investorscraft@gmail.com

Intrinsic ValueMGC Pharmaceuticals Limited (MXC.L)

Previous Close£21.20
Intrinsic Value
Upside potential
Previous Close
£21.20

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2023 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

MGC Pharmaceuticals Limited operates as a bio-pharma company specializing in the development and supply of phytomedicines, leveraging plant-derived compounds for therapeutic applications. The company focuses on clinical-stage treatments, including CimetrA for COVID-19, CannEpil for drug-resistant epilepsy, and CogniCann for dementia relief, positioning itself in the high-growth specialty pharmaceuticals sector. Its collaborations with academic institutions like the Royal Melbourne Institute of Technology and the University of Notre Dame enhance its R&D credibility. MGC Pharmaceuticals targets niche markets with significant unmet medical needs, differentiating itself through a pipeline of cannabis-based and phytocannabinoid therapies. The company operates across Australia, Israel, and Slovenia, benefiting from diversified regulatory environments. Despite its innovative approach, it faces competition from larger pharmaceutical firms and regulatory hurdles inherent in novel drug development. Its market position remains speculative, reliant on clinical trial outcomes and commercialization success.

Revenue Profitability And Efficiency

MGC Pharmaceuticals reported revenue of 3.39 million GBp for FY 2023, reflecting its early-stage commercialization efforts. The company posted a net loss of 20.82 million GBp, with an EPS of -7.07 GBp, underscoring its pre-profitability status as it invests heavily in R&D. Operating cash flow was negative at 11.99 million GBp, while capital expenditures were modest at 0.19 million GBp, indicating a focus on sustaining operations rather than expansion.

Earnings Power And Capital Efficiency

The company's earnings power remains constrained by its clinical-stage pipeline, with no near-term profitability expected. Capital efficiency is challenged by high R&D costs and limited revenue streams, as evidenced by the significant net loss relative to revenue. The negative operating cash flow further highlights the capital-intensive nature of its business model, reliant on external funding to advance its drug candidates.

Balance Sheet And Financial Health

MGC Pharmaceuticals holds 0.24 million GBp in cash and equivalents, against total debt of 0.58 million GBp, reflecting a tight liquidity position. The modest cash reserves and negative cash flow raise concerns about its ability to fund ongoing operations without additional financing. The balance sheet suggests a high-risk profile, typical of early-stage biopharma firms dependent on successful clinical outcomes.

Growth Trends And Dividend Policy

Growth is contingent on clinical trial progress and regulatory approvals, with no current dividend policy due to its pre-revenue stage. The company's pipeline, particularly CimetrA and CannEpil, represents potential growth drivers, but commercialization risks remain significant. Shareholder returns are deferred until profitability is achieved, aligning with its focus on R&D investment.

Valuation And Market Expectations

With a market cap of 9.30 million GBp and a beta of 1.03, MGC Pharmaceuticals is viewed as a high-risk, high-reward investment. The market appears to price in speculative upside from its clinical pipeline, though the lack of profitability and negative earnings temper expectations. Valuation metrics are skewed by its developmental stage, with limited traditional comparables.

Strategic Advantages And Outlook

MGC Pharmaceuticals' strategic advantages lie in its niche focus on phytomedicines and collaborations with academic institutions. However, the outlook remains uncertain, hinging on clinical success and regulatory milestones. Near-term challenges include funding sustainability and pipeline execution, while long-term potential depends on market adoption of its therapies.

Sources

Company filings, London Stock Exchange disclosures

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2024202520262027202820292030203120322033203420352036203720382039204020412042204320442045204620472048

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