investorscraft@gmail.com

Intrinsic ValueValiRx plc (VAL.L)

Previous Close£0.35
Intrinsic Value
Upside potential
Previous Close
£0.35

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

ValiRx plc is a UK-based biopharmaceutical company specializing in oncology therapeutics and companion diagnostics. Its pipeline includes VAL201, a small molecule targeting prostate, breast, and ovarian cancers, which has completed Phase I/II trials, and VAL401, a repurposed anti-psychotic drug in Phase II for non-small cell lung cancer. The company also develops VAL301 for endometriosis and BC201 for severe COVID-19 symptoms, positioning itself in niche therapeutic areas with high unmet medical needs. ValiRx operates in the competitive biotechnology sector, focusing on early to mid-stage clinical assets. Its strategy involves advancing drug candidates through clinical trials while seeking partnerships or licensing opportunities to monetize its pipeline. The company’s market position is constrained by its limited commercialization track record and reliance on external funding, but its targeted approach in oncology and niche indications provides differentiation.

Revenue Profitability And Efficiency

ValiRx reported minimal revenue of £96,000 in FY 2023, reflecting its pre-revenue biotech status, while net losses widened to £2.04 million. The negative operating cash flow of £1.77 million underscores the capital-intensive nature of clinical-stage drug development, with R&D expenses dominating its cost structure. Capital expenditures of £291,181 indicate ongoing investment in its pipeline.

Earnings Power And Capital Efficiency

The company’s diluted EPS of -2.01p highlights its lack of earnings power, typical of clinical-stage biotechs. ValiRx’s capital efficiency is strained by high burn rates, with cash reserves of £174,684 as of FY 2023-end suggesting a need for near-term financing to sustain operations and advance trials.

Balance Sheet And Financial Health

ValiRx’s balance sheet remains fragile, with £174,684 in cash against £22,070 of total debt. The limited liquidity and absence of recurring revenue streams raise concerns about its ability to fund operations without additional equity raises or strategic partnerships, common challenges for early-stage biopharma firms.

Growth Trends And Dividend Policy

Growth hinges on clinical milestones, with no near-term revenue catalysts. The company does not pay dividends, reinvesting all resources into R&D. Shareholder returns depend entirely on pipeline progression and potential licensing deals, which remain speculative at this stage.

Valuation And Market Expectations

The market cap of £2.06 million reflects high risk and binary outcomes tied to clinical success. The negative beta (-0.597) suggests low correlation with broader markets, typical of micro-cap biotechs. Investors likely price in significant dilution risk given the company’s funding needs.

Strategic Advantages And Outlook

ValiRx’s focus on niche oncology and repurposed drugs offers cost and time advantages in development. However, its outlook is highly contingent on securing funding and achieving clinical milestones. Partnerships or out-licensing deals could provide validation, but the path to commercialization remains uncertain.

Sources

Company filings, London Stock Exchange 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