investorscraft@gmail.com

Intrinsic ValueValneva SE (VLA.PA)

Previous Close3.89
Intrinsic Value
Upside potential
Previous Close
3.89

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 addressing unmet medical needs in infectious diseases through the development and commercialization of prophylactic vaccines. The company’s core revenue model is driven by its commercialized vaccines, including IXIARO for Japanese encephalitis and DUKORAL for cholera, primarily targeting travelers and endemic regions. Valneva also has a robust pipeline with late-stage candidates such as VLA15 for Lyme disease (in collaboration with Pfizer) and VLA1553 for chikungunya, positioning it as a niche player in the vaccine market. Operating in the highly competitive biotechnology sector, Valneva differentiates itself by targeting diseases with limited vaccine options, leveraging partnerships with global pharmaceutical leaders like Pfizer and Instituto Butantan to enhance its development and distribution capabilities. Its market position is bolstered by a geographically diversified commercial footprint across the US, Europe, and other international markets, though it remains a smaller player compared to large-cap vaccine developers. The company’s strategic focus on travel-related and emerging infectious diseases provides a defensible niche, but its growth is contingent on successful clinical development and regulatory approvals for its pipeline candidates.

Revenue Profitability And Efficiency

Valneva reported revenue of €169.6 million for the period, reflecting its reliance on commercial vaccines like IXIARO and DUKORAL. However, the company posted a net loss of €12.2 million, with diluted EPS of -€0.0841, indicating ongoing challenges in achieving profitability. Operating cash flow was negative at €-67.2 million, exacerbated by R&D investments, while capital expenditures totaled €-13.9 million, underscoring its capital-intensive business model.

Earnings Power And Capital Efficiency

Valneva’s earnings power remains constrained by high R&D costs and limited commercial scale, as evidenced by its negative net income. The company’s capital efficiency is under pressure due to significant cash burn, though its €168.3 million cash reserve provides near-term liquidity. Collaborations, such as the Pfizer partnership for VLA15, may improve capital efficiency by sharing development costs and leveraging external expertise.

Balance Sheet And Financial Health

Valneva’s balance sheet shows €168.3 million in cash and equivalents against €216.3 million in total debt, indicating a leveraged position. The negative operating cash flow raises concerns about liquidity sustainability, though the company’s market cap of €464.7 million suggests investor confidence in its pipeline. Financial health hinges on successful commercialization of late-stage candidates and prudent cash management.

Growth Trends And Dividend Policy

Valneva’s growth is tied to its pipeline, with key catalysts including Phase III data for VLA1553 and advancements in VLA15. The company does not pay dividends, reinvesting all cash flows into R&D and commercialization efforts. Revenue growth will depend on expanding its vaccine portfolio and geographic reach, particularly in travel and endemic markets.

Valuation And Market Expectations

With a market cap of €464.7 million and a beta of 1.097, Valneva is viewed as a high-risk, high-reward biotech play. Investors appear to price in potential pipeline successes, particularly for its Lyme and chikungunya vaccines. The lack of profitability and negative EPS suggest valuation is driven by long-term growth prospects rather than current earnings.

Strategic Advantages And Outlook

Valneva’s strategic advantages include its niche focus on underserved vaccine markets and strong partnerships with Pfizer and Instituto Butantan. The outlook depends on clinical and regulatory milestones, with near-term risks tied to cash burn and competition. Success in late-stage trials could transform its financial profile, but execution risks remain elevated in the capital-intensive biotech sector.

Sources

Company filings, Bloomberg

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