investorscraft@gmail.com

Intrinsic ValueKinarus Therapeutics Holding AG (PRFN.SW)

Previous CloseCHF0.04
Intrinsic Value
Upside potential
Previous Close
CHF0.04

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

Kinarus Therapeutics Holding AG operates as a clinical-stage biopharmaceutical company focused on developing novel therapeutics for viral, respiratory, and ophthalmic diseases. Its lead candidate, KIN001, combines a p38 MAPK inhibitor with a marketed drug to enable oral long-term treatment, targeting unmet medical needs in chronic conditions. The company’s approach leverages repurposing existing drugs to accelerate development timelines and reduce risks associated with novel compounds. Positioned in the competitive biopharmaceutical sector, Kinarus differentiates itself through its focus on combination therapies and oral administration, which could improve patient compliance and expand treatment accessibility. The firm’s Swiss base provides access to Europe’s robust life sciences ecosystem, though its clinical-stage status means revenue generation remains dependent on successful trial outcomes and regulatory approvals. Given its niche focus and early-stage pipeline, Kinarus competes with larger players by prioritizing efficiency in drug development and strategic partnerships to advance its candidates.

Revenue Profitability And Efficiency

Kinarus reported no revenue in FY 2021, reflecting its pre-commercial stage. Net income stood at CHF 137,000, likely due to non-operational items, as operating cash flow was negative CHF 359,000, underscoring ongoing R&D investments. The absence of capital expenditures suggests a lean operational model, with resources directed toward clinical development rather than infrastructure.

Earnings Power And Capital Efficiency

The company’s diluted EPS of CHF 0.0008 indicates minimal earnings power, typical for a clinical-stage biotech. With no revenue and negative operating cash flow, capital efficiency hinges on advancing KIN001 through trials to attract further funding or partnerships. The lack of significant capex suggests a focus on asset-light R&D.

Balance Sheet And Financial Health

Kinarus held CHF 124,000 in cash against CHF 429,000 of total debt at year-end, highlighting liquidity constraints. The modest cash position and reliance on external financing underscore the need for successful trial milestones or additional capital raises to sustain operations. The balance sheet reflects the high-risk profile typical of early-stage biotechs.

Growth Trends And Dividend Policy

Growth is entirely pipeline-dependent, with no commercial products or dividends. The company’s trajectory will hinge on KIN001’s clinical progress and potential licensing deals. Given its stage, shareholder returns are unlikely in the near term, with all resources allocated to R&D.

Valuation And Market Expectations

With a market cap near zero and a beta of 2.93, Kinarus is highly speculative, reflecting investor skepticism or limited visibility. The absence of revenue and thin financials make traditional valuation metrics inapplicable, leaving the stock sensitive to binary clinical catalysts.

Strategic Advantages And Outlook

Kinarus’s strategic edge lies in its repurposing approach, which may reduce development risks. However, its outlook is contingent on clinical success and funding. The high beta signals volatility, aligning with the biotech sector’s risk-reward dynamics. Near-term focus will be on trial data and partnership announcements to validate its pipeline.

Sources

Company description, financial data provided

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