investorscraft@gmail.com

Intrinsic ValuePolyphor AG (POLN.SW)

Previous CloseCHF1.67
Intrinsic Value
Upside potential
Previous Close
CHF1.67

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2020 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Polyphor AG is a clinical-stage biopharmaceutical company specializing in the development of macrocycle drugs, primarily targeting oncology and antibiotic-resistant infections. Its lead candidate, Balixafortide (POL6326), is in Phase III trials as a CXCR4 antagonist for combination cancer therapy, while POL6014 addresses cystic fibrosis via neutrophil elastase inhibition. The company’s OMPTA platform focuses on Gram-negative pathogens, including Pseudomonas aeruginosa, through precision antibiotics like POL7080. Operating in the highly competitive biotechnology sector, Polyphor differentiates itself through its macrocycle expertise, targeting niche areas with high unmet medical needs. Despite its innovative pipeline, the company faces significant clinical and regulatory risks inherent in drug development. Its market position hinges on successful trial outcomes and partnerships to commercialize its candidates, given its reliance on external funding for R&D.

Revenue Profitability And Efficiency

In FY 2020, Polyphor reported revenue of CHF 14.3 million, primarily from collaborations and grants, against a net loss of CHF 45.2 million. The negative EPS of CHF -4.07 reflects heavy R&D expenditures, with operating cash flow at CHF -42.4 million. Capital expenditures were minimal (CHF -48k), indicating a focus on clinical development over infrastructure.

Earnings Power And Capital Efficiency

The company’s earnings power remains constrained by its pre-revenue status, with losses driven by clinical trial costs. Capital efficiency is challenged by high burn rates, though CHF 34.1 million in cash reserves provides near-term runway. Debt of CHF 9.1 million is manageable relative to liquidity, but further fundraising may be necessary to advance pipeline candidates.

Balance Sheet And Financial Health

Polyphor’s balance sheet shows CHF 34.1 million in cash against total debt of CHF 9.1 million, suggesting adequate liquidity for near-term operations. However, persistent operating losses and reliance on external financing pose risks to long-term financial stability absent successful trial results or partnerships.

Growth Trends And Dividend Policy

Growth hinges on clinical milestones, particularly Balixafortide’s Phase III data. No dividends are paid, consistent with its development-stage profile. Shareholder returns depend entirely on pipeline progress and potential commercialization.

Valuation And Market Expectations

With a market cap near zero and a beta of 1.30, Polyphor is viewed as high-risk, reflecting binary outcomes tied to clinical trials. Investors likely price in low odds of near-term success, given the capital-intensive nature of biotech.

Strategic Advantages And Outlook

Polyphor’s macrocycle platform and focus on resistant infections offer strategic differentiation, but execution risks are elevated. The outlook depends on trial outcomes and partnership deals to sustain funding. Success in Phase III could reposition the company as a niche oncology or anti-infective player.

Sources

Company filings, Bloomberg

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2021202220232024202520262027202820292030203120322033203420352036203720382039204020412042204320442045

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