investorscraft@gmail.com

Intrinsic ValueTiziana Life Sciences PLC (TILS.L)

Previous Close£58.50
Intrinsic Value
Upside potential
Previous Close
£58.50

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2013 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Tiziana Life Sciences PLC is a clinical-stage biotechnology company specializing in innovative therapies for oncology and immunology. Its pipeline includes Foralumab (TZLS-401), a monoclonal antibody targeting autoimmune and inflammatory diseases, and Milciclib (TZLS-201), a kinase inhibitor for hepatocellular carcinoma. The company also develops Anti-IL-6r (TZLS-501) for severe COVID-19 cases and StemPrintER, a diagnostic tool for breast cancer. Operating in a highly competitive biotech sector, Tiziana focuses on niche therapeutic areas with high unmet medical needs, leveraging its proprietary research to differentiate itself. Its strategic collaborations and clinical trials aim to validate its candidates, positioning it as a potential disruptor in targeted immunotherapy and oncology markets. The company’s emphasis on precision medicine and early-stage clinical development underscores its long-term growth potential, though it faces typical biotech risks such as regulatory hurdles and funding dependencies.

Revenue Profitability And Efficiency

Tiziana Life Sciences reported no revenue for FY 2020, reflecting its clinical-stage status. The company posted a net loss of £26.1 million, driven by R&D expenses and operational costs. Operating cash flow was negative at £11.3 million, while capital expenditures were minimal at £3,000. The lack of revenue highlights its dependence on funding to sustain clinical trials and pipeline development.

Earnings Power And Capital Efficiency

With no commercialized products, Tiziana’s earnings power remains speculative. The diluted EPS of -19p underscores its pre-revenue phase. Capital efficiency is constrained by high R&D burn rates, though its £65.8 million cash position provides near-term runway. The company’s ability to advance clinical programs will determine future capital allocation effectiveness.

Balance Sheet And Financial Health

Tiziana’s balance sheet shows £65.8 million in cash and equivalents against minimal debt (£555,000), indicating a strong liquidity position. The absence of significant liabilities supports financial flexibility, though sustained losses may necessitate additional funding. Its equity-heavy structure aligns with typical biotech firms in development stages.

Growth Trends And Dividend Policy

Growth hinges on clinical milestones, with no dividends issued. Pipeline progression, particularly for Foralumab and Milciclib, will drive valuation. The company’s focus on immunology and oncology—high-growth therapeutic areas—could attract partnerships or licensing deals, though near-term profitability remains unlikely.

Valuation And Market Expectations

Market expectations are tied to clinical trial outcomes, given the lack of revenue. The negative beta (-0.016) suggests low correlation with broader markets, typical for speculative biotech stocks. Valuation is speculative, hinging on pipeline potential rather than current financial metrics.

Strategic Advantages And Outlook

Tiziana’s niche focus and proprietary assets offer differentiation, but success depends on clinical validation. Near-term challenges include trial execution and funding. Long-term upside exists if its therapies gain regulatory approval, though risks are inherent in early-stage biotech.

Sources

Company filings, London Stock Exchange disclosures

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2014201520162017201820192020202120222023202420252026202720282029203020312032203320342035203620372038

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