Analyst Group

Pharma Equity Group

VD: · Styrelseordförande:

Analys

Pharma Equity Group Q4-24

Analys·PDF, ENG

2025-03-24·Analyst GroupAnalyst Group·Pharma Equity Group

Advanced Discussions with Prospective Licensing Partners

Pharma Equity Group (“PEG” or “the Company”) has recently refined the Company’s execution strategy, prioritizing resources toward three key candidates, RNX-051, RNX-011, and RNX-041, where the Company identifies the shortest path to market and strong interest from potential licensing partners. Discussions with prospective partners have advanced, particularly for RNX-051, with negotiations intensifying in Q1-25 and the Company anticipating formalizing agreements in H2-25. Supported by a solid financial foundation following the Q4-24 directed share issue, a cost-efficient operational model, and expected revenues in H2-25, PEG is estimated to be financed until Q2-26. With a newly appointed executive team bringing a proven track record in funding, strategic execution, and clinical acceleration, PEG is well-positioned to deliver on the Company’s new strategy. Analyst Group has made slight adjustments to the estimates for 2025-2027, resulting in a potential present market value of DKK 959m, corresponding to DKK 0.8 (0.8) per share in a Base scenario.


  • Ongoing Discussions with Potential Licensing Partners

Interest from potential licensing partners has gained momentum in Q1-25 with PEG advancing discussions particularly regarding RNX-051, the Company’s candidate targeting Colon Adenomas and Colon Cancer. PEG expects to finalize agreements in H2-25, as reflected in the Company’s DKK 11m revenue guidance for 2025, primarily driven by upfront payments. Simultaneously, PEG’s focus on cost efficiency is expected to narrow the pre-tax loss to DKK 4–7m, which would mark a notable improvement from 2024. Enhanced financial flexibility strengthens PEG’s ability to capitalize on licensing opportuneities, which Analyst Group identifies as a pivotal catalyst for 2025.

  • Financial Flexibility Supports Accelerated Development

During Q4-24, PEG strengthened the Company’s financial position through a directed share issue, raising DKK 51.1m in gross proceeds, including DKK 12.6m from convertible debt conversion. This non-cash transaction resulted in a net cash inflow of DKK 38.5m, with DKK 25.8m allocated to debt reduction, leaving DKK 12.7m in net proceeds. The shares were issued at DKK 0.25, a 19% premium, reflecting strong investor confidence in PEG’s prospects. In Q1-25, PEG secured additional financial headroom through loans and commitments totaling approx. DKK 13m, providing an estimated 12-month runway. Further funding discussions, primarily regarding convertible loans, are ongoing with both existing and new investors.

  • Key Value Drivers Emerging in 2025

In light of the Q4 report, we have lowered our 2025-2027 revenue estimates. However, with a more streamlined cost structure expected, we anticipate an improved pre-tax loss (EBT) in the short term. Analyst Group reiterates the motivated potential present value of DKK 0.8 (0.8) per share in a Base scenario, as we see 2025 as a pivotal year for PEG, with substantial licensing triggers yet to be fully reflected in the Company’s valuation.