investorscraft@gmail.com

Intrinsic ValueNanobiotix S.A. (NANO.PA)

Previous Close17.46
Intrinsic Value
Upside potential
Previous Close
17.46

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

Nanobiotix S.A. is a clinical-stage biotechnology company specializing in innovative cancer treatments through nanoparticle technology. Its lead product, NBTXR3, is a hafnium oxide nanoparticle suspension designed to enhance radiotherapy efficacy in various cancers, including soft tissue sarcoma and head and neck cancers. The company operates in the highly competitive oncology sector, where precision medicine and novel therapeutic approaches are driving growth. Nanobiotix differentiates itself through its proprietary nanoparticle platform, which aims to improve treatment outcomes without adding systemic toxicity. Strategic partnerships, such as its collaboration with LianBio for commercialization in Asia, bolster its market reach. Despite being pre-revenue, Nanobiotix’s focus on addressing unmet medical needs in oncology positions it as a potential disruptor in the biotech space. The company’s clinical progress and regulatory milestones will be critical in establishing its long-term market position.

Revenue Profitability And Efficiency

Nanobiotix reported negative revenue of €11.6 million for the period, reflecting its clinical-stage status with no commercialized products. Net income stood at -€68.1 million, with diluted EPS of -€1.44, underscoring significant R&D and operational expenses. Operating cash flow was -€19.6 million, while capital expenditures were modest at -€846,000, indicating a focus on conserving liquidity amid high burn rates.

Earnings Power And Capital Efficiency

The company’s earnings power remains constrained by its pre-commercial phase, with heavy investment in clinical trials and regulatory approvals. Capital efficiency is challenged by negative operating cash flow, though its cash position of €49.7 million provides near-term runway. The lack of profitability metrics highlights the high-risk, high-reward nature of its biotech model.

Balance Sheet And Financial Health

Nanobiotix holds €49.7 million in cash and equivalents against total debt of €50.9 million, reflecting a tight liquidity position. The balance sheet suggests reliance on future financing or partnership deals to sustain operations. With no dividend payouts and a focus on R&D, financial health hinges on successful clinical outcomes and external funding.

Growth Trends And Dividend Policy

Growth is tied to clinical advancements, particularly NBTXR3’s regulatory approvals and commercialization potential. The company has no dividend policy, reinvesting all resources into R&D. Near-term growth will depend on trial results and strategic collaborations, with long-term prospects linked to market adoption of its nanoparticle technology.

Valuation And Market Expectations

With a market cap of €158 million and negative earnings, valuation is speculative, driven by clinical milestones rather than fundamentals. The high beta of 1.519 reflects significant volatility and investor sensitivity to trial outcomes. Market expectations are anchored on NBTXR3’s potential to address large oncology markets.

Strategic Advantages And Outlook

Nanobiotix’s nanoparticle platform offers a unique mechanism to enhance radiotherapy, a strategic differentiator in oncology. Partnerships and regulatory progress are key near-term catalysts. However, the outlook remains uncertain, contingent on clinical success and funding. The company’s ability to navigate these challenges will determine its trajectory in the competitive biotech landscape.

Sources

Company filings, market data

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