investorscraft@gmail.com

Intrinsic ValueMedinCell S.A. (MEDCL.PA)

Previous Close22.56
Intrinsic Value
Upside potential
Previous Close
22.56

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2025 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

MedinCell S.A. is a biotechnology firm specializing in long-acting injectable therapeutics using its proprietary BEPO technology. The company focuses on developing subcutaneous and intra-articular injections targeting conditions like schizophrenia, pain, inflammation, and CNS disorders. Its pipeline includes mdc-IRM (Phase III for schizophrenia) and mdc-CWM (pain and inflammation), positioning it in the competitive but high-growth market of sustained-release drug delivery. MedinCell differentiates itself through BEPO, a polymer-based platform designed to improve drug solubility and controlled release, addressing unmet needs in chronic disease management. The company operates in the broader healthcare sector, competing with larger pharmaceutical firms but carving a niche in injectable formulations. Its partnerships and licensing agreements could amplify commercialization potential, though clinical and regulatory milestones remain critical for validation. With a focus on CNS and pain therapeutics, MedinCell targets markets with significant patient populations and limited long-acting treatment options.

Revenue Profitability And Efficiency

MedinCell reported revenue of €11.9 million in FY2024, reflecting its early-stage reliance on collaborations and grants. Net losses widened to €25.0 million, driven by R&D investments, while diluted EPS stood at -€0.88. Operating cash flow was negative €11.9 million, underscoring the capital-intensive nature of clinical development. Capital expenditures were modest at €0.3 million, suggesting a lean operational model.

Earnings Power And Capital Efficiency

The company’s negative earnings and cash flow highlight its pre-commercial stage, with profitability contingent on pipeline advancement. BEPO technology’s scalability could improve capital efficiency if clinical trials succeed. High R&D spend (evident in net losses) is typical for biotech firms but requires careful liquidity management.

Balance Sheet And Financial Health

MedinCell holds €19.5 million in cash against €59.0 million in total debt, indicating liquidity pressure. The debt-heavy structure may necessitate further financing, though the absence of dividends preserves cash. Equity financing or partnership milestones could alleviate near-term constraints.

Growth Trends And Dividend Policy

Growth hinges on clinical progress, with mdc-IRM’s Phase III results being a near-term catalyst. No dividends are paid, consistent with reinvestment priorities. Revenue growth may accelerate if pipeline candidates secure regulatory approvals or licensing deals.

Valuation And Market Expectations

The €539.7 million market cap reflects optimism around BEPO’s potential, despite current losses. A beta of 0.978 suggests market-aligned volatility. Valuation likely discounts future commercialization, with key risks being trial outcomes and funding needs.

Strategic Advantages And Outlook

MedinCell’s BEPO platform offers differentiation in controlled-release therapeutics, but execution risks remain. Partnerships and Phase III success could validate its approach. The outlook depends on clinical milestones and balance sheet sustainability, with 2024 being pivotal for data readouts.

Sources

Company filings, Euronext disclosures

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2026202720282029203020312032203320342035203620372038203920402041204220432044204520462047204820492050

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