investorscraft@gmail.com

Intrinsic ValueSynBiotic SE (SBX.DE)

Previous Close2.44
Intrinsic Value
Upside potential
Previous Close
2.44

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

SynBiotic SE operates in the specialty pharmaceuticals and wellness sector, focusing on cannabinoid-based medicines, nutritional supplements, and cosmetic products. The company leverages synthetic cannabinoid production to develop therapeutic and over-the-counter wellness solutions, targeting both medical and consumer markets. Its vertically integrated approach spans research, development, and commercialization, positioning it as a niche player in Europe’s emerging cannabinoid industry. SynBiotic differentiates itself through proprietary formulations and a diversified product portfolio, though it faces regulatory complexities and competition from established pharmaceutical firms and wellness brands. The company’s Munich base provides access to Germany’s progressive medical cannabis framework, but scalability remains a challenge due to fragmented European regulations and capital-intensive R&D cycles.

Revenue Profitability And Efficiency

SynBiotic reported revenue of €3.86 million in FY 2023, overshadowed by a net loss of €10.63 million, reflecting high R&D and operational costs typical of early-stage biotech firms. Negative operating cash flow (€2.92 million) and minimal capital expenditures (€19,181) suggest constrained liquidity, with profitability hindered by upfront investments in drug development and market penetration.

Earnings Power And Capital Efficiency

The company’s diluted EPS of -€2.24 underscores its pre-revenue phase, with earnings power currently eroded by development expenses. Capital efficiency is strained, as evidenced by negative cash flows and a reliance on external financing to sustain operations.

Balance Sheet And Financial Health

SynBiotic’s balance sheet shows limited liquidity (€89,212 cash) against €3.68 million in total debt, raising solvency concerns. The absence of dividend payouts aligns with its reinvestment priorities, but the debt burden may necessitate further equity dilution or restructuring.

Growth Trends And Dividend Policy

Growth is tied to regulatory approvals and commercialization of its pipeline, with no dividends distributed as retained earnings are directed toward R&D. The niche cannabinoid market offers long-term potential, but near-term revenue scalability remains unproven.

Valuation And Market Expectations

The €17.58 million market cap reflects speculative sentiment around cannabinoid therapeutics, with a beta of 0.592 indicating lower volatility than the broader market. Investors likely price in pipeline milestones rather than current fundamentals.

Strategic Advantages And Outlook

SynBiotic’s focus on synthetic cannabinoids provides regulatory and scalability advantages over plant-derived alternatives. However, execution risks persist, including clinical trial outcomes and funding needs. The outlook hinges on successful product launches and partnerships to monetize its IP.

Sources

Company filings, market data

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