investorscraft@gmail.com

Intrinsic ValueMologen AG (MGNK.DE)

Previous Close0.08
Intrinsic Value
Upside potential
Previous Close
0.08

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2018 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Mologen AG is a biotechnology firm specializing in immunotherapies for oncology and HIV treatment. The company's core revenue model hinges on advancing its clinical-stage pipeline, particularly Lefitolimod, a TLR9 agonist in Phase III trials for metastatic colorectal cancer and Phase II for small-cell lung cancer. Collaborations with institutions like Aarhus University Hospital and MD Anderson Cancer Center bolster its R&D credibility. Mologen operates in the highly competitive immunotherapy sector, where differentiation relies on clinical efficacy and strategic partnerships. Its niche focus on TLR agonists and cell-based vaccines positions it as a specialized player, though commercialization risks remain high given its pre-revenue status. The company’s pipeline also includes EnanDIM molecules and MGN1601, a renal cancer vaccine, reflecting a diversified but early-stage therapeutic approach. Market positioning is constrained by limited financial resources compared to larger biotech peers, yet its targeted mechanisms could carve out a role in combination therapies.

Revenue Profitability And Efficiency

In FY 2018, Mologen reported revenue of EUR 3.0 million, likely from collaborations or grants, against a net loss of EUR 11.9 million. The diluted EPS of -1.02 reflects significant R&D expenditures. Operating cash flow was negative EUR 13.7 million, with minimal capital expenditures, underscoring a cash-intensive clinical development phase.

Earnings Power And Capital Efficiency

The company’s earnings power is constrained by its pre-commercial stage, with losses driven by clinical trial costs. Capital efficiency is low, as evidenced by negative cash flows and reliance on external funding. The absence of product revenue limits near-term profitability prospects.

Balance Sheet And Financial Health

Mologen held EUR 8.0 million in cash and equivalents at FY-end 2018, with negligible debt (EUR 11,000). The balance sheet suggests liquidity for near-term operations but highlights dependency on equity raises or partnerships to fund prolonged R&D cycles.

Growth Trends And Dividend Policy

Growth hinges on clinical milestones, particularly Lefitolimod’s Phase III data. No dividends are paid, consistent with its reinvestment-focused strategy. Shareholder returns are contingent on pipeline success or licensing deals.

Valuation And Market Expectations

With a market cap near zero and no commercial revenue, valuation is speculative, tied to pipeline potential. The market likely prices in high binary risk around trial outcomes.

Strategic Advantages And Outlook

Mologen’s TLR9 expertise and collaborations provide a narrow but defensible niche. The outlook depends on clinical data readouts and partnership scalability. Survival hinges on securing non-dilutive funding or advancing lead candidates to late-stage trials.

Sources

Company filings, clinical trial registries

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2019202020212022202320242025202620272028202920302031203220332034203520362037203820392040204120422043

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