investorscraft@gmail.com

Intrinsic ValueOxford BioDynamics Plc (OBD.L)

Previous Close£0.28
Intrinsic Value
Upside potential
Previous Close
£0.28

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

Oxford BioDynamics Plc operates in the biotechnology sector, specializing in epigenetic biomarker discovery and development. Its proprietary EpiSwitch platform enables the identification of chromosome conformation signatures, which are leveraged for medical testing, disease prediction, and personalized treatment solutions. The company’s flagship products, such as EpiSwitch CiRT and EpiSwitch CST, target critical healthcare needs, including immunotherapy response prediction and COVID-19 severity assessment. Oxford BioDynamics serves pharmaceutical and biotech clients globally, positioning itself as a niche player in precision medicine. The company’s focus on high-resolution 3D genome profiling differentiates it from competitors, offering unique diagnostic and prognostic tools. Despite its innovative technology, the firm operates in a highly competitive and capital-intensive industry, requiring sustained R&D investment to maintain its market position. Its headquarters in Oxford, a hub for biotech innovation, provides access to academic and commercial collaborations, enhancing its credibility and growth potential.

Revenue Profitability And Efficiency

Oxford BioDynamics reported revenue of 636,000 GBp for the period, reflecting its early-stage commercialization efforts. The company’s net income stood at -11,567,000 GBp, underscoring significant operating losses as it invests heavily in R&D and market penetration. Operating cash flow was -10,172,000 GBp, with minimal capital expenditures of -80,000 GBp, indicating a focus on sustaining liquidity while scaling operations.

Earnings Power And Capital Efficiency

The diluted EPS of -0.0452 GBp highlights the company’s current lack of profitability, typical of biotech firms in the development phase. Negative earnings and cash flows suggest reliance on external funding to support growth initiatives. Capital efficiency remains constrained by high R&D costs and limited revenue streams, though the proprietary EpiSwitch platform offers long-term monetization potential.

Balance Sheet And Financial Health

The company holds 1,827,000 GBp in cash and equivalents, against total debt of 5,740,000 GBp, indicating a leveraged position. With a market capitalization of 6,362,135 GBp, Oxford BioDynamics faces liquidity challenges, necessitating careful capital management. The absence of dividends aligns with its reinvestment strategy to fuel innovation and commercialization.

Growth Trends And Dividend Policy

Oxford BioDynamics is in a growth phase, prioritizing biomarker development over profitability. No dividends are paid, as retained earnings are directed toward R&D and product launches. Revenue growth potential hinges on adoption of its EpiSwitch tests, though near-term financial performance will likely remain volatile due to high operating costs.

Valuation And Market Expectations

The negative beta of -0.213 suggests low correlation with broader market movements, reflecting the speculative nature of its stock. Investors likely value the company based on its technology pipeline rather than current earnings, with long-term upside tied to successful product commercialization and partnerships.

Strategic Advantages And Outlook

Oxford BioDynamics’ strategic edge lies in its epigenetic expertise and EpiSwitch platform, which address unmet diagnostic needs. Partnerships with pharmaceutical firms could accelerate adoption, but execution risks persist. The outlook depends on securing additional funding, achieving clinical validation, and expanding its product portfolio in a competitive biotech landscape.

Sources

Company filings, London Stock Exchange 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