investorscraft@gmail.com

Intrinsic Value4SC AG (VSC.DE)

Previous Close2.98
Intrinsic Value
Upside potential
Previous Close
2.98

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2023 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

4SC AG is a clinical-stage biopharmaceutical company focused on developing small-molecule therapies for cancer indications with high unmet medical needs. The company’s pipeline includes Resminostat, a histone deacetylase inhibitor in Phase II trials for cutaneous T-cell lymphoma, and Domatinostat, undergoing Phase Ib/II trials for melanoma and gastrointestinal tumors. By leveraging collaborations, such as its partnership with the Netherlands Cancer Institute, 4SC aims to advance its oncology candidates while minimizing development risks through strategic out-licensing. Operating in the highly competitive biotechnology sector, 4SC targets niche oncology segments where innovative therapies can command premium pricing. Its asset-light model, reliant on partnerships and licensing, allows it to focus on R&D while mitigating commercialization costs. However, as a small-cap player, it faces significant competition from larger biopharma firms with deeper pipelines and financial resources. The company’s success hinges on clinical trial outcomes and its ability to secure additional partnerships or licensing deals to sustain operations.

Revenue Profitability And Efficiency

4SC reported minimal revenue of €304,000 in FY 2023, reflecting its clinical-stage status with no commercialized products. The company posted a net loss of €8.24 million, underscoring the high costs of drug development. Operating cash flow was negative at €9.55 million, while capital expenditures were negligible, indicating a focus on preserving liquidity for R&D activities.

Earnings Power And Capital Efficiency

With an EPS of -€0.81, 4SC’s earnings power remains constrained by its pre-revenue stage. The company’s capital efficiency is challenged by its reliance on external funding to advance clinical programs, though its modest debt level (€3.1 million) suggests manageable leverage. Cash reserves of €8.32 million provide limited runway, necessitating further financing or partnership deals.

Balance Sheet And Financial Health

4SC’s balance sheet reflects a cash position of €8.32 million against total debt of €3.1 million, yielding a net cash position. However, the company’s negative operating cash flow and lack of recurring revenue raise liquidity concerns. With no dividend payments and a market cap of ~€150.7 million, the firm’s financial health hinges on successful clinical progress or additional funding.

Growth Trends And Dividend Policy

Growth prospects are tied to clinical milestones, particularly for Resminostat and Domatinostat. The company has no dividend policy, reinvesting all resources into R&D. Given its stage, revenue growth will depend on licensing income or eventual commercialization, both of which remain uncertain in the near term.

Valuation And Market Expectations

The market values 4SC at ~€150.7 million, reflecting speculative optimism around its pipeline. With no near-term profitability, valuation is driven by clinical trial potential and partnership prospects. Investors appear to price in long-term success, though risks remain high given the binary nature of biotech outcomes.

Strategic Advantages And Outlook

4SC’s focus on niche oncology targets and strategic collaborations provides a differentiated approach. However, its outlook is highly contingent on clinical data and funding. Positive trial results could attract partners or acquirers, while setbacks may necessitate dilutive financing. The company’s ability to navigate these challenges will determine its trajectory in the competitive biotech landscape.

Sources

Company filings, market data

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2024202520262027202820292030203120322033203420352036203720382039204020412042204320442045204620472048

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