investorscraft@gmail.com

Intrinsic ValueValneva SE (VALN)

Previous Close$9.21
Intrinsic Value
Upside potential
Previous Close
$9.21

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

Valneva SE is a specialty vaccine company focused on the development, manufacturing, and commercialization of prophylactic vaccines for infectious diseases. The company operates in the highly regulated biopharmaceutical sector, with a core revenue model driven by vaccine sales, licensing agreements, and government contracts. Valneva’s lead product, IXIARO, targets Japanese encephalitis, while its chikungunya vaccine candidate, VLA1553, represents a significant growth opportunity pending regulatory approvals. The firm differentiates itself through a vertically integrated approach, combining R&D with in-house manufacturing capabilities, which enhances control over production timelines and cost efficiency. Valneva competes in niche markets with limited competition, positioning it as a key player in travel and endemic disease vaccines. Its strategic partnerships with global health organizations and governments bolster its market access and commercial reach.

Revenue Profitability And Efficiency

Valneva reported revenue of €169.6 million for FY 2024, reflecting its reliance on vaccine sales and collaborative agreements. The company posted a net loss of €12.2 million, with diluted EPS of -€0.17, indicating ongoing investment in R&D and commercialization efforts. Operating cash flow was negative at €-67.2 million, while capital expenditures totaled €-13.9 million, underscoring the capital-intensive nature of vaccine development.

Earnings Power And Capital Efficiency

Valneva’s earnings power remains constrained by high R&D and operational costs, typical of biopharmaceutical firms in the growth phase. The negative operating cash flow highlights the need for continued funding to advance its pipeline. Capital efficiency is challenged by the long development cycles and regulatory hurdles inherent in vaccine commercialization, though successful launches could significantly improve returns.

Balance Sheet And Financial Health

The company maintains a solid liquidity position with €168.3 million in cash and equivalents, providing a buffer against near-term obligations. Total debt stands at €216.3 million, reflecting financing needs for ongoing operations. The balance sheet suggests a manageable leverage profile, but sustained negative cash flows could pressure financial flexibility if not offset by revenue growth or additional funding.

Growth Trends And Dividend Policy

Valneva’s growth hinges on pipeline execution, particularly the commercialization of VLA1553 and expansion of IXIARO’s market reach. The company does not pay dividends, reinvesting all cash flows into R&D and commercialization efforts. Future revenue growth will depend on regulatory approvals, geographic expansion, and the ability to secure additional partnerships or government contracts.

Valuation And Market Expectations

Valneva’s valuation reflects its high-risk, high-reward profile, with investors pricing in potential pipeline successes. The market appears to discount near-term profitability challenges, focusing instead on long-term growth prospects from its vaccine portfolio. Key catalysts include regulatory milestones for VLA1553 and sustained demand for IXIARO in endemic regions.

Strategic Advantages And Outlook

Valneva’s vertically integrated model and focus on niche vaccines provide strategic advantages in a competitive industry. The outlook depends on successful execution of its clinical and regulatory roadmap, coupled with efficient capital allocation. Near-term challenges include funding requirements and pipeline risks, but long-term opportunities in underserved vaccine markets could drive significant value creation if realized.

Sources

Company filings, investor presentations

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