investorscraft@gmail.com

Intrinsic ValueOncimmune Holdings plc (ONC.L)

Previous Close£1.14
Intrinsic Value
Upside potential
Previous Close
£1.14

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

Oncimmune Holdings plc operates in the biotechnology sector, specializing in immunodiagnostic technologies for early cancer detection and patient stratification. The company's flagship product, EarlyCDT-Lung, is a blood-based test designed to identify lung cancer at an early stage, improving patient outcomes. Additionally, its SeroTag platform enables biomarker discovery for various cancers, infectious diseases, and autoimmune conditions, while NavigAID provides disease-specific characterization panels. Oncimmune serves markets in the UK, North America, and Europe, positioning itself as a niche player in precision diagnostics. The company's focus on non-invasive, early detection tools aligns with growing demand for personalized medicine, though it faces competition from larger diagnostic firms and emerging biotech innovators. Its market position is bolstered by proprietary technology but constrained by the capital-intensive nature of biotech R&D and commercialization.

Revenue Profitability And Efficiency

Oncimmune reported revenue of £2.7 million for the period, reflecting its early-stage commercialization efforts. The company posted a net loss of £3.6 million, with diluted EPS of -4.89p, indicating ongoing investment in R&D and market penetration. Operating cash flow was negative £3.4 million, while capital expenditures remained minimal at £9,000, underscoring the focus on sustaining operations rather than infrastructure expansion.

Earnings Power And Capital Efficiency

The company's negative earnings and cash flow highlight its pre-revenue growth phase, with capital primarily allocated to advancing its diagnostic platforms. The lack of profitability is typical for biotech firms in the development stage, but the modest revenue suggests early traction for EarlyCDT-Lung. The high beta of 1.81 reflects market sensitivity to clinical and regulatory milestones.

Balance Sheet And Financial Health

Oncimmune holds £846,000 in cash and equivalents against total debt of £5.1 million, indicating liquidity constraints. The debt burden relative to its market cap (£1.3 million) raises concerns about financial flexibility, though the absence of dividends preserves cash for operations. The balance sheet suggests reliance on future financing or partnerships to sustain growth.

Growth Trends And Dividend Policy

Revenue growth hinges on adoption of EarlyCDT-Lung and expansion of SeroTag applications. The company does not pay dividends, reinvesting all resources into R&D and commercialization. Given its stage, investor returns are likely tied to pipeline progress rather than near-term profitability.

Valuation And Market Expectations

The modest market cap reflects skepticism about near-term commercialization prospects. The high beta implies volatility tied to clinical updates or funding events. Valuation metrics are challenging to assess due to limited revenue and negative earnings, placing emphasis on pipeline potential.

Strategic Advantages And Outlook

Oncimmune's proprietary platforms offer differentiation in early cancer detection, a high-growth diagnostic segment. However, the path to scalability depends on clinical validation, reimbursement agreements, and partnerships. The outlook remains speculative, with success contingent on overcoming funding challenges and achieving broader adoption of its tests.

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