investorscraft@gmail.com

Intrinsic ValueOSE Immunotherapeutics S.A. (OSE.PA)

Previous Close4.75
Intrinsic Value
Upside potential
Previous Close
4.75

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

OSE Immunotherapeutics SA is a biotechnology firm specializing in immunotherapies targeting immune activation and regulation, primarily in immuno-oncology and autoimmune diseases. The company’s pipeline includes Tedopi, a Phase III candidate for non-small cell lung cancer, and other clinical-stage assets like CoVepiT (a SARS-CoV-2 vaccine) and OSE-127 (for ulcerative colitis). Its bispecific platform, BiCKI, aims to address resistance mechanisms in cancer treatment. OSE operates in a competitive but high-growth sector, leveraging collaborations with industry leaders such as Boehringer Ingelheim and Servier to enhance its R&D capabilities and market reach. The company’s focus on niche therapeutic areas and innovative mechanisms positions it as a potential disruptor, though its commercial success hinges on clinical trial outcomes and regulatory approvals. With a diversified pipeline and strategic partnerships, OSE targets unmet medical needs, aiming to carve a niche in the rapidly evolving immunotherapy landscape.

Revenue Profitability And Efficiency

OSE Immunotherapeutics reported revenue of €69.9 million for the period, with net income of €37.4 million, reflecting a diluted EPS of €1.48. Operating cash flow stood at €48.4 million, while capital expenditures were minimal at €77,000. The company’s revenue appears driven by collaborations and licensing deals, though its profitability metrics remain subject to R&D volatility and clinical trial progress.

Earnings Power And Capital Efficiency

The company’s earnings power is tied to its ability to advance clinical programs and secure partnership funding. With an operating cash flow of €48.4 million and modest capital expenditures, OSE demonstrates efficient capital allocation toward R&D. However, its reliance on external funding and milestone payments introduces variability in long-term earnings sustainability.

Balance Sheet And Financial Health

OSE holds €16.7 million in cash and equivalents against total debt of €46.1 million, indicating a leveraged position. While its cash flow from operations provides liquidity, the debt burden may constrain financial flexibility, particularly if clinical trials face delays or require additional funding.

Growth Trends And Dividend Policy

Growth is driven by pipeline advancements, with key assets like Tedopi nearing Phase III completion. The company does not pay dividends, reinvesting all earnings into R&D. Future revenue growth will depend on clinical success and partnership expansions, with milestones likely to influence short-term performance.

Valuation And Market Expectations

With a market cap of €135.5 million and a beta of 0.58, OSE is viewed as a speculative biotech play. Investors likely price in potential clinical successes, though the stock’s volatility reflects inherent risks in drug development. Valuation multiples are less meaningful given the pre-revenue nature of most pipeline assets.

Strategic Advantages And Outlook

OSE’s strategic partnerships and focused pipeline provide competitive advantages in niche immunotherapy segments. The outlook hinges on clinical data readouts, particularly for Tedopi, which could validate its platform. Near-term risks include funding needs and trial outcomes, but long-term potential exists if its therapies gain regulatory approval.

Sources

Company filings, Bloomberg

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