investorscraft@gmail.com

Intrinsic ValueOndine Biomedical Inc. (OBI.L)

Previous Close£8.50
Intrinsic Value
Upside potential
Previous Close
£8.50

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

Ondine Biomedical Inc. operates in the biotechnology sector, specializing in antimicrobial photodisinfection therapies. Its core revenue model revolves around the commercialization of its proprietary Steriwave platform, a light-based medical device designed to eliminate nasal pathogens and reduce healthcare-associated infections. The company also has a robust pipeline, including antiviral therapies for respiratory infections and solutions for chronic rhinosinusitis, ventilator-associated pneumonia, and wound disinfection. Ondine's technology positions it as a niche player in infection control, targeting unmet needs in hospital and clinical settings. The company’s focus on photodisinfection differentiates it from traditional antibiotic-based treatments, offering a potential alternative in an era of rising antimicrobial resistance. While still in the growth phase, Ondine’s market position is bolstered by its innovative approach, though it faces competition from established pharmaceutical firms and emerging biotech entrants.

Revenue Profitability And Efficiency

Ondine Biomedical reported revenue of £1.2 million for FY 2023, reflecting its early-stage commercialization efforts. The company posted a net loss of £14.4 million, with an operating cash flow of -£13.7 million, indicating significant investment in R&D and market penetration. Capital expenditures were modest at £177,000, suggesting a lean operational approach focused on advancing its product pipeline rather than heavy infrastructure spending.

Earnings Power And Capital Efficiency

The company’s diluted EPS of -£0.0731 underscores its current lack of profitability, typical for a clinical-stage biotech firm. Ondine’s negative earnings reflect its prioritization of growth over near-term profitability, with resources directed toward clinical trials and regulatory approvals. Its capital efficiency is constrained by high R&D costs, though its debt levels remain relatively low at £541,000.

Balance Sheet And Financial Health

Ondine Biomedical holds £2.98 million in cash and equivalents, providing limited runway for ongoing operations. With total debt of £541,000, the company maintains a manageable leverage position. However, its negative cash flow and modest liquidity highlight the need for additional funding to sustain its development and commercialization efforts.

Growth Trends And Dividend Policy

Ondine’s growth is driven by its expanding product pipeline and the potential adoption of Steriwave in healthcare settings. The company does not pay dividends, reinvesting all earnings into R&D and commercialization. Future revenue growth hinges on regulatory approvals and successful market entry for its lead and pipeline products.

Valuation And Market Expectations

With a market cap of £37.7 million, Ondine is valued as a high-risk, high-reward biotech play. Investors likely anticipate future revenue growth from its photodisinfection technology, though the stock’s beta of 0.79 suggests moderate volatility relative to the broader market. Valuation metrics are skewed by its pre-revenue status and speculative upside.

Strategic Advantages And Outlook

Ondine’s strategic advantage lies in its patented photodisinfection technology, which addresses critical gaps in infection control. The outlook depends on clinical validation, regulatory milestones, and commercialization success. Near-term challenges include securing additional funding and scaling production, while long-term potential rests on broader adoption in global healthcare markets.

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