investorscraft@gmail.com

Intrinsic ValueTransgene S.A. (TNG.PA)

Previous Close0.91
Intrinsic Value
Upside potential
Previous Close
0.91

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

Transgene SA is a biotechnology firm specializing in immuno-oncology, with a focus on developing therapeutic vaccines and oncolytic viruses for cancer treatment. The company’s pipeline includes TG4050, TG4001, and BT-001, targeting various solid tumors and HPV-related cancers. Its revenue model relies on strategic collaborations with pharmaceutical giants like AstraZeneca and Merck KGaA, as well as licensing agreements, which provide non-dilutive funding and validation for its platform. Operating in the highly competitive biotech sector, Transgene differentiates itself through its proprietary myvac® and Invir.IO™ platforms, designed to enhance immune responses against tumors. The company’s partnerships and clinical-stage assets position it as a niche player in personalized cancer immunotherapy, though it faces significant R&D risks typical of early-stage biotech firms. With no commercialized products, its market position hinges on successful clinical outcomes and further collaborations to monetize its technology.

Revenue Profitability And Efficiency

Transgene reported minimal revenue of €307,000, primarily from collaborations, while net losses widened to €-33.97 million, reflecting high R&D costs. Operating cash flow was negative at €-23.55 million, with capital expenditures of €-3.08 million, underscoring the capital-intensive nature of its clinical trials. The lack of commercialized products continues to strain profitability, though partnerships mitigate some financial pressure.

Earnings Power And Capital Efficiency

The company’s diluted EPS of €-0.34 highlights its pre-revenue stage, with earnings heavily impacted by clinical trial expenses. Capital efficiency remains challenged, as R&D investments dominate spending. However, zero debt and €16.67 million in cash provide near-term liquidity, though additional funding may be required to advance pipeline assets.

Balance Sheet And Financial Health

Transgene maintains a debt-free balance sheet with €16.67 million in cash, offering a limited runway. Total liabilities are negligible, but the absence of recurring revenue streams raises sustainability concerns. The company’s financial health hinges on securing further partnerships or equity financing to fund operations beyond 2024.

Growth Trends And Dividend Policy

Growth is tied to clinical milestones, with Phase I/II trials for TG4050 and BT-001 being key near-term catalysts. No dividends are paid, as all capital is reinvested in R&D. Shareholder returns depend entirely on pipeline success or strategic transactions, given the lack of profitability.

Valuation And Market Expectations

The €80.48 million market cap reflects high risk-reward dynamics, with investors pricing in potential clinical successes. The low beta (0.702) suggests relative insulation from broader market volatility, but valuation remains speculative until late-stage data emerges.

Strategic Advantages And Outlook

Transgene’s collaborations with industry leaders and differentiated platforms provide strategic leverage, but the outlook is contingent on clinical progress. Near-term risks include trial delays or failures, while long-term potential lies in licensing deals or acquisitions if its therapies demonstrate efficacy.

Sources

Company filings, Euronext disclosures

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