investorscraft@gmail.com

Intrinsic ValueNuformix plc (NFX.L)

Previous Close£0.19
Intrinsic Value
Upside potential
Previous Close
£0.19

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

Nuformix plc is a UK-based biotechnology firm specializing in pharmaceutical development, with a focus on fibrosis and oncology treatments through drug repurposing. The company leverages its proprietary cocrystal technology to enhance the efficacy and safety profiles of existing drugs, targeting unmet medical needs. Its lead candidate, NXP001, has completed Phase 1 trials for oncology supportive care, while NXP004, a novel form of Olaparib, is in the IP generation phase. Nuformix operates in a highly competitive and capital-intensive sector, where differentiation hinges on innovation and strategic partnerships. The company’s collaboration with Oxilio Ltd. for NXP001 underscores its asset-light approach to development, mitigating some financial risks. Despite its niche focus, Nuformix faces challenges typical of early-stage biotech firms, including lengthy development timelines and regulatory hurdles. Its market position is aspirational, reliant on clinical success and future commercialization to establish a foothold in the oncology and fibrosis markets.

Revenue Profitability And Efficiency

Nuformix currently reports no revenue, reflecting its pre-commercial stage. The company posted a net loss of -3.64 million GBp for the period, with diluted EPS of -0.0046 GBp, indicative of its heavy R&D focus. Operating cash flow was negative at -331,883 GBp, though capital expenditures were negligible, suggesting a lean operational model. The absence of debt provides some financial flexibility.

Earnings Power And Capital Efficiency

With no revenue streams, Nuformix’s earnings power is entirely forward-looking, contingent on clinical milestones and partnerships. The company’s capital efficiency is constrained by its reliance on equity funding, as evidenced by its cash position of 20,210 GBp against significant R&D burn. Its ability to advance pipelines without debt is a mitigating factor.

Balance Sheet And Financial Health

Nuformix maintains a debt-free balance sheet, with 20,210 GBp in cash and equivalents. The lack of leverage is a positive, but the modest cash reserves relative to operating losses highlight dependency on future financing. Shareholders’ equity is under pressure from accumulated deficits, typical of developmental biotech firms.

Growth Trends And Dividend Policy

Growth hinges on clinical progress, particularly for NXP001 and NXP004. The company does not pay dividends, reinvesting all resources into R&D. Investor returns are tied to pipeline success and potential licensing deals, with no near-term income generation expected.

Valuation And Market Expectations

The market cap of ~2.04 million GBp reflects high risk and binary outcomes typical of early-stage biotech. A beta of 0.944 suggests moderate volatility relative to the market. Valuation is speculative, driven by pipeline potential rather than fundamentals.

Strategic Advantages And Outlook

Nuformix’s cocrystal technology and repurposing strategy offer cost and time advantages over novel drug development. However, the outlook remains uncertain pending clinical validation and partnership traction. Success in Phase 2 trials or licensing agreements could catalyze re-rating, but liquidity constraints pose near-term risks.

Sources

Company description, financials, and market data provided by external API; clinical pipeline details sourced from public disclosures.

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