investorscraft@gmail.com

Intrinsic ValueSilence Therapeutics plc (SLN)

Previous Close$4.82
Intrinsic Value
Upside potential
Previous Close
$4.82

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

Silence Therapeutics plc is a biotechnology company specializing in RNA interference (RNAi) therapeutics, leveraging its proprietary mRNAi GOLD™ platform to develop novel treatments for diseases with high unmet medical needs. The company focuses on partnerships and collaborations with pharmaceutical firms to advance its pipeline, generating revenue through licensing fees, milestone payments, and research funding. Its core technology enables precise gene silencing, positioning it as a key player in the rapidly evolving RNAi therapeutics market. Silence Therapeutics operates in a competitive sector dominated by larger biopharma companies but differentiates itself through its innovative platform and strategic alliances. The company targets rare and chronic diseases, including cardiovascular and hematologic conditions, where RNAi-based therapies hold significant promise. Its market position is bolstered by a growing pipeline and partnerships with industry leaders, though it faces challenges typical of early-stage biotech firms, including high R&D costs and regulatory hurdles.

Revenue Profitability And Efficiency

Silence Therapeutics reported revenue of $43.3 million for the period, primarily driven by collaboration agreements. However, the company posted a net loss of $45.3 million, reflecting significant R&D investments and operational expenses. Operating cash flow was negative $67.6 million, underscoring the capital-intensive nature of its business model. Capital expenditures were minimal at $211,000, indicating a focus on intellectual property rather than physical assets.

Earnings Power And Capital Efficiency

The company's diluted EPS of -$0.98 highlights its current lack of profitability, typical of clinical-stage biotech firms. Silence Therapeutics relies heavily on external funding and partnerships to sustain its operations. Its capital efficiency is constrained by high R&D spend, though strategic collaborations provide non-dilutive funding to advance its pipeline.

Balance Sheet And Financial Health

Silence Therapeutics maintains a strong liquidity position with $121.3 million in cash and equivalents, providing a runway to fund operations. Total debt is negligible at $117,000, reflecting a low-leverage balance sheet. The company's financial health is supported by its cash reserves, though continued losses may necessitate additional fundraising in the future.

Growth Trends And Dividend Policy

Growth is driven by pipeline advancements and partnership milestones, though the company remains pre-revenue from commercial products. Silence Therapeutics does not pay dividends, reinvesting all cash flows into R&D and business development. Future growth hinges on successful clinical trials and expanding its collaboration network.

Valuation And Market Expectations

The market values Silence Therapeutics based on its technology platform and pipeline potential rather than current earnings. Investors likely focus on long-term prospects, including the success of its RNAi therapies and ability to secure additional partnerships. The stock's performance will depend on clinical milestones and broader trends in the biotech sector.

Strategic Advantages And Outlook

Silence Therapeutics' proprietary mRNAi GOLD™ platform provides a competitive edge in RNAi therapeutics. Strategic partnerships mitigate some financial risks while accelerating pipeline development. The outlook depends on clinical progress and the ability to monetize its technology, with potential upside from successful trials and expanded collaborations. However, the company faces inherent risks associated with drug development and regulatory approvals.

Sources

Company filings, investor presentations

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