investorscraft@gmail.com

Intrinsic ValueMallinckrodt plc (MCD.DE)

Previous Close0.18
Intrinsic Value
Upside potential
Previous Close
0.18

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

Mallinckrodt plc operates as a specialty pharmaceutical company with a focus on autoimmune and rare diseases, critical care therapies, and specialty generics. Its core revenue model hinges on branded pharmaceuticals like Acthar Gel and INOmax, alongside generic drugs and active pharmaceutical ingredients. The company serves physicians, hospitals, and specialty pharmacies, leveraging its diversified portfolio to address niche therapeutic areas. Despite its historical roots and broad geographic presence, Mallinckrodt faces challenges due to its Chapter 11 restructuring in 2020, which has impacted its market stability and competitive positioning. The company’s collaboration with Silence Therapeutics for RNA interference therapies highlights its efforts to innovate, but its market share remains constrained by legal and financial uncertainties. Operating in the highly regulated and competitive specialty pharma sector, Mallinckrodt must navigate pricing pressures, patent cliffs, and pipeline risks to regain investor confidence.

Revenue Profitability And Efficiency

In FY 2021, Mallinckrodt reported revenue of €2.21 billion, reflecting its operational scale despite financial distress. However, net income stood at a loss of €723.5 million, with diluted EPS of -€8.62, underscoring significant profitability challenges. Operating cash flow of €455.4 million and capital expenditures of -€55.3 million suggest moderate cash generation but limited reinvestment capacity.

Earnings Power And Capital Efficiency

The company’s negative earnings and high restructuring costs highlight weakened earnings power. With no reported total debt post-bankruptcy, capital structure clarity is lacking, but the absence of dividends and minimal cash reserves (€12.7 million) indicate constrained financial flexibility.

Balance Sheet And Financial Health

Mallinckrodt’s balance sheet remains under scrutiny following its Chapter 11 filing. While specific debt figures are unavailable, the company’s liquidity position appears strained, with limited cash equivalents and ongoing operational uncertainties.

Growth Trends And Dividend Policy

Growth prospects are muted, with no dividend payments and reliance on pipeline developments like Terlipressin and StrataGraft. The bankruptcy overhang and sector headwinds further dampen near-term expansion potential.

Valuation And Market Expectations

With a market cap approaching zero and no beta data, investor sentiment reflects extreme risk aversion. The company’s valuation is clouded by restructuring outcomes and pipeline viability.

Strategic Advantages And Outlook

Mallinckrodt’s niche therapies and collaborations offer long-term potential, but its outlook remains highly speculative. Success hinges on resolving financial instability, advancing clinical programs, and rebuilding stakeholder trust in a competitive landscape.

Sources

Company filings, bankruptcy court documents

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