investorscraft@gmail.com

Intrinsic ValueShield Therapeutics plc (STX.L)

Previous Close£10.75
Intrinsic Value
Upside potential
Previous Close
£10.75

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

Shield Therapeutics plc operates as a specialty pharmaceutical company focused on addressing unmet medical needs through innovative therapies. Its flagship product, Accrufer/Feraccru, is a non-salt-based oral iron therapy designed for adults with iron deficiency, with or without anemia. The company is also advancing PT20, an iron-based phosphate binder targeting hyperphosphatemia in chronic kidney disease patients, which has completed Phase II trials. Shield Therapeutics competes in the niche but growing market of iron deficiency and renal disease treatments, positioning itself as a developer of differentiated pharmaceutical solutions. The company’s strategy hinges on commercializing its pipeline in key global markets, leveraging partnerships to enhance distribution. Despite being a smaller player, its focus on specialized therapeutics provides a competitive edge in underpenetrated segments of the healthcare sector.

Revenue Profitability And Efficiency

Shield Therapeutics reported revenue of 25.2 million GBp for the period, reflecting its early-stage commercialization efforts. However, the company posted a net loss of 21.3 million GBp, underscoring the high costs associated with drug development and market penetration. Operating cash flow was negative at 7.0 million GBp, while capital expenditures totaled 1.9 million GBp, indicating ongoing investment in its pipeline and commercial infrastructure.

Earnings Power And Capital Efficiency

The company’s diluted EPS stood at -0.0235 GBp, highlighting its current lack of profitability as it ramps up commercialization. Shield Therapeutics’ capital efficiency is constrained by its R&D-focused model, with significant resources allocated to advancing PT20 and expanding the adoption of Accrufer/Feraccru. The negative earnings reflect the typical lifecycle of a biopharma firm in the growth phase.

Balance Sheet And Financial Health

Shield Therapeutics holds 5.6 million GBp in cash and equivalents, providing limited liquidity against total debt of 21.1 million GBp. The balance sheet suggests a leveraged position, common for clinical-stage biotech firms reliant on funding to sustain operations. The company’s financial health hinges on its ability to secure additional capital or achieve revenue growth from its commercialized products.

Growth Trends And Dividend Policy

The company is in a growth phase, prioritizing pipeline development and market expansion over shareholder returns, as evidenced by its lack of dividend payments. Revenue growth will depend on the uptake of Accrufer/Feraccru and the progression of PT20 through clinical trials. Shield Therapeutics’ trajectory is typical of a biopharma firm transitioning from R&D to commercialization.

Valuation And Market Expectations

With a market cap of 25.5 million GBp and a beta of 1.22, Shield Therapeutics is viewed as a high-risk, high-reward investment. The valuation reflects investor expectations for successful commercialization and pipeline milestones. The stock’s volatility aligns with its developmental stage and sector dynamics.

Strategic Advantages And Outlook

Shield Therapeutics’ strategic advantage lies in its focused portfolio of novel therapies for underserved conditions. The outlook depends on execution in commercializing Accrufer/Feraccru and advancing PT20. Near-term challenges include funding requirements and competitive pressures, but long-term potential exists if its products gain traction in global markets.

Sources

Company filings, London Stock Exchange data

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