investorscraft@gmail.com

Intrinsic ValueRelief Therapeutics Holding AG (RLF.SW)

Previous CloseCHF2.89
Intrinsic Value
Upside potential
Previous Close
CHF2.89

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2024 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Relief Therapeutics Holding AG is a clinical-stage biopharmaceutical company focused on addressing high unmet medical needs in respiratory, metabolic, and rare diseases. The company leverages molecules with established clinical histories or strong scientific rationale to expedite development timelines. Its lead candidate, RLF-100 (aviptadil), targets COVID-19-related acute respiratory distress and other pulmonary conditions, while ACER-001 addresses urea cycle disorders and maple syrup urine disease. The firm operates in the highly competitive biotechnology sector, where differentiation hinges on clinical efficacy and regulatory success. Relief Therapeutics' strategic focus on repurposed molecules reduces early-stage risk but requires robust trial execution to capture market share. Its pipeline spans Phase 1 to Phase 3 trials, positioning it as a niche player in specialized therapeutic areas. The company's international presence across Europe and North America provides diversified clinical development opportunities, though it faces significant competition from larger biopharma firms with greater resources. Relief's market position remains contingent on successful trial outcomes and regulatory approvals for its key assets.

Revenue Profitability And Efficiency

Relief Therapeutics reported CHF 8.4 million in revenue for the period, alongside a net loss of CHF 17.1 million, reflecting the capital-intensive nature of clinical-stage biotech operations. The negative operating cash flow of CHF 2.9 million and minimal capital expenditures indicate prioritization of R&D over infrastructure. Diluted EPS of -1.36 CHF underscores the company's pre-commercial stage, with profitability dependent on pipeline advancement.

Earnings Power And Capital Efficiency

The company's negative earnings and cash burn rate highlight its reliance on external financing to fund clinical trials. With CHF 15.1 million in cash and equivalents against CHF 2.1 million in debt, Relief maintains adequate liquidity for near-term operations. However, the 4.757 beta suggests high sensitivity to market sentiment and clinical trial outcomes, impacting capital efficiency metrics.

Balance Sheet And Financial Health

Relief's balance sheet shows a modest debt-to-equity structure, with total debt representing only 14% of cash reserves. The CHF 15.1 million cash position provides runway, but likely requires additional funding to advance multiple clinical programs. The absence of dividend payments aligns with its growth-focused strategy in the capital-intensive biotech sector.

Growth Trends And Dividend Policy

As a clinical-stage company, Relief's growth trajectory hinges entirely on pipeline progression, with no current commercial products generating recurring revenue. The lack of dividends reflects reinvestment needs, while the CHF 36.9 million market capitalization suggests modest expectations for near-term value creation. Key value inflection points will depend on clinical trial readouts and regulatory milestones.

Valuation And Market Expectations

The company's valuation reflects high risk-reward dynamics typical of developmental biotech firms. The elevated beta indicates volatility tied to binary clinical outcomes. Market expectations appear tempered given the modest market cap relative to the potential addressable markets of its lead candidates, suggesting skepticism about near-term commercialization prospects.

Strategic Advantages And Outlook

Relief's strategic advantage lies in its focus on repurposed molecules with established safety profiles, potentially accelerating development. However, the outlook remains highly contingent on clinical success, particularly for RLF-100 in COVID-19 applications. The diversified pipeline across respiratory and metabolic diseases provides multiple value drivers, though each carries significant developmental risk common to the biotech sector.

Sources

Company filings, market data

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2025202620272028202920302031203220332034203520362037203820392040204120422043204420452046204720482049

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