investorscraft@gmail.com

Intrinsic ValuePaion AG (PA8.DE)

Previous Close0.36
Intrinsic Value
Upside potential
Previous Close
0.36

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2022 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Paion AG is a specialty pharmaceutical company focused on developing and commercializing drugs for hospital-based sedation, anesthesia, and critical care services globally. Its lead product, Remimazolam, is an ultra-short-acting intravenous benzodiazepine sedative/anesthetic in clinical development for procedural sedation, general anesthesia, and ICU sedation. The company also has a pipeline including Angiotensin II for refractory hypotension and Eravacycline for complicated intra-abdominal infections. Paion operates through strategic partnerships with firms like Cosmo Pharmaceuticals and Mundipharma, leveraging their distribution networks to enhance market penetration. The company targets niche segments within the hospital and critical care markets, where demand for specialized sedatives and antibiotics remains high due to increasing surgical volumes and ICU admissions. Despite being a smaller player, Paion differentiates itself through its focus on innovative, short-acting anesthetic solutions, positioning it as a potential disruptor in the sedation and anesthesia space.

Revenue Profitability And Efficiency

In FY 2022, Paion reported revenue of EUR 33.2 million, reflecting its commercialization efforts for Remimazolam and licensing agreements. However, the company posted a net loss of EUR 0.6 million, with diluted EPS at -EUR 0.08, indicating ongoing investment in R&D and market expansion. Operating cash flow was positive at EUR 5.9 million, while capital expenditures totaled EUR 1.6 million, suggesting disciplined spending on growth initiatives.

Earnings Power And Capital Efficiency

Paion's earnings power is currently constrained by its development-stage pipeline and reliance on licensing revenue. The company's operating cash flow demonstrates some ability to fund operations, but its negative net income highlights the need for further commercialization success. Capital efficiency is moderate, with investments directed toward clinical trials and partnerships to scale its product offerings.

Balance Sheet And Financial Health

Paion's balance sheet shows EUR 10.6 million in cash and equivalents, providing liquidity for near-term operations. However, total debt stands at EUR 20.4 million, indicating a leveraged position. The company's ability to service debt will depend on successful product launches and royalty streams from existing partnerships.

Growth Trends And Dividend Policy

Growth is driven by the expansion of Remimazolam into new indications and geographic markets, supported by licensing agreements. Paion does not pay dividends, reinvesting all cash flows into R&D and commercialization efforts. Future revenue growth hinges on regulatory approvals and adoption of its products in critical care settings.

Valuation And Market Expectations

With a market cap of EUR 2.7 million, Paion is valued as a high-risk, high-reward biotech play. Investors appear cautious, given its negative earnings and reliance on pipeline success. The beta of 1.24 suggests higher volatility compared to the broader market, reflecting uncertainty around clinical and commercial milestones.

Strategic Advantages And Outlook

Paion's strategic advantage lies in its focus on short-acting sedatives and critical care therapeutics, addressing unmet needs in anesthesia and ICU markets. The outlook depends on successful commercialization of Remimazolam and pipeline progression. Partnerships with established pharma firms provide distribution leverage, but execution risks remain high given competitive and regulatory pressures in the specialty pharma sector.

Sources

Company filings, market data

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2023202420252026202720282029203020312032203320342035203620372038203920402041204220432044204520462047

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