investorscraft@gmail.com

Intrinsic ValueMagForce AG (MF6.DE)

Previous Close0.12
Intrinsic Value
Upside potential
Previous Close
0.12

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

MagForce AG is a German medical technology company specializing in nanotechnology-based cancer therapies, primarily targeting brain tumors. Its flagship product, NanoTherm, leverages magnetic nanoparticles to deliver localized heat treatment, complemented by NanoPlan software for precision treatment planning and the NanoActivator magnetic field generator. Operating in a niche segment of oncology, the company focuses on minimally invasive solutions, positioning itself as an innovator in targeted tumor therapy. The healthcare sector's growing emphasis on precision medicine and non-invasive treatments provides a favorable backdrop, though adoption challenges and regulatory hurdles remain. MagForce's market position is constrained by its limited commercial scale and reliance on clinical validation, but its proprietary technology offers differentiation in a competitive oncology landscape dominated by pharmaceuticals and traditional therapies. The company’s operations span Germany and Poland, reflecting a regional focus with potential for expansion contingent on clinical success and funding.

Revenue Profitability And Efficiency

In FY 2021, MagForce reported revenue of €351,983, significantly overshadowed by a net loss of €10.6 million, reflecting the early-stage nature of its commercialization efforts. The absence of operating cash flow and minimal capital expenditures underscore the company’s reliance on external funding to sustain R&D and clinical trials. High operating costs relative to revenue highlight inefficiencies typical of developmental-stage biotech firms.

Earnings Power And Capital Efficiency

The company’s diluted EPS of -€0.35 and negative operating cash flow indicate weak earnings power, with capital primarily allocated to sustaining operations rather than growth. The lack of profitability metrics suggests MagForce remains in a pre-revenue growth phase, dependent on debt and equity financing to bridge the gap until commercialization scales.

Balance Sheet And Financial Health

MagForce’s balance sheet reveals strained liquidity, with €114,741 in cash against €25.6 million in total debt, raising solvency concerns. The high debt burden and minimal cash reserves suggest acute financial vulnerability, necessitating near-term capital raises or strategic partnerships to avoid liquidity shortfalls. Equity dilution risk is elevated given the modest market capitalization of €3.5 million.

Growth Trends And Dividend Policy

Revenue growth remains nascent, with no dividend payouts, consistent with the company’s focus on reinvesting limited resources into clinical and regulatory milestones. The absence of a dividend policy aligns with its pre-profitability status, though investor returns hinge entirely on speculative long-term therapeutic adoption and pipeline success.

Valuation And Market Expectations

The market cap of €3.5 million and beta of 3.018 reflect extreme volatility and high risk, pricing in significant uncertainty around clinical and commercial outcomes. The valuation appears to discount near-term viability, with investors likely attributing minimal premium to its proprietary technology until tangible revenue traction emerges.

Strategic Advantages And Outlook

MagForce’s nanotechnology platform offers a differentiated approach to tumor treatment, but commercialization risks and funding needs dominate the outlook. Success hinges on clinical validation, regulatory approvals, and securing sustainable financing. The company’s strategic focus on niche oncology applications could yield outsized rewards if adoption accelerates, though execution risks remain substantial.

Sources

Company filings, Deutsche Börse 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