investorscraft@gmail.com

Intrinsic ValueOpen Orphan Plc (ORPH.L)

Previous Close£10.00
Intrinsic Value
Upside potential
Previous Close
£10.00

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

Open Orphan Plc operates as a specialized pharmaceutical services and contract research organization, focusing on human challenge clinical trials for vaccines and antivirals. The company serves a diverse clientele, including big pharma, biotech firms, and government agencies, leveraging its proprietary Disease in Motion platform, which integrates clinical, immunological, and digital biomarker data. This platform enhances its value proposition by offering unique datasets for infectious disease research, positioning Open Orphan as a niche player in the biotechnology sector. The company’s expertise in human challenge studies for conditions like RSV, flu, and COVID-19 differentiates it from traditional CROs, providing a competitive edge in a growing market. Its services extend to preclinical research, data management, and drug development consultancy, catering primarily to European clients. Open Orphan’s focus on infectious diseases and its innovative data-driven approach align with increasing global demand for accelerated vaccine and therapeutic development, particularly post-pandemic.

Revenue Profitability And Efficiency

Open Orphan reported revenue of £43.9 million for FY 2021, reflecting its core service offerings. However, the company posted a net loss of £88,029, with diluted EPS of -£0.0001, indicating ongoing operational challenges. Operating cash flow was negative at £1.86 million, while capital expenditures totaled £0.88 million, suggesting continued investment in infrastructure and platform development despite profitability pressures.

Earnings Power And Capital Efficiency

The company’s earnings power remains constrained, as evidenced by its negative net income and EPS. Capital efficiency is a concern, with significant cash outflows for operations and investments. However, its specialized service model and proprietary platform could enhance margins if scaled effectively, though this depends on broader adoption by pharmaceutical and biotech partners.

Balance Sheet And Financial Health

Open Orphan maintains a solid liquidity position, with cash and equivalents of £18.7 million, providing a buffer against operational losses. Total debt stands at £3.74 million, indicating manageable leverage. The balance sheet suggests adequate short-term financial flexibility, though sustained profitability will be critical to long-term stability.

Growth Trends And Dividend Policy

Growth is driven by demand for human challenge trials and data services, particularly in infectious diseases. The company does not pay dividends, reinvesting cash flows into R&D and platform expansion. Future revenue growth hinges on securing larger contracts and expanding its client base across pharma and biotech sectors.

Valuation And Market Expectations

With no reported market capitalization and a beta of 0.75, Open Orphan is perceived as less volatile than the broader market. Valuation metrics are limited due to its lack of profitability, but investor interest may focus on its niche expertise and potential for partnerships in vaccine development.

Strategic Advantages And Outlook

Open Orphan’s strategic advantages lie in its specialized human challenge trial capabilities and proprietary data platform. The outlook depends on its ability to monetize these assets, secure long-term contracts, and navigate the competitive CRO landscape. Success will require scaling operations while maintaining scientific rigor and client trust.

Sources

Company description and financial data sourced from publicly available disclosures and London Stock Exchange filings.

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