investorscraft@gmail.com

Intrinsic ValueMoolec Science S.A. (MLEC)

Previous Close$6.50
Intrinsic Value
Upside potential
Previous Close
$6.50

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2024 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Moolec Science SA operates in the biotechnology sector, specializing in molecular farming to produce animal proteins in plants. The company leverages plant-based platforms to create cost-effective, sustainable alternatives to traditional animal-derived proteins, targeting the food and pharmaceutical industries. Its core revenue model revolves around R&D collaborations, licensing agreements, and potential future product commercialization. Moolec positions itself as an innovator in the alternative protein space, competing with both plant-based and lab-grown meat producers while addressing global sustainability challenges. The company’s technology differentiates it by offering scalable, non-GMO solutions that could disrupt conventional supply chains. However, as an early-stage player, it faces significant competition from established biotech firms and must navigate regulatory hurdles to achieve commercial viability.

Revenue Profitability And Efficiency

Moolec reported revenue of $5.6 million for FY 2024, alongside a net loss of $7.3 million, reflecting its early-stage R&D focus. Operating cash flow was negative at $9.3 million, with minimal capital expenditures of $0.2 million, indicating heavy investment in innovation rather than infrastructure. The diluted EPS of -$0.19 underscores the company’s pre-commercialization phase, where profitability remains secondary to technological advancement.

Earnings Power And Capital Efficiency

The company’s negative earnings and cash flow highlight its reliance on external funding to sustain operations. With limited revenue streams, Moolec’s capital efficiency is currently low, as it prioritizes long-term R&D over short-term returns. The lack of significant capital expenditures suggests a lean operational model, but sustained losses may necessitate additional financing to bridge the gap to commercialization.

Balance Sheet And Financial Health

Moolec’s balance sheet shows $5.4 million in cash and equivalents against $14.7 million in total debt, indicating a leveraged position. The negative operating cash flow raises liquidity concerns, though the company’s biotechnology focus may attract further investment. The absence of dividends aligns with its growth-oriented strategy, but financial health hinges on securing additional capital or achieving revenue milestones.

Growth Trends And Dividend Policy

As a pre-revenue biotech firm, Moolec’s growth is tied to R&D progress and partnerships. No dividends are paid, reflecting reinvestment priorities. The company’s trajectory depends on scaling its molecular farming technology and securing commercial agreements, with potential upside from regulatory approvals and market adoption of alternative proteins.

Valuation And Market Expectations

The market likely values Moolec based on its technological potential rather than current financials. Negative earnings and high R&D costs are typical for early-stage biotech firms, but investors may demand clearer commercialization pathways. Valuation metrics are challenging to apply, with sentiment driven by milestones in protein production and partnerships.

Strategic Advantages And Outlook

Moolec’s proprietary plant-based protein technology offers a unique edge in sustainability and scalability. However, the outlook is speculative, hinging on successful R&D outcomes and market penetration. Regulatory approvals and competitive pressures will be critical. If executed well, the company could carve a niche in the alternative protein market, but execution risks remain high.

Sources

Company filings, CIK 0001937737

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2025202620272028202920302031203220332034203520362037203820392040204120422043204420452046204720482049

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