investorscraft@gmail.com

Intrinsic ValueSilence Therapeutics plc (SLN.L)

Previous Close£535.00
Intrinsic Value
Upside potential
Previous Close
£535.00

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2020 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Silence Therapeutics plc operates in the biotechnology sector, specializing in RNA interference (RNAi) therapeutics. The company leverages its proprietary siRNA platform to develop treatments for hematological, cardiovascular, and rare metabolic disorders. Its pipeline includes SLN124 for iron overload, SLN360 for cardiovascular disease, and SLN500 for complement-mediated diseases. Strategic collaborations with AstraZeneca and Genomics England enhance its R&D capabilities and commercialization potential. Silence Therapeutics is positioned as a niche player in RNAi therapeutics, competing with larger biotech firms but differentiating through targeted siRNA innovations. The company’s focus on rare diseases and partnerships with industry leaders provides a competitive edge in a high-growth segment of precision medicine. Its London base and listed status on the LSE offer visibility, though its market cap reflects the high-risk, high-reward nature of clinical-stage biotech firms.

Revenue Profitability And Efficiency

In FY 2020, Silence Therapeutics reported revenue of £5.48 million, primarily from collaborations, but posted a net loss of £32.55 million due to R&D expenses. Operating cash flow was positive at £1.67 million, though capital expenditures of £794,000 indicate ongoing investment in its platform. The diluted EPS of -£0.40 reflects the company’s pre-revenue stage and heavy reliance on funding to advance its pipeline.

Earnings Power And Capital Efficiency

The company’s earnings power remains constrained by its clinical-stage status, with losses driven by R&D intensity. Collaboration income provides interim funding, but capital efficiency hinges on pipeline progression. Cash from operations suggests manageable burn, though sustained losses underscore the need for successful clinical outcomes or additional partnerships to achieve profitability.

Balance Sheet And Financial Health

Silence Therapeutics held £27.45 million in cash and equivalents at FYE 2020, with minimal debt (£341,000), indicating a strong liquidity position. The balance sheet supports near-term operations, but the absence of dividend payouts aligns with its growth-focused strategy. Financial health is stable for a biotech firm, though dependent on future funding rounds or partnership milestones.

Growth Trends And Dividend Policy

Growth is tied to clinical trials and collaborations, with no dividends as the company reinvests in its pipeline. The AstraZeneca partnership could accelerate development, but revenue diversification remains limited. Investor returns are contingent on pipeline success, typical of early-stage biotech firms.

Valuation And Market Expectations

The market cap and beta (1.18) reflect high volatility and speculative interest in RNAi therapeutics. Valuation is driven by pipeline potential rather than current earnings, with investors pricing in long-term clinical and commercial milestones.

Strategic Advantages And Outlook

Silence Therapeutics’ siRNA platform and rare disease focus provide differentiation, while partnerships mitigate R&D risk. The outlook depends on clinical progress, with upside from data readouts and expanded collaborations. However, competition and regulatory hurdles pose challenges.

Sources

Company filings, London Stock Exchange data

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2021202220232024202520262027202820292030203120322033203420352036203720382039204020412042204320442045

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