investorscraft@gmail.com

Intrinsic ValueLysogene S.A. (LYS.PA)

Previous Close0.28
Intrinsic Value
Upside potential
Previous Close
0.28

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2021 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Lysogene S.A. is a clinical-stage biopharmaceutical company specializing in gene therapies for rare pediatric neurodegenerative disorders, particularly lysosomal storage diseases. The company's revenue model is primarily driven by research collaborations, grants, and potential future commercialization of its therapies. Its lead candidates, LYS-SAF302 (Phase II/III for MPS IIIA) and LYS-GM101 (Phase I/II for GM1 gangliosidosis), target high-unmet-need conditions with no approved disease-modifying treatments. Lysogene operates in the highly specialized gene therapy segment, competing with larger biotech firms but differentiating itself through a focused pipeline and academic partnerships, such as its collaboration with the Weizmann Institute of Science for AAV-based therapies. The company’s niche focus on CNS-targeted gene delivery positions it as a potential leader in this subset of rare diseases, though its market penetration hinges on clinical success and regulatory approvals.

Revenue Profitability And Efficiency

In FY 2021, Lysogene reported revenue of €3.7 million, likely from collaborations, alongside a net loss of €13.7 million, reflecting its R&D-intensive model. Operating cash flow was negative €14.4 million, with capital expenditures of €0.3 million, underscoring the company’s heavy investment in clinical trials. The diluted EPS of -€0.81 highlights ongoing funding needs to advance its pipeline.

Earnings Power And Capital Efficiency

Lysogene’s negative earnings and cash flow demonstrate its pre-revenue stage, with capital primarily allocated to clinical development. The modest revenue from collaborations does not offset R&D costs, indicating reliance on external financing. The company’s ability to advance its Phase II/III asset will be critical to improving capital efficiency and attracting partnership or licensing deals.

Balance Sheet And Financial Health

As of December 2021, Lysogene held €12.3 million in cash against €9.9 million in total debt, providing limited runway without additional funding. The €49 million market cap suggests investor caution, given the high burn rate and preclinical/clinical-stage pipeline. The absence of dividend payouts aligns with its growth-focused strategy.

Growth Trends And Dividend Policy

Lysogene’s growth hinges on clinical milestones, with no near-term revenue diversification expected. The company does not pay dividends, reinvesting all resources into pipeline development. Future valuation will depend on trial outcomes for LYS-SAF302 and LYS-GM101, as well as potential partnerships to mitigate financial strain.

Valuation And Market Expectations

The market cap of €4.9 million (as per provided data) reflects skepticism about near-term commercialization, compounded by the high-risk nature of gene therapy trials. The beta of 0.91 suggests moderate volatility relative to the market, though liquidity constraints may amplify price swings.

Strategic Advantages And Outlook

Lysogene’s focus on CNS-targeted gene therapies for ultra-rare diseases offers a differentiated niche, but success depends on clinical validation and scalable manufacturing. Partnerships with academic institutions provide scientific credibility, but the company must secure additional funding to sustain operations. The outlook remains speculative pending Phase II/III data and regulatory interactions.

Sources

Company filings, Euronext Paris disclosures

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2022202320242025202620272028202920302031203220332034203520362037203820392040204120422043204420452046

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