investorscraft@gmail.com

Intrinsic ValueRoquefort Therapeutics plc (ROQ.L)

Previous Close£1.30
Intrinsic Value
Upside potential
Previous Close
£1.30

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

Roquefort Therapeutics plc is a UK-based biotechnology firm focused on pioneering treatments targeting Midkine, a growth factor protein implicated in cancer progression and inflammation. The company operates in the highly specialized and competitive oncology research sector, leveraging its expertise in Midkine inhibition to develop novel therapeutics. Unlike traditional biotech firms, Roquefort adopts a lean, research-driven model, prioritizing early-stage drug development with potential for high-value partnerships or licensing agreements. Its market position is defined by its niche focus on Midkine, a relatively underexplored target, which differentiates it from larger oncology-focused biopharmaceutical companies. The firm’s success hinges on advancing its pipeline through preclinical and clinical milestones, attracting strategic collaborations, or securing funding to sustain R&D efforts. Given its early-stage status, Roquefort competes for investor attention alongside other emerging biotechs, with its valuation closely tied to clinical progress and intellectual property strength.

Revenue Profitability And Efficiency

Roquefort Therapeutics reported minimal revenue of £200,000 (GBp) in FY 2023, reflecting its early-stage R&D focus. The company posted a net loss of £1.74 million (GBp), with negative operating cash flow of £1.73 million (GBp), underscoring its heavy investment in research. Capital expenditures were modest at £54,042 (GBp), indicating a lean operational structure typical of preclinical biotech firms.

Earnings Power And Capital Efficiency

The company’s diluted EPS of -0.0135 (GBp) highlights its current lack of earnings power, as expected for a preclinical-stage biotech. With no debt and £537,322 (GBp) in cash, Roquefort’s capital efficiency is constrained by its reliance on equity financing to fund operations. Its negative beta (-0.351) suggests low correlation with broader markets, typical of speculative biotech stocks.

Balance Sheet And Financial Health

Roquefort maintains a debt-free balance sheet, with £537,322 (GBp) in cash and equivalents as of FY 2023. However, its cash reserves are insufficient to cover annual operating cash burn, necessitating future fundraising. The absence of leverage provides flexibility but underscores reliance on equity markets or grants to advance its pipeline.

Growth Trends And Dividend Policy

As a preclinical biotech, Roquefort has no dividend policy and reinvests all resources into R&D. Growth hinges on pipeline progression, with milestones likely driving valuation swings. The company’s £2.56 million (GBp) market cap reflects investor expectations for future clinical success or partnerships, though near-term revenue generation remains unlikely.

Valuation And Market Expectations

Roquefort’s modest market cap and negative earnings align with its early-stage profile. Investors appear to price in high-risk, high-reward potential, given its focus on Midkine. The lack of revenue and negative cash flow suggest valuation is driven by speculative optimism around its technology rather than fundamentals.

Strategic Advantages And Outlook

Roquefort’s strategic advantage lies in its specialized Midkine expertise, which could attract partnerships if preclinical data is compelling. However, the outlook remains uncertain due to funding needs and competition in oncology R&D. Success depends on achieving clinical milestones, securing non-dilutive funding, or partnering with larger biopharma players to de-risk development.

Sources

Company filings, London Stock Exchange 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