investorscraft@gmail.com

Intrinsic ValueNanoRepro AG (NN6.DE)

Previous Close1.53
Intrinsic Value
Upside potential
Previous Close
1.53

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

NanoRepro AG operates in the medical diagnostics and research industry, specializing in rapid diagnostic tests and food supplements. The company serves both home and professional markets with products targeting family planning, disease detection, allergies, and infectious diseases. Its portfolio includes lateral flow tests for biomarkers, point-of-care diagnostics for hospitals, and food supplements sold via online pharmacies. NanoRepro has carved a niche in Germany and internationally, leveraging its expertise in immunochromatographic technology. The company’s market position is bolstered by its diversified product range, catering to preventive healthcare and acute diagnostic needs. However, competition from larger diagnostics firms and regulatory hurdles in international markets pose challenges. NanoRepro’s direct-to-consumer online sales and B2B medical partnerships provide dual revenue streams, though reliance on pandemic-related products (e.g., COVID-19 tests) has introduced volatility.

Revenue Profitability And Efficiency

In FY 2023, NanoRepro reported revenue of €3.25 million, a decline likely tied to reduced demand for COVID-19 tests. The company posted a net loss of €4.69 million, reflecting operational inefficiencies and lower sales volumes. Negative operating cash flow of €10.26 million underscores liquidity pressures, though zero capital expenditures suggest a pause in expansion.

Earnings Power And Capital Efficiency

Diluted EPS of -€0.37 highlights weak earnings power, exacerbated by negative operating cash flow. The absence of debt and €16.6 million in cash reserves provide a buffer, but sustained losses may erode capital efficiency if revenue diversification efforts falter.

Balance Sheet And Financial Health

NanoRepro maintains a debt-free balance sheet with €16.6 million in cash, offering near-term stability. However, the lack of debt may indicate limited leverage for growth initiatives. The equity-heavy structure is a positive, but recurring losses could strain liquidity over time.

Growth Trends And Dividend Policy

Revenue contraction and net losses signal challenges in transitioning from pandemic-driven sales. No dividends reflect a focus on preserving capital, with growth likely hinging on new product launches or market expansion.

Valuation And Market Expectations

With a market cap of €17.4 million and negative earnings, the stock trades on speculative sentiment. Investors may be pricing in potential turnaround efforts or niche product success.

Strategic Advantages And Outlook

NanoRepro’s strengths lie in its diagnostic IP and dual-channel distribution. However, the outlook remains uncertain pending revenue stabilization and cost management. Success hinges on diversifying beyond COVID-19 tests and scaling high-margin segments like food supplements.

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