investorscraft@gmail.com

Intrinsic ValueSynairgen plc (SNG.L)

Previous Close£0.95
Intrinsic Value
Upside potential
Previous Close
£0.95

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

Synairgen plc is a UK-based biotechnology firm specializing in the discovery and development of therapeutics for respiratory diseases, including COVID-19, asthma, chronic obstructive pulmonary disease (COPD), and idiopathic pulmonary fibrosis (IPF). The company’s lead candidate, SNG001, is an inhaled interferon beta formulation undergoing Phase-II trials for viral exacerbations in asthma and COPD, positioning it in the high-need respiratory therapeutics market. Synairgen’s revenue model hinges on clinical development partnerships and licensing agreements, such as its collaboration with Pharmaxis Ltd. for a LOXL2 inhibitor targeting IPF. The company operates in a competitive biotech landscape, where differentiation relies on innovative delivery mechanisms and targeted efficacy. Its focus on inhaled biologics offers a niche advantage, particularly in addressing unmet needs in respiratory viral infections and chronic lung conditions. Despite being pre-revenue, Synairgen’s strategic pipeline and collaborations underscore its potential to carve a specialized role in respiratory medicine.

Revenue Profitability And Efficiency

Synairgen reported no revenue in FY 2023, reflecting its pre-commercial stage, with a net loss of £8.4 million (GBp -0.0418 per diluted share). Operating cash flow was negative £8.2 million, driven by R&D expenditures, while capital expenditures remained minimal at £13,000. The lack of revenue underscores the company’s dependence on funding to advance its clinical pipeline.

Earnings Power And Capital Efficiency

The company’s earnings power is constrained by its clinical-stage status, with no product commercialization yet. Capital efficiency is focused on advancing SNG001 and other candidates, with R&D spend dominating cash outflows. The absence of debt mitigates financial risk, but sustained losses highlight the need for successful trial outcomes or additional financing to extend the runway.

Balance Sheet And Financial Health

Synairgen maintains a debt-free balance sheet, with £10.5 million in cash and equivalents as of FY 2023. This liquidity provides a limited runway given the annual cash burn rate. The lack of leverage is a positive, but the company’s financial health hinges on securing further funding or partnership deals to support ongoing trials.

Growth Trends And Dividend Policy

Growth is entirely pipeline-dependent, with progress in Phase-II trials for SNG001 being critical. The company does not pay dividends, typical of clinical-stage biotech firms, and reinvests all resources into R&D. Near-term value creation will depend on clinical milestones and potential licensing opportunities.

Valuation And Market Expectations

With a market cap of £11.6 million (GBp) and negative beta (-2.12), Synairgen’s valuation reflects high risk and speculative sentiment. Investors likely price in binary outcomes tied to trial results or partnerships, given the absence of revenue and earnings.

Strategic Advantages And Outlook

Synairgen’s focus on inhaled biologics for respiratory diseases offers differentiation in a crowded biotech space. Its collaboration with Pharmaxis and niche pipeline provide strategic leverage, but the outlook remains highly uncertain pending clinical data. Success in Phase-II trials could unlock partnerships or funding, while setbacks may necessitate further dilution or restructuring.

Sources

Company filings, London Stock Exchange 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