investorscraft@gmail.com

Intrinsic ValueYourgene Health Plc (YGEN.L)

Previous Close£0.51
Intrinsic Value
Upside potential
Previous Close
£0.51

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2022 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Yourgene Health Plc operates in the molecular diagnostics sector, specializing in non-invasive prenatal testing (NIPT) and genetic screening solutions. The company’s core revenue model is built on the commercialization of proprietary diagnostic assays, including the IONA Test for prenatal screening, DPYD genotyping for chemotherapy response prediction, and COVID-19 PCR testing. Its product portfolio also includes genomic services, bioinformatics tools, and sample preparation technologies, catering to clinical research organizations and healthcare providers. Yourgene competes in a rapidly evolving diagnostics market, where demand for precision medicine and personalized healthcare is growing. The company differentiates itself through its Ranger technology platform, which enhances sample analysis efficiency, and its focus on reproductive health and oncology applications. While it faces competition from larger diagnostics firms, Yourgene’s niche expertise in NIPT and strategic partnerships, such as its collaboration with Illumina, strengthen its market positioning. The shift toward decentralized testing and telehealth adoption presents both opportunities and challenges for scaling its commercial footprint.

Revenue Profitability And Efficiency

Yourgene reported revenue of £37.6 million for FY 2022, reflecting its commercial traction in diagnostics and genomic services. However, the company posted a net loss of £1.9 million, with diluted EPS of -0.26p, indicating ongoing investment in R&D and commercialization efforts. Operating cash flow was positive at £1.3 million, though capital expenditures of £2.7 million suggest continued infrastructure and technology investments.

Earnings Power And Capital Efficiency

The company’s negative net income and EPS highlight challenges in achieving profitability despite revenue growth. Capital efficiency is constrained by high R&D and commercialization costs, though the positive operating cash flow demonstrates some ability to fund operations internally. The lack of dividend payouts aligns with its reinvestment strategy to drive future growth.

Balance Sheet And Financial Health

Yourgene’s balance sheet shows £8.4 million in cash and equivalents against £19.1 million in total debt, indicating moderate liquidity but elevated leverage. The debt load may pressure financial flexibility, though the company’s asset-light model and focus on high-margin diagnostics could improve leverage metrics over time.

Growth Trends And Dividend Policy

Revenue growth is driven by demand for NIPT and COVID-19 testing, though sustainability depends on expanding its core prenatal and oncology offerings. Yourgene does not pay dividends, prioritizing reinvestment in product development and geographic expansion to capture market share in molecular diagnostics.

Valuation And Market Expectations

With a market cap of £16.4 million, the company trades at a modest valuation, reflecting its niche focus and current unprofitability. Investors likely anticipate future profitability from its diagnostic pipeline and partnerships, though execution risks remain.

Strategic Advantages And Outlook

Yourgene’s strengths lie in its specialized NIPT portfolio and proprietary technologies like Ranger. The company’s outlook hinges on scaling commercial adoption, managing debt, and navigating regulatory landscapes. Strategic collaborations and telehealth trends could amplify growth, but competition and funding needs pose risks.

Sources

Company filings, London Stock Exchange disclosures

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2023202420252026202720282029203020312032203320342035203620372038203920402041204220432044204520462047

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