investorscraft@gmail.com

Intrinsic ValueRedx Pharma Plc (REDX.L)

Previous Close£15.00
Intrinsic Value
Upside potential
Previous Close
£15.00

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

Redx Pharma Plc is a UK-based biotechnology firm specializing in the discovery and pre-clinical development of small molecule drugs targeting oncology and fibrotic diseases with high unmet medical needs. The company’s revenue model hinges on strategic licensing agreements and collaborations, exemplified by its partnership with Jazz Pharmaceuticals to develop cancer therapeutics. Its pipeline includes promising candidates like RXC004 (Phase II for Wnt-driven cancers) and RXC007 (a ROCK2 inhibitor for fibrosis), positioning it as a niche player in precision medicine. Operating in the competitive biotech sector, Redx differentiates itself through a focus on novel mechanisms like porcupine and DDR inhibitors, addressing complex diseases with limited treatment options. Its asset-centric approach, combined with targeted partnerships, allows it to mitigate R&D risks while advancing high-potential therapies. The company’s emphasis on translational research and early-stage development aligns with industry trends favoring targeted therapies, though its market position remains contingent on clinical success and further licensing deals.

Revenue Profitability And Efficiency

Redx reported revenue of £4.2 million (GBp) for FY2023, likely from collaboration agreements, against a net loss of £33.2 million (GBp), reflecting the capital-intensive nature of its R&D focus. Operating cash flow was negative £34.7 million (GBp), with modest capital expenditures of £195,000 (GBp), underscoring its prioritization of drug development over infrastructure.

Earnings Power And Capital Efficiency

The company’s diluted EPS of -9.9p and sustained losses highlight its pre-revenue stage, with earnings power contingent on pipeline progression. Capital efficiency is challenged by high R&D burn, though collaborations like the Jazz Pharmaceuticals deal provide non-dilutive funding to offset costs.

Balance Sheet And Financial Health

Redx held £18.1 million (GBp) in cash against £17.7 million (GBp) of total debt as of FY2023, indicating limited liquidity headroom. The absence of dividends aligns with its growth-focused strategy, but the near-term cash runway may necessitate additional financing to sustain operations.

Growth Trends And Dividend Policy

Growth hinges on clinical milestones, particularly for RXC004 and RXC007, with no dividend payouts as the company reinvests in its pipeline. The negative beta (-0.533) suggests low correlation to broader markets, typical of biotech firms driven by idiosyncratic R&D outcomes.

Valuation And Market Expectations

At a market cap of ~£58.3 million (GBp), Redx trades as a high-risk, high-reward play, with valuation tied to pipeline potential rather than current financials. The lack of profitability metrics reflects investor focus on long-term therapeutic breakthroughs.

Strategic Advantages And Outlook

Redx’s niche expertise in fibrosis and oncology, coupled with strategic partnerships, provides a competitive edge. However, its outlook depends on clinical data readouts and securing additional funding or licensing deals to advance its pipeline amid persistent cash burn.

Sources

Company filings, London Stock Exchange 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