investorscraft@gmail.com

Intrinsic ValuePoxel S.A. (POXEL.PA)

Previous Close0.33
Intrinsic Value
Upside potential
Previous Close
0.33

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2023 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Poxel S.A. is a clinical-stage biopharmaceutical company focused on developing innovative therapies for metabolic disorders, including type 2 diabetes and liver diseases such as non-alcoholic steatohepatitis (NASH). The company's revenue model is primarily driven by strategic partnerships, licensing agreements, and potential future commercialization of its drug candidates. Its lead product, Imeglimin, targets type 2 diabetes by improving pancreatic beta cell function and reducing insulin resistance, positioning it as a differentiated oral therapy in a competitive diabetes market. Poxel also advances PXL770, a novel AMPK activator, and PXL065, a mitochondrial pyruvate carrier inhibitor, both targeting NASH—a high-growth area with significant unmet medical need. The company collaborates with Enyo Pharma and DeuteRx LLC to expand its pipeline, enhancing its credibility and resource access. Despite being pre-revenue, Poxel's focus on metabolic diseases aligns with global healthcare trends, including rising diabetes and obesity rates. Its clinical progress and partnerships suggest a strategic emphasis on leveraging external expertise to mitigate development risks while targeting niche indications with high commercial potential.

Revenue Profitability And Efficiency

Poxel reported revenue of EUR 1.98 million in FY 2023, likely from collaboration agreements, while net losses widened to EUR -35.09 million due to high R&D expenditures. The absence of commercialized products results in negative profitability metrics, with diluted EPS at EUR -0.91. Operating cash flow was negative at EUR -13.98 million, reflecting the capital-intensive nature of clinical-stage biotech operations.

Earnings Power And Capital Efficiency

The company’s earnings power remains constrained by its pre-commercial status, with no near-term profitability expected. Capital efficiency is challenged by heavy R&D spending, though partnerships like those with Enyo Pharma and DeuteRx help share development costs. Poxel’s ability to advance its pipeline without significant capex (EUR 0 in FY 2023) suggests a lean operational approach.

Balance Sheet And Financial Health

Poxel’s balance sheet shows limited liquidity, with cash and equivalents of EUR 2.34 million against total debt of EUR 47.03 million, raising concerns about near-term solvency. The high debt burden and persistent cash burn may necessitate additional financing or partnership deals to sustain operations. Equity dilution risk is evident given the company’s reliance on external funding.

Growth Trends And Dividend Policy

Growth hinges on clinical milestones, particularly Imeglimin’s Phase III progress in the U.S. and Europe. No dividends are paid, as the company reinvests all resources into R&D. Pipeline diversification into NASH and hepatitis B could unlock long-term value, but near-term revenue generation remains uncertain.

Valuation And Market Expectations

With a market cap of EUR 24.92 million and negative earnings, Poxel’s valuation reflects high-risk speculation on pipeline success. The elevated beta (1.845) indicates significant volatility, aligning with investor skepticism around clinical-stage biotechs. Market expectations are tied to regulatory catalysts and partnership announcements.

Strategic Advantages And Outlook

Poxel’s strategic advantages include a focused pipeline targeting large, underserved markets and collaborative partnerships mitigating development risks. However, the outlook remains highly uncertain due to financial constraints and dependency on clinical outcomes. Success in late-stage trials or licensing deals could reposition the company, but failure may exacerbate liquidity challenges.

Sources

Company filings, Euronext disclosures

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2024202520262027202820292030203120322033203420352036203720382039204020412042204320442045204620472048

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