investorscraft@gmail.com

Intrinsic ValueScancell Holdings plc (SCLP.L)

Previous Close£13.25
Intrinsic Value
Upside potential
Previous Close
£13.25

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2025 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Scancell Holdings plc is a clinical-stage biopharmaceutical company focused on developing innovative immunotherapies for cancer and infectious diseases. The company leverages its proprietary ImmunoBody and Moditope platforms to create vaccines and antibody therapies targeting high-need oncology indications, including metastatic melanoma, non-small cell lung cancer, and solid tumors. Its pipeline features SCIB1 (Phase II), SCIB2, Modi-1 (Phase I/II), and Modi-2, alongside COVIDITY, a COVID-19 vaccine candidate. Operating in the competitive biotechnology sector, Scancell differentiates itself through its novel antigen-targeting approaches, positioning it as a niche player in immuno-oncology. The company’s lack of commercialized products places it in the high-risk, high-reward segment of biopharma, reliant on clinical milestones and partnerships for value creation. Its Oxford-based R&D focus underscores a capital-efficient model typical of UK biotechs, though its market penetration remains contingent on successful late-stage trials and regulatory approvals.

Revenue Profitability And Efficiency

Scancell reported no revenue in the period, consistent with its pre-commercial stage. Net losses widened to -£5.86 million, reflecting sustained R&D investments. Operating cash flow was -£15.66 million, with modest capital expenditures of -£177,000, indicating a lean operational structure. The absence of revenue underscores the company’s dependence on funding to advance its pipeline.

Earnings Power And Capital Efficiency

The company’s diluted EPS of -0.68p highlights its earnings deficit, typical of clinical-stage biotechs. Negative cash flows and R&D intensity suggest capital efficiency is tied to trial progress rather than near-term profitability. Scancell’s ability to advance multiple candidates simultaneously demonstrates disciplined resource allocation, though sustainability hinges on external financing.

Balance Sheet And Financial Health

Scancell holds £14.82 million in cash against £19.87 million of total debt, indicating a constrained liquidity position. The debt-heavy structure may necessitate additional equity raises or non-dilutive funding to support operations beyond the near term. The balance sheet reflects the high-risk profile of early-stage biopharma ventures.

Growth Trends And Dividend Policy

Growth is entirely pipeline-driven, with progress in Phase II trials for SCIB1 and early-stage assets like Modi-1 being critical value catalysts. The company has no dividend policy, reinvesting all resources into R&D. Investor returns are contingent on clinical successes or strategic partnerships.

Valuation And Market Expectations

The £102.6 million market cap implies significant optimism around Scancell’s platform potential, despite negative earnings. A beta of -0.094 suggests low correlation to broader markets, typical of speculative biotech stocks. Valuation is likely tied to milestone achievements rather than traditional metrics.

Strategic Advantages And Outlook

Scancell’s proprietary platforms and focus on hard-to-treat cancers provide a differentiated niche. Near-term risks include clinical trial outcomes and funding needs, while long-term potential hinges on regulatory approvals and commercialization. The outlook remains speculative but aligned with high-reward biotech opportunities.

Sources

Company filings, London Stock Exchange disclosures

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2026202720282029203020312032203320342035203620372038203920402041204220432044204520462047204820492050

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