regulatory milestones will be critical to improving capital returns.

Balance Sheet And Financial Health

Inventiva holds €96.6 million in cash and equivalents against €54.3 million in total debt, providing a liquidity cushion for near-term operations. However, sustained negative cash flows may necessitate additional financing. The balance sheet reflects a typical clinical-stage biotech profile, with intangible assets and equity financing supporting R&D activities.

Growth Trends And Dividend Policy

Growth hinges on clinical progress, particularly Lanifibranor’s potential in NASH, a market with blockbuster potential. The company does not pay dividends, reinvesting all resources into pipeline development. Investor returns are tied to milestone achievements and partnership expansions, with long-term value creation dependent on regulatory approvals.

Valuation And Market Expectations

With a market cap of €382 million, Inventiva’s valuation reflects high-risk, high-reward expectations for its pipeline. The beta of 0.969 suggests moderate correlation with broader markets, though volatility is inherent to clinical-stage biotechs. Market sentiment will hinge on Phase III data for Lanifibranor and partnership developments.

Strategic Advantages And Outlook

Inventiva’s strategic collaborations and focus on niche diseases provide competitive insulation, but clinical and regulatory risks remain paramount. Near-term catalysts include Phase III trial initiations for Lanifibranor. The outlook is speculative, with success contingent on trial outcomes and funding sustainability.

Sources

Company filings, Bloomberg

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